You are on page 1of 1307

GOVERNMENT OF THE PUNJAB

ESTIMATES OF
CHARGED EXPENDITURE
AND
DEMANDS FOR GRANTS
(CURRENT EXPENDITURE)

VOL - I
(Fund No. PC21001 – PC21015)

FOR
2015 – 2016
iii

TABLE OF CONTENTS - FY 2015-2016

Sr.No. Fund No. Name of Demand Pages

VOLUME-I

1 PC21001 Opium 1-9

2. PC21002 Land Revenue 11 - 46

3. PC21003 Provincial Excise 47 - 62

4. PC21004 Stamps 63 - 73

5. PC21005 Forests 75 - 97

6. PC21006 Registration 99 - 111

7. PC21007 Charges on account of Motor Vehicles Act 113 - 127

8. PC21008 Other Taxes and Duties 129 - 152

9. PC21009 Irrigation and Land Reclamation 153 - 303

10. PC24044 Interest on Debt and Other Obligations 305 - 320

11. PC21010 General Administration 321 - 831

12. PC21011 Administration of Justice 833 - 899

13. PC21012 Jails and Convict Settlements 901 - 941

14. PC21013 Police 943 - 1035

15. PC21014 Museums 1037 - 1051

16. PC21015 Education 1053 - 1313


v

GOVERNMENT OF THE PUNJAB


ABSTRACT OF DISBURSEMENTS (GROSS)

(Rupees in million)
Budget Revised Budget
Demand
Name of Demand Estimates Estimates Estimates
No.
2014-2015 2014-2015 2015-2016

PROVINCIAL CONSOLIDATED FUND

CURRENT REVENUE EXPENDITURE


VOLUME-I
PC21001 Opium 7.085 4.750 7.633

PC21002 Land Revenue 3,934.621 3,050.297 4,247.100

PC21003 Provincial Excise 71.102 125.528 86.772

PC21004 Stamps 466.830 763.839 640.955

PC21005 Forests 2,238.956 1,950.963 2,340.893

PC21006 Registration 64.426 52.651 76.118

PC21007 Charges on Account of Motor Vehicles Act 115.034 110.341 127.988

PC21008 Other Taxes and Duties 316.315 456.709 857.437

PC21009 Irrigation and Land Reclamation 15,233.930 12,823.451 15,467.651

PC24044 Interest on Debt and Other Obligations (Charged) 14,517.805 16,794.933 15,088.194

General Administration 23,566.065 25,454.806 27,856.446

PC24010 (Charged) 894.314 853.766 921.841

PC21010 (Voted) 22,671.751 24,601.040 26,934.605

Administration of Justice 11,284.598 11,058.093 15,758.080

PC24011 (Charged) 2,419.653 3,099.598 3,013.257

PC21011 (Voted) 8,864.945 7,958.495 12,744.823

PC21012 Jails and Convict Settlements 7,362.916 6,761.605 7,524.133

PC21013 Police 81,683.907 75,206.010 87,085.347

PC21014 Museums 115.152 99.140 144.370

PC21015 Education 44,348.469 35,175.599 56,337.225

VOLUME-II
PC21016 Health Services 55,130.917 51,525.149 63,061.165

PC21017 Public Health 10,354.890 14,076.749 12,595.373

PC21018 Agriculture 7,010.778 5,941.933 8,277.465

PC21019 Fisheries 521.636 520.972 617.681

PC21020 Veterinary 3,692.371 3,242.194 4,329.670


vi
(Rupees in million)
Budget Revised Budget
Demand
Name of Demand Estimates Estimates Estimates
No.
2014-2015 2014-2015 2015-2016
PC21021 Co-operation 170.584 169.654 185.143

PC21022 Industries 6,816.148 6,862.086 7,240.082

PC21023 Miscellaneous Departments 2,435.880 2,565.026 2,766.935

Civil Works 3,853.336 4,437.856 4,034.501

PC24024 (Charged) 92.500 115.882 92.500

PC21024 (Voted) 3,760.836 4,321.974 3,942.001

PC21025 Communications 6,511.383 3,699.167 7,322.761

PC21026 Housing and Physical Planning 323.998 279.313 342.047

PC21027 Relief 387.418 18,966.582 1,491.881

PC24045 Privy Purses (Charged) 1.600 1.600 1.600

PC21028 Pension 104,000.000 90,500.000 104,000.000

PC21029 Stationery and Printing 199.024 202.763 217.165

PC21030 Subsidy 22,785.000 18,246.954 23,545.854

PC21031 Miscellaneous 270,369.689 271,997.545 279,270.616

Provincial 9,889.689 10,175.064 10,070.616

Local Govts 260,480.000 261,822.481 269,200.000

District Governments 236,280.000 240,144.360 245,000.000

TMAs (Including Octori) 17,000.000 15,574.551 17,000.000

Cantonment Boards 1,200.000 1,247.473 1,200.000

UAs (GET) 6,000.000 4,856.097 6,000.000

PC21032 Civil Defence 59.220 51.627 64.544

TOTAL CURRENT REVENUE


699,951.083 683,175.885 753,010.825
EXPENDITURE (Gross)
Less Suspense (Irrigation) 159.500 114.000 150.000
Less Subsidies 22,785.000 18,246.954 23,545.854

TOTAL CURRENT REVENUE


677,006.583 664,814.931 729,314.971
EXPENDITURE (Net)
Charged 17,925.872 20,865.779 19,117.392

Voted 659,080.711 643,949.152 710,197.579


vii

(Rupees in million)
Budget Revised Budget
Demand
Name of Demand Estimates Estimates Estimates
No.
2014-2015 2014-2015 2015-2016

CURRENT CAPITAL EXPENDITURE

State Trading in Foodgrains and


(A/C-II) 152,947.258 149,654.873 146,999.847
Sugar
PC16033 State Trading in Foodgrains and Sugar
(A/C-II) (Charged) 23,115.000 19,827.986 23,712.000
PC13033 State Trading in Foodgrains and Sugar
(A/C-II) (Voted) 129,832.258 129,826.887 123,287.847
PC13034 State Trading in Medical Stores & Coal
(A/C-I) (Voted) 36.828 44.412 36.710
PC13035 Loans to Government Servants (A/C-I) (Voted) 10.000 - 0.001
PC16046 Permanent Debt (Discharged) (A/C-I) (Charged) 0.434 0.035 0.434
PC16047 Floating Debt (Discharged) (A/C-II) (Charged) 101,333.115 49,135.488 105,857.070
PC16048 Repayment of Loans from the Federal
(A/C-I) (Charged) 21,618.211 21,094.478 23,986.337
Government
PC13050 Investment (A/C-I) (Voted) 14,960.832 5,000.000 6,000.000

TOTAL CURRENT CAPITAL EXPENDITURE 290,906.678 224,929.286 282,880.399

GRAND TOTAL 990,857.761 908,105.171 1,035,891.224

CHARGED CAPITAL 146,066.760 90,057.987 153,555.841


Account-I 21,618.645 21,094.513 23,986.771
Account-II 124,448.115 68,963.474 129,569.070
VOTED CAPITAL 144,839.918 134,871.299 129,324.558
Account-I 15,007.660 5,044.412 6,036.711
Account-II 129,832.258 129,826.887 123,287.847

Grand Total Charged 163,992.632 110,923.766 172,673.233


Grand Total Voted 803,920.629 778,820.451 839,522.137
1

PC21001 (001)
OPIUM
BUDGET ESTIMATES 2015-2016
_______________________________________________________________________________
BUDGET REVISED BUDGET ESTIMATES 2015-2016
POSTS ESTIMATES ESTIMATES ________________________________________
2015-2016 2014-2015 2014-2015 SALARY NON-SALARY TOTAL
_______________________________________________________________________________

PROVINCIAL 31 7,085,000 4,750,000 6,895,000 738,000 7,633,000


_______________________________________________________________________________
TOTAL 31 7,085,000 4,750,000 6,895,000 738,000 7,633,000
_______________________________________________________________________________
2

PC21001 (001)
OPIUM

Rs
Charged:
______________0
Voted: 7,633,000
______________
Total: 7,633,000
______________
_______________________________________________________________________________
HEAD OF DEPARTMENT
_______________________________________________________________________________
BUDGET REVISED BUDGET
ESTIMATES ESTIMATES ESTIMATES
2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
SUMMARY
FUNCTIONAL
044120 OTHERS 7,085,000 4,750,000 7,633,000

_______________________________________________________________________________
TOTAL 7,085,000 4,750,000 7,633,000
_______________________________________________________________________________
3

PC21001 (001)
OPIUM
_______________________________________________________________________________
BUDGET REVISED BUDGET
SCHEME SCHEME NAME ESTIMATES ESTIMATES ESTIMATES
NO 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs

LQ4001 OPIUM FACTORY 7,085,000 4,750,000 7,633,000

_______________________________________________________________________________
TOTAL 7,085,000 4,750,000 7,633,000
_______________________________________________________________________________
4

PC21001 (001)
OPIUM
_______________________________________________________________________________
BUDGET REVISED BUDGET
ESTIMATES ESTIMATES ESTIMATES
2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
SUMMARY
OBJECT
A01 TOTAL EMPLOYEES RELATED 6,348,000 4,750,000 6,895,000
EXPENSES.

A011 PAY 2,778,000 2,070,000 2,778,000

A011-1 TOTAL PAY OF OFFICERS 547,000 212,000 547,000

A01101 Basic Pay of Officers 547,000 212,000 547,000

A011-2 TOTAL PAY OF OTHER STAFF 2,231,000 1,858,000 2,231,000

A01151 Basic Pay of Other Staff 2,231,000 1,858,000 2,231,000

A012 ALLOWANCES 3,570,000 2,680,000 4,117,000

A012-1 TOTAL REGULAR ALLOWANCES 3,568,000 2,680,000 4,115,000

A01202 House Rent Allowance 584,000 367,000 584,000


A01203 Conveyance Allowance 707,000 481,000 707,000
A0120D Integrated Allowance 50,000 50,000 50,000
A0120X Ad - hoc Allowance - 2010 810,000 506,000 810,000
A01217 Medical Allowance 320,000 320,000 390,000
A0121A Adhoc Relief Allowance 2011 200,000 156,000 251,000
A0121M Adhoc Relief Allowance - 2012 290,000 290,000 568,000
A0121T Adhoc Relief Allowance 2013 432,000 190,000 290,000
A0121Z Adhoc Relief Allowance - 2014 145,000 290,000
A01270 Others 175,000 175,000 175,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 2,000 2,000

A01273 Honoraria 1,000 1,000


A01274 Medical Charges 1,000 1,000

A03 TOTAL OPERATING EXPENSES 236,000 237,000

A032 COMMUNICATIONS 32,000 32,000

A03201 Postage and Telegraph 2,000 2,000


A03202 Telephone and Trunk Call 30,000 30,000

A033 UTILITIES 52,000 52,000

A03303 Electricity 40,000 40,000


A03304 Hot and Cold Weather Charges 12,000 12,000

A038 TRAVEL & TRANSPORTATION 3,000 3,000


5

PC21001 (001)
OPIUM
_______________________________________________________________________________
BUDGET REVISED BUDGET
ESTIMATES ESTIMATES ESTIMATES
2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
SUMMARY
OBJECT
A03805 Travelling Allowance 2,000 2,000
A03806 Transportation of Goods 1,000 1,000

A039 GENERAL 149,000 150,000

A03901 Stationery 20,000 20,000


A03902 Printing and Publication 5,000 5,000
A03906 Uniforms and Protective 30,000 30,000
Clothing
A03942 Cost of Other Stores 45,000 45,000
A03955 Computer Stationary 14,000 15,000
A03970 Others 35,000 35,000

A04 TOTAL EMPLOYEES' RETIREMENT 1,000 1,000


BENEFITS

A041 PENSION 1,000 1,000

A04114 Superannuation Encashment Of 1,000 1,000


L.P.R

A05 TOTAL GRANTS SUBSIDIES AND 500,000 500,000


WRITE OFF LOANS

A052 GRANTS-DOMESTIC 500,000 500,000

A05216 Fin. Assis. to the families of 500,000 500,000


G. Serv. who expire

_______________________________________________________________________________
NET TOTAL 7,085,000 4,750,000 7,633,000
_______________________________________________________________________________
6

PC21001 (001)
OPIUM
SUMMARY OF SCALES FOR 2015-2016
_______________________________________________________________________________
Pay Permanent Fresh Continued Total Basic
SCALE POSTS POSTS POSTS POSTS PAY
_______________________________________________________________________________
01 19 19 1,368,000

02 1 1 62,000

05 2 2 142,000

07 5 5 491,000

09 1 1 81,000

11 1 1 87,000

16 1 1 230,000

17 1 1 317,000

_______________________________________________________________________________
TOTAL 31 31 2,778,000
_______________________________________________________________________________
7

PC21001 (001)
OPIUM
_______________________________________________________________________________
044120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
044 MINING AND MANUFACTURING
0441 MANUFACTURING
044120 OTHERS

LQ4001 Opium Factory

A01 TOTAL EMPLOYEES RELATED EXPENSES. 6,348,000 4,750,000 6,895,000

A011 TOTAL PAY 31 31 2,778,000 2,070,000 2,778,000

A011-1 TOTAL PAY OF OFFICERS 2 2 547,000 212,000 547,000

A01101 Total Basic Pay of Officers 2 2 547,000 212,000 547,000

M028-M Manager Finance (BPS-17) 1 1 317,000 317,000

C062-M Chemical Assistant (BPS-16) 1 1 230,000 230,000

A011-2 TOTAL PAY OF OTHER STAFF 29 29 2,231,000 1,858,000 2,231,000

A01151 Total Basic Pay of Other Staff 29 29 2,231,000 1,858,000 2,231,000

A334-M Accountant (BPS-11) 1 1 87,000 87,000

S078-M Senior Clerk (BPS-09) 1 1 81,000 81,000

H026-M Head Constable (BPS-07) 1 1 106,000 106,000

J019-M Junior Clerk (BPS-07) 4 4 385,000 385,000

C188-M Constable (BPS-05) 1 1 69,000 69,000

L004-M Laboratory Assistant (BPS-05) 1 1 73,000 73,000

J001-M Jamadar (BPS-02) 1 1 62,000 62,000

F002-M Factory Guard (BPS-01) 8 8 534,000 534,000

L018-M Labourer (BPS-01) 8 8 560,000 560,000

S025-M Sanitary Worker (BPS-01) 1 1 92,000 92,000

S127-M Sepoy (BPS-01) 2 2 182,000 182,000

A012 TOTAL ALLOWANCES 3,570,000 2,680,000 4,117,000

A012-1 TOTAL REGULAR ALLOWANCES 3,568,000 2,680,000 4,115,000

A01202 House Rent Allowance 584,000 367,000 584,000


A01203 Conveyance Allowance 707,000 481,000 707,000
A0120D Integrated Allowance 50,000 50,000 50,000
A0120X Ad - hoc Allowance - 2010 810,000 506,000 810,000
A01217 Medical Allowance 320,000 320,000 390,000
8

PC21001 (001)
OPIUM
_______________________________________________________________________________
044120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
044 MINING AND MANUFACTURING
0441 MANUFACTURING
044120 OTHERS

LQ4001 Opium Factory

A0121A Adhoc Relief Allowance 2011 200,000 156,000 251,000


A0121M Adhoc Relief Allowance - 2012 290,000 290,000 568,000
A0121T Adhoc Relief Allowance 2013 432,000 190,000 290,000
A0121Z Adhoc Relief Allowance - 2014 145,000 290,000
A01270 Others 175,000 175,000 175,000
001 Others 175,000
037 30% Social Security Benefit in lieu of Pension to the Contract Employees 175,000 175,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 2,000 2,000

A01273 Honoraria 1,000 1,000


000 Honoraria 1,000
A01274 Medical Charges 1,000 1,000

A03 TOTAL OPERATING EXPENSES 236,000 237,000

A032 TOTAL COMMUNICATIONS 32,000 32,000

A03201 Postage and Telegraph 2,000 2,000


A03202 Telephone and Trunk Call 30,000 30,000

A033 TOTAL UTILITIES 52,000 52,000

A03303 Electricity 40,000 40,000


001 Electricity 40,000 40,000
A03304 Hot and Cold Weather Charges 12,000 12,000

A038 TOTAL TRAVEL & 3,000 3,000


TRANSPORTATION

A03805 Travelling Allowance 2,000 2,000


A03806 Transportation of Goods 1,000 1,000

A039 TOTAL GENERAL 149,000 150,000

A03901 Stationery 20,000 20,000


A03902 Printing and Publication 5,000 5,000
001 Printing and Publications 5,000 5,000
A03906 Uniforms and Protective Clothing 30,000 30,000
A03942 Cost of Other Stores 45,000 45,000
9

PC21001 (001)
OPIUM
_______________________________________________________________________________
044120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
044 MINING AND MANUFACTURING
0441 MANUFACTURING
044120 OTHERS

LQ4001 Opium Factory

001 Cost of Other Stores 45,000 45,000


A03955 Computer Stationary 14,000 15,000
A03970 Others 35,000 35,000
001 Others 35,000 35,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 1,000

A041 TOTAL PENSION 1,000 1,000

A04114 Superannuation Encashment Of L.P.R 1,000 1,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 500,000 500,000

A052 TOTAL GRANTS-DOMESTIC 500,000 500,000

A05216 Fin. Assis. to the families of 500,000 500,000


G. Serv. who expire
001 Fin. Assis. to the families of the persons who expires during service. 500,000 500,000

_______________________________________________________________________________
Opium Factory 7,085,000 4,750,000 7,633,000
_______________________________________________________________________________
11

PC21002 (002)
LAND REVENUE
BUDGET ESTIMATES 2015-2016
_______________________________________________________________________________
BUDGET REVISED BUDGET ESTIMATES 2015-2016
POSTS ESTIMATES ESTIMATES ________________________________________
2015-2016 2014-2015 2014-2015 SALARY NON-SALARY TOTAL
_______________________________________________________________________________

PROVINCIAL 13,171 3,934,621,000 3,050,297,000 4,112,480,000 134,620,000 4,247,100,000


_______________________________________________________________________________
TOTAL 13,171 3,934,621,000 3,050,297,000 4,112,480,000 134,620,000 4,247,100,000
_______________________________________________________________________________
12

PC21002 (002)
LAND REVENUE

Rs
Charged:
______________ 0
Voted: 4,247,100,000
______________
Total: 4,247,100,000
______________
_______________________________________________________________________________
HEAD OF DEPARTMENT
_______________________________________________________________________________
BUDGET REVISED BUDGET
ESTIMATES ESTIMATES ESTIMATES
2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
SUMMARY
FUNCTIONAL
042102 LAND MANAGEMENT (LAND RECORD & 3,676,762,000 2,958,768,000 4,002,028,000
COLONIZAT COLONIZATION)

042102 LAND MANAGEMENT (LAND RECORD & 257,859,000 91,529,000 245,072,000


COLONIZAT COLONIZATION

_______________________________________________________________________________
TOTAL 3,934,621,000 3,050,297,000 4,247,100,000
_______________________________________________________________________________
13

PC21002 (002)
LAND REVENUE
_______________________________________________________________________________
BUDGET REVISED BUDGET
SCHEME SCHEME NAME ESTIMATES ESTIMATES ESTIMATES
NO 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs

LQ4002 SUPERINTENDENCE 4,620,000 3,416,000 5,728,000

LQ4003 LAND RECORD-SUPERINTENDENCE 257,859,000 91,529,000 245,072,000

LQ4004 CONSOLIDATION OF LAND HOLDINGS 9,010,000 7,152,000 10,300,000


SUPERINTENDENCE

LQ4573 CONSOLIDATION OF LAND HOLDING 456,171,000 261,743,000 484,498,000


DISTRICT

LQ4576 FOREST RESERVE AND GRAZING 14,991,000 6,520,000 18,692,000


LAND

LQ4577 LAND RECLAMATION AND 10,851,000 3,898,000 13,149,000


PROTECTION

LQ4579 COLONIZATION 332,558,000 254,140,000 374,150,000

LQ4581 LAND RECORD-DISTRICT CHARGES 2,848,561,000 2,421,899,000 3,095,511,000

_______________________________________________________________________________
TOTAL 3,934,621,000 3,050,297,000 4,247,100,000
_______________________________________________________________________________
14

PC21002 (002)
LAND REVENUE
_______________________________________________________________________________
BUDGET REVISED BUDGET
ESTIMATES ESTIMATES ESTIMATES
2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
SUMMARY
OBJECT
A01 TOTAL EMPLOYEES RELATED 3,859,489,000 2,944,793,000 4,112,480,000
EXPENSES.

A011 PAY 1,821,534,000 1,384,040,000 1,848,118,000

A011-1 TOTAL PAY OF OFFICERS 92,158,000 44,559,000 81,919,000

A01101 Basic Pay of Officers 92,158,000 44,559,000 81,919,000

A011-2 TOTAL PAY OF OTHER STAFF 1,729,376,000 1,339,481,000 1,766,199,000

A01151 Basic Pay of Other Staff 1,728,898,000 1,338,675,000 1,764,364,000


A01152 Personal pay 78,000 803,000
A01153 Special Pay 3,000
A01156 Pay of contract staff 400,000 1,835,000

A012 ALLOWANCES 2,037,955,000 1,560,753,000 2,264,362,000

A012-1 TOTAL REGULAR ALLOWANCES 2,032,949,000 1,560,284,000 2,258,905,000

A01202 House Rent Allowance 213,110,000 151,621,000 209,690,000


A01203 Conveyance Allowance 329,556,000 231,432,000 339,345,000
A01207 Washing Allowance 2,000 11,000 2,000
A0120D Integrated Allowance 73,000 3,208,000 73,000
A0120N Spl. allowances @ 20% of basic 678,000 468,000 682,000
pay for Secretariat
A0120Q Fixed Daily Allowance 2,755,000
A0120X Ad - hoc Allowance - 2010 564,205,000 361,648,000 548,185,000
A01211 Hill Allowance 769,000
A01216 Qualification Allowance 21,000
A01217 Medical Allowance 165,217,000 137,523,000 193,725,000
A01218 Fixed stationary allowance 412,000 234,000 412,000
A0121A Adhoc Relief Allowance 2011 182,190,000 113,625,000 178,648,000
A0121M Adhoc Relief Allowance - 2012 357,918,000 273,156,000 366,517,000
A0121T Adhoc Relief Allowance 2013 184,026,000 136,953,000 193,168,000
A0121Z Adhoc Relief Allowance - 2014 135,653,000 196,620,000
A01224 Entertainment Allowance 10,000 10,000
A01229 Special compensatory allowance 6,000
A01238 Charge Allowance 101,000
A01239 Special Allowance 17,000
A01242 Consolidation Travelling 150,000 2,000 150,000
Allowance
A01244 Adhoc Relief 1,000
A01245 Indexed house rent allowance 80,000 40,000
A01260 Ration Allowance 10,000 6,000 10,000
A01267 Warden/Boarding Allowance 1,000
A01270 Others 35,312,000 11,073,000 31,628,000
15

PC21002 (002)
LAND REVENUE
_______________________________________________________________________________
BUDGET REVISED BUDGET
ESTIMATES ESTIMATES ESTIMATES
2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
SUMMARY
OBJECT

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 5,006,000 469,000 5,457,000

A01274 Medical Charges 4,795,000 468,000 5,215,000


A01277 Contingent Paid Staff 125,000 130,000
A01278 Leave Salary 86,000 112,000
A01299 Others 1,000

A03 TOTAL OPERATING EXPENSES 48,943,000 51,658,000 38,649,000

A032 COMMUNICATIONS 2,044,000 1,691,000 2,084,000

A03201 Postage and Telegraph 452,000 426,000 465,000


A03202 Telephone and Trunk Call 1,583,000 1,260,000 1,608,000
A03204 Electronic Communication 1,000 1,000
A03205 Courier and Pilot Service 8,000 5,000 10,000

A033 UTILITIES 5,889,000 4,635,000 6,668,000

A03301 Gas 642,000 388,000 665,000


A03302 Water 29,000 60,000 32,000
A03303 Electricity 4,442,000 3,192,000 5,185,000
A03304 Hot and Cold Weather Charges 776,000 995,000 786,000

A034 OCCUPANCY COSTS 466,000 129,000 727,000

A03402 Rent for Office Building 350,000 92,000 520,000


A03405 Rent Other than on Residential 10,000 10,000
Building
A03407 Rates and Taxes 106,000 37,000 197,000

A038 TRAVEL & TRANSPORTATION 12,468,000 13,980,000 6,829,000

A03805 Travelling Allowance 7,080,000 8,536,000 3,343,000


A03806 Transportation of Goods 344,000 94,000 344,000
A03807 P.O.L Charges 5,044,000 5,350,000 3,142,000

A039 GENERAL 28,076,000 31,223,000 22,341,000

A03901 Stationery 6,743,000 7,453,000 6,631,000


A03902 Printing and Publication 10,091,000 9,904,000 10,256,000
A03905 Newspapers Periodicals and 207,000 274,000 212,000
Books
A03906 Uniforms and Protective 30,000 35,000 30,000
Clothing
A03907 Advertising & Publicity 236,000 381,000 252,000
A03917 Law Charges 1,056,000 3,357,000 1,081,000
16

PC21002 (002)
LAND REVENUE
_______________________________________________________________________________
BUDGET REVISED BUDGET
ESTIMATES ESTIMATES ESTIMATES
2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
SUMMARY
OBJECT
A03918 Exhibitions, Fairs & Other 47,000 256,000 47,000
National Celebrations
A03921 Unforeseen exp.for disaster 10,000 45,000
preparedness & relief
A03942 Cost of Other Stores 695,000 670,000 695,000
A03955 Computer Stationary 121,000 249,000 240,000
A03970 Others 8,840,000 8,644,000 2,852,000

A04 TOTAL EMPLOYEES' RETIREMENT 8,000 22,828,000 61,713,000


BENEFITS

A041 PENSION 8,000 22,828,000 61,713,000

A04114 Superannuation Encashment Of 8,000 22,828,000 61,713,000


L.P.R

A05 TOTAL GRANTS SUBSIDIES AND 25,121,000 30,100,000 33,200,000


WRITE OFF LOANS

A052 GRANTS-DOMESTIC 25,121,000 30,100,000 33,200,000

A05216 Fin. Assis. to the families of 25,121,000 30,100,000 33,200,000


G. Serv. who expire

A09 TOTAL PHYSICAL ASSETS 73,000 44,000 78,000

A092 COMPUTER EQUIPMENT 73,000 44,000 77,000

A09201 Hardware 27,000 19,000 29,000


A09202 Software 21,000 14,000 22,000
A09203 I.T. Equipment 25,000 11,000 26,000

A095 PURCHASE OF TRANSPORT 1,000

A09501 Transport 1,000

A13 TOTAL REPAIRS AND MAINTENANCE 987,000 874,000 980,000

A130 TRANSPORT 110,000 98,000 100,000

A13001 Transport 110,000 98,000 100,000

A131 MACHINERY AND EQUIPMENT 30,000 30,000

A13101 Machinery and Equipment 30,000 30,000


17

PC21002 (002)
LAND REVENUE
_______________________________________________________________________________
BUDGET REVISED BUDGET
ESTIMATES ESTIMATES ESTIMATES
2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
SUMMARY
OBJECT
A132 FURNITURE AND FIXTURE 17,000 15,000 20,000

A13201 Furniture and Fixture 17,000 15,000 20,000

A133 BUILDINGS AND STRUCTURE 550,000 428,000 550,000

A13301 Office Buildings 550,000 428,000 550,000

A136 ROADS, HIGHWAYS AND BRIDGES 20,000 13,000 20,000

A13604 Other bridges 20,000 13,000 20,000

A139 TELECOMMUNICATION WORKS 260,000 320,000 260,000

A13920 Others-Repairs 260,000 320,000 260,000

_______________________________________________________________________________
NET TOTAL 3,934,621,000 3,050,297,000 4,247,100,000
_______________________________________________________________________________
18

PC21002 (002)
LAND REVENUE
SUMMARY OF SCALES FOR 2015-2016
_______________________________________________________________________________
Pay Permanent Fresh Continued Total Basic
SCALE POSTS POSTS POSTS POSTS PAY
_______________________________________________________________________________
01 16 406 422 36,493,000

02 6 999 1005 114,642,000

03 7 7 1,340,000

04 2 7 9 1,078,000

05 2 16 18 2,548,000

06 2 2 247,000

07 33 343 376 41,610,000

09 4 9452 9456 1,291,854,000

11 1 1245 1246 228,875,000

12 2 2 405,000

14 20 196 216 44,307,000

15 4 4 965,000

16 6 161 65 232 38,713,000

17 2 154 156 34,278,000

18 1 17 18 7,662,000

19 1 1 577,000

20 1 1 689,000

_______________________________________________________________________________
TOTAL 94 161 12916 13171 1,846,283,000
_______________________________________________________________________________
19

PC21002 (002)
LAND REVENUE
_______________________________________________________________________________
042102 LAND MANAGEMENT (LAND RECORD & COLONIZAT COLONIZATION)
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0421 AGRICULTURE
042102 LAND MANAGEMENT (LAND RECORD & COLONIZAT COLONIZATION)

LQ4002 Superintendence

A01 TOTAL EMPLOYEES RELATED EXPENSES. 3,845,000 3,095,000 4,348,000

A011 TOTAL PAY 11 11 1,754,000 1,434,000 1,773,000

A011-1 TOTAL PAY OF OFFICERS 2 2 750,000 756,000 808,000

A01101 Total Basic Pay of Officers 2 2 750,000 756,000 808,000

T032-M Tehsildar (BPS-16) 2 2 750,000 808,000

A011-2 TOTAL PAY OF OTHER STAFF 9 9 1,004,000 678,000 965,000

A01151 Total Basic Pay of Other Staff 9 9 1,004,000 678,000 965,000

R072-M Revenue Auditor (BPS-14) 2 2 508,000 462,000

S113-M Senior Revenue Accountant (BPS-07) 3 3 216,000 216,000

J039-M Junior Revenue Accountant (BPS-05) 2 2 152,000 159,000

N006-M Naib Qasid (BPS-02) 2 2 128,000 128,000

A012 TOTAL ALLOWANCES 2,091,000 1,661,000 2,575,000

A012-1 TOTAL REGULAR ALLOWANCES 2,081,000 1,661,000 2,565,000

A01202 House Rent Allowance 245,000 122,000 245,000


A01203 Conveyance Allowance 337,000 224,000 337,000
A0120D Integrated Allowance 8,000 8,000
A0120N Spl. allowances @ 20% of basic 257,000 118,000 257,000
pay for Secretariat
A0120X Ad - hoc Allowance - 2010 450,000 381,000 450,000
A01217 Medical Allowance 170,000 118,000 170,000
A0121A Adhoc Relief Allowance 2011 130,000 118,000 130,000
A0121M Adhoc Relief Allowance - 2012 370,000 286,000 370,000
A0121T Adhoc Relief Allowance 2013 104,000 144,000 196,000
A0121Z Adhoc Relief Allowance - 2014 144,000 392,000
A01270 Others 10,000 6,000 10,000
001 Others 10,000 6,000 10,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 10,000 10,000


20

PC21002 (002)
LAND REVENUE
_______________________________________________________________________________
042102 LAND MANAGEMENT (LAND RECORD & COLONIZAT COLONIZATION)
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0421 AGRICULTURE
042102 LAND MANAGEMENT (LAND RECORD & COLONIZAT COLONIZATION)

LQ4002 Superintendence

A01274 Medical Charges 10,000 10,000

A03 TOTAL OPERATING EXPENSES 274,000 321,000 280,000

A032 TOTAL COMMUNICATIONS 3,000 3,000

A03201 Postage and Telegraph 3,000 3,000

A038 TOTAL TRAVEL & 187,000 166,000 187,000


TRANSPORTATION

A03805 Travelling Allowance 187,000 166,000 187,000


001 Travelling Allowance 166,000 187,000

A039 TOTAL GENERAL 84,000 155,000 90,000

A03901 Stationery 39,000 75,000 39,000


A03955 Computer Stationary 39,000 75,000 45,000
A03970 Others 6,000 5,000 6,000
001 Others 6,000 5,000 6,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 100,000

A041 TOTAL PENSION 1,000 100,000

A04114 Superannuation Encashment Of L.P.R 1,000 100,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 500,000 1,000,000

A052 TOTAL GRANTS-DOMESTIC 500,000 1,000,000

A05216 Fin. Assis. to the families of 500,000 1,000,000


G. Serv. who expire
001 Fin. Assis. to the families of the persons who expires during service. 500,000 1,000,000

_______________________________________________________________________________
Superintendence 4,620,000 3,416,000 5,728,000
_______________________________________________________________________________
21

PC21002 (002)
LAND REVENUE
_______________________________________________________________________________
042102 LAND MANAGEMENT (LAND RECORD & COLONIZAT COLONIZATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0421 AGRICULTURE
042102 LAND MANAGEMENT (LAND RECORD & COLONIZAT COLONIZATION

LQ4003 Land Record-Superintendence

A01 TOTAL EMPLOYEES RELATED EXPENSES. 246,498,000 79,894,000 231,980,000

A011 TOTAL PAY 672 672 92,353,000 31,876,000 79,918,000

A011-1 TOTAL PAY OF OFFICERS 314 314 63,280,000 26,340,000 51,768,000

A01101 Total Basic Pay of Officers 314 314 63,280,000 26,340,000 51,768,000

D100-M Director (BPS-20) 1 1 689,000 689,000

A146-M Assistant Director (BPS-17) 305 144 61,065,000 30,137,000

A155-M Assistant Director Admn. (BPS-17) 1 1 192,000 192,000

A740-M Assistant Director (BPS-17) 1 1 192,000 192,000


(Budget)

A146-M Assistant Director (BPS-16) 161 19,320,000

P037-M Personal Assistant (BPS-16) 1 1 120,000 120,000

S282-M Superintendent (BPS-16) 4 4 902,000 816,000

T032-M Tehsildar (BPS-16) 1 1 120,000 302,000

A011-2 TOTAL PAY OF OTHER STAFF 358 358 29,073,000 5,536,000 28,150,000

A01151 Total Basic Pay of Other Staff 358 358 29,073,000 5,536,000 28,150,000

A097-M Assistant (BPS-14) 13 13 1,834,000 1,782,000

N013-M Naib Tehsildar(Reader) (BPS-14) 2 2 390,000 565,000

S216-M Stenographer (BPS-14) 3 3 299,000 314,000

M039-M Mapper (BPS-11) 1 1 242,000 248,000

K002-M Kanungo (BPS-09) 1 1 187,000 88,000

S078-M Senior Clerk (BPS-09) 148 148 11,011,000 11,011,000

C134-M Clerk (BPS-07) 22 22 2,877,000 1,910,000

J019-M Junior Clerk (BPS-07) 150 150 10,440,000 10,440,000

D186-M Driver (BPS-04) 2 2 139,000 143,000

D003-M Daftri (BPS-02) 4 4 453,000 469,000

N006-M Naib Qasid (BPS-01) 9 9 930,000 851,000


22

PC21002 (002)
LAND REVENUE
_______________________________________________________________________________
042102 LAND MANAGEMENT (LAND RECORD & COLONIZAT COLONIZATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0421 AGRICULTURE
042102 LAND MANAGEMENT (LAND RECORD & COLONIZAT COLONIZATION

LQ4003 Land Record-Superintendence

S311-M Sanitary Worker (BPS-01) 3 3 271,000 329,000

A012 TOTAL ALLOWANCES 154,145,000 48,018,000 152,062,000

A012-1 TOTAL REGULAR ALLOWANCES 154,120,000 48,018,000 152,037,000

A01202 House Rent Allowance 23,693,000 6,397,000 20,292,000


A01203 Conveyance Allowance 26,871,000 7,265,000 26,751,000
A0120D Integrated Allowance 50,000 42,000 50,000
A0120X Ad - hoc Allowance - 2010 31,796,000 8,917,000 32,313,000
A01217 Medical Allowance 10,029,000 2,745,000 10,081,000
A0121A Adhoc Relief Allowance 2011 9,518,000 2,694,000 9,525,000
A0121M Adhoc Relief Allowance - 2012 17,870,000 6,404,000 14,846,000
A0121T Adhoc Relief Allowance 2013 9,207,000 3,564,000 8,341,000
A0121Z Adhoc Relief Allowance - 2014 3,114,000 8,345,000
A01270 Others 25,086,000 6,876,000 21,493,000
001 Others 7,029,000 6,876,000 7,029,000
037 30% Social Security Benefit in lieu of Pension to the Contract Employees 18,057,000 14,464,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 25,000 25,000

A01274 Medical Charges 25,000 25,000

A03 TOTAL OPERATING EXPENSES 10,903,000 9,902,000 11,340,000

A032 TOTAL COMMUNICATIONS 155,000 159,000 155,000

A03201 Postage and Telegraph 55,000 69,000 55,000


A03202 Telephone and Trunk Call 100,000 90,000 100,000

A034 TOTAL OCCUPANCY COSTS 15,000 26,000 25,000

A03405 Rent Other than on Residential 10,000 10,000


Building
A03407 Rates and Taxes 5,000 26,000 15,000

A038 TOTAL TRAVEL & 987,000 1,016,000 1,344,000


TRANSPORTATION

A03805 Travelling Allowance 540,000 550,000 800,000


001 Travelling Allowance 550,000 800,000
23

PC21002 (002)
LAND REVENUE
_______________________________________________________________________________
042102 LAND MANAGEMENT (LAND RECORD & COLONIZAT COLONIZATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0421 AGRICULTURE
042102 LAND MANAGEMENT (LAND RECORD & COLONIZAT COLONIZATION

LQ4003 Land Record-Superintendence

A03806 Transportation of Goods 44,000 49,000 44,000


A03807 P.O.L Charges 403,000 417,000 500,000

A039 TOTAL GENERAL 9,746,000 8,701,000 9,816,000

A03901 Stationery 310,000 275,000 110,000


A03902 Printing and Publication 9,350,000 8,298,000 9,500,000
001 Printing and Publications 9,350,000 8,298,000 9,500,000
A03905 Newspapers Periodicals and Books 11,000 10,000 15,000
001 News Papers, Periodicals & Books 11,000 10,000 15,000
A03907 Advertising & Publicity 6,000 37,000 10,000
001 Advertising & Publicity 6,000 37,000 10,000
A03918 Exhibitions, Fairs & Other 2,000 2,000 2,000
National Celebrations
A03955 Computer Stationary 100,000
A03970 Others 67,000 79,000 79,000
001 Others 67,000 79,000 79,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 720,000 100,000

A041 TOTAL PENSION 1,000 720,000 100,000

A04114 Superannuation Encashment Of L.P.R 1,000 720,000 100,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 300,000 900,000 1,500,000

A052 TOTAL GRANTS-DOMESTIC 300,000 900,000 1,500,000

A05216 Fin. Assis. to the families of 300,000 900,000 1,500,000


G. Serv. who expire
001 Fin. Assis. to the families of the persons who expires during service. 300,000 900,000 1,500,000

A09 TOTAL PHYSICAL ASSETS 2,000

A092 TOTAL COMPUTER EQUIPMENT 1,000

A09201 Hardware 1,000


24

PC21002 (002)
LAND REVENUE
_______________________________________________________________________________
042102 LAND MANAGEMENT (LAND RECORD & COLONIZAT COLONIZATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0421 AGRICULTURE
042102 LAND MANAGEMENT (LAND RECORD & COLONIZAT COLONIZATION

LQ4003 Land Record-Superintendence

A095 TOTAL PURCHASE OF 1,000


TRANSPORT

A09501 Transport 1,000


001 Transport 1,000

A13 TOTAL REPAIRS AND MAINTENANCE 157,000 113,000 150,000

A130 TOTAL TRANSPORT 110,000 98,000 100,000

A13001 Transport 110,000 98,000 100,000

A131 TOTAL MACHINERY AND 30,000 30,000


EQUIPMENT

A13101 Machinery and Equipment 30,000 30,000

A132 TOTAL FURNITURE AND 17,000 15,000 20,000


FIXTURE

A13201 Furniture and Fixture 17,000 15,000 20,000

_______________________________________________________________________________
Land Record-Superintendence 257,859,000 91,529,000 245,072,000
_______________________________________________________________________________
25

PC21002 (002)
LAND REVENUE
_______________________________________________________________________________
042102 LAND MANAGEMENT (LAND RECORD & COLONIZAT COLONIZATION)
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0421 AGRICULTURE
042102 LAND MANAGEMENT (LAND RECORD & COLONIZAT COLONIZATION)

LQ4004 Consolidation of Land Holdings


Superintendence

A01 TOTAL EMPLOYEES RELATED EXPENSES. 8,197,000 6,583,000 9,017,000

A011 TOTAL PAY 27 27 4,098,000 2,898,000 4,281,000

A011-1 TOTAL PAY OF OFFICERS 3 3 862,000 586,000 923,000

A01101 Total Basic Pay of Officers 3 3 862,000 586,000 923,000

D078-M Deputy Secretary (BPS-18) 1 1 322,000 354,000

C186-M Consolidation Officer (BPS-16) 1 1 270,000 280,000

S282-M Superintendent (BPS-16) 1 1 270,000 289,000

A011-2 TOTAL PAY OF OTHER STAFF 24 24 3,236,000 2,312,000 3,358,000

A01151 Total Basic Pay of Other Staff 24 24 3,158,000 2,312,000 3,358,000

A097-M Assistant (BPS-14) 8 8 1,344,000 1,461,000

S216-M Stenographer (BPS-14) 1 1 139,000 147,000

C185-M Consolidation Kanungo (BPS-09) 1 1 186,000 196,000

S078-M Senior Clerk (BPS-09) 2 2 383,000 401,000

J019-M Junior Clerk (BPS-07) 8 8 698,000 729,000

N006-M Naib Qasid (BPS-01) 4 4 408,000 424,000

A01152 Personal pay 78,000

A012 TOTAL ALLOWANCES 4,099,000 3,685,000 4,736,000

A012-1 TOTAL REGULAR ALLOWANCES 4,079,000 3,665,000 4,716,000

A01202 House Rent Allowance 566,000 356,000 547,000


A01203 Conveyance Allowance 500,000 517,000 525,000
A0120D Integrated Allowance 15,000 8,000 15,000
A0120N Spl. allowances @ 20% of basic 421,000 310,000 425,000
pay for Secretariat
A0120X Ad - hoc Allowance - 2010 1,017,000 744,000 1,000,000
A01217 Medical Allowance 336,000 280,000 336,000
A0121A Adhoc Relief Allowance 2011 360,000 233,000 319,000
26

PC21002 (002)
LAND REVENUE
_______________________________________________________________________________
042102 LAND MANAGEMENT (LAND RECORD & COLONIZAT COLONIZATION)
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0421 AGRICULTURE
042102 LAND MANAGEMENT (LAND RECORD & COLONIZAT COLONIZATION)

LQ4004 Consolidation of Land Holdings


Superintendence

A0121M Adhoc Relief Allowance - 2012 600,000 580,000 600,000


A0121T Adhoc Relief Allowance 2013 202,000 290,000 315,000
A0121Z Adhoc Relief Allowance - 2014 290,000 572,000
A01270 Others 62,000 57,000 62,000
001 Others 62,000 57,000 62,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 20,000 20,000 20,000

A01274 Medical Charges 20,000 20,000 20,000

A03 TOTAL OPERATING EXPENSES 592,000 569,000 658,000

A032 TOTAL COMMUNICATIONS 47,000 33,000 49,000

A03201 Postage and Telegraph 14,000 16,000


A03202 Telephone and Trunk Call 33,000 33,000 33,000

A033 TOTAL UTILITIES 320,000 319,000 361,000

A03301 Gas 72,000 72,000 75,000


A03303 Electricity 242,000 242,000 280,000
001 Electricity 242,000 242,000 280,000
A03304 Hot and Cold Weather Charges 6,000 5,000 6,000

A038 TOTAL TRAVEL & 124,000 112,000 128,000


TRANSPORTATION

A03805 Travelling Allowance 33,000 29,000 36,000


001 Travelling Allowance 29,000 36,000
A03807 P.O.L Charges 91,000 83,000 92,000

A039 TOTAL GENERAL 101,000 105,000 120,000

A03901 Stationery 39,000 50,000 50,000


A03902 Printing and Publication 11,000 10,000 15,000
001 Printing and Publications 11,000 10,000 15,000
A03905 Newspapers Periodicals and Books 6,000 5,000 7,000
001 News Papers, Periodicals & Books 6,000 5,000 7,000
A03917 Law Charges 6,000 6,000
27

PC21002 (002)
LAND REVENUE
_______________________________________________________________________________
042102 LAND MANAGEMENT (LAND RECORD & COLONIZAT COLONIZATION)
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0421 AGRICULTURE
042102 LAND MANAGEMENT (LAND RECORD & COLONIZAT COLONIZATION)

LQ4004 Consolidation of Land Holdings


Superintendence

A03955 Computer Stationary 22,000 25,000 25,000


A03970 Others 17,000 15,000 17,000
001 Others 17,000 15,000 17,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 125,000

A041 TOTAL PENSION 1,000 125,000

A04114 Superannuation Encashment Of L.P.R 1,000 125,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 220,000 500,000

A052 TOTAL GRANTS-DOMESTIC 220,000 500,000

A05216 Fin. Assis. to the families of 220,000 500,000


G. Serv. who expire
001 Fin. Assis. to the families of the persons who expires during service. 220,000 500,000

_______________________________________________________________________________
Consolidation of Land Holdings 9,010,000 7,152,000 10,300,000
Superintendence
_______________________________________________________________________________
28

PC21002 (002)
LAND REVENUE
_______________________________________________________________________________
042102 LAND MANAGEMENT (LAND RECORD & COLONIZAT COLONIZATION)
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0421 AGRICULTURE
042102 LAND MANAGEMENT (LAND RECORD & COLONIZAT COLONIZATION)

LQ4573 Consolidation of Land Holding District

A01 TOTAL EMPLOYEES RELATED EXPENSES. 449,476,000 253,036,000 471,606,000

A011 TOTAL PAY 1590 1590 207,105,000 118,483,000 214,968,000

A011-1 TOTAL PAY OF OFFICERS 72 72 22,545,000 13,570,000 23,987,000

A01101 Total Basic Pay of Officers 72 72 22,545,000 13,570,000 23,987,000

S142-M Settlement Officer (BPS-19) 1 1 559,000 577,000

A726-M Additional Settlement (BPS-18) 1 1 557,000 539,000


Officer

C151-M Collector(Tehsildar) (BPS-18) 15 15 5,769,000 6,369,000

S142-M Settlement Officer (BPS-18) 1 1 341,000 400,000

E097-M Extra Assistant (BPS-17) 7 7 2,902,000 2,975,000


Settlement Officer

C186-M Consolidation Officer (BPS-16) 38 38 9,948,000 10,350,000

S216-M Stenographer (BPS-16) 1 1 384,000 384,000

T032-M Tehsildar (BPS-16) 8 8 2,085,000 2,393,000

A011-2 TOTAL PAY OF OTHER STAFF 1518 1518 184,560,000 104,913,000 190,981,000

A01151 Total Basic Pay of Other Staff 1518 1518 184,560,000 104,634,000 190,981,000

H024-M Head Clerk (BPS-15) 2 2 571,000 450,000

A097-M Assistant (BPS-14) 7 7 1,403,000 1,531,000

H024-M Head Clerk (BPS-14) 6 6 1,303,000 1,545,000

N011-M Naib Tehsildar (BPS-14) 12 12 2,191,000 2,407,000

N013-M Naib Tehsildar(Reader) (BPS-14) 26 26 5,798,000 5,953,000

S216-M Stenographer (BPS-14) 20 20 3,254,000 3,669,000

S218-M Stenographer-Cum-Computer (BPS-12) 2 2 327,000 405,000


Operator

C185-M Consolidation Kanungo (BPS-11) 99 99 16,056,000 16,373,000

F032-M Field Kanungo (BPS-11) 18 18 2,452,000 2,033,000

H024-M Head Clerk (BPS-11) 2 2 383,000 392,000


29

PC21002 (002)
LAND REVENUE
_______________________________________________________________________________
042102 LAND MANAGEMENT (LAND RECORD & COLONIZAT COLONIZATION)
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0421 AGRICULTURE
042102 LAND MANAGEMENT (LAND RECORD & COLONIZAT COLONIZATION)

LQ4573 Consolidation of Land Holding District

K002-M Kanungo (BPS-11) 42 42 7,412,000 7,580,000

P042-M Peshi Qanungo (BPS-11) 53 53 7,619,000 8,265,000

A055-M Ahlmad (Civil) (BPS-09) 2 2 346,000 337,000

C187-M Consolidation Patwari (BPS-09) 383 383 43,832,000 44,349,000

F129-M Field Patwari (BPS-09) 49 49 4,290,000 4,108,000

P027-M Patwari (BPS-09) 237 237 26,160,000 26,170,000

P028-M Patwari Moharrar (BPS-09) 58 58 7,110,000 7,397,000

S078-M Senior Clerk (BPS-09) 18 18 3,082,000 3,710,000

D186-M Driver (BPS-07) 1 1 180,000 75,000

J019-M Junior Clerk (BPS-07) 90 90 12,496,000 13,206,000

D186-M Driver (BPS-06) 1 1 200,000 163,000

D186-M Driver (BPS-05) 14 14 1,833,000 2,076,000

D186-M Driver (BPS-04) 5 5 594,000 755,000

N006-M Naib Qasid (BPS-03) 5 5 785,000 900,000

C112-M Chowkidar (BPS-02) 18 18 1,948,000 2,221,000

C256-M Class Iv (BPS-02) 2 2 200,000 200,000

D011-M Dak Runner (BPS-02) 3 3 317,000 417,000

M019-M Mali (BPS-02) 5 5 697,000 706,000

N006-M Naib Qasid (BPS-02) 103 103 10,282,000 10,874,000

P148-M Process Server (BPS-02) 124 124 12,723,000 12,897,000

S311-M Sanitary Worker (BPS-02) 4 4 431,000 407,000

S325-M Sweeper/Sanitary Worker (BPS-02) 6 6 711,000 879,000

W019-M Water Carrier (BPS-02) 1 1 60,000 60,000

C112-M Chowkidar (BPS-01) 5 5 349,000 381,000

D011-M Dak Runner (BPS-01) 1 1 112,000 113,000

M019-M Mali (BPS-01) 3 3 199,000 218,000

N006-M Naib Qasid (BPS-01) 43 43 3,218,000 3,685,000

P148-M Process Server (BPS-01) 43 43 3,215,000 3,465,000

S325-M Sweeper/Sanitary Worker (BPS-01) 3 3 262,000 400,000


30

PC21002 (002)
LAND REVENUE
_______________________________________________________________________________
042102 LAND MANAGEMENT (LAND RECORD & COLONIZAT COLONIZATION)
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0421 AGRICULTURE
042102 LAND MANAGEMENT (LAND RECORD & COLONIZAT COLONIZATION)

LQ4573 Consolidation of Land Holding District

W019-M Water Carrier (BPS-01) 2 2 159,000 209,000

A01152 Personal pay 279,000

A012 TOTAL ALLOWANCES 242,371,000 134,553,000 256,638,000

A012-1 TOTAL REGULAR ALLOWANCES 241,801,000 134,533,000 256,016,000

A01202 House Rent Allowance 27,137,000 12,861,000 27,137,000


A01203 Conveyance Allowance 40,833,000 20,523,000 42,000,000
A01207 Washing Allowance 2,000 2,000 2,000
A0120D Integrated Allowance 600,000
A0120N Spl. allowances @ 20% of basic 40,000
pay for Secretariat
A0120Q Fixed Daily Allowance 158,000
A0120X Ad - hoc Allowance - 2010 69,719,000 30,990,000 56,168,000
A01217 Medical Allowance 22,448,000 12,215,000 25,000,000
A01218 Fixed stationary allowance 20,000 12,000 20,000
A0121A Adhoc Relief Allowance 2011 19,295,000 9,873,000 19,295,000
A0121M Adhoc Relief Allowance - 2012 39,581,000 23,055,000 41,580,000
A0121T Adhoc Relief Allowance 2013 20,477,000 11,635,000 21,271,000
A0121Z Adhoc Relief Allowance - 2014 11,524,000 21,312,000
A01229 Special compensatory allowance 6,000
A01238 Charge Allowance 2,000
A01239 Special Allowance 1,000
001 Special Allowance 1,000
A01270 Others 2,289,000 1,036,000 2,231,000
001 Others 500,000 183,000 500,000
037 30% Social Security Benefit in lieu of Pension to the Contract Employees 1,789,000 853,000 1,731,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 570,000 20,000 622,000

A01274 Medical Charges 550,000 20,000 600,000


A01278 Leave Salary 20,000 22,000

A03 TOTAL OPERATING EXPENSES 3,662,000 3,648,000 4,010,000

A032 TOTAL COMMUNICATIONS 360,000 360,000 370,000

A03201 Postage and Telegraph 60,000 62,000 60,000


31

PC21002 (002)
LAND REVENUE
_______________________________________________________________________________
042102 LAND MANAGEMENT (LAND RECORD & COLONIZAT COLONIZATION)
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0421 AGRICULTURE
042102 LAND MANAGEMENT (LAND RECORD & COLONIZAT COLONIZATION)

LQ4573 Consolidation of Land Holding District

A03202 Telephone and Trunk Call 300,000 298,000 310,000

A033 TOTAL UTILITIES 662,000 243,000 767,000

A03301 Gas 100,000 1,000 105,000


A03302 Water 2,000 2,000
A03303 Electricity 500,000 167,000 600,000
001 Electricity 500,000 167,000 600,000
A03304 Hot and Cold Weather Charges 60,000 75,000 60,000

A034 TOTAL OCCUPANCY COSTS 330,000 103,000 550,000

A03402 Rent for Office Building 300,000 92,000 500,000


A03407 Rates and Taxes 30,000 11,000 50,000

A038 TOTAL TRAVEL & 1,400,000 1,700,000 1,400,000


TRANSPORTATION

A03805 Travelling Allowance 600,000 700,000 600,000


001 Travelling Allowance 700,000 600,000
A03807 P.O.L Charges 800,000 1,000,000 800,000

A039 TOTAL GENERAL 910,000 1,242,000 923,000

A03901 Stationery 400,000 549,000 410,000


A03902 Printing and Publication 30,000 173,000 31,000
001 Printing and Publications 30,000 173,000 31,000
A03905 Newspapers Periodicals and Books 55,000 60,000 55,000
001 News Papers, Periodicals & Books 55,000 60,000 55,000
A03906 Uniforms and Protective Clothing 30,000 35,000 30,000
A03907 Advertising & Publicity 20,000 22,000
001 Advertising & Publicity 20,000 22,000
A03917 Law Charges 50,000 75,000 50,000
A03942 Cost of Other Stores 25,000 25,000
001 Cost of Other Stores 25,000 25,000
A03970 Others 300,000 350,000 300,000
001 Others 300,000 350,000 300,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 3,451,000 5,850,000


32

PC21002 (002)
LAND REVENUE
_______________________________________________________________________________
042102 LAND MANAGEMENT (LAND RECORD & COLONIZAT COLONIZATION)
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0421 AGRICULTURE
042102 LAND MANAGEMENT (LAND RECORD & COLONIZAT COLONIZATION)

LQ4573 Consolidation of Land Holding District

A041 TOTAL PENSION 1,000 3,451,000 5,850,000

A04114 Superannuation Encashment Of L.P.R 1,000 3,451,000 5,850,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 3,000,000 1,600,000 3,000,000

A052 TOTAL GRANTS-DOMESTIC 3,000,000 1,600,000 3,000,000

A05216 Fin. Assis. to the families of 3,000,000 1,600,000 3,000,000


G. Serv. who expire
001 Fin. Assis. to the families of the persons who expires during service. 3,000,000 1,600,000 3,000,000

A09 TOTAL PHYSICAL ASSETS 32,000 8,000 32,000

A092 TOTAL COMPUTER EQUIPMENT 32,000 8,000 32,000

A09201 Hardware 10,000 4,000 10,000


A09202 Software 10,000 4,000 10,000
A09203 I.T. Equipment 12,000 12,000

_______________________________________________________________________________
Consolidation of Land Holding District 456,171,000 261,743,000 484,498,000
_______________________________________________________________________________
33

PC21002 (002)
LAND REVENUE
_______________________________________________________________________________
042102 LAND MANAGEMENT (LAND RECORD & COLONIZAT COLONIZATION)
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0421 AGRICULTURE
042102 LAND MANAGEMENT (LAND RECORD & COLONIZAT COLONIZATION)

LQ4576 Forest Reserve and Grazing Land

A01 TOTAL EMPLOYEES RELATED EXPENSES. 14,795,000 6,360,000 16,392,000

A011 TOTAL PAY 47 47 5,393,000 2,762,000 5,488,000

A011-2 TOTAL PAY OF OTHER STAFF 47 47 5,393,000 2,762,000 5,488,000

A01151 Total Basic Pay of Other Staff 47 47 5,393,000 2,760,000 5,488,000

A097-M Assistant (BPS-14) 1 1 300,000 300,000

H024-M Head Clerk (BPS-14) 1 1 450,000 450,000

K002-M Kanungo (BPS-11) 1 1 210,000 250,000

P027-M Patwari (BPS-09) 5 5 805,000 850,000

S078-M Senior Clerk (BPS-09) 2 2 327,000 327,000

J019-M Junior Clerk (BPS-07) 8 8 1,099,000 1,103,000

B019-M Beldar (BPS-02) 1 1 100,000 100,000

H077-M Helper Electrician (BPS-02) 1 1 200,000 200,000

M019-M Mali (BPS-02) 1 1 150,000 150,000

N006-M Naib Qasid (BPS-02) 13 13 1,092,000 1,113,000

N006-M Naib Qasid (BPS-01) 13 13 660,000 645,000

A01152 Personal pay 2,000

A012 TOTAL ALLOWANCES 9,402,000 3,598,000 10,904,000

A012-1 TOTAL REGULAR ALLOWANCES 9,372,000 3,598,000 10,689,000

A01202 House Rent Allowance 1,076,000 325,000 1,076,000


A01203 Conveyance Allowance 1,505,000 557,000 1,580,000
A0120D Integrated Allowance 46,000
A0120X Ad - hoc Allowance - 2010 2,101,000 765,000 2,101,000
A01217 Medical Allowance 1,052,000 339,000 1,253,000
A0121A Adhoc Relief Allowance 2011 896,000 247,000 896,000
A0121M Adhoc Relief Allowance - 2012 1,489,000 563,000 1,645,000
A0121T Adhoc Relief Allowance 2013 808,000 320,000 863,000
A0121Z Adhoc Relief Allowance - 2014 320,000 863,000
A01238 Charge Allowance 4,000
34

PC21002 (002)
LAND REVENUE
_______________________________________________________________________________
042102 LAND MANAGEMENT (LAND RECORD & COLONIZAT COLONIZATION)
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0421 AGRICULTURE
042102 LAND MANAGEMENT (LAND RECORD & COLONIZAT COLONIZATION)

LQ4576 Forest Reserve and Grazing Land

A01270 Others 445,000 112,000 412,000


001 Others 345,000 62,000 312,000
037 30% Social Security Benefit in lieu of Pension to the Contract Employees 100,000 50,000 100,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 30,000 215,000

A01274 Medical Charges 30,000 215,000

A03 TOTAL OPERATING EXPENSES 195,000 34,000 200,000

A038 TOTAL TRAVEL & 20,000 20,000


TRANSPORTATION

A03805 Travelling Allowance 20,000 20,000


001 Travelling Allowance 20,000

A039 TOTAL GENERAL 175,000 34,000 180,000

A03901 Stationery 25,000 8,000 30,000


A03970 Others 150,000 26,000 150,000
001 Others 150,000 26,000 150,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 126,000 1,100,000

A041 TOTAL PENSION 1,000 126,000 1,100,000

A04114 Superannuation Encashment Of L.P.R 1,000 126,000 1,100,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 1,000,000

A052 TOTAL GRANTS-DOMESTIC 1,000,000

A05216 Fin. Assis. to the families of 1,000,000


G. Serv. who expire
001 Fin. Assis. to the families of the persons who expires during service. 1,000,000

_______________________________________________________________________________
Forest Reserve and Grazing Land 14,991,000 6,520,000 18,692,000
_______________________________________________________________________________
35

PC21002 (002)
LAND REVENUE
_______________________________________________________________________________
042102 LAND MANAGEMENT (LAND RECORD & COLONIZAT COLONIZATION)
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0421 AGRICULTURE
042102 LAND MANAGEMENT (LAND RECORD & COLONIZAT COLONIZATION)

LQ4577 Land Reclamation and Protection

A01 TOTAL EMPLOYEES RELATED EXPENSES. 10,510,000 3,864,000 10,801,000

A011 TOTAL PAY 27 27 4,277,000 1,809,000 4,501,000

A011-2 TOTAL PAY OF OTHER STAFF 27 27 4,277,000 1,809,000 4,501,000

A01151 Total Basic Pay of Other Staff 27 27 4,277,000 1,809,000 4,501,000

K002 Kanungo (BPS-11) 11 2,008,000

K002-M Kanungo (BPS-11) 11 2,048,000

J019-M Junior Clerk (BPS-07) 6 6 1,058,000 1,184,000

N006-M Naib Qasid (BPS-01) 10 10 1,211,000 1,269,000

A012 TOTAL ALLOWANCES 6,233,000 2,055,000 6,300,000

A012-1 TOTAL REGULAR ALLOWANCES 6,182,000 2,052,000 6,155,000

A01202 House Rent Allowance 560,000 173,000 560,000


A01203 Conveyance Allowance 1,005,000 312,000 901,000
A0120D Integrated Allowance 21,000
A0120Q Fixed Daily Allowance 2,000
A0120X Ad - hoc Allowance - 2010 1,433,000 481,000 1,227,000
A01217 Medical Allowance 529,000 180,000 541,000
A01218 Fixed stationary allowance 1,000 1,000
A0121A Adhoc Relief Allowance 2011 633,000 154,000 549,000
A0121M Adhoc Relief Allowance - 2012 1,233,000 361,000 1,031,000
A0121T Adhoc Relief Allowance 2013 643,000 184,000 600,000
A0121Z Adhoc Relief Allowance - 2014 184,000 600,000
A01270 Others 145,000 145,000
001 Others 10,000 10,000
037 30% Social Security Benefit in lieu of Pension to the Contract Employees 135,000 135,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 51,000 3,000 145,000

A01274 Medical Charges 50,000 3,000 125,000


A01278 Leave Salary 1,000 20,000
36

PC21002 (002)
LAND REVENUE
_______________________________________________________________________________
042102 LAND MANAGEMENT (LAND RECORD & COLONIZAT COLONIZATION)
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0421 AGRICULTURE
042102 LAND MANAGEMENT (LAND RECORD & COLONIZAT COLONIZATION)

LQ4577 Land Reclamation and Protection

A03 TOTAL OPERATING EXPENSES 40,000 34,000 48,000

A032 TOTAL COMMUNICATIONS 10,000 4,000 11,000

A03201 Postage and Telegraph 10,000 4,000 11,000

A033 TOTAL UTILITIES 5,000

A03303 Electricity 5,000


001 Electricity 5,000

A039 TOTAL GENERAL 30,000 30,000 32,000

A03901 Stationery 30,000 30,000 32,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 1,100,000

A041 TOTAL PENSION 1,000 1,100,000

A04114 Superannuation Encashment Of L.P.R 1,000 1,100,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 300,000 1,200,000

A052 TOTAL GRANTS-DOMESTIC 300,000 1,200,000

A05216 Fin. Assis. to the families of 300,000 1,200,000


G. Serv. who expire
001 Fin. Assis. to the families of the persons who expires during service. 300,000 1,200,000

_______________________________________________________________________________
Land Reclamation and Protection 10,851,000 3,898,000 13,149,000
_______________________________________________________________________________
37

PC21002 (002)
LAND REVENUE
_______________________________________________________________________________
042102 LAND MANAGEMENT (LAND RECORD & COLONIZAT COLONIZATION)
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0421 AGRICULTURE
042102 LAND MANAGEMENT (LAND RECORD & COLONIZAT COLONIZATION)

LQ4579 Colonization

A01 TOTAL EMPLOYEES RELATED EXPENSES. 329,606,000 244,512,000 358,362,000

A011 TOTAL PAY 1059 1059 155,520,000 114,722,000 163,158,000

A011-1 TOTAL PAY OF OFFICERS 2 2 543,000 543,000 595,000

A01101 Total Basic Pay of Officers 2 2 543,000 543,000 595,000

C404-M Colony Assistant (BPS-17) 1 1 207,000 192,000

T032-M Tehsildar (BPS-16) 1 1 336,000 403,000

A011-2 TOTAL PAY OF OTHER STAFF 1057 1057 154,977,000 114,179,000 162,563,000

A01151 Total Basic Pay of Other Staff 1057 1057 154,977,000 114,038,000 162,563,000

A097-M Assistant (BPS-14) 7 7 1,505,000 1,601,000

N011-M Naib Tehsildar (BPS-14) 11 11 2,844,000 2,134,000

N012-M Naib Tehsildar Colony (BPS-14) 2 2 600,000 600,000

S216-M Stenographer (BPS-14) 1 1 88,000 100,000

F032-M Field Kanungo (BPS-11) 17 17 3,405,000 3,839,000

K002-M Kanungo (BPS-11) 75 75 13,684,000 13,923,000

N009-M Naib Sadar Kanungo (BPS-11) 1 1 82,000 82,000

O083-M Office Kanungo (BPS-11) 12 12 2,529,000 2,533,000

A603-M A.N.T.O. (BPS-09) 1 1 245,000 190,000

C405-M Colony Patwari (BPS-09) 4 4 734,000 834,000

F129-M Field Patwari (BPS-09) 286 286 47,553,000 47,561,000

N068-M Naib Office Kanungo (BPS-09) 11 11 1,455,000 1,659,000

O007-M Office Patwari (BPS-09) 2 2 278,000 306,000

P027-M Patwari (BPS-09) 389 389 50,947,000 52,034,000

P028-M Patwari Moharrar (BPS-09) 15 15 1,693,000 1,740,000

S078-M Senior Clerk (BPS-09) 17 17 2,587,000 6,990,000

J019-M Junior Clerk (BPS-07) 61 61 9,389,000 9,274,000

D186-M Driver (BPS-05) 1 1 129,000 133,000


38

PC21002 (002)
LAND REVENUE
_______________________________________________________________________________
042102 LAND MANAGEMENT (LAND RECORD & COLONIZAT COLONIZATION)
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0421 AGRICULTURE
042102 LAND MANAGEMENT (LAND RECORD & COLONIZAT COLONIZATION)

LQ4579 Colonization

D003-M Daftri (BPS-03) 2 2 187,000 440,000

B137-M Basta Cooli (BPS-02) 9 9 1,048,000 1,487,000

C112-M Chowkidar (BPS-02) 1 1 113,000 225,000

C256-M Class Iv (BPS-02) 5 5 388,000 421,000

D011-M Dak Runner (BPS-02) 2 2 137,000 265,000

N006-M Naib Qasid (BPS-02) 102 102 11,515,000 12,192,000

W018-M Watchman (BPS-02) 1 1 69,000 150,000

C112-M Chowkidar (BPS-01) 1 1 65,000 70,000

C256-M Class Iv (BPS-01) 3 3 239,000 241,000

N006-M Naib Qasid (BPS-01) 18 18 1,469,000 1,539,000

A01152 Personal pay 141,000

A012 TOTAL ALLOWANCES 174,086,000 129,790,000 195,204,000

A012-1 TOTAL REGULAR ALLOWANCES 172,466,000 129,607,000 193,574,000

A01202 House Rent Allowance 17,943,000 11,772,000 17,943,000


A01203 Conveyance Allowance 27,322,000 19,073,000 28,000,000
A0120D Integrated Allowance 325,000
A0120Q Fixed Daily Allowance 212,000
A0120X Ad - hoc Allowance - 2010 44,030,000 30,796,000 43,958,000
A01211 Hill Allowance 456,000
A01217 Medical Allowance 15,817,000 11,695,000 17,837,000
A01218 Fixed stationary allowance 11,000
A0121A Adhoc Relief Allowance 2011 16,678,000 9,644,000 16,678,000
A0121M Adhoc Relief Allowance - 2012 32,508,000 22,888,000 32,730,000
A0121T Adhoc Relief Allowance 2013 16,170,000 11,302,000 17,170,000
A0121Z Adhoc Relief Allowance - 2014 11,141,000 17,260,000
A01238 Charge Allowance 1,000
A01244 Adhoc Relief 1,000
A01270 Others 1,998,000 290,000 1,998,000
001 Others 1,177,000 137,000 1,177,000
037 30% Social Security Benefit in lieu of Pension to the Contract Employees 821,000 153,000 821,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 1,620,000 183,000 1,630,000


39

PC21002 (002)
LAND REVENUE
_______________________________________________________________________________
042102 LAND MANAGEMENT (LAND RECORD & COLONIZAT COLONIZATION)
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0421 AGRICULTURE
042102 LAND MANAGEMENT (LAND RECORD & COLONIZAT COLONIZATION)

LQ4579 Colonization

A01274 Medical Charges 1,610,000 183,000 1,620,000


A01278 Leave Salary 10,000 10,000

A03 TOTAL OPERATING EXPENSES 2,147,000 5,195,000 2,292,000

A032 TOTAL COMMUNICATIONS 151,000 111,000 156,000

A03201 Postage and Telegraph 100,000 73,000 100,000


A03202 Telephone and Trunk Call 50,000 38,000 55,000
A03204 Electronic Communication 1,000 1,000

A033 TOTAL UTILITIES 435,000 180,000 540,000

A03301 Gas 120,000 40,000 125,000


A03302 Water 15,000 15,000 15,000
A03303 Electricity 200,000 300,000
001 Electricity 200,000 300,000
A03304 Hot and Cold Weather Charges 100,000 125,000 100,000

A034 TOTAL OCCUPANCY COSTS 1,000 11,000

A03407 Rates and Taxes 1,000 11,000

A038 TOTAL TRAVEL & 450,000 1,191,000 450,000


TRANSPORTATION

A03805 Travelling Allowance 200,000 891,000 200,000


001 Travelling Allowance 891,000 200,000
A03807 P.O.L Charges 250,000 300,000 250,000

A039 TOTAL GENERAL 1,110,000 3,713,000 1,135,000

A03901 Stationery 350,000 375,000 360,000


A03902 Printing and Publication 100,000 125,000 100,000
001 Printing and Publications 100,000 125,000 100,000
A03905 Newspapers Periodicals and Books 5,000 33,000 5,000
001 News Papers, Periodicals & Books 5,000 33,000 5,000
A03907 Advertising & Publicity 30,000 85,000 30,000
001 Advertising & Publicity 30,000 85,000 30,000
40

PC21002 (002)
LAND REVENUE
_______________________________________________________________________________
042102 LAND MANAGEMENT (LAND RECORD & COLONIZAT COLONIZATION)
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0421 AGRICULTURE
042102 LAND MANAGEMENT (LAND RECORD & COLONIZAT COLONIZATION)

LQ4579 Colonization

A03917 Law Charges 100,000 2,500,000 110,000


A03918 Exhibitions, Fairs & Other 5,000 75,000 5,000
National Celebrations
A03942 Cost of Other Stores 170,000 170,000 170,000
001 Cost of Other Stores 170,000 170,000 170,000
A03955 Computer Stationary 50,000 50,000 55,000
A03970 Others 300,000 300,000 300,000
001 Others 300,000 300,000 300,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 733,000 8,493,000

A041 TOTAL PENSION 1,000 733,000 8,493,000

A04114 Superannuation Encashment Of L.P.R 1,000 733,000 8,493,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 801,000 3,700,000 5,000,000

A052 TOTAL GRANTS-DOMESTIC 801,000 3,700,000 5,000,000

A05216 Fin. Assis. to the families of 801,000 3,700,000 5,000,000


G. Serv. who expire
001 Fin. Assis. to the families of the persons who expires during service. 801,000 3,700,000 5,000,000

A09 TOTAL PHYSICAL ASSETS 3,000 3,000

A092 TOTAL COMPUTER EQUIPMENT 3,000 3,000

A09201 Hardware 2,000 2,000


A09202 Software 1,000 1,000

_______________________________________________________________________________
Colonization 332,558,000 254,140,000 374,150,000
_______________________________________________________________________________
41

PC21002 (002)
LAND REVENUE
_______________________________________________________________________________
042102 LAND MANAGEMENT (LAND RECORD & COLONIZAT COLONIZATION)
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0421 AGRICULTURE
042102 LAND MANAGEMENT (LAND RECORD & COLONIZAT COLONIZATION)

LQ4581 Land Record-District Charges

A01 TOTAL EMPLOYEES RELATED EXPENSES. 2,796,562,000 2,347,449,000 3,009,974,000

A011 TOTAL PAY 9738 9738 1,351,034,000 1,110,056,000 1,374,031,000

A011-1 TOTAL PAY OF OFFICERS 15 15 4,178,000 2,764,000 3,838,000

A01101 Total Basic Pay of Officers 15 15 4,178,000 2,764,000 3,838,000

A135-M Assistant Commissioner (BPS-17) 2 2 553,000 590,000

T032-M Tehsildar (BPS-16) 13 13 3,625,000 3,248,000

A011-2 TOTAL PAY OF OTHER STAFF 9723 9723 1,346,856,000 1,107,292,000 1,370,193,000

A01151 Total Basic Pay of Other Staff 9723 9723 1,346,456,000 1,106,908,000 1,368,358,000

N011-M Naib Tehsildar (BPS-15) 2 2 456,000 515,000

A097-M Assistant (BPS-14) 2 2 390,000 406,000

N011-M Naib Tehsildar (BPS-14) 87 87 18,648,000 18,275,000

S006-M Sadar Kanungo (BPS-14) 1 1 100,000 99,000

S216-M Stenographer (BPS-14) 3 3 386,000 506,000

D171-M Draftsman (BPS-11) 4 4 539,000 535,000

F032-M Field Kanungo (BPS-11) 600 600 113,377,000 113,342,000

K002-M Kanungo (BPS-11) 173 173 31,674,000 30,529,000

N009-M Naib Sadar Kanungo (BPS-11) 28 28 5,669,000 5,522,000

O083-M Office Kanungo (BPS-11) 107 107 20,534,000 21,112,000

P042-M Peshi Qanungo (BPS-11) 2 2 165,000 269,000

C405-M Colony Patwari (BPS-09) 1 1 187,000 77,000

F129-M Field Patwari (BPS-09) 5798 5798 796,233,000 798,213,000

I020-M Inspection Moharrir (BPS-09) 7 7 786,000 909,000

N067-M Naib Patwari (BPS-09) 1 1 82,000 82,000

N068-M Naib Office Kanungo (BPS-09) 133 133 18,571,000 18,669,000

O007-M Office Patwari (BPS-09) 56 56 6,845,000 6,833,000

P027-M Patwari (BPS-09) 1659 1659 216,377,000 234,736,000


42

PC21002 (002)
LAND REVENUE
_______________________________________________________________________________
042102 LAND MANAGEMENT (LAND RECORD & COLONIZAT COLONIZATION)
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0421 AGRICULTURE
042102 LAND MANAGEMENT (LAND RECORD & COLONIZAT COLONIZATION)

LQ4581 Land Record-District Charges

P028-M Patwari Moharrar (BPS-09) 159 159 20,379,000 20,563,000

P315-M Patwari Record (BPS-09) 5 5 654,000 531,000

S078-M Senior Clerk (BPS-09) 6 6 1,009,000 983,000

J019-M Junior Clerk (BPS-07) 27 27 3,416,000 3,473,000

D186-M Driver (BPS-06) 1 1 73,000 84,000

I020-M Inspection Moharrir (BPS-05) 1 1 175,000 180,000

D186-M Driver (BPS-04) 2 2 175,000 180,000

B012-M Basta Bardars (BPS-02) 8 8 892,000 949,000

B137-M Basta Cooli (BPS-02) 2 2 200,000 250,000

C112-M Chowkidar (BPS-02) 2 2 157,000 136,000

C256-M Class Iv (BPS-02) 1 1 61,000 61,000

D204-M Dusting Cooli (BPS-02) 3 3 210,000 212,000

M019-M Mali (BPS-02) 1 1 62,000 37,000

N006-M Naib Qasid (BPS-02) 578 578 64,332,000 67,362,000

S325-M Sweeper/Sanitary Worker (BPS-02) 2 2 124,000 74,000

B012-M Basta Bardars (BPS-01) 4 4 285,000 293,000

C256-M Class Iv (BPS-01) 4 4 298,000 306,000

D204-M Dusting Cooli (BPS-01) 19 19 1,416,000 1,478,000

N006-M Naib Qasid (BPS-01) 234 234 21,519,000 20,577,000

A01152 Personal pay 381,000


A01153 Special Pay 3,000
A01156 Total Pay of contract staff 400,000 1,835,000

A012 TOTAL ALLOWANCES 1,445,528,000 1,237,393,000 1,635,943,000

A012-1 TOTAL REGULAR ALLOWANCES 1,442,848,000 1,237,150,000 1,633,153,000

A01202 House Rent Allowance 141,890,000 119,615,000 141,890,000


A01203 Conveyance Allowance 231,183,000 182,961,000 239,251,000
A01207 Washing Allowance 9,000
A0120D Integrated Allowance 2,166,000
A0120Q Fixed Daily Allowance 2,383,000
43

PC21002 (002)
LAND REVENUE
_______________________________________________________________________________
042102 LAND MANAGEMENT (LAND RECORD & COLONIZAT COLONIZATION)
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0421 AGRICULTURE
042102 LAND MANAGEMENT (LAND RECORD & COLONIZAT COLONIZATION)

LQ4581 Land Record-District Charges

A0120X Ad - hoc Allowance - 2010 413,659,000 288,574,000 410,968,000


A01211 Hill Allowance 313,000
A01216 Qualification Allowance 21,000
A01217 Medical Allowance 114,836,000 109,951,000 138,507,000
A01218 Fixed stationary allowance 391,000 211,000 391,000
A0121A Adhoc Relief Allowance 2011 134,680,000 90,662,000 131,256,000
A0121M Adhoc Relief Allowance - 2012 264,267,000 219,019,000 273,715,000
A0121T Adhoc Relief Allowance 2013 136,415,000 109,514,000 144,412,000
A0121Z Adhoc Relief Allowance - 2014 108,936,000 147,276,000
A01224 Entertainment Allowance 10,000 10,000
A01238 Charge Allowance 94,000
A01239 Special Allowance 16,000
001 Special Allowance 16,000
A01242 Consolidation Travelling Allowance 150,000 2,000 150,000
A01245 Indexed house rent allowance 80,000 40,000
A01260 Ration Allowance 10,000 6,000 10,000
A01267 Warden/Boarding Allowance 1,000
A01270 Others 5,277,000 2,696,000 5,277,000
001 Others 100,000 100,000
037 30% Social Security Benefit in lieu of Pension to the Contract Employees 5,177,000 2,696,000 5,177,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 2,680,000 243,000 2,790,000

A01274 Medical Charges 2,500,000 242,000 2,600,000


A01277 Contingent Paid Staff 125,000 130,000
A01278 Leave Salary 55,000 60,000
A01299 Others 1,000
001 Others 1,000

A03 TOTAL OPERATING EXPENSES 31,130,000 31,955,000 19,821,000

A032 TOTAL COMMUNICATIONS 1,318,000 1,024,000 1,340,000

A03201 Postage and Telegraph 210,000 218,000 220,000


A03202 Telephone and Trunk Call 1,100,000 801,000 1,110,000
A03205 Courier and Pilot Service 8,000 5,000 10,000

A033 TOTAL UTILITIES 4,472,000 3,893,000 4,995,000

A03301 Gas 350,000 275,000 360,000


44

PC21002 (002)
LAND REVENUE
_______________________________________________________________________________
042102 LAND MANAGEMENT (LAND RECORD & COLONIZAT COLONIZATION)
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0421 AGRICULTURE
042102 LAND MANAGEMENT (LAND RECORD & COLONIZAT COLONIZATION)

LQ4581 Land Record-District Charges

A03302 Water 12,000 45,000 15,000


A03303 Electricity 3,500,000 2,783,000 4,000,000
001 Electricity 3,500,000 2,783,000 4,000,000
A03304 Hot and Cold Weather Charges 610,000 790,000 620,000

A034 TOTAL OCCUPANCY COSTS 120,000 141,000

A03402 Rent for Office Building 50,000 20,000


A03407 Rates and Taxes 70,000 121,000

A038 TOTAL TRAVEL & 9,300,000 9,795,000 3,300,000


TRANSPORTATION

A03805 Travelling Allowance 5,500,000 6,200,000 1,500,000


001 Travelling Allowance 6,200,000 1,500,000
A03806 Transportation of Goods 300,000 45,000 300,000
A03807 P.O.L Charges 3,500,000 3,550,000 1,500,000

A039 TOTAL GENERAL 15,920,000 17,243,000 10,045,000

A03901 Stationery 5,550,000 6,091,000 5,600,000


A03902 Printing and Publication 600,000 1,298,000 610,000
001 Printing and Publications 600,000 1,298,000 610,000
A03905 Newspapers Periodicals and Books 130,000 166,000 130,000
001 News Papers, Periodicals & Books 130,000 166,000 130,000
A03907 Advertising & Publicity 180,000 259,000 190,000
001 Advertising & Publicity 180,000 259,000 190,000
A03917 Law Charges 900,000 782,000 915,000
A03918 Exhibitions, Fairs & Other 40,000 179,000 40,000
National Celebrations
A03921 Unforeseen exp.for disaster 10,000 45,000
preparedness & relief
A03942 Cost of Other Stores 500,000 500,000 500,000
001 Cost of Other Stores 500,000 500,000 500,000
A03955 Computer Stationary 10,000 99,000 15,000
A03970 Others 8,000,000 7,869,000 2,000,000
001 Others 8,000,000 7,869,000 2,000,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 17,798,000 44,845,000


45

PC21002 (002)
LAND REVENUE
_______________________________________________________________________________
042102 LAND MANAGEMENT (LAND RECORD & COLONIZAT COLONIZATION)
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0421 AGRICULTURE
042102 LAND MANAGEMENT (LAND RECORD & COLONIZAT COLONIZATION)

LQ4581 Land Record-District Charges

A041 TOTAL PENSION 1,000 17,798,000 44,845,000

A04114 Superannuation Encashment Of L.P.R 1,000 17,798,000 44,845,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 20,000,000 23,900,000 20,000,000

A052 TOTAL GRANTS-DOMESTIC 20,000,000 23,900,000 20,000,000

A05216 Fin. Assis. to the families of 20,000,000 23,900,000 20,000,000


G. Serv. who expire
001 Fin. Assis. to the families of the persons who expires during service. 20,000,000 23,900,000 20,000,000

A09 TOTAL PHYSICAL ASSETS 38,000 36,000 41,000

A092 TOTAL COMPUTER EQUIPMENT 38,000 36,000 41,000

A09201 Hardware 15,000 15,000 16,000


A09202 Software 10,000 10,000 11,000
A09203 I.T. Equipment 13,000 11,000 14,000

A13 TOTAL REPAIRS AND MAINTENANCE 830,000 761,000 830,000

A133 TOTAL BUILDINGS AND 550,000 428,000 550,000


STRUCTURE

A13301 Office Buildings 550,000 428,000 550,000


001 Office Buildings 550,000 428,000 550,000

A136 TOTAL ROADS, HIGHWAYS AND 20,000 13,000 20,000


BRIDGES

A13604 Other bridges 20,000 13,000 20,000

A139 TOTAL TELECOMMUNICATION 260,000 320,000 260,000


WORKS

A13920 Others-Repairs 260,000 320,000 260,000


46

PC21002 (002)
LAND REVENUE
_______________________________________________________________________________
042102 LAND MANAGEMENT (LAND RECORD & COLONIZAT COLONIZATION)
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0421 AGRICULTURE
042102 LAND MANAGEMENT (LAND RECORD & COLONIZAT COLONIZATION)

LQ4581 Land Record-District Charges

_______________________________________________________________________________
Land Record-District Charges 2,848,561,000 2,421,899,000 3,095,511,000
_______________________________________________________________________________
47

PC21003 (003)
PROVINCIAL EXCISE
BUDGET ESTIMATES 2015-2016
_______________________________________________________________________________
BUDGET REVISED BUDGET ESTIMATES 2015-2016
POSTS ESTIMATES ESTIMATES ________________________________________
2015-2016 2014-2015 2014-2015 SALARY NON-SALARY TOTAL
_______________________________________________________________________________

PROVINCIAL 110 71,102,000 125,528,000 40,818,000 45,954,000 86,772,000


_______________________________________________________________________________
TOTAL 110 71,102,000 125,528,000 40,818,000 45,954,000 86,772,000
_______________________________________________________________________________
48

PC21003 (003)
PROVINCIAL EXCISE

Rs
Charged:
______________ 0
Voted: 86,772,000
______________
Total: 86,772,000
______________
_______________________________________________________________________________
HEAD OF DEPARTMENT
_______________________________________________________________________________
BUDGET REVISED BUDGET
ESTIMATES ESTIMATES ESTIMATES
2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
SUMMARY
FUNCTIONAL
011205 TAX MANAGEMENT (CUSTOMS. I 71,102,000 125,528,000 86,772,000
TAX. EXCISE) AND TAXATION DEPARMENT

_______________________________________________________________________________
TOTAL 71,102,000 125,528,000 86,772,000
_______________________________________________________________________________
49

PC21003 (003)
PROVINCIAL EXCISE
_______________________________________________________________________________
BUDGET REVISED BUDGET
SCHEME SCHEME NAME ESTIMATES ESTIMATES ESTIMATES
NO 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs

LQ4005 DIRECTION 61,498,000 118,349,000 77,105,000

LQ4006 COST OF MANUFACTURING OPIUM 1,000,000 100,000


TABLETS

LQ4007 EXCISE BUREAU 8,604,000 7,179,000 9,567,000

_______________________________________________________________________________
TOTAL 71,102,000 125,528,000 86,772,000
_______________________________________________________________________________
50

PC21003 (003)
PROVINCIAL EXCISE
_______________________________________________________________________________
BUDGET REVISED BUDGET
ESTIMATES ESTIMATES ESTIMATES
2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
SUMMARY
OBJECT
A01 TOTAL EMPLOYEES RELATED 37,033,000 26,810,000 40,818,000
EXPENSES.

A011 PAY 19,441,000 12,752,000 19,528,000

A011-1 TOTAL PAY OF OFFICERS 8,096,000 5,100,000 8,058,000

A01101 Basic Pay of Officers 8,096,000 5,100,000 8,058,000

A011-2 TOTAL PAY OF OTHER STAFF 11,345,000 7,652,000 11,470,000

A01151 Basic Pay of Other Staff 11,345,000 7,652,000 11,470,000

A012 ALLOWANCES 17,592,000 14,058,000 21,290,000

A012-1 TOTAL REGULAR ALLOWANCES 17,382,000 13,865,000 21,081,000

A01202 House Rent Allowance 2,620,000 1,696,000 2,519,000


A01203 Conveyance Allowance 2,686,000 1,879,000 2,936,000
A0120D Integrated Allowance 60,000 20,000 52,000
A0120Q Fixed Daily Allowance 6,000
A0120X Ad - hoc Allowance - 2010 5,025,000 3,291,000 4,500,000
A01217 Medical Allowance 1,333,000 1,220,000 1,358,000
A0121A Adhoc Relief Allowance 2011 1,354,000 1,038,000 1,316,000
A0121M Adhoc Relief Allowance - 2012 2,994,000 2,348,000 3,190,000
A0121T Adhoc Relief Allowance 2013 1,227,000 1,169,000 1,226,000
A0121Z Adhoc Relief Allowance - 2014 1,152,000 3,950,000
A01224 Entertainment Allowance 10,000 1,000
A01270 Others 73,000 52,000 27,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 210,000 193,000 209,000

A01273 Honoraria 173,000 173,000 172,000


A01274 Medical Charges 24,000 20,000 24,000
A01278 Leave Salary 13,000 13,000

A03 TOTAL OPERATING EXPENSES 33,135,000 30,488,000 44,715,000

A032 COMMUNICATIONS 284,000 812,000 282,000

A03201 Postage and Telegraph 42,000 40,000 42,000


A03202 Telephone and Trunk Call 242,000 772,000 240,000

A033 UTILITIES 643,000 878,000 711,000

A03301 Gas 57,000 100,000 100,000


A03303 Electricity 575,000 775,000 600,000
51

PC21003 (003)
PROVINCIAL EXCISE
_______________________________________________________________________________
BUDGET REVISED BUDGET
ESTIMATES ESTIMATES ESTIMATES
2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
SUMMARY
OBJECT
A03304 Hot and Cold Weather Charges 11,000 3,000 11,000

A034 OCCUPANCY COSTS 19,000 19,000 19,000

A03407 Rates and Taxes 19,000 19,000 19,000

A038 TRAVEL & TRANSPORTATION 19,761,000 21,491,000 30,912,000

A03805 Travelling Allowance 147,000 163,000 180,000


A03806 Transportation of Goods 33,000 55,000 37,000
A03807 P.O.L Charges 19,581,000 21,273,000 30,695,000

A039 GENERAL 12,428,000 7,288,000 12,791,000

A03901 Stationery 200,000 279,000 203,000


A03902 Printing and Publication 10,630,000 6,075,000 11,130,000
A03905 Newspapers Periodicals and 16,000 23,000 16,000
Books
A03906 Uniforms and Protective 13,000 14,000 13,000
Clothing
A03907 Advertising & Publicity 260,000 222,000 1,000,000
A03917 Law Charges 5,000 4,000 5,000
A03942 Cost of Other Stores 1,076,000 287,000 182,000
A03955 Computer Stationary 101,000 145,000 115,000
A03970 Others 127,000 239,000 127,000

A04 TOTAL EMPLOYEES' RETIREMENT 2,000 551,000 320,000


BENEFITS

A041 PENSION 2,000 551,000 320,000

A04114 Superannuation Encashment Of 2,000 551,000 320,000


L.P.R

A05 TOTAL GRANTS SUBSIDIES AND 500,000 925,000 500,000


WRITE OFF LOANS

A052 GRANTS-DOMESTIC 500,000 925,000 500,000

A05216 Fin. Assis. to the families of 500,000 925,000 500,000


G. Serv. who expire

A06 TOTAL TRANSFERS 21,000 21,000

A061 SCHOLARSHIP 21,000 21,000

A06103 Cash Awards 21,000 21,000


52

PC21003 (003)
PROVINCIAL EXCISE
_______________________________________________________________________________
BUDGET REVISED BUDGET
ESTIMATES ESTIMATES ESTIMATES
2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
SUMMARY
OBJECT

A09 TOTAL PHYSICAL ASSETS 66,500,000

A095 PURCHASE OF TRANSPORT 66,500,000

A09501 Transport 66,500,000

A13 TOTAL REPAIRS AND MAINTENANCE 411,000 254,000 398,000

A130 TRANSPORT 231,000 155,000 229,000

A13001 Transport 231,000 155,000 229,000

A131 MACHINERY AND EQUIPMENT 115,000 65,000 110,000

A13101 Machinery and Equipment 115,000 65,000 110,000

A132 FURNITURE AND FIXTURE 65,000 34,000 59,000

A13201 Furniture and Fixture 65,000 34,000 59,000

_______________________________________________________________________________
NET TOTAL 71,102,000 125,528,000 86,772,000
_______________________________________________________________________________
53

PC21003 (003)
PROVINCIAL EXCISE
SUMMARY OF SCALES FOR 2015-2016
_______________________________________________________________________________
Pay Permanent Fresh Continued Total Basic
SCALE POSTS POSTS POSTS POSTS PAY
_______________________________________________________________________________
01 15 15 1,200,000

02 1 1 82,000

04 14 14 1,603,000

05 14 14 1,420,000

07 14 14 1,471,000

09 3 3 389,000

14 26 26 5,185,000

15 1 1 120,000

16 13 13 4,364,000

17 6 6 2,131,000

18 1 1 429,000

19 2 2 1,134,000

_______________________________________________________________________________
TOTAL 110 110 19,528,000
_______________________________________________________________________________
54

PC21003 (003)
PROVINCIAL EXCISE
_______________________________________________________________________________
011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE) AND TAXATION DEPARMENT
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0112 FINANCIAL AND FISCAL AFFAIRS
011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE) AND TAXATION DEPARMENT

LQ4005 Direction

A01 TOTAL EMPLOYEES RELATED EXPENSES. 29,757,000 20,994,000 32,633,000

A011 TOTAL PAY 89 89 15,723,000 9,900,000 15,727,000

A011-1 TOTAL PAY OF OFFICERS 19 19 6,807,000 4,100,000 6,757,000

A01101 Total Basic Pay of Officers 19 19 6,807,000 4,100,000 6,757,000

D110-M Director General (BPS-19) 1 1 689,000 458,000

D100-M Director (BPS-18) 1 1 357,000 429,000

A316-M Audit Officer (BPS-17) 6 6 2,059,000 2,131,000

A183-M Assistant Excise & (BPS-16) 4 4 1,267,000 1,267,000


Taxation Officer

R093-M Research Officer/ (BPS-16) 1 1 317,000 317,000


Assistant E.T.O

S216-M Stenographer (BPS-16) 2 2 620,000 629,000

S282-M Superintendent (BPS-16) 4 4 1,498,000 1,526,000

A011-2 TOTAL PAY OF OTHER STAFF 70 70 8,916,000 5,800,000 8,970,000

A01151 Total Basic Pay of Other Staff 70 70 8,916,000 5,800,000 8,970,000

A097-M Assistant (BPS-14) 7 7 1,839,000 1,864,000

E080-M Excise & Taxation (BPS-14) 4 4 999,000 969,000


Inspector

S322-M Senior Auditor (BPS-14) 11 11 1,316,000 1,360,000

S078-M Senior Clerk (BPS-09) 2 2 299,000 299,000

J019-M Junior Clerk (BPS-07) 13 13 1,358,000 1,391,000

E078-M Excise & Taxation (BPS-05) 8 8 915,000 848,000


Constable

D186-M Driver (BPS-04) 10 10 1,006,000 1,027,000

D003-M Daftri (BPS-02) 1 1 82,000 82,000

C112-M Chowkidar (BPS-01) 2 2 131,000 135,000

N006-M Naib Qasid (BPS-01) 10 10 831,000 851,000

S311-M Sanitary Worker (BPS-01) 2 2 140,000 144,000


55

PC21003 (003)
PROVINCIAL EXCISE
_______________________________________________________________________________
011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE) AND TAXATION DEPARMENT
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0112 FINANCIAL AND FISCAL AFFAIRS
011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE) AND TAXATION DEPARMENT

LQ4005 Direction

A012 TOTAL ALLOWANCES 14,034,000 11,094,000 16,906,000

A012-1 TOTAL REGULAR ALLOWANCES 13,849,000 10,913,000 16,722,000

A01202 House Rent Allowance 2,101,000 1,326,000 2,000,000


A01203 Conveyance Allowance 2,250,000 1,524,000 2,500,000
A0120D Integrated Allowance 51,000 20,000 51,000
A0120X Ad - hoc Allowance - 2010 3,900,000 2,584,000 3,500,000
A01217 Medical Allowance 1,075,000 980,000 1,100,000
A0121A Adhoc Relief Allowance 2011 1,038,000 818,000 1,000,000
A0121M Adhoc Relief Allowance - 2012 2,410,000 1,818,000 2,400,000
A0121T Adhoc Relief Allowance 2013 951,000 904,000 950,000
A0121Z Adhoc Relief Allowance - 2014 887,000 3,200,000
A01270 Others 73,000 52,000 21,000
037 30% Social Security Benefit in lieu of Pension to the Contract Employees 73,000 52,000 21,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 185,000 181,000 184,000

A01273 Honoraria 161,000 161,000 160,000


000 Honoraria 161,000 161,000 160,000
A01274 Medical Charges 14,000 20,000 14,000
A01278 Leave Salary 10,000 10,000

A03 TOTAL OPERATING EXPENSES 30,947,000 29,244,000 43,392,000

A032 TOTAL COMMUNICATIONS 245,000 375,000 225,000

A03201 Postage and Telegraph 25,000 25,000 25,000


A03202 Telephone and Trunk Call 220,000 350,000 200,000

A033 TOTAL UTILITIES 638,000 878,000 706,000

A03301 Gas 57,000 100,000 100,000


A03303 Electricity 575,000 775,000 600,000
001 Electricity 575,000 775,000 600,000
A03304 Hot and Cold Weather Charges 6,000 3,000 6,000

A034 TOTAL OCCUPANCY COSTS 19,000 19,000 19,000


56

PC21003 (003)
PROVINCIAL EXCISE
_______________________________________________________________________________
011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE) AND TAXATION DEPARMENT
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0112 FINANCIAL AND FISCAL AFFAIRS
011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE) AND TAXATION DEPARMENT

LQ4005 Direction

A03407 Rates and Taxes 19,000 19,000 19,000

A038 TOTAL TRAVEL & 19,430,000 21,138,000 30,577,000


TRANSPORTATION

A03805 Travelling Allowance 127,000 113,000 160,000


001 Travelling Allowance 113,000 160,000
A03806 Transportation of Goods 22,000 25,000 22,000
A03807 P.O.L Charges 19,281,000 21,000,000 30,395,000

A039 TOTAL GENERAL 10,615,000 6,834,000 11,865,000

A03901 Stationery 133,000 200,000 133,000


A03902 Printing and Publication 10,000,000 5,845,000 10,500,000
001 Printing and Publications 10,000,000 5,845,000 10,500,000
A03905 Newspapers Periodicals and Books 9,000 15,000 9,000
001 News Papers, Periodicals & Books 9,000 15,000 9,000
A03906 Uniforms and Protective Clothing 7,000 8,000 7,000
A03907 Advertising & Publicity 260,000 222,000 1,000,000
001 Advertising & Publicity 260,000 222,000 1,000,000
A03917 Law Charges 5,000 4,000 5,000
A03942 Cost of Other Stores 46,000 250,000 52,000
001 Cost of Other Stores 46,000 250,000 52,000
A03955 Computer Stationary 61,000 100,000 65,000
A03970 Others 94,000 190,000 94,000
001 Others 94,000 190,000 94,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 551,000 300,000

A041 TOTAL PENSION 1,000 551,000 300,000

A04114 Superannuation Encashment Of L.P.R 1,000 551,000 300,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 500,000 925,000 500,000

A052 TOTAL GRANTS-DOMESTIC 500,000 925,000 500,000

A05216 Fin. Assis. to the families of 500,000 925,000 500,000


G. Serv. who expire
001 Fin. Assis. to the families of the persons who expires during service. 500,000 925,000 500,000
57

PC21003 (003)
PROVINCIAL EXCISE
_______________________________________________________________________________
011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE) AND TAXATION DEPARMENT
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0112 FINANCIAL AND FISCAL AFFAIRS
011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE) AND TAXATION DEPARMENT

LQ4005 Direction

A06 TOTAL TRANSFERS 10,000 10,000

A061 TOTAL SCHOLARSHIP 10,000 10,000

A06103 Cash Awards 10,000 10,000

A09 TOTAL PHYSICAL ASSETS 66,500,000

A095 TOTAL PURCHASE OF 66,500,000


TRANSPORT

A09501 Transport 66,500,000


001 Transport 66,500,000

A13 TOTAL REPAIRS AND MAINTENANCE 283,000 135,000 270,000

A130 TOTAL TRANSPORT 152,000 85,000 150,000

A13001 Transport 152,000 85,000 150,000

A131 TOTAL MACHINERY AND 85,000 35,000 80,000


EQUIPMENT

A13101 Machinery and Equipment 85,000 35,000 80,000

A132 TOTAL FURNITURE AND 46,000 15,000 40,000


FIXTURE

A13201 Furniture and Fixture 46,000 15,000 40,000

_______________________________________________________________________________
Direction 61,498,000 118,349,000 77,105,000
_______________________________________________________________________________
58

PC21003 (003)
PROVINCIAL EXCISE
_______________________________________________________________________________
011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE) AND TAXATION DEPARMENT
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0112 FINANCIAL AND FISCAL AFFAIRS
011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE) AND TAXATION DEPARMENT

LQ4006 Cost of Manufacturing Opium Tablets

A03 TOTAL OPERATING EXPENSES 1,000,000 100,000

A039 TOTAL GENERAL 1,000,000 100,000

A03942 Cost of Other Stores 1,000,000 100,000


001 Cost of Other Stores 1,000,000 100,000

_______________________________________________________________________________
Cost of Manufacturing Opium Tablets 1,000,000 100,000
_______________________________________________________________________________
59

PC21003 (003)
PROVINCIAL EXCISE
_______________________________________________________________________________
011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE) AND TAXATION DEPARMENT
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0112 FINANCIAL AND FISCAL AFFAIRS
011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE) AND TAXATION DEPARMENT

LQ4007 Excise Bureau

A01 TOTAL EMPLOYEES RELATED EXPENSES. 7,276,000 5,816,000 8,185,000

A011 TOTAL PAY 21 21 3,718,000 2,852,000 3,801,000

A011-1 TOTAL PAY OF OFFICERS 3 3 1,289,000 1,000,000 1,301,000

A01101 Total Basic Pay of Officers 3 3 1,289,000 1,000,000 1,301,000

A021-M Additional Director (BPS-19) 1 1 671,000 676,000


General

A183-M Assistant Excise & (BPS-16) 1 1 260,000 265,000


Taxation Officer

S282-M Superintendent (BPS-16) 1 1 358,000 360,000

A011-2 TOTAL PAY OF OTHER STAFF 18 18 2,429,000 1,852,000 2,500,000

A01151 Total Basic Pay of Other Staff 18 18 2,429,000 1,852,000 2,500,000

P106-M Police Sub Inspector (BPS-15) 1 1 123,000 120,000

E080-M Excise & Taxation (BPS-14) 3 3 470,000 570,000


Inspector

S216-M Stenographer (BPS-14) 1 1 432,000 422,000

S078-M Senior Clerk (BPS-09) 1 1 86,000 90,000

J019-M Junior Clerk (BPS-07) 1 1 79,000 80,000

E082-M Excise Constable (BPS-05) 5 5 515,000 500,000

P105-M Police Foot Constable (BPS-05) 1 1 73,000 72,000

D186-M Driver (BPS-04) 4 4 583,000 576,000

L024-F Lady Detective (BPS-01) 1 1 68,000 70,000

A012 TOTAL ALLOWANCES 3,558,000 2,964,000 4,384,000

A012-1 TOTAL REGULAR ALLOWANCES 3,533,000 2,952,000 4,359,000

A01202 House Rent Allowance 519,000 370,000 519,000


A01203 Conveyance Allowance 436,000 355,000 436,000
A0120D Integrated Allowance 9,000 1,000
A0120Q Fixed Daily Allowance 6,000
60

PC21003 (003)
PROVINCIAL EXCISE
_______________________________________________________________________________
011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE) AND TAXATION DEPARMENT
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0112 FINANCIAL AND FISCAL AFFAIRS
011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE) AND TAXATION DEPARMENT

LQ4007 Excise Bureau

A0120X Ad - hoc Allowance - 2010 1,125,000 707,000 1,000,000


A01217 Medical Allowance 258,000 240,000 258,000
A0121A Adhoc Relief Allowance 2011 316,000 220,000 316,000
A0121M Adhoc Relief Allowance - 2012 584,000 530,000 790,000
A0121T Adhoc Relief Allowance 2013 276,000 265,000 276,000
A0121Z Adhoc Relief Allowance - 2014 265,000 750,000
A01224 Entertainment Allowance 10,000 1,000
A01270 Others 6,000
037 30% Social Security Benefit in lieu of Pension to the Contract Employees 6,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 25,000 12,000 25,000

A01273 Honoraria 12,000 12,000 12,000


000 Honoraria 12,000 12,000 12,000
A01274 Medical Charges 10,000 10,000
A01278 Leave Salary 3,000 3,000

A03 TOTAL OPERATING EXPENSES 1,188,000 1,244,000 1,223,000

A032 TOTAL COMMUNICATIONS 39,000 437,000 57,000

A03201 Postage and Telegraph 17,000 15,000 17,000


A03202 Telephone and Trunk Call 22,000 422,000 40,000

A033 TOTAL UTILITIES 5,000 5,000

A03304 Hot and Cold Weather Charges 5,000 5,000

A038 TOTAL TRAVEL & 331,000 353,000 335,000


TRANSPORTATION

A03805 Travelling Allowance 20,000 50,000 20,000


001 Travelling Allowance 50,000 20,000
A03806 Transportation of Goods 11,000 30,000 15,000
A03807 P.O.L Charges 300,000 273,000 300,000

A039 TOTAL GENERAL 813,000 454,000 826,000

A03901 Stationery 67,000 79,000 70,000


A03902 Printing and Publication 630,000 230,000 630,000
61

PC21003 (003)
PROVINCIAL EXCISE
_______________________________________________________________________________
011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE) AND TAXATION DEPARMENT
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0112 FINANCIAL AND FISCAL AFFAIRS
011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE) AND TAXATION DEPARMENT

LQ4007 Excise Bureau

001 Printing and Publications 630,000 230,000 630,000


A03905 Newspapers Periodicals and Books 7,000 8,000 7,000
001 News Papers, Periodicals & Books 7,000 8,000 7,000
A03906 Uniforms and Protective Clothing 6,000 6,000 6,000
A03942 Cost of Other Stores 30,000 37,000 30,000
001 Cost of Other Stores 30,000 37,000 30,000
A03955 Computer Stationary 40,000 45,000 50,000
A03970 Others 33,000 49,000 33,000
001 Others 33,000 49,000 33,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 20,000

A041 TOTAL PENSION 1,000 20,000

A04114 Superannuation Encashment Of L.P.R 1,000 20,000

A06 TOTAL TRANSFERS 11,000 11,000

A061 TOTAL SCHOLARSHIP 11,000 11,000

A06103 Cash Awards 11,000 11,000

A13 TOTAL REPAIRS AND MAINTENANCE 128,000 119,000 128,000

A130 TOTAL TRANSPORT 79,000 70,000 79,000

A13001 Transport 79,000 70,000 79,000

A131 TOTAL MACHINERY AND 30,000 30,000 30,000


EQUIPMENT

A13101 Machinery and Equipment 30,000 30,000 30,000

A132 TOTAL FURNITURE AND 19,000 19,000 19,000


FIXTURE

A13201 Furniture and Fixture 19,000 19,000 19,000


62

PC21003 (003)
PROVINCIAL EXCISE
_______________________________________________________________________________
011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE) AND TAXATION DEPARMENT
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0112 FINANCIAL AND FISCAL AFFAIRS
011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE) AND TAXATION DEPARMENT

LQ4007 Excise Bureau

_______________________________________________________________________________
Excise Bureau 8,604,000 7,179,000 9,567,000
_______________________________________________________________________________
63

PC21004 (004)
STAMPS
BUDGET ESTIMATES 2015-2016
_______________________________________________________________________________
BUDGET REVISED BUDGET ESTIMATES 2015-2016
POSTS ESTIMATES ESTIMATES ________________________________________
2015-2016 2014-2015 2014-2015 SALARY NON-SALARY TOTAL
_______________________________________________________________________________

PROVINCIAL 37 466,830,000 763,839,000 12,859,000 628,096,000 640,955,000


_______________________________________________________________________________
TOTAL 37 466,830,000 763,839,000 12,859,000 628,096,000 640,955,000
_______________________________________________________________________________
64

PC21004 (004)
STAMPS

Rs
Charged:
______________ 0
Voted: 640,955,000
______________
Total: 640,955,000
______________
_______________________________________________________________________________
HEAD OF DEPARTMENT
_______________________________________________________________________________
BUDGET REVISED BUDGET
ESTIMATES ESTIMATES ESTIMATES
2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
SUMMARY
FUNCTIONAL
011205 TAX MANAGEMENT (CUSTOMS. I 466,830,000 763,839,000 640,955,000
TAX. EXCISE) AND TAXATION DEPARMENT

_______________________________________________________________________________
TOTAL 466,830,000 763,839,000 640,955,000
_______________________________________________________________________________
65

PC21004 (004)
STAMPS
_______________________________________________________________________________
BUDGET REVISED BUDGET
SCHEME SCHEME NAME ESTIMATES ESTIMATES ESTIMATES
NO 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs

LQ4008 SUPERINTENDENCE 14,203,000 11,710,000 15,555,000

LQ4009 COST OF STAMPS SUPPLIED FROM 400,000,000 706,551,000 572,400,000


CENTRAL STAMPS STORE

LQ4010 CHARGES FOR THE SALE OF STAMPS 52,627,000 45,578,000 53,000,000

_______________________________________________________________________________
TOTAL 466,830,000 763,839,000 640,955,000
_______________________________________________________________________________
66

PC21004 (004)
STAMPS
_______________________________________________________________________________
BUDGET REVISED BUDGET
ESTIMATES ESTIMATES ESTIMATES
2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
SUMMARY
OBJECT
A01 TOTAL EMPLOYEES RELATED 12,411,000 10,531,000 12,859,000
EXPENSES.

A011 PAY 5,472,000 4,953,000 5,600,000

A011-1 TOTAL PAY OF OFFICERS 3,631,000 3,586,000 3,800,000

A01101 Basic Pay of Officers 3,631,000 3,586,000 3,800,000

A011-2 TOTAL PAY OF OTHER STAFF 1,841,000 1,367,000 1,800,000

A01151 Basic Pay of Other Staff 1,841,000 1,365,000 1,795,000


A01152 Personal pay 2,000 5,000

A012 ALLOWANCES 6,939,000 5,578,000 7,259,000

A012-1 TOTAL REGULAR ALLOWANCES 6,539,000 5,578,000 7,059,000

A01202 House Rent Allowance 923,000 727,000 900,000


A01203 Conveyance Allowance 1,000,000 1,001,000 1,000,000
A0120D Integrated Allowance 62,000 36,000 62,000
A0120N Spl. allowances @ 20% of basic 603,000 516,000 600,000
pay for Secretariat
A0120X Ad - hoc Allowance - 2010 1,439,000 520,000 1,400,000
A01217 Medical Allowance 482,000 396,000 500,000
A0121A Adhoc Relief Allowance 2011 452,000 386,000 450,000
A0121M Adhoc Relief Allowance - 2012 1,066,000 990,000 1,000,000
A0121T Adhoc Relief Allowance 2013 490,000 495,000 500,000
A0121Z Adhoc Relief Allowance - 2014 495,000 625,000
A01270 Others 22,000 16,000 22,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 400,000 200,000

A01274 Medical Charges 400,000 200,000

A03 TOTAL OPERATING EXPENSES 453,918,000 752,957,000 626,596,000

A032 COMMUNICATIONS 20,000 10,000 20,000

A03201 Postage and Telegraph 10,000 10,000


A03202 Telephone and Trunk Call 10,000 10,000 10,000

A038 TRAVEL & TRANSPORTATION 1,100,000 650,000 1,000,000

A03805 Travelling Allowance 1,100,000 650,000 1,000,000


67

PC21004 (004)
STAMPS
_______________________________________________________________________________
BUDGET REVISED BUDGET
ESTIMATES ESTIMATES ESTIMATES
2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
SUMMARY
OBJECT
A039 GENERAL 452,798,000 752,297,000 625,576,000

A03901 Stationery 83,000 89,000 85,000


A03915 Payments to Govt. Deptt. for 400,000,000 706,551,000 572,400,000
Service Rendered
A03919 Payments to Others for Service 52,627,000 45,578,000 53,000,000
Rendered
A03955 Computer Stationary 22,000 20,000 25,000
A03970 Others 66,000 59,000 66,000

A04 TOTAL EMPLOYEES' RETIREMENT 1,000 351,000 500,000


BENEFITS

A041 PENSION 1,000 351,000 500,000

A04114 Superannuation Encashment Of 1,000 351,000 500,000


L.P.R

A05 TOTAL GRANTS SUBSIDIES AND 500,000 1,000,000


WRITE OFF LOANS

A052 GRANTS-DOMESTIC 500,000 1,000,000

A05216 Fin. Assis. to the families of 500,000 1,000,000


G. Serv. who expire

_______________________________________________________________________________
NET TOTAL 466,830,000 763,839,000 640,955,000
_______________________________________________________________________________
68

PC21004 (004)
STAMPS
SUMMARY OF SCALES FOR 2015-2016
_______________________________________________________________________________
Pay Permanent Fresh Continued Total Basic
SCALE POSTS POSTS POSTS POSTS PAY
_______________________________________________________________________________
01 17 17 1,500,000

07 2 2 200,000

15 1 1 95,000

16 14 14 2,666,000

17 2 2 687,000

18 1 1 447,000

_______________________________________________________________________________
TOTAL 37 37 5,595,000
_______________________________________________________________________________
69

PC21004 (004)
STAMPS
_______________________________________________________________________________
011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE) AND TAXATION DEPARMENT
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0112 FINANCIAL AND FISCAL AFFAIRS
011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE) AND TAXATION DEPARMENT

LQ4008 Superintendence

A01 TOTAL EMPLOYEES RELATED EXPENSES. 12,411,000 10,531,000 12,859,000

A011 TOTAL PAY 37 37 5,472,000 4,953,000 5,600,000

A011-1 TOTAL PAY OF OFFICERS 17 17 3,631,000 3,586,000 3,800,000

A01101 Total Basic Pay of Officers 17 17 3,631,000 3,586,000 3,800,000

C085-M Chief Inspector Of Stamps (BPS-18) 1 1 429,000 447,000

S087-M Senior Inspector Of (BPS-17) 2 2 658,000 687,000


Stamps

I028-M Inspector Of Stamps (BPS-16) 14 14 2,544,000 2,666,000

A011-2 TOTAL PAY OF OTHER STAFF 20 20 1,841,000 1,367,000 1,800,000

A01151 Total Basic Pay of Other Staff 20 20 1,841,000 1,365,000 1,795,000

S216-M Stenographer (BPS-15) 1 1 100,000 95,000

J019-M Junior Clerk (BPS-07) 2 2 205,000 200,000

N006-M Naib Qasid (BPS-01) 17 17 1,536,000 1,500,000

A01152 Personal pay 2,000 5,000

A012 TOTAL ALLOWANCES 6,939,000 5,578,000 7,259,000

A012-1 TOTAL REGULAR ALLOWANCES 6,539,000 5,578,000 7,059,000

A01202 House Rent Allowance 923,000 727,000 900,000


A01203 Conveyance Allowance 1,000,000 1,001,000 1,000,000
A0120D Integrated Allowance 62,000 36,000 62,000
A0120N Spl. allowances @ 20% of basic 603,000 516,000 600,000
pay for Secretariat
A0120X Ad - hoc Allowance - 2010 1,439,000 520,000 1,400,000
A01217 Medical Allowance 482,000 396,000 500,000
A0121A Adhoc Relief Allowance 2011 452,000 386,000 450,000
A0121M Adhoc Relief Allowance - 2012 1,066,000 990,000 1,000,000
A0121T Adhoc Relief Allowance 2013 490,000 495,000 500,000
A0121Z Adhoc Relief Allowance - 2014 495,000 625,000
A01270 Others 22,000 16,000 22,000
70

PC21004 (004)
STAMPS
_______________________________________________________________________________
011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE) AND TAXATION DEPARMENT
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0112 FINANCIAL AND FISCAL AFFAIRS
011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE) AND TAXATION DEPARMENT

LQ4008 Superintendence

037 30% Social Security Benefit in lieu of Pension to the Contract Employees 22,000 16,000 22,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 400,000 200,000

A01274 Medical Charges 400,000 200,000

A03 TOTAL OPERATING EXPENSES 1,291,000 828,000 1,196,000

A032 TOTAL COMMUNICATIONS 20,000 10,000 20,000

A03201 Postage and Telegraph 10,000 10,000


A03202 Telephone and Trunk Call 10,000 10,000 10,000

A038 TOTAL TRAVEL & 1,100,000 650,000 1,000,000


TRANSPORTATION

A03805 Travelling Allowance 1,100,000 650,000 1,000,000


001 Travelling Allowance 650,000 1,000,000

A039 TOTAL GENERAL 171,000 168,000 176,000

A03901 Stationery 83,000 89,000 85,000


A03955 Computer Stationary 22,000 20,000 25,000
A03970 Others 66,000 59,000 66,000
001 Others 66,000 59,000 66,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 351,000 500,000

A041 TOTAL PENSION 1,000 351,000 500,000

A04114 Superannuation Encashment Of L.P.R 1,000 351,000 500,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 500,000 1,000,000

A052 TOTAL GRANTS-DOMESTIC 500,000 1,000,000

A05216 Fin. Assis. to the families of 500,000 1,000,000


G. Serv. who expire
001 Fin. Assis. to the families of the persons who expires during service. 500,000 1,000,000
71

PC21004 (004)
STAMPS
_______________________________________________________________________________
011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE) AND TAXATION DEPARMENT
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0112 FINANCIAL AND FISCAL AFFAIRS
011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE) AND TAXATION DEPARMENT

LQ4008 Superintendence

_______________________________________________________________________________
Superintendence 14,203,000 11,710,000 15,555,000
_______________________________________________________________________________
72

PC21004 (004)
STAMPS
_______________________________________________________________________________
011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE) AND TAXATION DEPARMENT
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0112 FINANCIAL AND FISCAL AFFAIRS
011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE) AND TAXATION DEPARMENT

LQ4009 Cost of Stamps Supplied from Central


Stamps Store

A03 TOTAL OPERATING EXPENSES 400,000,000 706,551,000 572,400,000

A039 TOTAL GENERAL 400,000,000 706,551,000 572,400,000

A03915 Payments to Govt. Deptt. for 400,000,000 706,551,000 572,400,000


Service Rendered
041 Printing Charges of Non-Judicial Stamps 301,600,000 497,551,000 452,400,000
042 Printing Charges of Judicial Stamps 98,400,000 209,000,000 120,000,000

_______________________________________________________________________________
Cost of Stamps Supplied from Central 400,000,000 706,551,000 572,400,000
Stamps Store
_______________________________________________________________________________
73

PC21004 (004)
STAMPS
_______________________________________________________________________________
011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE) AND TAXATION DEPARMENT
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0112 FINANCIAL AND FISCAL AFFAIRS
011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE) AND TAXATION DEPARMENT

LQ4010 Charges for the Sale of Stamps

A03 TOTAL OPERATING EXPENSES 52,627,000 45,578,000 53,000,000

A039 TOTAL GENERAL 52,627,000 45,578,000 53,000,000

A03919 Payments to Others for Service 52,627,000 45,578,000 53,000,000


Rendered
001 Payments to Others for Service Rendered 52,627,000 45,578,000 53,000,000

_______________________________________________________________________________
Charges for the Sale of Stamps 52,627,000 45,578,000 53,000,000
_______________________________________________________________________________
75

PC21005 (005)
FORESTS
BUDGET ESTIMATES 2015-2016
_______________________________________________________________________________
BUDGET REVISED BUDGET ESTIMATES 2015-2016
POSTS ESTIMATES ESTIMATES ________________________________________
2015-2016 2014-2015 2014-2015 SALARY NON-SALARY TOTAL
_______________________________________________________________________________

PROVINCIAL 6,840 2,238,956,000 1,950,963,000 1,750,975,000 589,918,000 2,340,893,000


_______________________________________________________________________________
TOTAL 6,840 2,238,956,000 1,950,963,000 1,750,975,000 589,918,000 2,340,893,000
_______________________________________________________________________________
76

PC21005 (005)
FORESTS

Rs
Charged:
______________ 0
Voted: 2,340,893,000
______________
Total: 2,340,893,000
______________
_______________________________________________________________________________
HEAD OF DEPARTMENT
_______________________________________________________________________________
BUDGET REVISED BUDGET
ESTIMATES ESTIMATES ESTIMATES
2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
SUMMARY
FUNCTIONAL
042402 ADMINISTRATION 2,238,956,000 1,950,963,000 2,340,893,000

_______________________________________________________________________________
TOTAL 2,238,956,000 1,950,963,000 2,340,893,000
_______________________________________________________________________________
77

PC21005 (005)
FORESTS
_______________________________________________________________________________
BUDGET REVISED BUDGET
SCHEME SCHEME NAME ESTIMATES ESTIMATES ESTIMATES
NO 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs

LQ4011 DIRECTION 62,199,000 55,992,000 70,654,000

LQ4013 REGIONAL AND FIELD 1,740,204,000 1,513,872,000 1,802,626,000


ESTABLISHMENT LAHORE

LQ4014 CONSERVANCY AND WORKS 436,553,000 381,099,000 467,613,000

_______________________________________________________________________________
TOTAL 2,238,956,000 1,950,963,000 2,340,893,000
_______________________________________________________________________________
78

PC21005 (005)
FORESTS
_______________________________________________________________________________
BUDGET REVISED BUDGET
ESTIMATES ESTIMATES ESTIMATES
2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
SUMMARY
OBJECT
A01 TOTAL EMPLOYEES RELATED 1,706,541,000 1,479,684,000 1,750,975,000
EXPENSES.

A011 PAY 848,872,000 688,798,000 834,871,000

A011-1 TOTAL PAY OF OFFICERS 140,297,000 101,198,000 151,666,000

A01101 Basic Pay of Officers 140,297,000 101,193,000 151,666,000


A01103 Special Pay 5,000

A011-2 TOTAL PAY OF OTHER STAFF 708,575,000 587,600,000 683,205,000

A01151 Basic Pay of Other Staff 707,593,000 586,265,000 680,322,000


A01152 Personal pay 982,000 975,000 2,883,000
A01170 Others 360,000

A012 ALLOWANCES 857,669,000 790,886,000 916,104,000

A012-1 TOTAL REGULAR ALLOWANCES 855,426,000 787,813,000 913,463,000

A01201 Senior Post Allowance 48,000 4,000 46,000


A01202 House Rent Allowance 88,595,000 73,084,000 88,243,000
A01203 Conveyance Allowance 143,088,000 121,385,000 144,993,000
A01207 Washing Allowance 50,000 40,000
A0120D Integrated Allowance 3,401,000 3,259,000 3,650,000
A0120X Ad - hoc Allowance - 2010 212,842,000 180,985,000 207,439,000
A01211 Hill Allowance 3,005,000 2,786,000 3,024,000
A01217 Medical Allowance 78,624,000 73,913,000 67,626,000
A0121A Adhoc Relief Allowance 2011 72,807,000 56,138,000 62,398,000
A0121M Adhoc Relief Allowance - 2012 161,049,000 135,498,000 145,326,000
A0121T Adhoc Relief Allowance 2013 83,386,000 67,855,000 77,882,000
A0121Z Adhoc Relief Allowance - 2014 67,001,000 103,267,000
A01224 Entertainment Allowance 113,000 48,000 82,000
A01225 Instructional Allowance 180,000 128,000 180,000
A01226 Computer Allowance 27,000 27,000 63,000
A01233 Unattractive Area Allowance 36,000 36,000 1,100,000
A01234 Training Allowance 200,000 732,000 200,000
A01252 Non Practicing Allowance 960,000 442,000 960,000
A01270 Others 7,065,000 4,442,000 6,944,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 2,243,000 3,073,000 2,641,000

A01273 Honoraria 20,000 796,000 60,000


A01274 Medical Charges 1,850,000 581,000 2,000,000
A01277 Contingent Paid Staff 160,000 1,411,000 160,000
A01278 Leave Salary 61,000 133,000 20,000
A01299 Others 152,000 152,000 401,000
79

PC21005 (005)
FORESTS
_______________________________________________________________________________
BUDGET REVISED BUDGET
ESTIMATES ESTIMATES ESTIMATES
2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
SUMMARY
OBJECT

A03 TOTAL OPERATING EXPENSES 490,797,000 413,357,000 522,471,000

A032 COMMUNICATIONS 6,756,000 4,760,000 6,600,000

A03201 Postage and Telegraph 919,000 746,000 950,000


A03202 Telephone and Trunk Call 5,837,000 4,014,000 5,650,000

A033 UTILITIES 38,809,000 19,543,000 37,990,000

A03301 Gas 1,402,000 1,337,000 5,750,000


A03302 Water 187,000 117,000 550,000
A03303 Electricity 36,880,000 17,818,000 31,300,000
A03304 Hot and Cold Weather Charges 340,000 271,000 390,000

A034 OCCUPANCY COSTS 2,709,000 2,174,000 5,470,000

A03402 Rent for Office Building 2,420,000 2,060,000 2,200,000


A03407 Rates and Taxes 289,000 114,000 3,270,000

A038 TRAVEL & TRANSPORTATION 87,717,000 75,138,000 94,846,000

A03805 Travelling Allowance 26,327,000 23,181,000 28,425,000


A03806 Transportation of Goods 500,000 424,000 500,000
A03807 P.O.L Charges 60,890,000 51,533,000 65,921,000

A039 GENERAL 354,806,000 311,742,000 377,565,000

A03901 Stationery 4,366,000 3,835,000 5,065,000


A03902 Printing and Publication 1,474,000 1,308,000 1,754,000
A03903 Conference/Seminars/Workshops/ 1,000 1,000 1,000
Symposia
A03905 Newspapers Periodicals and 394,000 350,000 394,000
Books
A03906 Uniforms and Protective 1,840,000 1,603,000 1,825,000
Clothing
A03907 Advertising & Publicity 1,958,000 1,914,000 2,193,000
A03917 Law Charges 830,000 682,000 805,000
A03918 Exhibitions, Fairs & Other 1,000
National Celebrations
A03942 Cost of Other Stores 1,274,000 1,222,000 1,046,000
A03970 Others 342,669,000 300,827,000 364,481,000

A04 TOTAL EMPLOYEES' RETIREMENT 2,000 13,713,000 15,000,000


BENEFITS
80

PC21005 (005)
FORESTS
_______________________________________________________________________________
BUDGET REVISED BUDGET
ESTIMATES ESTIMATES ESTIMATES
2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
SUMMARY
OBJECT
A041 PENSION 2,000 13,713,000 15,000,000

A04114 Superannuation Encashment Of 2,000 13,713,000 15,000,000


L.P.R

A05 TOTAL GRANTS SUBSIDIES AND 4,000,000 12,100,000 10,400,000


WRITE OFF LOANS

A052 GRANTS-DOMESTIC 4,000,000 12,100,000 10,400,000

A05216 Fin. Assis. to the families of 4,000,000 11,900,000 10,400,000


G. Serv. who expire
A05270 To Others 200,000

A13 TOTAL REPAIRS AND MAINTENANCE 37,616,000 32,109,000 42,047,000

A130 TRANSPORT 14,587,000 12,729,000 15,680,000

A13001 Transport 12,387,000 10,777,000 13,480,000


A13002 Railway, Ropeway and Tramway 2,200,000 1,952,000 2,200,000

A131 MACHINERY AND EQUIPMENT 7,829,000 6,733,000 7,845,000

A13101 Machinery and Equipment 7,829,000 6,733,000 7,845,000

A132 FURNITURE AND FIXTURE 1,648,000 1,462,000 1,700,000

A13201 Furniture and Fixture 1,648,000 1,462,000 1,700,000

A133 BUILDINGS AND STRUCTURE 11,422,000 9,795,000 15,102,000

A13301 Office Buildings 3,481,000 3,285,000 3,766,000


A13302 Residential Buildings 3,450,000 3,269,000 5,354,000
A13303 Other Buildings 1,200,000 1,165,000 2,820,000
A13370 Others 3,291,000 2,076,000 3,162,000

A136 ROADS, HIGHWAYS AND BRIDGES 2,130,000 1,390,000 1,720,000

A13602 Other roads 1,910,000 1,195,000 1,500,000


A13604 Other bridges 220,000 195,000 220,000

_______________________________________________________________________________
NET TOTAL 2,238,956,000 1,950,963,000 2,340,893,000
_______________________________________________________________________________
81

PC21005 (005)
FORESTS
SUMMARY OF SCALES FOR 2015-2016
_______________________________________________________________________________
Pay Permanent Fresh Continued Total Basic
SCALE POSTS POSTS POSTS POSTS PAY
_______________________________________________________________________________
01 1339 17 1356 118,185,000

02 200 4 204 20,532,000

03 62 62 6,753,000

04 269 5 274 27,084,000

05 135 2 137 19,488,000

06 1 1 2 250,000

07 408 1 409 43,955,000

08 35 35 5,605,000

09 3070 3070 324,665,000

10 5 5 944,000

11 670 2 672 70,298,000

12 26 3 29 5,554,000

14 181 181 37,009,000

16 208 208 63,098,000

17 119 1 4 124 48,414,000

18 53 1 54 26,482,000

19 14 14 10,392,000

20 4 4 3,280,000

_______________________________________________________________________________
TOTAL 6799 1 40 6840 831,988,000
_______________________________________________________________________________
82

PC21005 (005)
FORESTS
_______________________________________________________________________________
042402 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0424 FORESTRY
042402 ADMINISTRATION

LQ4011 Direction

A01 TOTAL EMPLOYEES RELATED EXPENSES. 51,554,000 47,425,000 54,286,000

A011 TOTAL PAY 119 119 27,064,000 22,527,000 27,058,000

A011-1 TOTAL PAY OF OFFICERS 21 21 10,433,000 9,289,000 10,860,000

A01101 Total Basic Pay of Officers 21 21 10,433,000 9,284,000 10,860,000

C074-M Chief Conservator (BPS-20) 4 4 3,308,000 3,280,000

D162-M Divisional Forest Officer (BPS-18) 1 1 582,000 600,000

A012-M Accounts Officer (BPS-17) 3 3 1,224,000 1,440,000

A032-M Administrative Officer (BPS-17) 3 3 1,311,000 1,215,000

C077-M Chief Draftsman (BPS-17) 1 1 480,000 466,000

R059-M Research Officer (BPS-17) 2 2 874,000 946,000

S211-M Statistical Officer (BPS-17) 1 1 466,000 465,000

S216-M Stenographer (BPS-16) 2 2 594,000 816,000

S282-M Superintendent (BPS-16) 4 4 1,594,000 1,632,000

A01103 Special Pay 5,000

A011-2 TOTAL PAY OF OTHER STAFF 98 98 16,631,000 13,238,000 16,198,000

A01151 Total Basic Pay of Other Staff 98 98 16,293,000 12,907,000 15,777,000

A097-M Assistant (BPS-14) 15 15 3,581,000 3,357,000

S216-M Stenographer (BPS-14) 6 6 1,963,000 1,984,000

R057-M Research Assistant (BPS-11) 1 1 201,000 206,000

D222-M Draftsman (BPS-10) 1 1 193,000 198,000

S078-M Senior Clerk (BPS-09) 12 12 2,577,000 2,375,000

J019-M Junior Clerk (BPS-07) 21 21 3,667,000 3,573,000

T061-M Tracer (BPS-05) 1 1 131,000 133,000

D186-M Driver (BPS-04) 6 6 867,000 844,000

D003-M Daftri (BPS-02) 4 4 479,000 487,000

C112-M Chowkidar (BPS-01) 4 4 330,000 329,000


83

PC21005 (005)
FORESTS
_______________________________________________________________________________
042402 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0424 FORESTRY
042402 ADMINISTRATION

LQ4011 Direction

D011-M Dak Runner (BPS-01) 2 2 182,000 184,000

D089-M Despatch Rider (BPS-01) 1 1 96,000 98,000

M019-M Mali (BPS-01) 3 3 241,000 245,000

N006-M Naib Qasid (BPS-01) 17 17 1,430,000 1,409,000

S309-M Sweeper Jamadar (BPS-01) 3 3 237,000 239,000

W019-M Water Carrier (BPS-01) 1 1 118,000 116,000

A01152 Personal pay 338,000 331,000 421,000

A012 TOTAL ALLOWANCES 24,490,000 24,898,000 27,228,000

A012-1 TOTAL REGULAR ALLOWANCES 24,180,000 24,643,000 26,017,000

A01201 Senior Post Allowance 48,000 4,000 46,000


A01202 House Rent Allowance 2,328,000 2,312,000 2,400,000
A01203 Conveyance Allowance 3,322,000 2,967,000 3,200,000
A01207 Washing Allowance 20,000
A0120D Integrated Allowance 105,000 88,000 107,000
A0120X Ad - hoc Allowance - 2010 6,352,000 5,818,000 6,300,000
A01217 Medical Allowance 1,849,000 1,893,000 2,000,000
A0121A Adhoc Relief Allowance 2011 2,448,000 1,816,000 2,000,000
A0121M Adhoc Relief Allowance - 2012 4,834,000 4,403,000 4,600,000
A0121T Adhoc Relief Allowance 2013 2,400,000 2,180,000 2,500,000
A0121Z Adhoc Relief Allowance - 2014 2,173,000 2,500,000
A01224 Entertainment Allowance 28,000 13,000 28,000
A01234 Training Allowance 725,000
A01270 Others 466,000 251,000 316,000
001 Others 96,000 90,000
024 Ph.D. Allowence 270,000 195,000 170,000
027 Personal Allowance 11,000 6,000
037 30% Social Security Benefit in lieu of Pension to the Contract Employees 100,000 45,000 50,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 310,000 255,000 1,211,000

A01273 Honoraria 10,000 86,000 10,000


000 Honoraria 10,000 86,000 10,000
A01274 Medical Charges 300,000 169,000 1,200,000
A01299 Others 1,000
84

PC21005 (005)
FORESTS
_______________________________________________________________________________
042402 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0424 FORESTRY
042402 ADMINISTRATION

LQ4011 Direction

001 Others 1,000

A03 TOTAL OPERATING EXPENSES 9,019,000 5,862,000 9,554,000

A032 TOTAL COMMUNICATIONS 992,000 611,000 950,000

A03201 Postage and Telegraph 137,000 52,000 150,000


A03202 Telephone and Trunk Call 855,000 559,000 800,000

A033 TOTAL UTILITIES 1,165,000 211,000 590,000

A03301 Gas 82,000 17,000 50,000


A03303 Electricity 1,050,000 165,000 500,000
001 Electricity 1,050,000 165,000 500,000
A03304 Hot and Cold Weather Charges 33,000 29,000 40,000

A034 TOTAL OCCUPANCY COSTS 6,000 6,000 270,000

A03407 Rates and Taxes 6,000 6,000 270,000

A038 TOTAL TRAVEL & 5,705,000 4,087,000 6,555,000


TRANSPORTATION

A03805 Travelling Allowance 1,870,000 1,360,000 2,500,000


001 Travelling Allowance 1,360,000 2,500,000
A03806 Transportation of Goods 55,000 49,000 55,000
A03807 P.O.L Charges 3,780,000 2,678,000 4,000,000

A039 TOTAL GENERAL 1,151,000 947,000 1,189,000

A03901 Stationery 770,000 628,000 800,000


A03902 Printing and Publication 154,000 137,000 154,000
001 Printing and Publications 154,000 137,000 154,000
A03905 Newspapers Periodicals and Books 44,000 39,000 44,000
001 News Papers, Periodicals & Books 44,000 39,000 44,000
A03906 Uniforms and Protective Clothing 17,000 15,000 25,000
A03907 Advertising & Publicity 33,000 16,000 33,000
001 Advertising & Publicity 33,000 16,000 33,000
A03917 Law Charges 5,000 5,000
A03942 Cost of Other Stores 46,000 39,000 46,000
85

PC21005 (005)
FORESTS
_______________________________________________________________________________
042402 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0424 FORESTRY
042402 ADMINISTRATION

LQ4011 Direction

001 Cost of Other Stores 46,000 39,000 46,000


A03970 Others 82,000 73,000 82,000
001 Others 82,000 73,000 82,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 1,428,000 5,000,000

A041 TOTAL PENSION 1,000 1,428,000 5,000,000

A04114 Superannuation Encashment Of L.P.R 1,000 1,428,000 5,000,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 400,000

A052 TOTAL GRANTS-DOMESTIC 400,000

A05216 Fin. Assis. to the families of 400,000


G. Serv. who expire
001 Fin. Assis. to the families of the persons who expires during service. 400,000

A13 TOTAL REPAIRS AND MAINTENANCE 1,625,000 1,277,000 1,414,000

A130 TOTAL TRANSPORT 1,100,000 630,000 900,000

A13001 Transport 1,100,000 630,000 900,000

A131 TOTAL MACHINERY AND 374,000 332,000 300,000


EQUIPMENT

A13101 Machinery and Equipment 374,000 332,000 300,000

A132 TOTAL FURNITURE AND 149,000 132,000 200,000


FIXTURE

A13201 Furniture and Fixture 149,000 132,000 200,000

A133 TOTAL BUILDINGS AND 2,000 183,000 14,000


STRUCTURE

A13301 Office Buildings 1,000 182,000 1,000


001 Office Buildings 1,000 182,000 1,000
A13302 Residential Buildings 1,000
86

PC21005 (005)
FORESTS
_______________________________________________________________________________
042402 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0424 FORESTRY
042402 ADMINISTRATION

LQ4011 Direction

A13370 Others 1,000 1,000 12,000


001 Others 1,000
009 Water Supply 1,000
010 Compounds 1,000 1,000 10,000

_______________________________________________________________________________
Direction 62,199,000 55,992,000 70,654,000
_______________________________________________________________________________
87

PC21005 (005)
FORESTS
_______________________________________________________________________________
042402 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0424 FORESTRY
042402 ADMINISTRATION

LQ4013 Regional and Field Establishment Lahore

A01 TOTAL EMPLOYEES RELATED EXPENSES. 1,654,987,000 1,432,259,000 1,696,689,000

A011 TOTAL PAY 6711 6721 821,808,000 666,271,000 807,813,000

A011-1 TOTAL PAY OF OFFICERS 381 383 129,864,000 91,909,000 140,806,000

A01101 Total Basic Pay of Officers 381 383 129,864,000 91,909,000 140,806,000

A035-M Administrator (BPS-19) 1 1 718,000 718,000

C183-M Conservator (BPS-19) 12 12 8,388,000 8,995,000

D100-M Director (BPS-19) 1 1 660,000 679,000

D051-M Deputy Director (BPS-18) 1 1 564,000 582,000

D162-M Divisional Forest Officer (BPS-18) 44 44 19,797,000 21,184,000

D243-M Director Marketing (BPS-18) 1 1 485,000 582,000

G097-M GIS Manager (BPS-18) 1 1 249,000 240,000

P133-M Principal (BPS-18) 2 2 858,000 930,000

S112-M Senior Research Officer (BPS-18) 4 4 2,365,000 2,364,000

A012-M Accounts Officer (BPS-17) 1 1 480,000 480,000

A032-M Administrative Officer (BPS-17) 2 2 711,000 711,000

A146-M Assistant Director (BPS-17) 2 2 816,000 816,000

A182-M Assistant Entomologist (BPS-17) 3 3 1,066,000 1,066,000

A193-M Assistant Director (BPS-17) 1 1 451,000 451,000


Wildlife ( Asst. Game Warden

A352-M Artist (BPS-17) 1 1 437,000 451,000

C166-M Comptroller (BPS-17) 1 1 192,000 336,000

C227-M Chief Internal Auditor (BPS-17) 1 1 408,000 408,000

D304-M Database Administrator (BPS-17) 4 4 1,694,000 1,344,000

D587-M Data Analyst (BPS-17) 1 1 199,000 192,000

E067-M Entomologist (BPS-17) 1 1 365,000 365,000

G098-M GIS Analyst (BPS-17) 1 1 199,000 192,000

I112-M Insect Pathologist (BPS-17) 1 192,000

I113-M Insect Breeder (BPS-17) 1 192,000


88

PC21005 (005)
FORESTS
_______________________________________________________________________________
042402 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0424 FORESTRY
042402 ADMINISTRATION

LQ4013 Regional and Field Establishment Lahore

L047-M Law Officer (BPS-17) 8 8 1,997,000 2,379,000

M098-M Medical Officer (BPS-17) 1 1 480,000 480,000

R059-M Research Officer (BPS-17) 15 15 5,976,000 6,211,000

S260-M Sub Divisional Officer (BPS-17) 69 69 25,603,000 27,616,000

A256-M Assistant Research (BPS-16) 10 10 2,688,000 3,197,000


Officer

C115-M Circle Accountant (BPS-16) 6 6 1,738,000 1,738,000

C116-M Circle Draftsman (BPS-16) 9 9 2,165,000 2,331,000

F082-M Forest Ranger (BPS-16) 147 147 38,540,000 43,400,000

L066-M Librarian (BPS-16) 2 2 754,000 754,000

M042-M Marketing Officer (BPS-16) 1 1 173,000 212,000

P076-M Planning Officer (BPS-16) 1 1 396,000 396,000

S071-M Senior Auditor (BPS-16) 4 4 1,153,000 1,229,000

S133-M Sericulture Development (BPS-16) 5 5 1,282,000 1,282,000


Officer

S282-M Superintendent (BPS-16) 17 17 5,817,000 6,111,000

A011-2 TOTAL PAY OF OTHER STAFF 6330 6338 691,944,000 574,362,000 667,007,000

A01151 Total Basic Pay of Other Staff 6330 6338 691,300,000 573,358,000 664,545,000

A097-M Assistant (BPS-14) 99 99 20,120,000 19,130,000

C174-M Computer Operator (BPS-14) 8 8 955,000 1,690,000

S214-M Steno-Typist (BPS-14) 4 1,199,000

S216-M Stenographer (BPS-14) 49 53 9,952,000 10,848,000

A079-M Arboriculture Inspector (BPS-12) 4 4 840,000 864,000

A080-M Arboriculture Overseer (BPS-12) 1 1 222,000 228,000

A081-M Arboriculture Supervisor (BPS-12) 4 4 744,000 768,000

C174-M Computer Operator (BPS-12) 7 7 821,000 970,000

D222-M Draftsman (BPS-12) 11 11 2,328,000 2,328,000

F044-M Fire Chiefs (BPS-12) 2 2 384,000 396,000


89

PC21005 (005)
FORESTS
_______________________________________________________________________________
042402 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0424 FORESTRY
042402 ADMINISTRATION

LQ4013 Regional and Field Establishment Lahore

A265-M Assistant Sericulture (BPS-11) 7 7 1,351,000 1,332,000


Development Office

C233-M Computer Operator (BPS-11) 1 1 118,000 123,000

D171-M Draftsman (BPS-11) 2 2 164,000 158,000

F083-M Forester (BPS-11) 641 641 70,277,000 64,423,000

J018-M Junior Auditor (BPS-11) 8 8 1,488,000 1,482,000

R057-M Research Assistant (BPS-11) 11 11 2,479,000 2,478,000

T027-M Technical Writer (BPS-11) 1 1 90,000 96,000

P190-M Publicity Supervisor (BPS-10) 1 1 208,000 213,000

S184-M Sound Recordist (BPS-10) 1 1 173,000 178,000

S431-M SO Mechanical Equipment (BPS-10) 2 2 346,000 355,000

A092-M Artist (BPS-09) 1 1 189,000 193,000

D076-M Deputy Rangers (BPS-09) 48 48 4,539,000 4,666,000

D311-M Demarcation Supervisor (BPS-09) 6 6 1,076,000 1,076,000

F080-M Forest Guard (BPS-09) 2860 2860 317,123,000 297,167,000

P258-M Park Supervisor (BPS-09) 3 3 511,000 524,000

S078-M Senior Clerk (BPS-09) 131 131 17,472,000 17,238,000

S307-M Surveyor (BPS-09) 9 9 1,419,000 1,426,000

L004-M Laboratory Assistant (BPS-08) 2 2 354,000 354,000

M209-M Mulbery Inspector (BPS-08) 1 1 198,000 202,000

N011-M Naib Tehsildar (BPS-08) 1 1 173,000 177,000

P056-M Physical Instructor (BPS-08) 2 2 338,000 345,000

R029-M Reeling Demonstrator (BPS-08) 1 1 156,000 160,000

S063-M Seed Examiner (BPS-08) 12 12 2,024,000 2,048,000

S105-M Senior Photographer (BPS-08) 1 1 177,000 181,000

S134-M Sericulture Inspector (BPS-08) 15 15 2,164,000 2,138,000

C222-M Curator Museum (BPS-07) 2 2 301,000 308,000

G001-M Game Inspector (BPS-07) 1 1 151,000 154,000

J019-M Junior Clerk (BPS-07) 384 384 42,546,000 39,781,000


90

PC21005 (005)
FORESTS
_______________________________________________________________________________
042402 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0424 FORESTRY
042402 ADMINISTRATION

LQ4013 Regional and Field Establishment Lahore

P166-M Projectionist (BPS-07) 1 1 135,000 139,000

C010-M Calligraphist (BPS-06) 1 1 112,000 116,000

L004-M Laboratory Assistant (BPS-06) 1 134,000

B090-M Bughi Driver (BPS-05) 2 2 136,000 142,000

B091-M Bulldozer Operator (BPS-05) 4 4 547,000 559,000

B127-M Bus Driver (BPS-05) 1 1 66,000 66,000

C027-M Carpenter (BPS-05) 2 2 224,000 229,000

C193-M Cook (BPS-05) 1 1 66,000 66,000

D014-M Dark Room Assistant (BPS-05) 1 1 85,000 112,000

D137-M Dispenser (BPS-05) 5 5 697,000 645,000

L072-M Life Guard (BPS-05) 2 2 136,000 142,000

M065-M Mechanic (BPS-05) 19 19 2,446,000 2,345,000

M168-M Motor Boat Driver (BPS-05) 2 2 216,000 279,000

P009-M Painter (BPS-05) 1 1 137,000 139,000

P027-M Patwari (BPS-05) 25 25 2,381,000 3,804,000

S135-M Sericulture Supervisor (BPS-05) 53 53 8,246,000 8,270,000

S195-M Spray Painter (BPS-05) 1 1 131,000 133,000

S250-M Store Keeper (BPS-05) 11 11 1,669,000 1,695,000

T061-M Tracer (BPS-05) 1 1 146,000 149,000

T065-M Tractor Driver (BPS-05) 2 2 219,000 142,000

T103-M Turner (BPS-05) 1 1 137,000 140,000

T113-M Typist (BPS-05) 2 2 292,000 298,000

D089-M Despatch Rider (BPS-04) 8 8 603,000 897,000

D186-M Driver (BPS-04) 233 233 23,548,000 22,646,000

E034-M Electrician (BPS-04) 7 7 847,000 869,000

O028-M Operator (BPS-04) 20 20 1,853,000 1,828,000

B038-M Boiler Man (BPS-03) 3 3 355,000 362,000

B042-M Blacksmith (BPS-03) 2 2 214,000 219,000

E054-M Engine Driver (BPS-03) 11 11 1,243,000 1,269,000


91

PC21005 (005)
FORESTS
_______________________________________________________________________________
042402 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0424 FORESTRY
042402 ADMINISTRATION

LQ4013 Regional and Field Establishment Lahore

F046-M Fire Fighters (BPS-03) 8 8 854,000 858,000

F053-M Fitter (BPS-03) 2 2 225,000 230,000

G055-M Greaser Cleaner (BPS-03) 7 7 804,000 823,000

H041-M Head Mali (BPS-03) 1 1 68,000 71,000

L075-M Lift Pump Driver (BPS-03) 15 15 1,627,000 1,662,000

L077-M Lift Pump Operator (BPS-03) 5 5 506,000 519,000

M173-M Motor Mechanic (BPS-03) 3 3 295,000 303,000

S059-M Security Guard (BPS-03) 4 4 317,000 325,000

S138-M Service Man (BPS-03) 1 1 110,000 112,000

T095-M Tube-Well Operator (BPS-03) 3 360,000

D003-M Daftri (BPS-02) 10 10 1,114,000 1,125,000

D042-M Depot Watcher (BPS-02) 50 50 3,858,000 3,960,000

D513-M Demarcation Darogha (BPS-02) 6 6 710,000 724,000

G003-M Game Watcher (BPS-02) 3 3 305,000 311,000

T101-M Tubewell Operator (BPS-02) 123 131 13,005,000 13,925,000

A304-M Attendant (BPS-01) 11 11 1,077,000 1,083,000

B004-M Bahishti (BPS-01) 1 1 96,000 97,000

B015-M Bearer (BPS-01) 1 1 58,000 58,000

B019-M Beldar (BPS-01) 22 22 1,821,000 1,831,000

B054-M Boatman (BPS-01) 4 4 382,000 390,000

B125-M Bus Cleaner (BPS-01) 1 1 59,000 59,000

C011-M Camel Man (BPS-01) 10 10 833,000 853,000

C060-M Charvalas (BPS-01) 2 2 167,000 171,000

C112-M Chowkidar (BPS-01) 346 346 27,595,000 27,573,000

C130-M Cleaner (BPS-01) 46 46 4,379,000 4,529,000

C193-M Cook (BPS-01) 4 4 407,000 415,000

C230-M Care Taker (BPS-01) 7 7 769,000 783,000

D011-M Dak Runner (BPS-01) 19 19 1,730,000 1,780,000


92

PC21005 (005)
FORESTS
_______________________________________________________________________________
042402 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0424 FORESTRY
042402 ADMINISTRATION

LQ4013 Regional and Field Establishment Lahore

D089-M Despatch Rider (BPS-01) 1 1 84,000 85,000

F036-M Field Watcher (BPS-01) 3 3 238,000 243,000

F047-M Fire Watchers (BPS-01) 122 122 10,322,000 10,541,000

F048-M Fireman (BPS-01) 5 5 539,000 550,000

F098-M Fisheries Watcherman (BPS-01) 2 2 200,000 203,000

G006-M Gangmats (BPS-01) 2 2 144,000 148,000

G025-M Gatekeeper (BPS-01) 1 1 81,000 83,000

H005-M Hammerman (BPS-01) 1 1 94,000 96,000

K013-M Khansama (BPS-01) 2 2 220,000 224,000

L006-M Laboratory Attendant (BPS-01) 1 115,000

M019-M Mali (BPS-01) 121 121 12,798,000 12,943,000

M024-M Mali-Cum-Chowkidar (BPS-01) 2 116,000

M082-M Mechanic-Cum-Boiler (BPS-01) 1 1 102,000 104,000


Assistant

N006-M Naib Qasid (BPS-01) 409 409 34,700,000 33,932,000

N032-F Nurse (BPS-01) 1 1 96,000 98,000

P036-M Persian Wheel Driver (BPS-01) 6 6 557,000 578,000

P095-M Plumber (BPS-01) 2 2 171,000 175,000

S311-M Sanitary Worker (BPS-01) 164 164 14,833,000 15,274,000

T101-M Tubewell Operator (BPS-01) 2 1 174,000 69,000

W008-M Ward Cooli (BPS-01) 1 1 96,000 98,000

W019-M Water Carrier (BPS-01) 3 3 263,000 268,000

A01152 Personal pay 644,000 644,000 2,462,000


A01170 Others 360,000
002 Pay of Staff 360,000

A012 TOTAL ALLOWANCES 833,179,000 765,988,000 888,876,000

A012-1 TOTAL REGULAR ALLOWANCES 831,246,000 763,170,000 887,446,000

A01202 House Rent Allowance 86,267,000 70,772,000 85,843,000


A01203 Conveyance Allowance 139,766,000 118,418,000 141,793,000
93

PC21005 (005)
FORESTS
_______________________________________________________________________________
042402 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0424 FORESTRY
042402 ADMINISTRATION

LQ4013 Regional and Field Establishment Lahore

A01207 Washing Allowance 50,000 20,000


A0120D Integrated Allowance 3,296,000 3,171,000 3,543,000
A0120X Ad - hoc Allowance - 2010 206,490,000 175,167,000 201,139,000
A01211 Hill Allowance 3,005,000 2,786,000 3,024,000
A01217 Medical Allowance 76,775,000 72,020,000 65,626,000
A0121A Adhoc Relief Allowance 2011 70,359,000 54,322,000 60,398,000
A0121M Adhoc Relief Allowance - 2012 156,215,000 131,095,000 140,726,000
A0121T Adhoc Relief Allowance 2013 80,986,000 65,675,000 75,382,000
A0121Z Adhoc Relief Allowance - 2014 64,828,000 100,767,000
A01224 Entertainment Allowance 85,000 35,000 54,000
A01225 Instructional Allowance 180,000 128,000 180,000
A01226 Computer Allowance 27,000 27,000 63,000
A01233 Unattractive Area Allowance 36,000 36,000 1,100,000
A01234 Training Allowance 200,000 7,000 200,000
A01252 Non Practicing Allowance 960,000 442,000 960,000
A01270 Others 6,599,000 4,191,000 6,628,000
001 Others 1,880,000 1,880,000 1,500,000
024 Ph.D. Allowence 650,000 650,000 780,000
027 Personal Allowance 197,000 222,000 523,000
037 30% Social Security Benefit in lieu of Pension to the Contract Employees 3,872,000 1,439,000 3,825,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 1,933,000 2,818,000 1,430,000

A01273 Honoraria 10,000 710,000 50,000


000 Honoraria 10,000 710,000 50,000
A01274 Medical Charges 1,550,000 412,000 800,000
A01277 Contingent Paid Staff 160,000 1,411,000 160,000
A01278 Leave Salary 61,000 133,000 20,000
A01299 Others 152,000 152,000 400,000
001 Others 152,000 152,000 400,000

A03 TOTAL OPERATING EXPENSES 81,216,000 57,228,000 85,937,000

A032 TOTAL COMMUNICATIONS 5,764,000 4,149,000 5,650,000

A03201 Postage and Telegraph 782,000 694,000 800,000


A03202 Telephone and Trunk Call 4,982,000 3,455,000 4,850,000

A033 TOTAL UTILITIES 37,644,000 19,332,000 37,400,000


94

PC21005 (005)
FORESTS
_______________________________________________________________________________
042402 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0424 FORESTRY
042402 ADMINISTRATION

LQ4013 Regional and Field Establishment Lahore

A03301 Gas 1,320,000 1,320,000 5,700,000


A03302 Water 187,000 117,000 550,000
A03303 Electricity 35,830,000 17,653,000 30,800,000
001 Electricity 35,580,000 17,653,000 30,800,000
A03304 Hot and Cold Weather Charges 307,000 242,000 350,000

A034 TOTAL OCCUPANCY COSTS 2,703,000 2,168,000 5,200,000

A03402 Rent for Office Building 2,420,000 2,060,000 2,200,000


A03407 Rates and Taxes 283,000 108,000 3,000,000

A038 TOTAL TRAVEL & 24,902,000 22,196,000 26,370,000


TRANSPORTATION

A03805 Travelling Allowance 24,457,000 21,821,000 25,925,000


001 Travelling Allowance 21,821,000 25,925,000
A03806 Transportation of Goods 445,000 375,000 445,000

A039 TOTAL GENERAL 10,203,000 9,383,000 11,317,000

A03901 Stationery 3,596,000 3,207,000 4,265,000


A03902 Printing and Publication 1,320,000 1,171,000 1,600,000
001 Printing and Publications 1,320,000 1,171,000 1,600,000
A03903 Conference/Seminars/Workshops/ 1,000 1,000 1,000
Symposia
A03905 Newspapers Periodicals and Books 350,000 311,000 350,000
001 News Papers, Periodicals & Books 350,000 311,000 350,000
A03906 Uniforms and Protective Clothing 1,823,000 1,588,000 1,800,000
A03907 Advertising & Publicity 825,000 592,000 800,000
001 Advertising & Publicity 825,000 592,000 800,000
A03917 Law Charges 825,000 682,000 800,000
A03918 Exhibitions, Fairs & Other 1,000
National Celebrations
A03942 Cost of Other Stores 678,000 716,000 500,000
001 Cost of Other Stores 678,000 716,000 500,000
A03970 Others 785,000 1,115,000 1,200,000
001 Others 785,000 1,115,000 1,200,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 12,285,000 10,000,000


95

PC21005 (005)
FORESTS
_______________________________________________________________________________
042402 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0424 FORESTRY
042402 ADMINISTRATION

LQ4013 Regional and Field Establishment Lahore

A041 TOTAL PENSION 1,000 12,285,000 10,000,000

A04114 Superannuation Encashment Of L.P.R 1,000 12,285,000 10,000,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 4,000,000 12,100,000 10,000,000

A052 TOTAL GRANTS-DOMESTIC 4,000,000 12,100,000 10,000,000

A05216 Fin. Assis. to the families of 4,000,000 11,900,000 10,000,000


G. Serv. who expire
001 Fin. Assis. to the families of the persons who expires during service. 4,000,000 11,900,000 10,000,000
A05270 To Others 200,000
001 Others 200,000

_______________________________________________________________________________
Regional and Field Establishment Lahore 1,740,204,000 1,513,872,000 1,802,626,000
_______________________________________________________________________________
96

PC21005 (005)
FORESTS
_______________________________________________________________________________
042402 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0424 FORESTRY
042402 ADMINISTRATION

LQ4014 Conservancy and Works

A03 TOTAL OPERATING EXPENSES 400,562,000 350,267,000 426,980,000

A038 TOTAL TRAVEL & 57,110,000 48,855,000 61,921,000


TRANSPORTATION

A03807 P.O.L Charges 57,110,000 48,855,000 61,921,000

A039 TOTAL GENERAL 343,452,000 301,412,000 365,059,000

A03907 Advertising & Publicity 1,100,000 1,306,000 1,360,000


001 Advertising & Publicity 1,100,000 1,306,000 1,360,000
A03942 Cost of Other Stores 550,000 467,000 500,000
001 Cost of Other Stores 550,000 467,000 500,000
A03970 Others 341,802,000 299,639,000 363,199,000
001 Others 10,000 9,000 10,000
060 Railway Siding 100,000 89,000 150,000
061 Cost to Water to Irrigation 31,340,000 31,349,000 33,000,000
062 Timber 66,000,000 56,817,000 70,000,000
063 Firewood and Charcoal 11,300,000 10,552,000 15,000,000
064 Planting, Stumps, Seed, Mazari and Grass other 1,425,000 1,265,000 1,525,000
065 Enumeration of Trees 330,000 293,000 330,000
066 Sowing, Plaiting and Regeneration 219,160,000 185,601,000 232,177,000
067 Working Plan 76,000 67,000 76,000
068 Protection from File 2,970,000 4,136,000 2,200,000
069 Research and Experiments 660,000 586,000 660,000
070 Drift and Waif Wood and confiscated Forest 71,000 63,000 71,000
071 Feeding Charges of Wild Birds, etc. 6,160,000 7,860,000 6,000,000
072 Miscellaneous 2,200,000 952,000 2,000,000

A13 TOTAL REPAIRS AND MAINTENANCE 35,991,000 30,832,000 40,633,000

A130 TOTAL TRANSPORT 13,487,000 12,099,000 14,780,000

A13001 Transport 11,287,000 10,147,000 12,580,000


A13002 Railway, Ropeway and Tramway 2,200,000 1,952,000 2,200,000

A131 TOTAL MACHINERY AND 7,455,000 6,401,000 7,545,000


EQUIPMENT

A13101 Machinery and Equipment 7,455,000 6,401,000 7,545,000


97

PC21005 (005)
FORESTS
_______________________________________________________________________________
042402 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0424 FORESTRY
042402 ADMINISTRATION

LQ4014 Conservancy and Works

A132 TOTAL FURNITURE AND 1,499,000 1,330,000 1,500,000


FIXTURE

A13201 Furniture and Fixture 1,499,000 1,330,000 1,500,000

A133 TOTAL BUILDINGS AND 11,420,000 9,612,000 15,088,000


STRUCTURE

A13301 Office Buildings 3,480,000 3,103,000 3,765,000


001 Office Buildings 3,300,000 3,103,000 3,765,000
A13302 Residential Buildings 3,450,000 3,269,000 5,353,000
A13303 Other Buildings 1,200,000 1,165,000 2,820,000
001 Other Buildings 1,150,000 1,165,000 2,820,000
A13370 Others 3,290,000 2,075,000 3,150,000
001 Others 330,000 293,000 330,000
007 Demcarcation and Maintenance 1,100,000 276,000 1,000,000
008 Soil Conservation Works in Government 220,000 185,000 220,000
009 Water Supply 925,000 861,000 900,000
010 Compounds 715,000 460,000 700,000

A136 TOTAL ROADS, HIGHWAYS AND 2,130,000 1,390,000 1,720,000


BRIDGES

A13602 Other roads 1,910,000 1,195,000 1,500,000


001 Others 1,760,000 1,195,000 1,500,000
A13604 Other bridges 220,000 195,000 220,000

_______________________________________________________________________________
Conservancy and Works 436,553,000 381,099,000 467,613,000
_______________________________________________________________________________
99

PC21006 (006)
REGISTRATION
BUDGET ESTIMATES 2015-2016
_______________________________________________________________________________
BUDGET REVISED BUDGET ESTIMATES 2015-2016
POSTS ESTIMATES ESTIMATES ________________________________________
2015-2016 2014-2015 2014-2015 SALARY NON-SALARY TOTAL
_______________________________________________________________________________

PROVINCIAL 207 64,426,000 52,651,000 68,142,000 7,976,000 76,118,000


_______________________________________________________________________________
TOTAL 207 64,426,000 52,651,000 68,142,000 7,976,000 76,118,000
_______________________________________________________________________________
100

PC21006 (006)
REGISTRATION

Rs
Charged:
______________ 0
Voted: 76,118,000
______________
Total: 76,118,000
______________
_______________________________________________________________________________
HEAD OF DEPARTMENT
_______________________________________________________________________________
BUDGET REVISED BUDGET
ESTIMATES ESTIMATES ESTIMATES
2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
SUMMARY
FUNCTIONAL
011205 TAX MANAGEMENT (CUSTOMS. I 64,426,000 52,651,000 76,118,000
TAX. EXCISE) AND TAXATION DEPARMENT

_______________________________________________________________________________
TOTAL 64,426,000 52,651,000 76,118,000
_______________________________________________________________________________
101

PC21006 (006)
REGISTRATION
_______________________________________________________________________________
BUDGET REVISED BUDGET
SCHEME SCHEME NAME ESTIMATES ESTIMATES ESTIMATES
NO 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs

LQ4016 SUPERINTENDENCE 5,425,000 5,172,000 6,383,000

LQ4574 DISTRICT CHARGES 59,001,000 47,479,000 69,735,000

_______________________________________________________________________________
TOTAL 64,426,000 52,651,000 76,118,000
_______________________________________________________________________________
102

PC21006 (006)
REGISTRATION
_______________________________________________________________________________
BUDGET REVISED BUDGET
ESTIMATES ESTIMATES ESTIMATES
2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
SUMMARY
OBJECT
A01 TOTAL EMPLOYEES RELATED 61,119,000 50,160,000 68,142,000
EXPENSES.

A011 PAY 28,577,000 23,473,000 29,619,000

A011-1 TOTAL PAY OF OFFICERS 307,000 315,000 317,000

A01101 Basic Pay of Officers 307,000 315,000 317,000

A011-2 TOTAL PAY OF OTHER STAFF 28,270,000 23,158,000 29,302,000

A01151 Basic Pay of Other Staff 28,270,000 23,088,000 29,302,000


A01152 Personal pay 70,000

A012 ALLOWANCES 32,542,000 26,687,000 38,523,000

A012-1 TOTAL REGULAR ALLOWANCES 32,417,000 26,681,000 38,318,000

A01202 House Rent Allowance 3,441,000 2,313,000 3,441,000


A01203 Conveyance Allowance 4,936,000 3,834,000 5,100,000
A0120D Integrated Allowance 15,000 106,000 15,000
A0120X Ad - hoc Allowance - 2010 8,488,000 6,342,000 8,483,000
A01217 Medical Allowance 2,751,000 2,409,000 3,240,000
A0121A Adhoc Relief Allowance 2011 2,817,000 2,015,000 2,830,000
A0121M Adhoc Relief Allowance - 2012 5,879,000 4,710,000 6,958,000
A0121T Adhoc Relief Allowance 2013 3,074,000 2,369,000 3,551,000
A0121Z Adhoc Relief Allowance - 2014 2,372,000 3,781,000
A01270 Others 1,016,000 211,000 919,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 125,000 6,000 205,000

A01274 Medical Charges 125,000 6,000 205,000

A03 TOTAL OPERATING EXPENSES 2,620,000 2,255,000 2,733,000

A032 COMMUNICATIONS 103,000 156,000 110,000

A03201 Postage and Telegraph 40,000 81,000 42,000


A03202 Telephone and Trunk Call 60,000 75,000 65,000
A03205 Courier and Pilot Service 3,000 3,000

A033 UTILITIES 545,000 299,000 620,000

A03301 Gas 95,000 100,000


A03302 Water 20,000 20,000
A03303 Electricity 330,000 150,000 400,000
A03304 Hot and Cold Weather Charges 100,000 149,000 100,000
103

PC21006 (006)
REGISTRATION
_______________________________________________________________________________
BUDGET REVISED BUDGET
ESTIMATES ESTIMATES ESTIMATES
2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
SUMMARY
OBJECT

A038 TRAVEL & TRANSPORTATION 267,000 168,000 265,000

A03805 Travelling Allowance 262,000 164,000 260,000


A03806 Transportation of Goods 5,000 4,000 5,000

A039 GENERAL 1,705,000 1,632,000 1,738,000

A03901 Stationery 493,000 438,000 505,000


A03902 Printing and Publication 975,000 865,000 985,000
A03905 Newspapers Periodicals and 2,000 10,000 2,000
Books
A03907 Advertising & Publicity 10,000 9,000 11,000
A03917 Law Charges 10,000 50,000 12,000
A03918 Exhibitions, Fairs & Other 2,000 2,000 3,000
National Celebrations
A03942 Cost of Other Stores 50,000 69,000 50,000
A03955 Computer Stationary 56,000 54,000 63,000
A03970 Others 107,000 135,000 107,000

A04 TOTAL EMPLOYEES' RETIREMENT 2,000 169,000 3,001,000


BENEFITS

A041 PENSION 2,000 169,000 3,001,000

A04114 Superannuation Encashment Of 2,000 169,000 3,001,000


L.P.R

A05 TOTAL GRANTS SUBSIDIES AND 601,000 2,150,000


WRITE OFF LOANS

A052 GRANTS-DOMESTIC 601,000 2,150,000

A05216 Fin. Assis. to the families of 601,000 2,150,000


G. Serv. who expire

A09 TOTAL PHYSICAL ASSETS 20,000 12,000 22,000

A092 COMPUTER EQUIPMENT 20,000 12,000 22,000

A09201 Hardware 20,000 12,000 22,000

A13 TOTAL REPAIRS AND MAINTENANCE 64,000 55,000 70,000

A131 MACHINERY AND EQUIPMENT 4,000 4,000 5,000

A13101 Machinery and Equipment 4,000 4,000 5,000


104

PC21006 (006)
REGISTRATION
_______________________________________________________________________________
BUDGET REVISED BUDGET
ESTIMATES ESTIMATES ESTIMATES
2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
SUMMARY
OBJECT

A132 FURNITURE AND FIXTURE 60,000 51,000 65,000

A13201 Furniture and Fixture 60,000 51,000 65,000

_______________________________________________________________________________
NET TOTAL 64,426,000 52,651,000 76,118,000
_______________________________________________________________________________
105

PC21006 (006)
REGISTRATION
SUMMARY OF SCALES FOR 2015-2016
_______________________________________________________________________________
Pay Permanent Fresh Continued Total Basic
SCALE POSTS POSTS POSTS POSTS PAY
_______________________________________________________________________________
01 4 32 36 3,893,000

07 4 146 150 21,684,000

09 6 12 18 3,276,000

14 1 1 2 449,000

16 1 1 317,000

_______________________________________________________________________________
TOTAL 16 191 207 29,619,000
_______________________________________________________________________________
106

PC21006 (006)
REGISTRATION
_______________________________________________________________________________
011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE) AND TAXATION DEPARMENT
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0112 FINANCIAL AND FISCAL AFFAIRS
011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE) AND TAXATION DEPARMENT

LQ4016 Superintendence

A01 TOTAL EMPLOYEES RELATED EXPENSES. 4,769,000 4,605,000 5,322,000

A011 TOTAL PAY 16 16 2,352,000 2,154,000 2,401,000

A011-1 TOTAL PAY OF OFFICERS 1 1 307,000 315,000 317,000

A01101 Total Basic Pay of Officers 1 1 307,000 315,000 317,000

S282-M Superintendent (BPS-16) 1 1 307,000 317,000

A011-2 TOTAL PAY OF OTHER STAFF 15 15 2,045,000 1,839,000 2,084,000

A01151 Total Basic Pay of Other Staff 15 15 2,045,000 1,839,000 2,084,000

A097-M Assistant (BPS-14) 1 1 240,000 246,000

S078-M Senior Clerk (BPS-09) 6 6 1,124,000 1,153,000

J019-M Junior Clerk (BPS-07) 4 4 354,000 344,000

N006-M Naib Qasid (BPS-01) 4 4 327,000 341,000

A012 TOTAL ALLOWANCES 2,417,000 2,451,000 2,921,000

A012-1 TOTAL REGULAR ALLOWANCES 2,412,000 2,451,000 2,916,000

A01202 House Rent Allowance 325,000 271,000 325,000


A01203 Conveyance Allowance 395,000 344,000 400,000
A0120D Integrated Allowance 15,000 11,000 15,000
A0120X Ad - hoc Allowance - 2010 605,000 573,000 600,000
A01217 Medical Allowance 204,000 197,000 240,000
A0121A Adhoc Relief Allowance 2011 187,000 177,000 200,000
A0121M Adhoc Relief Allowance - 2012 435,000 431,000 450,000
A0121T Adhoc Relief Allowance 2013 225,000 215,000 220,000
A0121Z Adhoc Relief Allowance - 2014 216,000 450,000
A01270 Others 21,000 16,000 16,000
027 Personal Allowance 21,000 16,000 16,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 5,000 5,000

A01274 Medical Charges 5,000 5,000


107

PC21006 (006)
REGISTRATION
_______________________________________________________________________________
011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE) AND TAXATION DEPARMENT
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0112 FINANCIAL AND FISCAL AFFAIRS
011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE) AND TAXATION DEPARMENT

LQ4016 Superintendence

A03 TOTAL OPERATING EXPENSES 646,000 561,000 650,000

A032 TOTAL COMMUNICATIONS 10,000 9,000 10,000

A03201 Postage and Telegraph 10,000 9,000 10,000

A038 TOTAL TRAVEL & 17,000 4,000 15,000


TRANSPORTATION

A03805 Travelling Allowance 12,000 10,000


001 Travelling Allowance 10,000
A03806 Transportation of Goods 5,000 4,000 5,000

A039 TOTAL GENERAL 619,000 548,000 625,000

A03901 Stationery 11,000 10,000 15,000


A03902 Printing and Publication 600,000 532,000 600,000
001 Printing and Publications 600,000 532,000 600,000
A03955 Computer Stationary 1,000 3,000
A03970 Others 7,000 6,000 7,000
001 Others 7,000 6,000 7,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 1,000

A041 TOTAL PENSION 1,000 1,000

A04114 Superannuation Encashment Of L.P.R 1,000 1,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 400,000

A052 TOTAL GRANTS-DOMESTIC 400,000

A05216 Fin. Assis. to the families of 400,000


G. Serv. who expire
001 Fin. Assis. to the families of the persons who expires during service. 400,000

A13 TOTAL REPAIRS AND MAINTENANCE 9,000 6,000 10,000


108

PC21006 (006)
REGISTRATION
_______________________________________________________________________________
011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE) AND TAXATION DEPARMENT
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0112 FINANCIAL AND FISCAL AFFAIRS
011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE) AND TAXATION DEPARMENT

LQ4016 Superintendence

A131 TOTAL MACHINERY AND 4,000 4,000 5,000


EQUIPMENT

A13101 Machinery and Equipment 4,000 4,000 5,000

A132 TOTAL FURNITURE AND 5,000 2,000 5,000


FIXTURE

A13201 Furniture and Fixture 5,000 2,000 5,000

_______________________________________________________________________________
Superintendence 5,425,000 5,172,000 6,383,000
_______________________________________________________________________________
109

PC21006 (006)
REGISTRATION
_______________________________________________________________________________
011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE) AND TAXATION DEPARMENT
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0112 FINANCIAL AND FISCAL AFFAIRS
011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE) AND TAXATION DEPARMENT

LQ4574 District Charges

A01 TOTAL EMPLOYEES RELATED EXPENSES. 56,350,000 45,555,000 62,820,000

A011 TOTAL PAY 191 191 26,225,000 21,319,000 27,218,000

A011-2 TOTAL PAY OF OTHER STAFF 191 191 26,225,000 21,319,000 27,218,000

A01151 Total Basic Pay of Other Staff 191 191 26,225,000 21,249,000 27,218,000

A097-M Assistant (BPS-14) 1 1 195,000 203,000

S078-M Senior Clerk (BPS-09) 12 12 2,059,000 2,123,000

J019-M Junior Clerk (BPS-07) 146 146 20,748,000 21,340,000

N006-M Naib Qasid (BPS-01) 32 32 3,223,000 3,552,000

A01152 Personal pay 70,000

A012 TOTAL ALLOWANCES 30,125,000 24,236,000 35,602,000

A012-1 TOTAL REGULAR ALLOWANCES 30,005,000 24,230,000 35,402,000

A01202 House Rent Allowance 3,116,000 2,042,000 3,116,000


A01203 Conveyance Allowance 4,541,000 3,490,000 4,700,000
A0120D Integrated Allowance 95,000
A0120X Ad - hoc Allowance - 2010 7,883,000 5,769,000 7,883,000
A01217 Medical Allowance 2,547,000 2,212,000 3,000,000
A0121A Adhoc Relief Allowance 2011 2,630,000 1,838,000 2,630,000
A0121M Adhoc Relief Allowance - 2012 5,444,000 4,279,000 6,508,000
A0121T Adhoc Relief Allowance 2013 2,849,000 2,154,000 3,331,000
A0121Z Adhoc Relief Allowance - 2014 2,156,000 3,331,000
A01270 Others 995,000 195,000 903,000
001 Others 446,000 121,000 446,000
037 30% Social Security Benefit in lieu of Pension to the Contract Employees 549,000 74,000 457,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 120,000 6,000 200,000

A01274 Medical Charges 120,000 6,000 200,000

A03 TOTAL OPERATING EXPENSES 1,974,000 1,694,000 2,083,000


110

PC21006 (006)
REGISTRATION
_______________________________________________________________________________
011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE) AND TAXATION DEPARMENT
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0112 FINANCIAL AND FISCAL AFFAIRS
011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE) AND TAXATION DEPARMENT

LQ4574 District Charges

A032 TOTAL COMMUNICATIONS 93,000 147,000 100,000

A03201 Postage and Telegraph 30,000 72,000 32,000


A03202 Telephone and Trunk Call 60,000 75,000 65,000
A03205 Courier and Pilot Service 3,000 3,000

A033 TOTAL UTILITIES 545,000 299,000 620,000

A03301 Gas 95,000 100,000


A03302 Water 20,000 20,000
A03303 Electricity 330,000 150,000 400,000
001 Electricity 330,000 150,000 400,000
A03304 Hot and Cold Weather Charges 100,000 149,000 100,000

A038 TOTAL TRAVEL & 250,000 164,000 250,000


TRANSPORTATION

A03805 Travelling Allowance 250,000 164,000 250,000


001 Travelling Allowance 164,000 250,000

A039 TOTAL GENERAL 1,086,000 1,084,000 1,113,000

A03901 Stationery 482,000 428,000 490,000


A03902 Printing and Publication 375,000 333,000 385,000
001 Printing and Publications 375,000 333,000 385,000
A03905 Newspapers Periodicals and Books 2,000 10,000 2,000
001 News Papers, Periodicals & Books 2,000 10,000 2,000
A03907 Advertising & Publicity 10,000 9,000 11,000
001 Advertising & Publicity 10,000 9,000 11,000
A03917 Law Charges 10,000 50,000 12,000
A03918 Exhibitions, Fairs & Other 2,000 2,000 3,000
National Celebrations
A03942 Cost of Other Stores 50,000 69,000 50,000
001 Cost of Other Stores 50,000 69,000 50,000
A03955 Computer Stationary 55,000 54,000 60,000
A03970 Others 100,000 129,000 100,000
001 Others 100,000 129,000 100,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 169,000 3,000,000


111

PC21006 (006)
REGISTRATION
_______________________________________________________________________________
011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE) AND TAXATION DEPARMENT
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0112 FINANCIAL AND FISCAL AFFAIRS
011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE) AND TAXATION DEPARMENT

LQ4574 District Charges

A041 TOTAL PENSION 1,000 169,000 3,000,000

A04114 Superannuation Encashment Of L.P.R 1,000 169,000 3,000,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 601,000 1,750,000

A052 TOTAL GRANTS-DOMESTIC 601,000 1,750,000

A05216 Fin. Assis. to the families of 601,000 1,750,000


G. Serv. who expire
001 Fin. Assis. to the families of the persons who expires during service. 601,000 1,750,000

A09 TOTAL PHYSICAL ASSETS 20,000 12,000 22,000

A092 TOTAL COMPUTER EQUIPMENT 20,000 12,000 22,000

A09201 Hardware 20,000 12,000 22,000

A13 TOTAL REPAIRS AND MAINTENANCE 55,000 49,000 60,000

A132 TOTAL FURNITURE AND 55,000 49,000 60,000


FIXTURE

A13201 Furniture and Fixture 55,000 49,000 60,000

_______________________________________________________________________________
District Charges 59,001,000 47,479,000 69,735,000
_______________________________________________________________________________
113

PC21007 (007)
CHARGES ON ACCOUNT OF MOTOR VEHICLES ACT
BUDGET ESTIMATES 2015-2016
_______________________________________________________________________________
BUDGET REVISED BUDGET ESTIMATES 2015-2016
POSTS ESTIMATES ESTIMATES ________________________________________
2015-2016 2014-2015 2014-2015 SALARY NON-SALARY TOTAL
_______________________________________________________________________________

PROVINCIAL 292 115,034,000 110,341,000 106,739,000 21,249,000 127,988,000


_______________________________________________________________________________
TOTAL 292 115,034,000 110,341,000 106,739,000 21,249,000 127,988,000
_______________________________________________________________________________
114

PC21007 (007)
CHARGES ON ACCOUNT OF MOTOR VEHICLES ACT

Rs
Charged:
______________ 0
Voted: 127,988,000
______________
Total: 127,988,000
______________
_______________________________________________________________________________
HEAD OF DEPARTMENT
_______________________________________________________________________________
BUDGET REVISED BUDGET
ESTIMATES ESTIMATES ESTIMATES
2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
SUMMARY
FUNCTIONAL
011205 TAX MANAGEMENT (CUSTOMS. I 115,034,000 110,341,000 127,988,000
TAX. EXCISE) AND TAXATION DEPARMENT

_______________________________________________________________________________
TOTAL 115,034,000 110,341,000 127,988,000
_______________________________________________________________________________
115

PC21007 (007)
CHARGES ON ACCOUNT OF MOTOR VEHICLES ACT
_______________________________________________________________________________
BUDGET REVISED BUDGET
SCHEME SCHEME NAME ESTIMATES ESTIMATES ESTIMATES
NO 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs

LQ4017 REGISTRATION AND TOKEN TAX 74,637,000 73,966,000 84,877,000

LQ4018 ROUTE PERMITS OF VEHICLES 40,397,000 36,375,000 43,111,000

_______________________________________________________________________________
TOTAL 115,034,000 110,341,000 127,988,000
_______________________________________________________________________________
116

PC21007 (007)
CHARGES ON ACCOUNT OF MOTOR VEHICLES ACT
_______________________________________________________________________________
BUDGET REVISED BUDGET
ESTIMATES ESTIMATES ESTIMATES
2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
SUMMARY
OBJECT
A01 TOTAL EMPLOYEES RELATED 95,932,000 83,326,000 106,739,000
EXPENSES.

A011 PAY 66,230,000 56,055,000 73,360,000

A011-1 TOTAL PAY OF OFFICERS 29,447,000 25,540,000 32,681,000

A01101 Basic Pay of Officers 9,196,000 6,636,000 9,283,000


A01102 Personal pay 50,000
A01106 Pay of contract staff 20,251,000 18,904,000 23,348,000

A011-2 TOTAL PAY OF OTHER STAFF 36,783,000 30,515,000 40,679,000

A01151 Basic Pay of Other Staff 5,395,000 12,160,000 5,561,000


A01152 Personal pay 40,000 355,000 20,000
A01156 Pay of contract staff 31,348,000 18,000,000 35,098,000

A012 ALLOWANCES 29,702,000 27,271,000 33,379,000

A012-1 TOTAL REGULAR ALLOWANCES 29,648,000 27,270,000 33,325,000

A01202 House Rent Allowance 3,954,000 3,700,000 3,954,000


A01203 Conveyance Allowance 5,857,000 5,000,000 5,985,000
A01209 Special Additional Allowance 50,000
A0120D Integrated Allowance 25,000 22,000 25,000
A0120X Ad - hoc Allowance - 2010 5,949,000 4,900,000 5,898,000
A01216 Qualification Allowance 60,000 60,000
A01217 Medical Allowance 2,231,000 2,076,000 2,470,000
A0121A Adhoc Relief Allowance 2011 2,212,000 1,650,000 2,225,000
A0121M Adhoc Relief Allowance - 2012 4,465,000 3,980,000 4,684,000
A0121T Adhoc Relief Allowance 2013 2,355,000 1,900,000 2,440,000
A0121Z Adhoc Relief Allowance - 2014 1,800,000 2,675,000
A01224 Entertainment Allowance 6,000 6,000
A01226 Computer Allowance 806,000 700,000 807,000
A01238 Charge Allowance 136,000
A01239 Special Allowance 24,000 32,000 45,000
A01260 Ration Allowance 60,000 50,000 60,000
A01270 Others 1,704,000 1,400,000 1,805,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 54,000 1,000 54,000

A01273 Honoraria 1,000 1,000 1,000


A01274 Medical Charges 50,000 50,000
A01278 Leave Salary 3,000 3,000

A03 TOTAL OPERATING EXPENSES 17,804,000 20,105,000 18,810,000


117

PC21007 (007)
CHARGES ON ACCOUNT OF MOTOR VEHICLES ACT
_______________________________________________________________________________
BUDGET REVISED BUDGET
ESTIMATES ESTIMATES ESTIMATES
2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
SUMMARY
OBJECT
A032 COMMUNICATIONS 1,703,000 2,128,000 1,722,000

A03201 Postage and Telegraph 103,000 113,000 117,000


A03202 Telephone and Trunk Call 1,600,000 2,015,000 1,600,000
A03204 Electronic Communication 5,000

A033 UTILITIES 854,000 972,000 787,000

A03301 Gas 55,000 105,000 70,000


A03302 Water 10,000
A03303 Electricity 797,000 865,000 700,000
A03304 Hot and Cold Weather Charges 2,000 2,000 7,000

A034 OCCUPANCY COSTS 26,000 20,000 76,000

A03407 Rates and Taxes 26,000 20,000 76,000

A038 TRAVEL & TRANSPORTATION 3,892,000 4,204,000 4,097,000

A03805 Travelling Allowance 665,000 545,000 795,000


A03806 Transportation of Goods 2,000 2,000 2,000
A03807 P.O.L Charges 3,225,000 3,657,000 3,300,000

A039 GENERAL 11,329,000 12,781,000 12,128,000

A03901 Stationery 603,000 677,000 605,000


A03902 Printing and Publication 235,000 308,000 335,000
A03905 Newspapers Periodicals and 21,000 19,000 21,000
Books
A03906 Uniforms and Protective 41,000 37,000 41,000
Clothing
A03907 Advertising & Publicity 515,000 735,000 550,000
A03915 Payments to Govt. Deptt. for 9,350,000 10,253,000 10,000,000
Service Rendered
A03917 Law Charges 25,000 22,000 25,000
A03918 Exhibitions, Fairs & Other 5,000 2,000 5,000
National Celebrations
A03942 Cost of Other Stores 22,000 53,000 26,000
A03955 Computer Stationary 427,000 579,000 430,000
A03970 Others 85,000 96,000 90,000

A04 TOTAL EMPLOYEES' RETIREMENT 2,000 138,000 301,000


BENEFITS

A041 PENSION 2,000 138,000 301,000


118

PC21007 (007)
CHARGES ON ACCOUNT OF MOTOR VEHICLES ACT
_______________________________________________________________________________
BUDGET REVISED BUDGET
ESTIMATES ESTIMATES ESTIMATES
2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
SUMMARY
OBJECT
A04114 Superannuation Encashment Of 2,000 138,000 301,000
L.P.R

A05 TOTAL GRANTS SUBSIDIES AND 500,000 1,300,000


WRITE OFF LOANS

A052 GRANTS-DOMESTIC 500,000 1,300,000

A05216 Fin. Assis. to the families of 500,000 1,300,000


G. Serv. who expire

A09 TOTAL PHYSICAL ASSETS 350,000 6,298,000 352,000

A092 COMPUTER EQUIPMENT 350,000 6,298,000 352,000

A09201 Hardware 200,000 6,165,000 201,000


A09202 Software 150,000 133,000 150,000
A09203 I.T. Equipment 1,000

A13 TOTAL REPAIRS AND MAINTENANCE 446,000 474,000 486,000

A130 TRANSPORT 241,000 284,000 320,000

A13001 Transport 241,000 284,000 320,000

A131 MACHINERY AND EQUIPMENT 105,000 98,000 115,000

A13101 Machinery and Equipment 105,000 98,000 115,000

A132 FURNITURE AND FIXTURE 99,000 91,000 50,000

A13201 Furniture and Fixture 99,000 91,000 50,000

A137 COMPUTER EQUIPMENT 1,000 1,000 1,000

A13701 Hardware 1,000 1,000 1,000

_______________________________________________________________________________
NET TOTAL 115,034,000 110,341,000 127,988,000
_______________________________________________________________________________
119

PC21007 (007)
CHARGES ON ACCOUNT OF MOTOR VEHICLES ACT
SUMMARY OF SCALES FOR 2015-2016
_______________________________________________________________________________
Pay Permanent Fresh Continued Total Basic
SCALE POSTS POSTS POSTS POSTS PAY
_______________________________________________________________________________
Class IV 100 100 24,929,000
(Contract)

01 7 7 774,000

02 1 1 59,000

04 4 4 404,000

05 6 6 787,000

07 8 8 1,186,000

09 4 4 685,000

11 90 90 10,169,000

14 9 9 1,666,000

16 4 4 1,255,000

17 4 24 28 5,944,000

18 1 1 343,000

19 3 3 1,291,000

20 1 1 450,000

(Special) 26 26 23,348,000

_______________________________________________________________________________
TOTAL 52 240 292 73,290,000
_______________________________________________________________________________
120

PC21007 (007)
CHARGES ON ACCOUNT OF MOTOR VEHICLES ACT
_______________________________________________________________________________
011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE) AND TAXATION DEPARMENT
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0112 FINANCIAL AND FISCAL AFFAIRS
011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE) AND TAXATION DEPARMENT

LQ4017 Registration and Token Tax

A01 TOTAL EMPLOYEES RELATED EXPENSES. 68,470,000 60,312,000 77,378,000

A011 TOTAL PAY 229 229 53,608,000 46,155,000 60,571,000

A011-1 TOTAL PAY OF OFFICERS 28 28 20,837,000 19,640,000 24,021,000

A01101 Total Basic Pay of Officers 2 2 586,000 736,000 673,000

D100-M Director (BPS-19) 1 1 257,000 330,000

E081-M Excise & Taxation Officer (BPS-18) 1 1 329,000 343,000

A01106 Total Pay of contract staff 26 26 20,251,000 18,904,000 23,348,000

A000 Contract Staff (Special) 26 26 20,251,000 23,348,000

001 Pay of Contract Staff 20,251,000 18,904,000 23,348,000

A011-2 TOTAL PAY OF OTHER STAFF 201 201 32,771,000 26,515,000 36,550,000

A01151 Total Basic Pay of Other Staff 11 11 1,423,000 8,200,000 1,452,000

E080-M Excise & Taxation (BPS-14) 2 2 448,000 457,000


Inspector

S216-M Stenographer (BPS-14) 2 2 174,000 174,000

J019-M Junior Clerk (BPS-07) 1 1 110,000 114,000

T010-M Taxation Constable (BPS-05) 4 4 453,000 465,000

D186-M Driver (BPS-04) 2 2 238,000 242,000

A01152 Personal pay 315,000


A01156 Total Pay of contract staff 190 190 31,348,000 18,000,000 35,098,000

D020-M Data Entry Operator (BPS-11) 90 90 9,672,000 10,169,000

A000 Contract Staff Class IV 100 100 21,676,000 24,929,000


(Contract)

A012 TOTAL ALLOWANCES 14,862,000 14,157,000 16,807,000

A012-1 TOTAL REGULAR ALLOWANCES 14,848,000 14,156,000 16,793,000

A01202 House Rent Allowance 2,149,000 2,000,000 2,149,000


A01203 Conveyance Allowance 3,282,000 2,900,000 3,445,000
121

PC21007 (007)
CHARGES ON ACCOUNT OF MOTOR VEHICLES ACT
_______________________________________________________________________________
011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE) AND TAXATION DEPARMENT
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0112 FINANCIAL AND FISCAL AFFAIRS
011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE) AND TAXATION DEPARMENT

LQ4017 Registration and Token Tax

A0120X Ad - hoc Allowance - 2010 2,729,000 2,350,000 2,778,000


A01217 Medical Allowance 1,176,000 1,226,000 1,415,000
A0121A Adhoc Relief Allowance 2011 1,082,000 800,000 1,095,000
A0121M Adhoc Relief Allowance - 2012 2,030,000 2,030,000 2,249,000
A0121T Adhoc Relief Allowance 2013 1,090,000 1,000,000 1,175,000
A0121Z Adhoc Relief Allowance - 2014 850,000 1,175,000
A01226 Computer Allowance 806,000 700,000 807,000
A01270 Others 504,000 300,000 505,000
037 30% Social Security Benefit in lieu of Pension to the Contract Employees 504,000 300,000 505,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 14,000 1,000 14,000

A01273 Honoraria 1,000 1,000 1,000


000 Honoraria 1,000 1,000 1,000
A01274 Medical Charges 10,000 10,000
A01278 Leave Salary 3,000 3,000

A03 TOTAL OPERATING EXPENSES 5,615,000 6,989,000 5,886,000

A032 TOTAL COMMUNICATIONS 1,365,000 1,863,000 1,417,000

A03201 Postage and Telegraph 15,000 13,000 17,000


A03202 Telephone and Trunk Call 1,350,000 1,850,000 1,400,000

A033 TOTAL UTILITIES 222,000 372,000 262,000

A03301 Gas 55,000 105,000 60,000


A03303 Electricity 165,000 265,000 200,000
001 Electricity 165,000 265,000 200,000
A03304 Hot and Cold Weather Charges 2,000 2,000 2,000

A034 TOTAL OCCUPANCY COSTS 20,000 20,000 70,000

A03407 Rates and Taxes 20,000 20,000 70,000

A038 TOTAL TRAVEL & 2,762,000 3,154,000 2,847,000


TRANSPORTATION

A03805 Travelling Allowance 445,000 395,000 445,000


001 Travelling Allowance 395,000 445,000
122

PC21007 (007)
CHARGES ON ACCOUNT OF MOTOR VEHICLES ACT
_______________________________________________________________________________
011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE) AND TAXATION DEPARMENT
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0112 FINANCIAL AND FISCAL AFFAIRS
011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE) AND TAXATION DEPARMENT

LQ4017 Registration and Token Tax

A03806 Transportation of Goods 2,000 2,000 2,000


A03807 P.O.L Charges 2,315,000 2,757,000 2,400,000

A039 TOTAL GENERAL 1,246,000 1,580,000 1,290,000

A03901 Stationery 418,000 491,000 435,000


A03902 Printing and Publication 35,000 131,000 35,000
001 Printing and Publications 35,000 131,000 35,000
A03905 Newspapers Periodicals and Books 11,000 10,000 11,000
001 News Papers, Periodicals & Books 11,000 10,000 11,000
A03906 Uniforms and Protective Clothing 11,000 10,000 11,000
A03907 Advertising & Publicity 265,000 235,000 280,000
001 Advertising & Publicity 265,000 235,000 280,000
A03918 Exhibitions, Fairs & Other 2,000 2,000 2,000
National Celebrations
A03942 Cost of Other Stores 22,000 53,000 26,000
001 Cost of Other Stores 22,000 53,000 26,000
A03955 Computer Stationary 427,000 579,000 430,000
A03970 Others 55,000 69,000 60,000
001 Others 55,000 69,000 60,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 138,000 300,000

A041 TOTAL PENSION 1,000 138,000 300,000

A04114 Superannuation Encashment Of L.P.R 1,000 138,000 300,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 800,000

A052 TOTAL GRANTS-DOMESTIC 800,000

A05216 Fin. Assis. to the families of 800,000


G. Serv. who expire
001 Fin. Assis. to the families of the persons who expires during service. 800,000

A09 TOTAL PHYSICAL ASSETS 350,000 6,298,000 352,000

A092 TOTAL COMPUTER EQUIPMENT 350,000 6,298,000 352,000

A09201 Hardware 200,000 6,165,000 201,000


123

PC21007 (007)
CHARGES ON ACCOUNT OF MOTOR VEHICLES ACT
_______________________________________________________________________________
011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE) AND TAXATION DEPARMENT
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0112 FINANCIAL AND FISCAL AFFAIRS
011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE) AND TAXATION DEPARMENT

LQ4017 Registration and Token Tax

A09202 Software 150,000 133,000 150,000


A09203 I.T. Equipment 1,000

A13 TOTAL REPAIRS AND MAINTENANCE 201,000 229,000 161,000

A130 TOTAL TRANSPORT 66,000 109,000 70,000

A13001 Transport 66,000 109,000 70,000

A131 TOTAL MACHINERY AND 60,000 53,000 65,000


EQUIPMENT

A13101 Machinery and Equipment 60,000 53,000 65,000

A132 TOTAL FURNITURE AND 74,000 66,000 25,000


FIXTURE

A13201 Furniture and Fixture 74,000 66,000 25,000

A137 TOTAL COMPUTER EQUIPMENT 1,000 1,000 1,000

A13701 Hardware 1,000 1,000 1,000

_______________________________________________________________________________
Registration and Token Tax 74,637,000 73,966,000 84,877,000
_______________________________________________________________________________
124

PC21007 (007)
CHARGES ON ACCOUNT OF MOTOR VEHICLES ACT
_______________________________________________________________________________
011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE) AND TAXATION DEPARMENT
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0112 FINANCIAL AND FISCAL AFFAIRS
011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE) AND TAXATION DEPARMENT

LQ4018 Route Permits of Vehicles

A01 TOTAL EMPLOYEES RELATED EXPENSES. 27,462,000 23,014,000 29,361,000

A011 TOTAL PAY 63 63 12,622,000 9,900,000 12,789,000

A011-1 TOTAL PAY OF OFFICERS 35 35 8,610,000 5,900,000 8,660,000

A01101 Total Basic Pay of Officers 35 35 8,610,000 5,900,000 8,610,000

C055-M Chairman (BPS-20) 1 1 450,000 450,000

D100-F Director (BPS-19) 1 251,000

D100-M Director (BPS-19) 1 251,000

S045-M Secretary (BPS-19) 1 1 690,000 710,000

A012-M Accounts Officer (BPS-17) 1 1 230,000 215,000

A146-M Assistant Director (BPS-17) 1 1 258,000 215,000

S211-M Statistical Officer (BPS-17) 1 1 230,000 215,000

T087-M Transport Officer (BPS-17) 1 1 215,000 215,000

T227-M Transport Planning (BPS-17) 24 24 5,084,000 5,084,000


Officer

M218-M Motor Mobile Petrol (BPS-16) 1 1 308,000 318,000


Inspector

S216-M Stenographer (BPS-16) 1 1 268,000 282,000

S282-M Superintendent (BPS-16) 2 2 626,000 655,000

A01102 Personal pay 50,000

A011-2 TOTAL PAY OF OTHER STAFF 28 28 4,012,000 4,000,000 4,129,000

A01151 Total Basic Pay of Other Staff 28 28 3,972,000 3,960,000 4,109,000

A097-F Assistant (BPS-14) 1 1 130,000 137,000

A097-M Assistant (BPS-14) 3 3 608,000 770,000

S216-M Stenographer (BPS-14) 1 1 112,000 128,000

S078-M Senior Clerk (BPS-09) 4 4 711,000 685,000

H026-M Head Constable (BPS-07) 1 1 152,000 158,000

J019-M Junior Clerk (BPS-07) 6 6 943,000 914,000


125

PC21007 (007)
CHARGES ON ACCOUNT OF MOTOR VEHICLES ACT
_______________________________________________________________________________
011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE) AND TAXATION DEPARMENT
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0112 FINANCIAL AND FISCAL AFFAIRS
011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE) AND TAXATION DEPARMENT

LQ4018 Route Permits of Vehicles

F071-M Foot Constable (BPS-05) 2 2 305,000 322,000

D186-M Driver (BPS-04) 2 2 187,000 162,000

D003-M Daftri (BPS-02) 1 1 65,000 59,000

C112-M Chowkidar (BPS-01) 1 1 69,000 73,000

N006-M Naib Qasid (BPS-01) 4 4 471,000 476,000

S311-F Sanitary Worker (BPS-01) 1 1 97,000 101,000

W019-M Water Carrier (BPS-01) 1 1 122,000 124,000

A01152 Personal pay 40,000 40,000 20,000

A012 TOTAL ALLOWANCES 14,840,000 13,114,000 16,572,000

A012-1 TOTAL REGULAR ALLOWANCES 14,800,000 13,114,000 16,532,000

A01202 House Rent Allowance 1,805,000 1,700,000 1,805,000


A01203 Conveyance Allowance 2,575,000 2,100,000 2,540,000
A01209 Special Additional Allowance 50,000
A0120D Integrated Allowance 25,000 22,000 25,000
A0120X Ad - hoc Allowance - 2010 3,220,000 2,550,000 3,120,000
A01216 Qualification Allowance 60,000 60,000
A01217 Medical Allowance 1,055,000 850,000 1,055,000
A0121A Adhoc Relief Allowance 2011 1,130,000 850,000 1,130,000
A0121M Adhoc Relief Allowance - 2012 2,435,000 1,950,000 2,435,000
A0121T Adhoc Relief Allowance 2013 1,265,000 900,000 1,265,000
A0121Z Adhoc Relief Allowance - 2014 950,000 1,500,000
A01224 Entertainment Allowance 6,000 6,000
A01238 Charge Allowance 136,000
A01239 Special Allowance 24,000 32,000 45,000
001 Special Allowance 24,000 32,000 45,000
A01260 Ration Allowance 60,000 50,000 60,000
A01270 Others 1,200,000 1,100,000 1,300,000
037 30% Social Security Benefit in lieu of Pension to the Contract Employees 1,200,000 1,100,000 1,300,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 40,000 40,000

A01274 Medical Charges 40,000 40,000


126

PC21007 (007)
CHARGES ON ACCOUNT OF MOTOR VEHICLES ACT
_______________________________________________________________________________
011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE) AND TAXATION DEPARMENT
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0112 FINANCIAL AND FISCAL AFFAIRS
011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE) AND TAXATION DEPARMENT

LQ4018 Route Permits of Vehicles

A03 TOTAL OPERATING EXPENSES 12,189,000 13,116,000 12,924,000

A032 TOTAL COMMUNICATIONS 338,000 265,000 305,000

A03201 Postage and Telegraph 88,000 100,000 100,000


A03202 Telephone and Trunk Call 250,000 165,000 200,000
A03204 Electronic Communication 5,000

A033 TOTAL UTILITIES 632,000 600,000 525,000

A03301 Gas 10,000


A03302 Water 10,000
A03303 Electricity 632,000 600,000 500,000
001 Electricity 632,000 600,000 500,000
A03304 Hot and Cold Weather Charges 5,000

A034 TOTAL OCCUPANCY COSTS 6,000 6,000

A03407 Rates and Taxes 6,000 6,000

A038 TOTAL TRAVEL & 1,130,000 1,050,000 1,250,000


TRANSPORTATION

A03805 Travelling Allowance 220,000 150,000 350,000


001 Travelling Allowance 150,000 350,000
A03807 P.O.L Charges 910,000 900,000 900,000

A039 TOTAL GENERAL 10,083,000 11,201,000 10,838,000

A03901 Stationery 185,000 186,000 170,000


A03902 Printing and Publication 200,000 177,000 300,000
001 Printing and Publications 200,000 177,000 300,000
A03905 Newspapers Periodicals and Books 10,000 9,000 10,000
001 News Papers, Periodicals & Books 10,000 9,000 10,000
A03906 Uniforms and Protective Clothing 30,000 27,000 30,000
A03907 Advertising & Publicity 250,000 500,000 270,000
001 Advertising & Publicity 250,000 500,000 270,000
A03915 Payments to Govt. Deptt. for 9,350,000 10,253,000 10,000,000
Service Rendered
001 Payments to Govt. Dept. 9,350,000 10,253,000 10,000,000
127

PC21007 (007)
CHARGES ON ACCOUNT OF MOTOR VEHICLES ACT
_______________________________________________________________________________
011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE) AND TAXATION DEPARMENT
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0112 FINANCIAL AND FISCAL AFFAIRS
011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE) AND TAXATION DEPARMENT

LQ4018 Route Permits of Vehicles

A03917 Law Charges 25,000 22,000 25,000


A03918 Exhibitions, Fairs & Other 3,000 3,000
National Celebrations
A03970 Others 30,000 27,000 30,000
001 Others 30,000 27,000 30,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 1,000

A041 TOTAL PENSION 1,000 1,000

A04114 Superannuation Encashment Of L.P.R 1,000 1,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 500,000 500,000

A052 TOTAL GRANTS-DOMESTIC 500,000 500,000

A05216 Fin. Assis. to the families of 500,000 500,000


G. Serv. who expire
001 Fin. Assis. to the families of the persons who expires during service. 500,000 500,000

A13 TOTAL REPAIRS AND MAINTENANCE 245,000 245,000 325,000

A130 TOTAL TRANSPORT 175,000 175,000 250,000

A13001 Transport 175,000 175,000 250,000

A131 TOTAL MACHINERY AND 45,000 45,000 50,000


EQUIPMENT

A13101 Machinery and Equipment 45,000 45,000 50,000

A132 TOTAL FURNITURE AND 25,000 25,000 25,000


FIXTURE

A13201 Furniture and Fixture 25,000 25,000 25,000

_______________________________________________________________________________
Route Permits of Vehicles 40,397,000 36,375,000 43,111,000
_______________________________________________________________________________
129

PC21008 (008)
OTHER TAXES AND DUTIES
BUDGET ESTIMATES 2015-2016
_______________________________________________________________________________
BUDGET REVISED BUDGET ESTIMATES 2015-2016
POSTS ESTIMATES ESTIMATES ________________________________________
2015-2016 2014-2015 2014-2015 SALARY NON-SALARY TOTAL
_______________________________________________________________________________

PROVINCIAL 521 316,315,000 456,709,000 162,365,000 695,072,000 857,437,000


_______________________________________________________________________________
TOTAL 521 316,315,000 456,709,000 162,365,000 695,072,000 857,437,000
_______________________________________________________________________________
130

PC21008 (008)
OTHER TAXES AND DUTIES

Rs
Charged:
______________ 0
Voted: 857,437,000
______________
Total: 857,437,000
______________
_______________________________________________________________________________
HEAD OF DEPARTMENT
_______________________________________________________________________________
BUDGET REVISED BUDGET
ESTIMATES ESTIMATES ESTIMATES
2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
SUMMARY
FUNCTIONAL
011205 TAX MANAGEMENT (CUSTOMS. I 60,252,000 265,399,000 606,915,000
TAX. EXCISE) AND TAXATION DEPARMENT

011205 TAX MANAGEMENT (CUSTOMS. I 256,063,000 191,310,000 250,522,000


TAX. EXCISE)

_______________________________________________________________________________
TOTAL 316,315,000 456,709,000 857,437,000
_______________________________________________________________________________
131

PC21008 (008)
OTHER TAXES AND DUTIES
_______________________________________________________________________________
BUDGET REVISED BUDGET
SCHEME SCHEME NAME ESTIMATES ESTIMATES ESTIMATES
NO 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs

LQ4021 COTTON FEE 3,196,000 1,905,000 3,748,000

LQ4022 URBAN IMMOVABLE PROPERTY TAX 57,056,000 263,494,000 603,165,000

LQ4023 CHARGES IN CONNECTION WITH 2,000


TOBACCO DUTIES

LQ5320 CHARGES UNDER ELECTRICITY ACT 256,063,000 191,310,000 250,522,000

_______________________________________________________________________________
TOTAL 316,315,000 456,709,000 857,437,000
_______________________________________________________________________________
132

PC21008 (008)
OTHER TAXES AND DUTIES
_______________________________________________________________________________
BUDGET REVISED BUDGET
ESTIMATES ESTIMATES ESTIMATES
2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
SUMMARY
OBJECT
A01 TOTAL EMPLOYEES RELATED 255,646,000 89,016,000 162,365,000
EXPENSES.

A011 PAY 171,121,000 47,249,000 68,610,000

A011-1 TOTAL PAY OF OFFICERS 112,429,000 31,987,000 17,570,000

A01101 Basic Pay of Officers 112,314,000 31,872,000 17,452,000


A01102 Personal pay 112,000 112,000 118,000
A01103 Special Pay 3,000 3,000

A011-2 TOTAL PAY OF OTHER STAFF 58,692,000 15,262,000 51,040,000

A01151 Basic Pay of Other Staff 58,692,000 15,262,000 51,040,000

A012 ALLOWANCES 84,525,000 41,767,000 93,755,000

A012-1 TOTAL REGULAR ALLOWANCES 83,962,000 41,346,000 93,214,000

A01201 Senior Post Allowance 15,000 35,000 15,000


A01202 House Rent Allowance 12,586,000 6,247,000 10,467,000
A01203 Conveyance Allowance 15,493,000 6,415,000 15,717,000
A01207 Washing Allowance 1,000 2,000
A0120D Integrated Allowance 254,000 230,000 264,000
A0120X Ad - hoc Allowance - 2010 20,201,000 10,082,000 19,146,000
A01217 Medical Allowance 7,360,000 4,224,000 7,967,000
A0121A Adhoc Relief Allowance 2011 6,157,000 3,269,000 6,108,000
A0121M Adhoc Relief Allowance - 2012 13,263,000 7,302,000 13,507,000
A0121Q Audit & Accounts Allowance 210,000 1,000
A0121T Adhoc Relief Allowance 2013 6,244,000 345,000 6,804,000
A0121Z Adhoc Relief Allowance - 2014 955,000 10,533,000
A01224 Entertainment Allowance 14,000 31,000 10,000
A01226 Computer Allowance 342,000 5,000 329,000
A01227 Project Allowance 59,000
A01228 Orderly Allowance 100,000
A01236 Deputation Allowance 80,000
A01240 Utility allowance for Gas 201,000 201,000
A01249 Utility Allowance to Ministers 120,000
A01262 Special Relief Allowance 165,000
A01270 Others 1,832,000 1,435,000 2,179,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 563,000 421,000 541,000

A01273 Honoraria 45,000 57,000 153,000


A01274 Medical Charges 225,000 218,000 325,000
A01277 Contingent Paid Staff 25,000 25,000 25,000
A01278 Leave Salary 13,000 4,000 13,000
133

PC21008 (008)
OTHER TAXES AND DUTIES
_______________________________________________________________________________
BUDGET REVISED BUDGET
ESTIMATES ESTIMATES ESTIMATES
2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
SUMMARY
OBJECT
A01288 Contract Allowance 230,000 107,000
A01299 Others 25,000 10,000 25,000

A03 TOTAL OPERATING EXPENSES 53,137,000 122,127,000 569,872,000

A032 COMMUNICATIONS 2,434,000 2,770,000 2,122,000

A03201 Postage and Telegraph 596,000 666,000 417,000


A03202 Telephone and Trunk Call 1,838,000 2,098,000 1,704,000
A03204 Electronic Communication 6,000 1,000

A033 UTILITIES 3,378,000 2,686,000 2,772,000

A03301 Gas 282,000 359,000 270,000


A03302 Water 97,000 72,000 90,000
A03303 Electricity 2,842,000 1,968,000 2,290,000
A03304 Hot and Cold Weather Charges 157,000 287,000 122,000

A034 OCCUPANCY COSTS 7,602,000 7,764,000 3,295,000

A03402 Rent for Office Building 7,169,000 7,427,000 3,100,000


A03407 Rates and Taxes 433,000 337,000 195,000

A038 TRAVEL & TRANSPORTATION 10,143,000 12,041,000 9,531,000

A03805 Travelling Allowance 2,996,000 3,275,000 2,526,000


A03806 Transportation of Goods 110,000 108,000 75,000
A03807 P.O.L Charges 6,971,000 8,586,000 6,864,000
A03808 Conveyance Charges 66,000 72,000 66,000

A039 GENERAL 29,580,000 96,866,000 552,152,000

A03901 Stationery 2,581,000 2,290,000 2,639,000


A03902 Printing and Publication 3,787,000 1,603,000 3,985,000
A03905 Newspapers Periodicals and 178,000 171,000 162,000
Books
A03906 Uniforms and Protective 23,000 22,000 24,000
Clothing
A03907 Advertising & Publicity 15,646,000 76,540,000 41,436,000
A03917 Law Charges 5,500,000
A03918 Exhibitions, Fairs & Other 19,000 21,000 19,000
National Celebrations
A03933 Service Charges 6,000,000 9,000,000
A03942 Cost of Other Stores 705,000 508,000 561,000
A03970 Others 641,000 1,211,000 503,326,000
134

PC21008 (008)
OTHER TAXES AND DUTIES
_______________________________________________________________________________
BUDGET REVISED BUDGET
ESTIMATES ESTIMATES ESTIMATES
2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
SUMMARY
OBJECT
A04 TOTAL EMPLOYEES' RETIREMENT 3,000 2,000 502,000
BENEFITS

A041 PENSION 3,000 2,000 502,000

A04114 Superannuation Encashment Of 3,000 2,000 502,000


L.P.R

A05 TOTAL GRANTS SUBSIDIES AND 1,130,000 242,568,000 122,100,000


WRITE OFF LOANS

A052 GRANTS-DOMESTIC 1,130,000 242,568,000 122,100,000

A05216 Fin. Assis. to the families of 1,130,000 1,885,000 2,100,000


G. Serv. who expire
A05270 To Others 240,683,000 120,000,000

A09 TOTAL PHYSICAL ASSETS 3,195,000 1,124,000 215,000

A092 COMPUTER EQUIPMENT 80,000 74,000 100,000

A09202 Software 50,000 44,000 50,000


A09203 I.T. Equipment 30,000 30,000 50,000

A095 PURCHASE OF TRANSPORT 2,100,000 700,000

A09501 Transport 2,100,000 700,000

A096 PURCHASE OF PLANT & MACHINERY 650,000 50,000

A09601 Plant and Machinery 650,000 50,000

A097 PURCHASE FURNITURE & FIXTURE 365,000 300,000 115,000

A09701 Purchase of Furniture and 365,000 300,000 115,000


Fixture

A13 TOTAL REPAIRS AND MAINTENANCE 3,204,000 1,872,000 2,383,000

A130 TRANSPORT 2,019,000 1,157,000 1,513,000

A13001 Transport 2,019,000 1,157,000 1,513,000

A131 MACHINERY AND EQUIPMENT 862,000 370,000 605,000

A13101 Machinery and Equipment 862,000 370,000 605,000


135

PC21008 (008)
OTHER TAXES AND DUTIES
_______________________________________________________________________________
BUDGET REVISED BUDGET
ESTIMATES ESTIMATES ESTIMATES
2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
SUMMARY
OBJECT
A132 FURNITURE AND FIXTURE 273,000 301,000 213,000

A13201 Furniture and Fixture 273,000 301,000 213,000

A133 BUILDINGS AND STRUCTURE 2,000

A13301 Office Buildings 1,000


A13302 Residential Buildings 1,000

A137 COMPUTER EQUIPMENT 50,000 44,000 50,000

A13701 Hardware 25,000 22,000 25,000


A13703 I.T. Equipment 25,000 22,000 25,000

_______________________________________________________________________________
NET TOTAL 316,315,000 456,709,000 857,437,000
_______________________________________________________________________________
136

PC21008 (008)
OTHER TAXES AND DUTIES
SUMMARY OF SCALES FOR 2015-2016
_______________________________________________________________________________
Pay Permanent Fresh Continued Total Basic
SCALE POSTS POSTS POSTS POSTS PAY
_______________________________________________________________________________
01 41 2 7 50 4,303,000

02 10 10 1,024,000

04 25 3 28 3,450,000

05 5 101 106 7,471,000

06 9 9 1,314,000

07 36 4 40 4,509,000

09 22 2 24 3,800,000

11 39 38 77 10,788,000

12 4 2 6 845,000

13 1 1 272,000

14 21 99 120 13,264,000

16 13 2 15 4,271,000

17 20 3 23 6,982,000

18 6 1 7 2,757,000

19 2 2 4 2,572,000

20 1 1 870,000

_______________________________________________________________________________
TOTAL 255 2 264 521 68,492,000
_______________________________________________________________________________
137

PC21008 (008)
OTHER TAXES AND DUTIES
_______________________________________________________________________________
011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE) AND TAXATION DEPARMENT
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0112 FINANCIAL AND FISCAL AFFAIRS
011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE) AND TAXATION DEPARMENT

LQ4021 Cotton Fee

A01 TOTAL EMPLOYEES RELATED EXPENSES. 1,817,000 496,000 1,878,000

A011 TOTAL PAY 5 5 923,000 246,000 930,000

A011-1 TOTAL PAY OF OFFICERS 1 1 336,000 36,000 336,000

A01101 Total Basic Pay of Officers 1 1 336,000 36,000 336,000

A183-M Assistant Excise & (BPS-16) 1 1 336,000 336,000


Taxation Officer

A011-2 TOTAL PAY OF OTHER STAFF 4 4 587,000 210,000 594,000

A01151 Total Basic Pay of Other Staff 4 4 587,000 210,000 594,000

A097-M Assistant (BPS-14) 1 1 210,000 217,000

S216-M Stenographer (BPS-14) 1 1 87,000 87,000

S078-M Senior Clerk (BPS-09) 2 2 290,000 290,000

A012 TOTAL ALLOWANCES 894,000 250,000 948,000

A012-1 TOTAL REGULAR ALLOWANCES 886,000 243,000 940,000

A01202 House Rent Allowance 124,000 27,000 124,000


A01203 Conveyance Allowance 170,000 35,000 170,000
A0120X Ad - hoc Allowance - 2010 244,000 56,000 244,000
A01217 Medical Allowance 76,000 15,000 80,000
A0121A Adhoc Relief Allowance 2011 60,000 17,000 60,000
A0121M Adhoc Relief Allowance - 2012 162,000 42,000 162,000
A0121T Adhoc Relief Allowance 2013 50,000 21,000 50,000
A0121Z Adhoc Relief Allowance - 2014 30,000 50,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 8,000 7,000 8,000

A01273 Honoraria 2,000 2,000 2,000


000 Honoraria 2,000 2,000 2,000
A01274 Medical Charges 5,000 5,000 5,000
A01278 Leave Salary 1,000 1,000
138

PC21008 (008)
OTHER TAXES AND DUTIES
_______________________________________________________________________________
011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE) AND TAXATION DEPARMENT
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0112 FINANCIAL AND FISCAL AFFAIRS
011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE) AND TAXATION DEPARMENT

LQ4021 Cotton Fee

A03 TOTAL OPERATING EXPENSES 835,000 848,000 826,000

A032 TOTAL COMMUNICATIONS 77,000 90,000 78,000

A03201 Postage and Telegraph 8,000 7,000 8,000


A03202 Telephone and Trunk Call 69,000 83,000 70,000

A033 TOTAL UTILITIES 232,000 238,000 233,000

A03301 Gas 29,000 9,000 30,000


A03303 Electricity 200,000 226,000 200,000
001 Electricity 200,000 226,000 200,000
A03304 Hot and Cold Weather Charges 3,000 3,000 3,000

A038 TOTAL TRAVEL & 407,000 370,000 402,000


TRANSPORTATION

A03805 Travelling Allowance 30,000 27,000 30,000


001 Travelling Allowance 27,000 30,000
A03806 Transportation of Goods 2,000 2,000 2,000
A03807 P.O.L Charges 375,000 341,000 370,000

A039 TOTAL GENERAL 119,000 150,000 113,000

A03901 Stationery 61,000 90,000 60,000


A03902 Printing and Publication 15,000 13,000 10,000
001 Printing and Publications 15,000 13,000 10,000
A03905 Newspapers Periodicals and Books 10,000 9,000 10,000
001 News Papers, Periodicals & Books 10,000 9,000 10,000
A03906 Uniforms and Protective Clothing 10,000 9,000 10,000
A03907 Advertising & Publicity 5,000 4,000 5,000
001 Advertising & Publicity 5,000 4,000 5,000
A03942 Cost of Other Stores 7,000 10,000 7,000
001 Cost of Other Stores 7,000 10,000 7,000
A03970 Others 11,000 15,000 11,000
001 Others 11,000 15,000 11,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 1,000 500,000


139

PC21008 (008)
OTHER TAXES AND DUTIES
_______________________________________________________________________________
011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE) AND TAXATION DEPARMENT
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0112 FINANCIAL AND FISCAL AFFAIRS
011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE) AND TAXATION DEPARMENT

LQ4021 Cotton Fee

A041 TOTAL PENSION 1,000 1,000 500,000

A04114 Superannuation Encashment Of L.P.R 1,000 1,000 500,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 500,000 500,000 500,000

A052 TOTAL GRANTS-DOMESTIC 500,000 500,000 500,000

A05216 Fin. Assis. to the families of 500,000 500,000 500,000


G. Serv. who expire
001 Fin. Assis. to the families of the persons who expires during service. 500,000 500,000 500,000

A13 TOTAL REPAIRS AND MAINTENANCE 43,000 60,000 44,000

A130 TOTAL TRANSPORT 22,000 30,000 22,000

A13001 Transport 22,000 30,000 22,000

A131 TOTAL MACHINERY AND 14,000 20,000 15,000


EQUIPMENT

A13101 Machinery and Equipment 14,000 20,000 15,000

A132 TOTAL FURNITURE AND 7,000 10,000 7,000


FIXTURE

A13201 Furniture and Fixture 7,000 10,000 7,000

_______________________________________________________________________________
Cotton Fee 3,196,000 1,905,000 3,748,000
_______________________________________________________________________________
140

PC21008 (008)
OTHER TAXES AND DUTIES
_______________________________________________________________________________
011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE) AND TAXATION DEPARMENT
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0112 FINANCIAL AND FISCAL AFFAIRS
011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE) AND TAXATION DEPARMENT

LQ4022 Urban Immovable Property Tax

A01 TOTAL EMPLOYEES RELATED EXPENSES. 53,267,000 4,058,000 55,603,000

A011 TOTAL PAY 256 256 22,566,000 1,888,000 22,079,000

A011-1 TOTAL PAY OF OFFICERS 4 4 1,418,000 836,000 1,446,000

A01101 Total Basic Pay of Officers 4 4 1,418,000 836,000 1,446,000

D100-M Director (BPS-19) 1 1 573,000 600,000

A183-M Assistant Excise & (BPS-16) 2 2 480,000 480,000


Taxation Officer

S282-M Superintendent (BPS-16) 1 1 365,000 366,000

A011-2 TOTAL PAY OF OTHER STAFF 252 252 21,148,000 1,052,000 20,633,000

A01151 Total Basic Pay of Other Staff 252 252 21,148,000 1,052,000 20,633,000

A097-M Assistant (BPS-14) 2 2 222,000 170,000

E080-M Excise & Taxation (BPS-14) 96 96 9,567,000 9,567,000


Inspector

S216-M Stenographer (BPS-14) 2 2 245,000 155,000

D020-M Data Entry Operator (BPS-11) 36 36 2,951,000 2,951,000

S078-M Senior Clerk (BPS-09) 4 4 388,000 270,000

H026-M Head Constable (BPS-07) 2 2 230,000 120,000

J019-M Junior Clerk (BPS-07) 4 4 309,000 306,000

E078-M Excise & Taxation (BPS-05) 96 96 6,371,000 6,371,000


Constable

T010-M Taxation Constable (BPS-05) 5 5 378,000 400,000

M019-M Mali (BPS-02) 2 2 295,000 120,000

C112-M Chowkidar (BPS-01) 1 1 64,000 69,000

M019-M Mali (BPS-01) 1 1 64,000 69,000

S309-M Sweeper Jamadar (BPS-01) 1 1 64,000 65,000

A012 TOTAL ALLOWANCES 30,701,000 2,170,000 33,524,000

A012-1 TOTAL REGULAR ALLOWANCES 30,668,000 2,133,000 33,491,000


141

PC21008 (008)
OTHER TAXES AND DUTIES
_______________________________________________________________________________
011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE) AND TAXATION DEPARMENT
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0112 FINANCIAL AND FISCAL AFFAIRS
011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE) AND TAXATION DEPARMENT

LQ4022 Urban Immovable Property Tax

A01202 House Rent Allowance 4,873,000 220,000 4,876,000


A01203 Conveyance Allowance 7,184,000 380,000 7,518,000
A0120X Ad - hoc Allowance - 2010 6,615,000 520,000 6,347,000
A01217 Medical Allowance 3,146,000 255,000 3,723,000
A0121A Adhoc Relief Allowance 2011 2,034,000 165,000 2,034,000
A0121M Adhoc Relief Allowance - 2012 4,228,000 387,000 4,258,000
A0121T Adhoc Relief Allowance 2013 2,204,000 125,000 2,205,000
A0121Z Adhoc Relief Allowance - 2014 25,000 2,040,000
A01226 Computer Allowance 324,000 324,000
A01262 Special Relief Allowance 165,000
A01270 Others 60,000 56,000 1,000
037 30% Social Security Benefit in lieu of Pension to the Contract Employees 60,000 56,000 1,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 33,000 37,000 33,000

A01273 Honoraria 16,000 25,000 16,000


000 Honoraria 16,000 25,000 16,000
A01274 Medical Charges 15,000 8,000 15,000
A01278 Leave Salary 2,000 4,000 2,000

A03 TOTAL OPERATING EXPENSES 3,255,000 48,280,000 546,229,000

A032 TOTAL COMMUNICATIONS 151,000 214,000 167,000

A03201 Postage and Telegraph 32,000 34,000 33,000


A03202 Telephone and Trunk Call 119,000 180,000 134,000

A033 TOTAL UTILITIES 467,000 595,000 599,000

A03301 Gas 97,000 150,000 105,000


A03303 Electricity 362,000 432,000 440,000
001 Electricity 362,000 432,000 440,000
A03304 Hot and Cold Weather Charges 8,000 13,000 54,000

A034 TOTAL OCCUPANCY COSTS 3,000 20,000

A03407 Rates and Taxes 3,000 20,000


142

PC21008 (008)
OTHER TAXES AND DUTIES
_______________________________________________________________________________
011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE) AND TAXATION DEPARMENT
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0112 FINANCIAL AND FISCAL AFFAIRS
011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE) AND TAXATION DEPARMENT

LQ4022 Urban Immovable Property Tax

A038 TOTAL TRAVEL & 974,000 1,058,000 972,000


TRANSPORTATION

A03805 Travelling Allowance 76,000 248,000 76,000


001 Travelling Allowance 248,000 76,000
A03806 Transportation of Goods 7,000 10,000 7,000
A03807 P.O.L Charges 891,000 800,000 889,000

A039 TOTAL GENERAL 1,660,000 46,413,000 544,471,000

A03901 Stationery 170,000 200,000 179,000


A03902 Printing and Publication 1,290,000 90,000 1,290,000
001 Printing and Publications 1,290,000 90,000 1,290,000
A03905 Newspapers Periodicals and Books 14,000 15,000 15,000
001 News Papers, Periodicals & Books 14,000 15,000 15,000
A03906 Uniforms and Protective Clothing 13,000 13,000 14,000
A03907 Advertising & Publicity 61,000 40,061,000 40,061,000
001 Advertising & Publicity 61,000 40,061,000 40,061,000
A03917 Law Charges 5,500,000
A03942 Cost of Other Stores 38,000 38,000 38,000
001 Cost of Other Stores 38,000 38,000 38,000
A03970 Others 74,000 496,000 502,874,000
001 Others 74,000 496,000 74,000
100 Property Tax Digitalization Program by PPMRP. 502,800,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 1,000

A041 TOTAL PENSION 1,000 1,000

A04114 Superannuation Encashment Of L.P.R 1,000 1,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 300,000 210,938,000 1,100,000

A052 TOTAL GRANTS-DOMESTIC 300,000 210,938,000 1,100,000

A05216 Fin. Assis. to the families of 300,000 255,000 1,100,000


G. Serv. who expire
001 Fin. Assis. to the families of the persons who expires during service. 300,000 255,000 1,100,000
A05270 To Others 210,683,000
001 Others 210,683,000
143

PC21008 (008)
OTHER TAXES AND DUTIES
_______________________________________________________________________________
011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE) AND TAXATION DEPARMENT
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0112 FINANCIAL AND FISCAL AFFAIRS
011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE) AND TAXATION DEPARMENT

LQ4022 Urban Immovable Property Tax

A09 TOTAL PHYSICAL ASSETS 15,000 15,000

A097 TOTAL PURCHASE FURNITURE 15,000 15,000


& FIXTURE

A09701 Purchase of Furniture and Fixture 15,000 15,000

A13 TOTAL REPAIRS AND MAINTENANCE 218,000 218,000 217,000

A130 TOTAL TRANSPORT 127,000 127,000 126,000

A13001 Transport 127,000 127,000 126,000

A131 TOTAL MACHINERY AND 50,000 50,000 50,000


EQUIPMENT

A13101 Machinery and Equipment 50,000 50,000 50,000

A132 TOTAL FURNITURE AND 41,000 41,000 41,000


FIXTURE

A13201 Furniture and Fixture 41,000 41,000 41,000

_______________________________________________________________________________
Urban Immovable Property Tax 57,056,000 263,494,000 603,165,000
_______________________________________________________________________________
144

PC21008 (008)
OTHER TAXES AND DUTIES
_______________________________________________________________________________
011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE) AND TAXATION DEPARMENT
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0112 FINANCIAL AND FISCAL AFFAIRS
011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE) AND TAXATION DEPARMENT

LQ4023 Charges in Connection with Tobacco


Duties

A03 TOTAL OPERATING EXPENSES 2,000

A039 TOTAL GENERAL 2,000

A03942 Cost of Other Stores 1,000


001 Cost of Other Stores 1,000
A03970 Others 1,000
001 Others 1,000

_______________________________________________________________________________
Charges in Connection with Tobacco 2,000
Duties
_______________________________________________________________________________
145

PC21008 (008)
OTHER TAXES AND DUTIES
_______________________________________________________________________________
011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE)
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0112 FINANCIAL AND FISCAL AFFAIRS
011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE)

LQ5320 Charges Under Electricity Act

A01 TOTAL EMPLOYEES RELATED EXPENSES. 200,562,000 84,462,000 104,884,000

A011 TOTAL PAY 331 260 147,632,000 45,115,000 45,601,000

A011-1 TOTAL PAY OF OFFICERS 79 45 110,675,000 31,115,000 15,788,000

A01101 Total Basic Pay of Officers 79 45 110,560,000 31,000,000 15,670,000

M215-M Managing Director (Special) 1 9,716,000

A039-M Advisor (BPS-20) 1 1,800,000

C081-M Chief Engineer(Power) (BPS-20) 1 1 841,000 870,000

P296-M Project Manager/ Chief (BPS-20) 1 5,787,000


Executive

C360-M Chief Finance Officer (BPS-19) 1 3,537,000

D126-M Director Technical (BPS-19) 2 2 898,000 1,282,000

D690-M Director Renewable (BPS-19) 1 3,200,000

D691-M Director Thermal (BPS-19) 1 3,200,000

D692-M Director Hydropower (BPS-19) 1 3,200,000

D693-M Director Finance (BPS-19) 1 3,200,000

D694-M Director Legal/Regulatory (BPS-19) 1 3,200,000


Affairs

D695-M Director Investor (BPS-19) 1 3,200,000


Relations

D696-M Director Technical (BPS-19) 1 3,200,000


Coordination

G099-M General Manager (BPS-19) 1 2,400,000


(Technical)

G100-M General Manager (Hydro (BPS-19) 1 2,400,000


Power)

G101-M General Manager (BPS-19) 1 2,400,000


(Procurement & Contract)

M278-M Manager Project (Thermal) (BPS-19) 1 2,400,000

P161-M Project Director (BPS-19) 1 1 372,000 690,000

D051-M Deputy Director (BPS-18) 2 2 759,000 882,000

E023-M Electric Inspector (BPS-18) 5 5 2,127,000 1,875,000


146

PC21008 (008)
OTHER TAXES AND DUTIES
_______________________________________________________________________________
011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE)
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0112 FINANCIAL AND FISCAL AFFAIRS
011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE)

LQ5320 Charges Under Electricity Act

M278-M Manager Project (Thermal) (BPS-18) 1 3,600,000

M300-M Manager (Solar) (BPS-18) 1 3,600,000

M301-M Manager (Hydro Power) (BPS-18) 1 3,600,000

M302-M Manager (Legal) (BPS-18) 1 3,600,000

M303-M Manager (Tariff) (BPS-18) 1 3,600,000

M304-M Manager Investor (BPS-18) 1 2,400,000


Relations

M305-M Manager Public Relations (BPS-18) 1 2,400,000


& Marketing

M306-M Manager Planning (BPS-18) 1 2,400,000

M307-M Manager Transmission & (BPS-18) 1 2,400,000


Distribution

M308-M Manager Admn (BPS-18) 1 2,400,000

M309-M Manager IT (BPS-18) 1 2,400,000

M310-M Manager Bio-Fuel (BPS-18) 1 2,400,000

M311-M Manager Regulatory (BPS-18) 1 2,400,000


Affairs

S484-M Secretary to the Company (BPS-18) 1 1,914,000

A012-M Accounts Officer (BPS-17) 1 836,000

A032-M Administrative Officer (BPS-17) 1 1 487,000 488,000

A146-M Assistant Director (BPS-17) 2 2 384,000 520,000

A175-F Assistant Electric (BPS-17) 1 1 243,000 228,000


Inspector

A175-M Assistant Electric (BPS-17) 17 17 5,287,000 5,244,000


Inspector

A741-M Administration Assistant (BPS-17) 1 836,000

A742-M Assistant Manager (BPS-17) 1 557,000


Hydropower

D269-M Divisional Accounts (BPS-17) 1 1 192,000 260,000


Officer

P139-M Private Secretary (BPS-17) 2 1,796,000

S315-M System Analyst (BPS-17) 1 1 221,000 242,000


147

PC21008 (008)
OTHER TAXES AND DUTIES
_______________________________________________________________________________
011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE)
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0112 FINANCIAL AND FISCAL AFFAIRS
011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE)

LQ5320 Charges Under Electricity Act

C117-M Circle Head Draftsman (BPS-16) 1 1 355,000 365,000

D269-M Divisional Accounts (BPS-16) 1 1 125,000 125,000


Officer

S114-M Senior Scale Stenographer (BPS-16) 1 1 298,000 308,000

S282-F Superintendent (BPS-16) 1 1 240,000 250,000

S282-M Superintendent (BPS-16) 7 7 1,752,000 2,041,000

A01102 Personal pay 112,000 112,000 118,000


A01103 Special Pay 3,000 3,000

A011-2 TOTAL PAY OF OTHER STAFF 252 215 36,957,000 14,000,000 29,813,000

A01151 Total Basic Pay of Other Staff 252 215 36,957,000 14,000,000 29,813,000

A007-M Account Assistant (BPS-14) 2 1 456,000 130,000

A097-M Assistant (BPS-14) 18 14 3,628,000 2,640,000

A355-M Assistant Accounts (BPS-14) 1 480,000

C173-M Computer Operator (BPS-14) 4 960,000

O070-M Office Assistant (BPS-14) 1 480,000

S216-M Stenographer (BPS-14) 3 3 298,000 298,000

H030-M Head Draftsman (BPS-13) 1 1 265,000 272,000

C162-M Composer (BPS-12) 4 4 621,000 643,000

S216-M Stenographer (BPS-12) 2 2 183,000 202,000

C291-M Cad Operator (BPS-11) 1 506,000

D222-F Draftsman (BPS-11) 1 1 104,000 82,000

D222-M Draftsman (BPS-11) 3 3 544,000 555,000

E025-M Electric Sub-Inspector (BPS-11) 35 35 6,895,000 6,990,000

S262-M Sub Engineer (BPS-11) 4 2 665,000 210,000

S078-M Senior Clerk (BPS-09) 18 18 3,199,000 3,240,000

J019-F Junior Clerk (BPS-07) 1 1 87,000 91,000

J019-M Junior Clerk (BPS-07) 33 33 4,226,000 3,992,000

R024-M Record Keeper (BPS-07) 2 480,000


148

PC21008 (008)
OTHER TAXES AND DUTIES
_______________________________________________________________________________
011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE)
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0112 FINANCIAL AND FISCAL AFFAIRS
011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE)

LQ5320 Charges Under Electricity Act

L004-M Laboratory Assistant (BPS-06) 9 9 1,297,000 1,314,000

D186-M Driver (BPS-05) 1 192,000

J019-M Junior Clerk (BPS-05) 2 346,000

T061-M Tracer (BPS-05) 5 5 688,000 700,000

D011-M Dak Runner (BPS-04) 3 1 283,000 80,000

D186-M Driver (BPS-04) 33 27 4,032,000 3,370,000

D011-M Dak Runner (BPS-02) 1 1 67,000 60,000

F023-M Ferro Printer (BPS-02) 1 1 134,000 134,000

L006-M Laboratory Attendant (BPS-02) 1 1 134,000 134,000

N006-M Naib Qasid (BPS-02) 4 290,000

R070-M Restorer (Daftri) (BPS-02) 5 5 624,000 576,000

C112-M Chowkidar (BPS-01) 9 8 781,000 650,000

D011-M Dak Runner (BPS-01) 1 144,000

N006 Naib Qasid (BPS-01) 2 144,000

N006-M Naib Qasid (BPS-01) 30 30 2,830,000 2,696,000

O077-M Office Boy (BPS-01) 3 2 189,000 144,000

S025-M Sanitary Worker (BPS-01) 1 109,000

S309-M Sweeper Jamadar (BPS-01) 1 58,000

S311-M Sanitary Worker (BPS-01) 6 5 538,000 480,000

S325-M Sweeper/Sanitary Worker (BPS-01) 1 1 58,000 72,000

A012 TOTAL ALLOWANCES 52,930,000 39,347,000 59,283,000

A012-1 TOTAL REGULAR ALLOWANCES 52,408,000 38,970,000 58,783,000

A01201 Senior Post Allowance 15,000 35,000 15,000


A01202 House Rent Allowance 7,589,000 6,000,000 5,467,000
A01203 Conveyance Allowance 8,139,000 6,000,000 8,029,000
A01207 Washing Allowance 1,000 2,000
A0120D Integrated Allowance 254,000 230,000 264,000
A0120X Ad - hoc Allowance - 2010 13,342,000 9,506,000 12,555,000
A01217 Medical Allowance 4,138,000 3,954,000 4,164,000
A0121A Adhoc Relief Allowance 2011 4,063,000 3,087,000 4,014,000
149

PC21008 (008)
OTHER TAXES AND DUTIES
_______________________________________________________________________________
011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE)
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0112 FINANCIAL AND FISCAL AFFAIRS
011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE)

LQ5320 Charges Under Electricity Act

A0121M Adhoc Relief Allowance - 2012 8,873,000 6,873,000 9,087,000


A0121Q Audit & Accounts Allowance 210,000 1,000
A0121T Adhoc Relief Allowance 2013 3,990,000 199,000 4,549,000
A0121Z Adhoc Relief Allowance - 2014 900,000 8,443,000
A01224 Entertainment Allowance 14,000 31,000 10,000
A01226 Computer Allowance 18,000 5,000 5,000
A01227 Project Allowance 59,000
A01228 Orderly Allowance 100,000
A01236 Deputation Allowance 80,000
A01240 Utility allowance for Gas 201,000 201,000
A01249 Utility Allowance to Ministers 120,000
A01270 Others 1,772,000 1,379,000 2,178,000
001 Others 452,000 704,000 542,000
027 Personal Allowance 22,000 58,000 110,000
037 30% Social Security Benefit in lieu of Pension to the Contract Employees 1,148,000 617,000 1,526,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 522,000 377,000 500,000

A01273 Honoraria 27,000 30,000 135,000


000 Honoraria 17,000 30,000 135,000
A01274 Medical Charges 205,000 205,000 305,000
A01277 Contingent Paid Staff 25,000 25,000 25,000
A01278 Leave Salary 10,000 10,000
A01288 Contract Allowance 230,000 107,000
A01299 Others 25,000 10,000 25,000
001 Others 25,000 10,000 25,000

A03 TOTAL OPERATING EXPENSES 49,047,000 72,999,000 22,815,000

A032 TOTAL COMMUNICATIONS 2,206,000 2,466,000 1,877,000

A03201 Postage and Telegraph 556,000 625,000 376,000


A03202 Telephone and Trunk Call 1,650,000 1,835,000 1,500,000
A03204 Electronic Communication 6,000 1,000

A033 TOTAL UTILITIES 2,679,000 1,853,000 1,940,000

A03301 Gas 156,000 200,000 135,000


A03302 Water 97,000 72,000 90,000
A03303 Electricity 2,280,000 1,310,000 1,650,000
150

PC21008 (008)
OTHER TAXES AND DUTIES
_______________________________________________________________________________
011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE)
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0112 FINANCIAL AND FISCAL AFFAIRS
011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE)

LQ5320 Charges Under Electricity Act

001 Electricity 2,280,000 1,310,000 1,650,000


A03304 Hot and Cold Weather Charges 146,000 271,000 65,000

A034 TOTAL OCCUPANCY COSTS 7,599,000 7,764,000 3,275,000

A03402 Rent for Office Building 7,169,000 7,427,000 3,100,000


A03407 Rates and Taxes 430,000 337,000 175,000

A038 TOTAL TRAVEL & 8,762,000 10,613,000 8,157,000


TRANSPORTATION

A03805 Travelling Allowance 2,890,000 3,000,000 2,420,000


001 Travelling Allowance 3,000,000 2,420,000
A03806 Transportation of Goods 101,000 96,000 66,000
A03807 P.O.L Charges 5,705,000 7,445,000 5,605,000
A03808 Conveyance Charges 66,000 72,000 66,000

A039 TOTAL GENERAL 27,801,000 50,303,000 7,566,000

A03901 Stationery 2,350,000 2,000,000 2,400,000


A03902 Printing and Publication 2,482,000 1,500,000 2,685,000
001 Printing and Publications 2,482,000 1,500,000 2,685,000
A03905 Newspapers Periodicals and Books 154,000 147,000 137,000
001 News Papers, Periodicals & Books 154,000 147,000 137,000
A03907 Advertising & Publicity 15,580,000 36,475,000 1,370,000
001 Advertising & Publicity 15,580,000 36,475,000 1,370,000
A03918 Exhibitions, Fairs & Other 19,000 21,000 19,000
National Celebrations
A03933 Service Charges 6,000,000 9,000,000
A03942 Cost of Other Stores 660,000 460,000 515,000
001 Cost of Other Stores 660,000 460,000 515,000
A03970 Others 556,000 700,000 440,000
001 Others 556,000 700,000 440,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 1,000 1,000

A041 TOTAL PENSION 1,000 1,000 1,000

A04114 Superannuation Encashment Of L.P.R 1,000 1,000 1,000


151

PC21008 (008)
OTHER TAXES AND DUTIES
_______________________________________________________________________________
011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE)
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0112 FINANCIAL AND FISCAL AFFAIRS
011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE)

LQ5320 Charges Under Electricity Act

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 330,000 31,130,000 120,500,000

A052 TOTAL GRANTS-DOMESTIC 330,000 31,130,000 120,500,000

A05216 Fin. Assis. to the families of 330,000 1,130,000 500,000


G. Serv. who expire
001 Fin. Assis. to the families of the persons who expires during service. 330,000 1,130,000 500,000
A05270 To Others 30,000,000 120,000,000
001 Others 30,000,000 120,000,000

A09 TOTAL PHYSICAL ASSETS 3,180,000 1,124,000 200,000

A092 TOTAL COMPUTER EQUIPMENT 80,000 74,000 100,000

A09202 Software 50,000 44,000 50,000


A09203 I.T. Equipment 30,000 30,000 50,000

A095 TOTAL PURCHASE OF 2,100,000 700,000


TRANSPORT

A09501 Transport 2,100,000 700,000


001 Transport 700,000

A096 TOTAL PURCHASE OF PLANT & 650,000 50,000


MACHINERY

A09601 Plant and Machinery 650,000 50,000

A097 TOTAL PURCHASE FURNITURE 350,000 300,000 100,000


& FIXTURE

A09701 Purchase of Furniture and Fixture 350,000 300,000 100,000

A13 TOTAL REPAIRS AND MAINTENANCE 2,943,000 1,594,000 2,122,000

A130 TOTAL TRANSPORT 1,870,000 1,000,000 1,365,000

A13001 Transport 1,870,000 1,000,000 1,365,000


152

PC21008 (008)
OTHER TAXES AND DUTIES
_______________________________________________________________________________
011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE)
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0112 FINANCIAL AND FISCAL AFFAIRS
011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE)

LQ5320 Charges Under Electricity Act

A131 TOTAL MACHINERY AND 798,000 300,000 540,000


EQUIPMENT

A13101 Machinery and Equipment 798,000 300,000 540,000

A132 TOTAL FURNITURE AND 225,000 250,000 165,000


FIXTURE

A13201 Furniture and Fixture 225,000 250,000 165,000

A133 TOTAL BUILDINGS AND 2,000


STRUCTURE

A13301 Office Buildings 1,000


001 Office Buildings 1,000
A13302 Residential Buildings 1,000

A137 TOTAL COMPUTER EQUIPMENT 50,000 44,000 50,000

A13701 Hardware 25,000 22,000 25,000


A13703 I.T. Equipment 25,000 22,000 25,000

_______________________________________________________________________________
Charges Under Electricity Act 256,063,000 191,310,000 250,522,000
_______________________________________________________________________________
153

PC21009 (009)
IRRIGATION AND LAND RECLAMATION
BUDGET ESTIMATES 2015-2016
_______________________________________________________________________________
BUDGET REVISED BUDGET ESTIMATES 2015-2016
POSTS ESTIMATES ESTIMATES ________________________________________
2015-2016 2014-2015 2014-2015 SALARY NON-SALARY TOTAL
_______________________________________________________________________________

PROVINCIAL 39,955 15,233,930,000 12,823,451,000 8,850,097,000 6,617,554,000 15,467,651,000


_______________________________________________________________________________
TOTAL 39,955 15,233,930,000 12,823,451,000 8,850,097,000 6,617,554,000 15,467,651,000
_______________________________________________________________________________
154

PC21009 (009)
IRRIGATION AND LAND RECLAMATION

Rs
Charged:
______________ 0
Voted: 15,467,651,000
______________
Total: 15,467,651,000
______________
_______________________________________________________________________________
HEAD OF DEPARTMENT
_______________________________________________________________________________
BUDGET REVISED BUDGET
ESTIMATES ESTIMATES ESTIMATES
2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
SUMMARY
FUNCTIONAL
014110 OTHERS 190,824,000 74,343,000 193,564,000

042201 ADMINISTRATION 712,813,000 690,694,000 738,729,000

042202 IRRIGATION DAMS 143,626,000 143,331,000 166,187,000

042203 CANAL IRRIGATION 9,356,384,000 7,761,655,000 9,388,280,000

042204 TUBE WELLS 1,018,645,000 1,057,599,000 1,022,515,000

042205 EQUIPMENT MACHINERY WORKSHOPS 488,563,000 500,646,000 544,612,000

042206 IRRIGATION RESEARCH AND DESIGN 164,782,000 166,179,000 182,311,000

042250 OTHERS 159,500,000 114,000,000 150,000,000

042301 ADMINISTRATION 74,195,000 68,923,000 78,218,000

042302 WATERLOGGING AND SALINITY 187,164,000 201,518,000 215,737,000


CONTROL

107105 FLOOD CONTROL 2,737,434,000 2,044,563,000 2,787,498,000

_______________________________________________________________________________
TOTAL 15,233,930,000 12,823,451,000 15,467,651,000
_______________________________________________________________________________
155

PC21009 (009)
IRRIGATION AND LAND RECLAMATION
_______________________________________________________________________________
BUDGET REVISED BUDGET
SCHEME SCHEME NAME ESTIMATES ESTIMATES ESTIMATES
NO 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs

DQ4003 GRANT IN AID TO DG KHAN (HILL 4,003,000 4,131,000 4,052,000


TORENTS)

LQ4025 CHIEF ENGINEERS 296,521,000 288,340,000 283,970,000

LQ4026 CHIEF ENGINEER (WATER TREATY 26,531,000 25,360,000 27,971,000


IMPLEMENTATION CELL)

LQ4027 CHIEF ENGINEER (PLANNING AND 60,162,000 59,054,000 82,006,000


REVIEW)

LQ4028 SUPERINTENDING ENGINEERS 329,599,000 317,940,000 344,782,000

LQ4029 CANAL IRRIGATION (EXECUTIVE) 7,832,934,000 6,233,388,000 7,592,938,000

LQ4030 CHASHMA RIGHT BANK CANAL 12,629,000 11,475,000 13,800,000

LQ4031 EXCAVATOR AND STORE DIVISION 282,000,000 279,228,000 314,000,000

LQ4032 MOGHALPURA IRRIGATION WORKSHOP 138,431,000 160,011,000 164,171,000

LQ4033 BHALWAL IRRIGATION WORKSHOP 68,132,000 61,407,000 66,441,000

LQ4038 IRRIGATION DAMS 143,626,000 143,331,000 166,187,000

LQ4039 CANAL IRRIGATION (SR) 1,438,098,000 1,457,897,000 1,458,584,000

LQ4040 TUBEWELLS 1,018,645,000 1,057,599,000 1,022,515,000

LQ4041 RESEARCH INSTITUTE 142,760,000 144,752,000 158,654,000

LQ4042 DIRECTOR DESIGN 22,022,000 21,427,000 23,657,000

LQ4043 CHIEF ENGINEER (FLOOD CELL) 21,850,000 19,872,000 21,829,000

LQ4044 DIRECTOR HYDROLOGY 14,403,000 12,087,000 14,445,000

LQ4045 DRAINAGE 2,701,181,000 2,012,604,000 2,751,224,000

LQ4047 DIRECTOR LAND RECLAMATION 74,195,000 68,923,000 78,218,000

LQ4048 WATERLOGGING AND SALINITY 187,164,000 201,518,000 215,737,000


CONTROL

LQ4049 GRANT-IN-AID TO ENGINEERING 35,838,000 29,206,000 38,169,000


ACADEMY LAHORE
156

PC21009 (009)
IRRIGATION AND LAND RECLAMATION
_______________________________________________________________________________
BUDGET REVISED BUDGET
SCHEME SCHEME NAME ESTIMATES ESTIMATES ESTIMATES
NO 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs

LQ4305 PUNJAB IRRIGATION AND DRAINAGE 150,000,000 40,131,000 150,000,000


AUTHORITY

LQ4764 GREATER THAL CANAL 14,813,000 8,140,000 17,511,000

LQ5309 CHASMA RIGHT BANK IRRIGATION 7,772,000 3,187,000 8,585,000


PROJECT 67 & 68 STAGE-III CANAL DIVISION
TAUNSA SHARIF. (EXECUTIVE)

LQ5310 ESTABLISHMENT OF PROGRAMME 50,138,000 47,568,000 296,862,000


MONITORING AND IMPLEMENTATION UNIT FOR
CANALS OPERATION AND DAILY DISCHARGE

LQ5945 SUSPENSE 159,500,000 114,000,000 150,000,000

RQ4001 GRANT IN AID TO RAJANPUR (HILL 983,000 875,000 1,343,000


TORENTS)

_______________________________________________________________________________
TOTAL 15,233,930,000 12,823,451,000 15,467,651,000
_______________________________________________________________________________
157

PC21009 (009)
IRRIGATION AND LAND RECLAMATION
_______________________________________________________________________________
BUDGET REVISED BUDGET
ESTIMATES ESTIMATES ESTIMATES
2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
SUMMARY
OBJECT
A01 TOTAL EMPLOYEES RELATED 8,657,064,000 7,562,843,000 8,850,097,000
EXPENSES.

A011 PAY 4,497,399,000 3,574,765,000 4,336,065,000

A011-1 TOTAL PAY OF OFFICERS 389,731,000 343,391,000 466,283,000

A01101 Basic Pay of Officers 375,976,000 452,011,000


A01102 Personal pay 1,713,000 3,815,000 3,156,000
A01103 Special Pay 53,000 64,000 47,000
A01105 Qualification Pay 65,000 429,000 281,000
A01106 Pay of contract staff 11,922,000 22,723,000 10,788,000
A01150 Others 2,000 316,360,000

A011-2 TOTAL PAY OF OTHER STAFF 4,107,668,000 3,231,374,000 3,869,782,000

A01151 Basic Pay of Other Staff 4,016,464,000 410,000 3,765,505,000


A01152 Personal pay 5,941,000 13,708,000 11,545,000
A01153 Special Pay 456,000 562,000 459,000
A01155 Qualification Pay 5,000 18,000 10,000
A01156 Pay of contract staff 41,802,000 35,258,000 49,261,000
A01170 Others 43,000,000 3,181,418,000 43,002,000

A012 ALLOWANCES 4,159,665,000 3,988,078,000 4,514,032,000

A012-1 TOTAL REGULAR ALLOWANCES 4,154,117,000 3,975,398,000 4,507,567,000

A01201 Senior Post Allowance 174,000 674,000 699,000


A01202 House Rent Allowance 386,480,000 306,238,000 390,460,000
A01203 Conveyance Allowance 604,322,000 587,995,000 679,008,000
A01205 Dearness Allowance 235,000 1,000
A01207 Washing Allowance 176,000 102,000 116,000
A01208 Dress Allowance 4,000 32,000 26,000
A01209 Special Additional Allowance 1,000
A0120D Integrated Allowance 12,508,000 10,441,000 12,372,000
A0120M Car Allowance 1,000
A0120P Adhoc Relief 2009 922,000
A0120Q Fixed Daily Allowance 1,286,000 1,777,000 3,491,000
A0120X Ad - hoc Allowance - 2010 1,168,464,000 934,299,000 1,118,329,000
A01216 Qualification Allowance 455,000 1,178,000 5,451,000
A01217 Medical Allowance 423,009,000 382,819,000 441,159,000
A0121A Adhoc Relief Allowance 2011 354,266,000 287,520,000 353,770,000
A0121M Adhoc Relief Allowance - 2012 769,787,000 671,491,000 796,628,000
A0121Q Audit & Accounts Allowance 2,930,000
A0121T Adhoc Relief Allowance 2013 413,561,000 342,179,000 429,090,000
A0121Z Adhoc Relief Allowance - 2014 416,987,000 235,071,000
A01224 Entertainment Allowance 311,000 281,000 372,000
158

PC21009 (009)
IRRIGATION AND LAND RECLAMATION
_______________________________________________________________________________
BUDGET REVISED BUDGET
ESTIMATES ESTIMATES ESTIMATES
2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
SUMMARY
OBJECT
A01226 Computer Allowance 21,000 9,000 13,000
A01227 Project Allowance 1,980,000 7,400,000
A01233 Unattractive Area Allowance 61,000
A01234 Training Allowance 8,000
A01236 Deputation Allowance 825,000 989,000 815,000
A01237 Design Allowance 61,000 56,000 55,000
A01238 Charge Allowance 17,000
A01239 Special Allowance 15,000 36,000
A01242 Consolidation Travelling 155,000 348,000 527,000
Allowance
A01243 Special travelling allowance 18,000
A01244 Adhoc Relief 335,000 43,000
A01251 Mess Allowance 1,000
A01262 Special Relief Allowance 332,000 25,000
A01267 Warden/Boarding Allowance 4,000 3,000 4,000
A01270 Others 18,233,000 27,072,000 28,673,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 5,548,000 12,680,000 6,465,000

A01271 Overtime Allowance 4,199,000 4,000 1,010,000


A01273 Honoraria 167,000 5,257,000 511,000
A01274 Medical Charges 859,000 5,977,000 4,159,000
A01277 Contingent Paid Staff 297,000 401,000 282,000
A01278 Leave Salary 20,000 1,038,000 502,000
A01299 Others 6,000 3,000 1,000

A02 TOTAL PROJECT PRE-INVESTMENT 8,800,000 3,982,000 9,700,000


ANALYSIS

A022 RESEARCH AND SERVICE & 8,800,000 3,982,000 9,700,000


EXPLORATORY OPERATIONS

A02201 Research and Surveys & 5,100,000 2,308,000 5,600,000


Exploratory Operations
A02202 Exploratory Operation 3,700,000 1,674,000 4,100,000

A03 TOTAL OPERATING EXPENSES 530,799,000 535,686,000 598,557,000

A032 COMMUNICATIONS 27,521,000 25,523,000 24,455,000

A03201 Postage and Telegraph 1,705,000 1,581,000 1,702,000


A03202 Telephone and Trunk Call 25,622,000 23,803,000 22,352,000
A03203 Telex Teleprinter and Fax 44,000 42,000 60,000
A03204 Electronic Communication 150,000 97,000 341,000

A033 UTILITIES 129,721,000 142,481,000 146,861,000


159

PC21009 (009)
IRRIGATION AND LAND RECLAMATION
_______________________________________________________________________________
BUDGET REVISED BUDGET
ESTIMATES ESTIMATES ESTIMATES
2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
SUMMARY
OBJECT
A03301 Gas 5,900,000 9,287,000 6,059,000
A03302 Water 249,000 489,000 600,000
A03303 Electricity 121,309,000 130,351,000 137,580,000
A03304 Hot and Cold Weather Charges 2,263,000 2,354,000 2,622,000

A034 OCCUPANCY COSTS 1,832,000 2,558,000 2,784,000

A03402 Rent for Office Building 1,545,000 1,874,000 2,245,000


A03404 Rent for other building 209,000
A03407 Rates and Taxes 287,000 475,000 539,000

A036 MOTOR VEHICLES 319,000

A03670 Others 319,000

A037 CONSULTANCY AND CONTRACTUAL 500,000


WORK

A03770 Other 500,000

A038 TRAVEL & TRANSPORTATION 311,097,000 310,926,000 357,560,000

A03805 Travelling Allowance 104,315,000 107,876,000 137,823,000


A03806 Transportation of Goods 370,000 223,000 216,000
A03807 P.O.L Charges 206,348,000 202,779,000 219,469,000
A03808 Conveyance Charges 58,000 37,000 47,000
A03820 Others 6,000 11,000 5,000

A039 GENERAL 60,628,000 53,879,000 66,397,000

A03901 Stationery 19,260,000 18,539,000 20,688,000


A03902 Printing and Publication 4,912,000 5,489,000 5,941,000
A03904 Hire of Vehicles 200,000
A03905 Newspapers Periodicals and 1,013,000 1,020,000 988,000
Books
A03906 Uniforms and Protective 2,851,000 3,599,000 3,704,000
Clothing
A03907 Advertising & Publicity 3,738,000 6,093,000 6,768,000
A03917 Law Charges 685,000 1,223,000 6,093,000
A03918 Exhibitions, Fairs & Other 367,000 460,000 501,000
National Celebrations
A03919 Payments to Others for Service 10,174,000 1,813,000 378,000
Rendered
A03936 Foreign/Inland Training Course 3,300,000 2,358,000 5,200,000
Fee
A03942 Cost of Other Stores 249,000 253,000 326,000
A03955 Computer Stationary 330,000 347,000 603,000
160

PC21009 (009)
IRRIGATION AND LAND RECLAMATION
_______________________________________________________________________________
BUDGET REVISED BUDGET
ESTIMATES ESTIMATES ESTIMATES
2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
SUMMARY
OBJECT
A03970 Others 13,749,000 12,685,000 15,007,000

A04 TOTAL EMPLOYEES' RETIREMENT 13,565,000 96,740,000 97,258,000


BENEFITS

A041 PENSION 13,565,000 96,740,000 97,258,000

A04101 Pension-Civil 1,710,000 1,256,000 2,780,000


A04114 Superannuation Encashment Of 11,555,000 94,202,000 94,478,000
L.P.R
A04170 Others 300,000 1,282,000

A05 TOTAL GRANTS SUBSIDIES AND 165,620,000 53,970,000 509,354,000


WRITE OFF LOANS

A052 GRANTS-DOMESTIC 165,620,000 53,970,000 509,354,000

A05216 Fin. Assis. to the families of 15,400,000 38,982,000 61,200,000


G. Serv. who expire
A05270 To Others 150,220,000 14,988,000 448,154,000

A06 TOTAL TRANSFERS 282,000 611,000 600,000

A061 SCHOLARSHIP 267,000 235,000 230,000

A06104 Bonus 267,000 235,000 230,000

A063 ENTERTAINMENT & GIFTS 15,000 376,000 370,000

A06301 Entertainments & Gifts 15,000 376,000 370,000

A09 TOTAL PHYSICAL ASSETS 1,799,000 43,898,000 113,455,000

A092 COMPUTER EQUIPMENT 1,699,000 4,870,000 13,080,000

A09201 Hardware 1,250,000 1,407,000 12,037,000


A09202 Software 69,000 177,000 518,000
A09203 I.T. Equipment 380,000 3,286,000 525,000

A095 PURCHASE OF TRANSPORT 85,260,000

A09501 Transport 85,260,000

A096 PURCHASE OF PLANT & MACHINERY 17,000 38,665,000 9,292,000

A09601 Plant and Machinery 17,000 38,665,000 9,292,000


161

PC21009 (009)
IRRIGATION AND LAND RECLAMATION
_______________________________________________________________________________
BUDGET REVISED BUDGET
ESTIMATES ESTIMATES ESTIMATES
2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
SUMMARY
OBJECT
A097 PURCHASE FURNITURE & FIXTURE 83,000 363,000 5,823,000

A09701 Purchase of Furniture and 83,000 363,000 5,823,000


Fixture

A12 TOTAL CIVIL WORKS 141,000

A127 DERA(DROUGHT EMERGENCY RELIEF 141,000


ASSISTANCE)

A12703 Consultant Services &Training 141,000

A13 TOTAL REPAIRS AND MAINTENANCE 5,696,501,000 4,411,580,000 5,138,630,000

A130 TRANSPORT 60,872,000 50,540,000 80,207,000

A13001 Transport 60,872,000 50,540,000 80,207,000

A131 MACHINERY AND EQUIPMENT 50,714,000 47,678,000 50,833,000

A13101 Machinery and Equipment 50,714,000 47,678,000 50,833,000

A132 FURNITURE AND FIXTURE 5,013,000 6,581,000 6,399,000

A13201 Furniture and Fixture 5,013,000 6,581,000 6,399,000

A133 BUILDINGS AND STRUCTURE 344,861,000 289,565,000 265,025,000

A13301 Office Buildings 23,457,000 34,968,000 44,205,000


A13302 Residential Buildings 142,628,000 114,419,000 106,755,000
A13303 Other Buildings 178,776,000 140,178,000 114,065,000

A134 IRRIGATION WORKS 3,304,644,000 2,469,113,000 2,804,645,000

A13401 Main canal 1,631,915,000 1,282,773,000 1,631,916,000


A13470 Others 1,672,729,000 1,186,340,000 1,172,729,000

A135 EMBANKMENT AND DRAINAGE 1,928,297,000 1,545,329,000 1,928,297,000

A13501 Main Embankment & Drainage 1,301,982,000 1,174,760,000 1,301,982,000


A13503 Drainage 626,315,000 370,569,000 626,315,000

A137 COMPUTER EQUIPMENT 2,100,000 2,774,000 3,224,000

A13701 Hardware 1,629,000 1,916,000 2,347,000


A13702 Software 97,000 175,000 179,000
A13703 I.T. Equipment 374,000 683,000 698,000
162

PC21009 (009)
IRRIGATION AND LAND RECLAMATION
_______________________________________________________________________________
BUDGET REVISED BUDGET
ESTIMATES ESTIMATES ESTIMATES
2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
SUMMARY
OBJECT

A14 TOTAL SUSPENSE AND CLEARING 159,500,000 114,000,000 150,000,000

A142 159,500,000 114,000,000 150,000,000

A14201 Suspense (Irrigation) 159,500,000 114,000,000 150,000,000

_______________________________________________________________________________
NET TOTAL 15,233,930,000 12,823,451,000 15,467,651,000
_______________________________________________________________________________
163

PC21009 (009)
IRRIGATION AND LAND RECLAMATION
SUMMARY OF SCALES FOR 2015-2016
_______________________________________________________________________________
Pay Permanent Fresh Continued Total Basic
SCALE POSTS POSTS POSTS POSTS PAY
_______________________________________________________________________________
01 18959 44 1071 20074 1,642,955,000

02 2626 10 1441 4077 395,082,000

03 1894 33 1927 167,928,000

04 560 22 112 694 71,588,000

05 5012 107 5119 547,689,000

06 278 40 318 41,902,000

07 2284 95 2379 234,081,000

08 256 5 261 28,595,000

09 812 6 60 878 127,860,000

10 74 22 96 13,167,000

11 1763 36 208 2007 308,825,000

12 13 25 38 4,753,000

13 106 10 116 24,517,000

14 817 6 34 857 154,854,000

15 9 9 2,093,000

16 125 17 142 44,086,000

17 584 55 69 708 235,351,000

18 151 14 20 185 108,508,000

19 38 10 7 55 48,190,000

20 10 1 3 14 12,881,000

21 1 1 811,000

_______________________________________________________________________________
TOTAL 36372 204 3379 39955 4,215,716,000
_______________________________________________________________________________
164

PC21009 (009)
IRRIGATION AND LAND RECLAMATION
_______________________________________________________________________________
014110 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
014 TRANSFERS
0141 TRANSFERS (INTER-GOVERNMENTAL)
014110 OTHERS

DQ4003 Grant in Aid to DG Khan (Hill Torents)

A01 TOTAL EMPLOYEES RELATED EXPENSES. 3,919,000 4,078,000 4,010,000

A011 TOTAL PAY 16 16 1,950,000 1,899,000 1,770,000

A011-1 TOTAL PAY OF OFFICERS 1 1 250,000 250,000 260,000

A01101 Total Basic Pay of Officers 1 1 250,000 260,000

H083-M Hill Torrent Officer (BPS-16) 1 1 250,000 260,000

A01150 Others 250,000


001 Pay of Officers (R.E.) 250,000

A011-2 TOTAL PAY OF OTHER STAFF 15 15 1,700,000 1,649,000 1,510,000

A01151 Total Basic Pay of Other Staff 15 15 1,700,000 1,500,000

N011-M Naib Tehsildar (BPS-14) 2 2 422,000 372,000

J019-M Junior Clerk (BPS-07) 6 6 713,000 629,000

N006-M Naib Qasid (BPS-01) 7 7 565,000 499,000

A01152 Personal pay 11,000 10,000


A01170 Others 1,638,000
002 Pay of Staff 1,638,000

A012 TOTAL ALLOWANCES 1,969,000 2,179,000 2,240,000

A012-1 TOTAL REGULAR ALLOWANCES 1,969,000 2,179,000 2,230,000

A01202 House Rent Allowance 195,000 191,000 200,000


A01203 Conveyance Allowance 300,000 347,000 340,000
A0120D Integrated Allowance 24,000 22,000 25,000
A0120Q Fixed Daily Allowance 4,000
A0120X Ad - hoc Allowance - 2010 500,000 503,000 500,000
A01217 Medical Allowance 200,000 190,000 200,000
A0121A Adhoc Relief Allowance 2011 175,000 155,000 170,000
A0121M Adhoc Relief Allowance - 2012 375,000 380,000 380,000
A0121T Adhoc Relief Allowance 2013 200,000 198,000 200,000
A0121Z Adhoc Relief Allowance - 2014 183,000 200,000
A01270 Others 6,000 15,000
165

PC21009 (009)
IRRIGATION AND LAND RECLAMATION
_______________________________________________________________________________
014110 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
014 TRANSFERS
0141 TRANSFERS (INTER-GOVERNMENTAL)
014110 OTHERS

DQ4003 Grant in Aid to DG Khan (Hill Torents)

001 Others 6,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 10,000

A01273 Honoraria 5,000


A01274 Medical Charges 5,000

A03 TOTAL OPERATING EXPENSES 78,000 43,000 34,000

A032 TOTAL COMMUNICATIONS 1,000 1,000

A03201 Postage and Telegraph 1,000 1,000

A033 TOTAL UTILITIES 7,000 7,000 6,000

A03303 Electricity 2,000


001 Electricity 2,000
A03304 Hot and Cold Weather Charges 5,000 7,000 6,000

A038 TOTAL TRAVEL & 55,000 20,000 5,000


TRANSPORTATION

A03805 Travelling Allowance 55,000 20,000 5,000

A039 TOTAL GENERAL 15,000 15,000 23,000

A03901 Stationery 12,000 12,000 5,000


A03902 Printing and Publication 3,000 3,000 3,000
001 Printing and Publications 3,000 3,000
A03942 Cost of Other Stores 10,000
A03970 Others 5,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 1,000

A041 TOTAL PENSION 1,000 1,000

A04114 Superannuation Encashment Of L.P.R 1,000 1,000

A13 TOTAL REPAIRS AND MAINTENANCE 5,000 10,000 7,000


166

PC21009 (009)
IRRIGATION AND LAND RECLAMATION
_______________________________________________________________________________
014110 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
014 TRANSFERS
0141 TRANSFERS (INTER-GOVERNMENTAL)
014110 OTHERS

DQ4003 Grant in Aid to DG Khan (Hill Torents)

A131 TOTAL MACHINERY AND 5,000 5,000 1,000


EQUIPMENT

A13101 Machinery and Equipment 5,000 5,000 1,000

A132 TOTAL FURNITURE AND 5,000 6,000


FIXTURE

A13201 Furniture and Fixture 5,000 6,000

_______________________________________________________________________________
Grant in Aid to DG Khan (Hill Torents) 4,003,000 4,131,000 4,052,000
_______________________________________________________________________________
167

PC21009 (009)
IRRIGATION AND LAND RECLAMATION
_______________________________________________________________________________
014110 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
014 TRANSFERS
0141 TRANSFERS (INTER-GOVERNMENTAL)
014110 OTHERS

LQ4049 Grant-in-Aid to Engineering Academy


Lahore

A01 TOTAL EMPLOYEES RELATED EXPENSES. 31,889,000 25,960,000 33,660,000

A011 TOTAL PAY 86 86 16,014,000 13,139,000 16,104,000

A011-1 TOTAL PAY OF OFFICERS 13 13 6,929,000 5,738,000 6,935,000

A01101 Total Basic Pay of Officers 13 13 6,929,000 6,935,000

P133-M Principal (BPS-20) 1 1 855,000 787,000

D100-M Director (BPS-19) 1 1 767,000 775,000

P154-M Professor (BPS-19) 2 2 1,466,000 1,523,000

A245-M Assistant Professor (BPS-18) 2 2 1,239,000 1,185,000

A032-M Administrative Officer (BPS-17) 1 1 388,000 402,000

L103-M Librarian (BPS-17) 1 1 610,000 624,000

P021-M Part-Time Doctor (BPS-17) 1 1 72,000 72,000

R059-M Research Officer (BPS-17) 2 2 767,000 794,000

P139-M Private Secretary (BPS-16) 1 1 419,000 417,000

S282-M Superintendent (BPS-16) 1 1 346,000 356,000

A01150 Others 5,738,000


001 Pay of Officers (R.E.) 5,738,000

A011-2 TOTAL PAY OF OTHER STAFF 73 73 9,085,000 7,401,000 9,169,000

A01151 Total Basic Pay of Other Staff 73 73 9,085,000 9,169,000

A097-M Assistant (BPS-14) 4 4 761,000 777,000

A334-M Accountant (BPS-14) 1 1 298,000 305,000

P052-M Photographer (BPS-12) 1 1 88,000 88,000

S216-M Stenographer (BPS-12) 4 4 788,000 804,000

D222-M Draftsman (BPS-11) 1 1 220,000 226,000

S262-M Sub Engineer (BPS-11) 1 1 224,000 234,000

A577-M Audio Video Assistant (BPS-10) 1 1 216,000 221,000

S078-M Senior Clerk (BPS-09) 2 2 378,000 387,000


168

PC21009 (009)
IRRIGATION AND LAND RECLAMATION
_______________________________________________________________________________
014110 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
014 TRANSFERS
0141 TRANSFERS (INTER-GOVERNMENTAL)
014110 OTHERS

LQ4049 Grant-in-Aid to Engineering Academy


Lahore

D137-M Dispenser (BPS-08) 1 1 188,000 192,000

J019-M Junior Clerk (BPS-07) 4 4 541,000 556,000

S337-M Staff Car Driver (BPS-06) 3 3 300,000 303,000

C230-M Care Taker (BPS-05) 1 1 68,000 67,000

D089-M Despatch Rider (BPS-05) 1 1 145,000 148,000

E034-M Electrician (BPS-05) 2 2 239,000 247,000

L068-M Library Assistant (BPS-05) 1 1 68,000 67,000

R021-M Receptionist (BPS-05) 1 1 68,000 67,000

S226-M Steward (BPS-05) 1 1 80,000 83,000

S250-M Store Keeper (BPS-05) 1 1 80,000 82,000

T061-M Tracer (BPS-05) 1 1 68,000 67,000

C027-M Carpenter (BPS-04) 1 1 139,000 141,000

D015-M Dark Room Attendant (BPS-04) 1 1 139,000 141,000

D186-M Driver (BPS-04) 3 3 437,000 353,000

M053-M Mason Mistri (BPS-04) 1 1 130,000 130,000

P095-M Plumber (BPS-04) 1 1 139,000 141,000

H041-M Head Mali (BPS-03) 1 1 127,000 129,000

T101-M Tubewell Operator (BPS-03) 1 1 129,000 132,000

D003-M Daftri (BPS-02) 1 1 67,000 70,000

L069-M Library Attendant (BPS-02) 1 1 118,000 119,000

B019-M Beldar (BPS-01) 3 2 297,000 240,000

C112-M Chowkidar (BPS-01) 6 6 434,000 444,000

M019-M Mali (BPS-01) 5 5 434,000 442,000

M116-M Messenger (BPS-01) 1 59,000

N006-M Naib Qasid (BPS-01) 9 9 943,000 958,000

S311-M Sanitary Worker (BPS-01) 7 7 734,000 749,000

A01170 Others 7,401,000


001 Pay of Other Staff (R.E.) 7,401,000
169

PC21009 (009)
IRRIGATION AND LAND RECLAMATION
_______________________________________________________________________________
014110 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
014 TRANSFERS
0141 TRANSFERS (INTER-GOVERNMENTAL)
014110 OTHERS

LQ4049 Grant-in-Aid to Engineering Academy


Lahore

A012 TOTAL ALLOWANCES 15,875,000 12,821,000 17,556,000

A012-1 TOTAL REGULAR ALLOWANCES 15,496,000 11,988,000 17,226,000

A01201 Senior Post Allowance 14,000 3,000 15,000


A01202 House Rent Allowance 700,000 795,000 700,000
A01203 Conveyance Allowance 2,362,000 1,663,000 2,400,000
A01207 Washing Allowance 8,000 5,000 9,000
A0120D Integrated Allowance 69,000 64,000 69,000
A0120X Ad - hoc Allowance - 2010 4,382,000 3,241,000 4,300,000
A01217 Medical Allowance 1,431,000 1,115,000 1,500,000
A0121A Adhoc Relief Allowance 2011 1,299,000 1,000,000 1,300,000
A0121M Adhoc Relief Allowance - 2012 3,200,000 2,406,000 3,239,000
A0121T Adhoc Relief Allowance 2013 1,602,000 1,204,000 1,620,000
A0121Z Adhoc Relief Allowance - 2014 1,620,000
A01224 Entertainment Allowance 25,000 22,000 25,000
A01236 Deputation Allowance 400,000 467,000 425,000
A01267 Warden/Boarding Allowance 4,000 3,000 4,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 379,000 833,000 330,000

A01271 Overtime Allowance 9,000 4,000 10,000


A01273 Honoraria 48,000
000 Honoraria 48,000
A01274 Medical Charges 100,000 50,000
A01277 Contingent Paid Staff 270,000 233,000 270,000
A01278 Leave Salary 548,000

A03 TOTAL OPERATING EXPENSES 1,013,000 1,159,000 1,051,000

A032 TOTAL COMMUNICATIONS 47,000 40,000 53,000

A03201 Postage and Telegraph 7,000 5,000 8,000


A03202 Telephone and Trunk Call 40,000 35,000 45,000

A033 TOTAL UTILITIES 410,000 631,000 440,000

A03301 Gas 180,000 432,000 180,000


170

PC21009 (009)
IRRIGATION AND LAND RECLAMATION
_______________________________________________________________________________
014110 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
014 TRANSFERS
0141 TRANSFERS (INTER-GOVERNMENTAL)
014110 OTHERS

LQ4049 Grant-in-Aid to Engineering Academy


Lahore

A03303 Electricity 230,000 199,000 260,000


001 Electricity 199,000 260,000

A034 TOTAL OCCUPANCY COSTS 12,000 15,000

A03407 Rates and Taxes 12,000 15,000

A038 TOTAL TRAVEL & 355,000 377,000 355,000


TRANSPORTATION

A03805 Travelling Allowance 15,000 83,000 15,000


A03807 P.O.L Charges 340,000 294,000 340,000

A039 TOTAL GENERAL 189,000 111,000 188,000

A03901 Stationery 45,000 35,000 48,000


A03902 Printing and Publication 12,000 1,000
001 Printing and Publications 1,000
A03905 Newspapers Periodicals and Books 36,000 17,000 38,000
001 News Papers, Periodicals & Books 17,000 38,000
A03906 Uniforms and Protective Clothing 8,000 7,000 10,000
A03907 Advertising & Publicity 5,000 6,000
001 Advertising & Publicity 6,000
A03917 Law Charges 7,000 7,000
A03918 Exhibitions, Fairs & Other 6,000 8,000
National Celebrations
A03919 Payments to Others for Service 70,000 52,000 70,000
Rendered

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 2,581,000 1,896,000 3,085,000

A041 TOTAL PENSION 2,581,000 1,896,000 3,085,000

A04101 Pension-Civil 1,710,000 1,256,000 2,780,000


A04114 Superannuation Encashment Of L.P.R 571,000 420,000 305,000
A04170 Others 300,000 220,000

A09 TOTAL PHYSICAL ASSETS 100,000 48,000 100,000


171

PC21009 (009)
IRRIGATION AND LAND RECLAMATION
_______________________________________________________________________________
014110 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
014 TRANSFERS
0141 TRANSFERS (INTER-GOVERNMENTAL)
014110 OTHERS

LQ4049 Grant-in-Aid to Engineering Academy


Lahore

A092 TOTAL COMPUTER EQUIPMENT 100,000 48,000 100,000

A09201 Hardware 30,000 17,000 30,000


A09202 Software 20,000 9,000 20,000
A09203 I.T. Equipment 50,000 22,000 50,000

A13 TOTAL REPAIRS AND MAINTENANCE 255,000 143,000 273,000

A130 TOTAL TRANSPORT 75,000 56,000 80,000

A13001 Transport 75,000 56,000 80,000

A131 TOTAL MACHINERY AND 35,000 14,000 38,000


EQUIPMENT

A13101 Machinery and Equipment 35,000 14,000 38,000

A132 TOTAL FURNITURE AND 30,000 13,000 35,000


FIXTURE

A13201 Furniture and Fixture 30,000 13,000 35,000

A133 TOTAL BUILDINGS AND 115,000 60,000 120,000


STRUCTURE

A13301 Office Buildings 50,000 17,000 55,000


001 Office Buildings 17,000 55,000
A13302 Residential Buildings 45,000 26,000 45,000
A13303 Other Buildings 20,000 17,000 20,000
001 Other Buildings 20,000 17,000 20,000

_______________________________________________________________________________
Grant-in-Aid to Engineering Academy 35,838,000 29,206,000 38,169,000
Lahore
_______________________________________________________________________________
172

PC21009 (009)
IRRIGATION AND LAND RECLAMATION
_______________________________________________________________________________
014110 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
014 TRANSFERS
0141 TRANSFERS (INTER-GOVERNMENTAL)
014110 OTHERS

LQ4305 Punjab Irrigation and Drainage


Authority

A01 TOTAL EMPLOYEES RELATED EXPENSES. 25,347,000

A011 TOTAL PAY 23,381,000

A011-1 TOTAL PAY OF OFFICERS 16,320,000

A01106 Total Pay of contract staff 14,938,000

A01150 Others 1,382,000


001 Pay of Officers (R.E.) 1,382,000

A011-2 TOTAL PAY OF OTHER STAFF 7,061,000

A01156 Total Pay of contract staff 7,061,000

A012 TOTAL ALLOWANCES 1,966,000

A012-1 TOTAL REGULAR ALLOWANCES 1,484,000

A01202 House Rent Allowance 132,000


A0120X Ad - hoc Allowance - 2010 368,000
A01217 Medical Allowance 110,000
A0121A Adhoc Relief Allowance 2011 113,000
A0121M Adhoc Relief Allowance - 2012 277,000
A0121T Adhoc Relief Allowance 2013 139,000
A0121Z Adhoc Relief Allowance - 2014 139,000
A01234 Training Allowance 8,000
A01236 Deputation Allowance 165,000
A01270 Others 33,000
037 30% Social Security Benefit in lieu of Pension to the Contract Employees 33,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 482,000

A01273 Honoraria 131,000


000 Honoraria 131,000
A01274 Medical Charges 351,000

A03 TOTAL OPERATING EXPENSES 10,534,000


173

PC21009 (009)
IRRIGATION AND LAND RECLAMATION
_______________________________________________________________________________
014110 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
014 TRANSFERS
0141 TRANSFERS (INTER-GOVERNMENTAL)
014110 OTHERS

LQ4305 Punjab Irrigation and Drainage


Authority

A032 TOTAL COMMUNICATIONS 148,000

A03201 Postage and Telegraph 47,000


A03202 Telephone and Trunk Call 101,000

A033 TOTAL UTILITIES 332,000

A03302 Water 151,000


A03303 Electricity 181,000
001 Electricity 181,000

A034 TOTAL OCCUPANCY COSTS 131,000

A03402 Rent for Office Building 131,000

A036 TOTAL MOTOR VEHICLES 161,000

A03670 Others 161,000

A038 TOTAL TRAVEL & 9,319,000


TRANSPORTATION

A03805 Travelling Allowance 2,318,000


A03807 P.O.L Charges 7,001,000

A039 TOTAL GENERAL 443,000

A03901 Stationery 301,000


A03902 Printing and Publication 101,000
001 Printing and Publications 101,000
A03905 Newspapers Periodicals and Books 41,000
001 News Papers, Periodicals & Books 41,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,062,000

A041 TOTAL PENSION 1,062,000

A04170 Others 1,062,000


174

PC21009 (009)
IRRIGATION AND LAND RECLAMATION
_______________________________________________________________________________
014110 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
014 TRANSFERS
0141 TRANSFERS (INTER-GOVERNMENTAL)
014110 OTHERS

LQ4305 Punjab Irrigation and Drainage


Authority

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 150,000,000 150,000,000

A052 TOTAL GRANTS-DOMESTIC 150,000,000 150,000,000

A05270 To Others 150,000,000 150,000,000


001 Others 150,000,000 150,000,000

A06 TOTAL TRANSFERS 301,000

A063 TOTAL ENTERTAINMENT & 301,000


GIFTS

A06301 Entertainments & Gifts 301,000


001 Entertainment & Gifts 301,000

A12 TOTAL CIVIL WORKS 141,000

A127 TOTAL DERA(DROUGHT 141,000


EMERGENCY RELIEF

A12703 Consultant Services &Training 141,000

A13 TOTAL REPAIRS AND MAINTENANCE 2,746,000

A130 TOTAL TRANSPORT 1,401,000

A13001 Transport 1,401,000

A131 TOTAL MACHINERY AND 1,345,000


EQUIPMENT

A13101 Machinery and Equipment 1,345,000

_______________________________________________________________________________
Punjab Irrigation and Drainage 150,000,000 40,131,000 150,000,000
Authority
_______________________________________________________________________________
175

PC21009 (009)
IRRIGATION AND LAND RECLAMATION
_______________________________________________________________________________
014110 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
014 TRANSFERS
0141 TRANSFERS (INTER-GOVERNMENTAL)
014110 OTHERS

RQ4001 Grant in Aid to Rajanpur (Hill Torents)

A01 TOTAL EMPLOYEES RELATED EXPENSES. 955,000 871,000 1,082,000

A011 TOTAL PAY 4 4 450,000 411,000 500,000

A011-2 TOTAL PAY OF OTHER STAFF 4 4 450,000 411,000 500,000

A01151 Total Basic Pay of Other Staff 4 4 450,000 410,000 500,000

J019-M Junior Clerk (BPS-07) 2 2 263,000 292,000

N006-M Naib Qasid (BPS-01) 2 2 187,000 208,000

A01152 Personal pay 1,000

A012 TOTAL ALLOWANCES 505,000 460,000 582,000

A012-1 TOTAL REGULAR ALLOWANCES 505,000 460,000 582,000

A01202 House Rent Allowance 48,000 35,000 48,000


A01203 Conveyance Allowance 85,000 66,000 85,000
A0120D Integrated Allowance 8,000 4,000 5,000
A0120Q Fixed Daily Allowance 1,000
A0120X Ad - hoc Allowance - 2010 120,000 113,000 120,000
A01217 Medical Allowance 48,000 43,000 45,000
A0121A Adhoc Relief Allowance 2011 49,000 35,000 49,000
A0121M Adhoc Relief Allowance - 2012 100,000 82,000 100,000
A0121T Adhoc Relief Allowance 2013 47,000 41,000 48,000
A0121Z Adhoc Relief Allowance - 2014 41,000 80,000
A01270 Others 1,000
001 Others 1,000

A03 TOTAL OPERATING EXPENSES 27,000 4,000 56,000

A032 TOTAL COMMUNICATIONS 5,000

A03201 Postage and Telegraph 5,000

A038 TOTAL TRAVEL & 6,000 6,000


TRANSPORTATION
176

PC21009 (009)
IRRIGATION AND LAND RECLAMATION
_______________________________________________________________________________
014110 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
014 TRANSFERS
0141 TRANSFERS (INTER-GOVERNMENTAL)
014110 OTHERS

RQ4001 Grant in Aid to Rajanpur (Hill Torents)

A03805 Travelling Allowance 6,000 6,000

A039 TOTAL GENERAL 21,000 4,000 45,000

A03901 Stationery 14,000 4,000 15,000


A03902 Printing and Publication 10,000
001 Printing and Publications 10,000
A03942 Cost of Other Stores 10,000
001 Cost of Other Stores 10,000
A03970 Others 7,000 10,000
001 Others 7,000 10,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 200,000

A041 TOTAL PENSION 1,000 200,000

A04114 Superannuation Encashment Of L.P.R 1,000 200,000

A13 TOTAL REPAIRS AND MAINTENANCE 5,000

A132 TOTAL FURNITURE AND 5,000


FIXTURE

A13201 Furniture and Fixture 5,000

_______________________________________________________________________________
Grant in Aid to Rajanpur (Hill Torents) 983,000 875,000 1,343,000
_______________________________________________________________________________
177

PC21009 (009)
IRRIGATION AND LAND RECLAMATION
_______________________________________________________________________________
042201 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0422 IRRIGATION
042201 ADMINISTRATION

LQ4025 Chief Engineers

A01 TOTAL EMPLOYEES RELATED EXPENSES. 258,760,000 241,305,000 242,154,000

A011 TOTAL PAY 746 746 134,256,000 114,152,000 106,875,000

A011-1 TOTAL PAY OF OFFICERS 92 92 38,033,000 34,220,000 37,914,000

A01101 Total Basic Pay of Officers 92 92 37,823,000 37,422,000

C080-M Chief Engineer (BPS-20) 7 7 5,782,000 5,603,000

C015-M Canal Collector (BPS-18) 5 5 2,442,000 2,496,000

E085-M Executive Engineer (BPS-18) 6 6 3,182,000 3,431,000

E086-M Executive Engineer (BPS-18) 2 2 1,221,000 1,211,000


(Scarp)

R030-M Regional Accounts Officer (BPS-18) 6 6 2,518,000 2,244,000

A032-M Administrative Officer (BPS-17) 6 6 2,703,000 2,662,000

A142-M Assistant Design Engineer (BPS-17) 5 5 1,872,000 1,356,000

C015-M Canal Collector (BPS-17) 1 1 413,000 472,000

C077-M Chief Draftsman (BPS-17) 7 7 2,620,000 2,723,000

A032-M Administrative Officer (BPS-16) 1 1 488,000 503,000

C082-M Chief Head Draftsmen (BPS-16) 6 6 1,947,000 1,976,000

R030-M Regional Accounts Officer (BPS-16) 1 1 287,000 344,000

S282-M Superintendent (BPS-16) 39 39 12,348,000 12,401,000

A01102 Personal pay 175,000 197,000 250,000


A01103 Special Pay 2,000
A01105 Qualification Pay 35,000 44,000 40,000
A01106 Total Pay of contract staff 200,000

001 Pay of Contract Staff 200,000


A01150 Others 33,979,000
001 Pay of Officers (R.E.) 33,979,000

A011-2 TOTAL PAY OF OTHER STAFF 654 654 96,223,000 79,932,000 68,961,000

A01151 Total Basic Pay of Other Staff 654 654 94,297,000 67,361,000
178

PC21009 (009)
IRRIGATION AND LAND RECLAMATION
_______________________________________________________________________________
042201 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0422 IRRIGATION
042201 ADMINISTRATION

LQ4025 Chief Engineers

P037-M Personal Assistant (BPS-15) 1 1 107,000 232,000

S116-M Senior Stenographer (BPS-15) 6 6 1,377,000 1,206,000

A097-F Assistant (BPS-14) 2 162,000

A097-M Assistant (BPS-14) 139 137 30,493,000 22,108,000

H061-M Head Vernacular Clerk (BPS-14) 4 4 556,000 455,000

S216-M Stenographer (BPS-14) 11 11 1,966,000 1,496,000

Z001-M Zilladar (BPS-14) 7 7 1,481,000 1,100,000

D163-M Divisional Head Draftsman (BPS-13) 7 7 1,680,000 1,295,000

D222-M Draftsman (BPS-11) 25 25 3,181,000 2,675,000

S327-M Statistical Assistant (BPS-11) 1 1 210,000 161,000

C171-M Computer Grade-II (BPS-09) 4 4 423,000 380,000

S078-M Senior Clerk (BPS-09) 77 77 15,637,000 8,636,000

J019-F Junior Clerk (BPS-07) 2 3 327,000 81,000

J019-M Junior Clerk (BPS-07) 165 164 15,675,000 11,771,000

T061-M Tracer (BPS-05) 21 21 2,537,000 1,847,000

D186-M Driver (BPS-04) 12 12 1,773,000 1,385,000

E034-M Electrician (BPS-04) 1 1 101,000 79,000

D003-M Daftri (BPS-02) 28 28 2,521,000 2,051,000

F023-M Ferro Printer (BPS-02) 6 6 589,000 460,000

B004-M Bahishti (BPS-01) 5 5 465,000 366,000

B019-M Beldar (BPS-01) 2 2 227,000 175,000

C112-M Chowkidar (BPS-01) 11 11 1,155,000 824,000

D011-M Dak Runner (BPS-01) 3 3 317,000 248,000

K011-M Khalasi (BPS-01) 3 3 309,000 192,000

M019-M Mali (BPS-01) 2 2 234,000 184,000

N006-F Naib Qasid (BPS-01) 1 50,000

N006-M Naib Qasid (BPS-01) 102 101 10,055,000 7,041,000

S311-M Sanitary Worker (BPS-01) 9 9 901,000 701,000

A01152 Personal pay 175,000 290,000 200,000


179

PC21009 (009)
IRRIGATION AND LAND RECLAMATION
_______________________________________________________________________________
042201 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0422 IRRIGATION
042201 ADMINISTRATION

LQ4025 Chief Engineers

A01156 Total Pay of contract staff 1,751,000 776,000 1,400,000

A01170 Others 78,866,000


001 Pay of Other Staff (R.E.) 78,866,000

A012 TOTAL ALLOWANCES 124,504,000 127,153,000 135,279,000

A012-1 TOTAL REGULAR ALLOWANCES 120,254,000 125,445,000 133,369,000

A01201 Senior Post Allowance 101,000 63,000 65,000


A01202 House Rent Allowance 10,769,000 9,118,000 11,169,000
A01203 Conveyance Allowance 16,235,000 18,488,000 18,736,000
A01207 Washing Allowance 6,000 2,000 3,000
A0120D Integrated Allowance 548,000 518,000 555,000
A0120P Adhoc Relief 2009 1,000
A0120Q Fixed Daily Allowance 1,000
A0120X Ad - hoc Allowance - 2010 35,418,000 29,418,000 33,690,000
A01216 Qualification Allowance 10,000 1,000
A01217 Medical Allowance 10,733,000 10,660,000 11,227,000
A0121A Adhoc Relief Allowance 2011 10,713,000 9,390,000 11,213,000
A0121M Adhoc Relief Allowance - 2012 22,489,000 22,227,000 22,545,000
A0121Q Audit & Accounts Allowance 385,000
A0121T Adhoc Relief Allowance 2013 12,246,000 11,640,000 11,273,000
A0121Z Adhoc Relief Allowance - 2014 11,849,000 10,273,000
A01224 Entertainment Allowance 52,000 44,000 33,000
A01226 Computer Allowance 9,000 9,000 9,000
A01236 Deputation Allowance 425,000 357,000 390,000
A01270 Others 500,000 1,662,000 1,800,000
037 30% Social Security Benefit in lieu of Pension to the Contract Employees 500,000 1,662,000 1,800,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 4,250,000 1,708,000 1,910,000

A01271 Overtime Allowance 4,190,000 1,000,000


A01273 Honoraria 60,000 820,000 200,000
000 Honoraria 60,000 820,000
A01274 Medical Charges 888,000 460,000
A01278 Leave Salary 250,000

A03 TOTAL OPERATING EXPENSES 31,456,000 30,178,000 30,260,000


180

PC21009 (009)
IRRIGATION AND LAND RECLAMATION
_______________________________________________________________________________
042201 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0422 IRRIGATION
042201 ADMINISTRATION

LQ4025 Chief Engineers

A032 TOTAL COMMUNICATIONS 3,206,000 2,856,000 2,901,000

A03201 Postage and Telegraph 192,000 226,000 200,000


A03202 Telephone and Trunk Call 3,014,000 2,630,000 2,700,000
A03204 Electronic Communication 1,000

A033 TOTAL UTILITIES 5,579,000 5,507,000 4,551,000

A03301 Gas 795,000 759,000 700,000


A03302 Water 1,000
A03303 Electricity 4,564,000 4,532,000 3,500,000
001 Electricity 4,564,000 4,532,000 3,500,000
A03304 Hot and Cold Weather Charges 220,000 216,000 350,000

A034 TOTAL OCCUPANCY COSTS 112,000 200,000 170,000

A03407 Rates and Taxes 112,000 200,000 170,000

A038 TOTAL TRAVEL & 15,634,000 14,712,000 15,719,000


TRANSPORTATION

A03805 Travelling Allowance 6,620,000 6,864,000 6,615,000


A03806 Transportation of Goods 4,000 3,000 4,000
A03807 P.O.L Charges 9,010,000 7,845,000 9,100,000

A039 TOTAL GENERAL 6,925,000 6,903,000 6,919,000

A03901 Stationery 5,500,000 5,246,000 5,300,000


A03902 Printing and Publication 340,000 387,000 400,000
001 Printing and Publications 340,000 387,000 400,000
A03905 Newspapers Periodicals and Books 105,000 139,000 90,000
001 News Papers, Periodicals & Books 105,000 139,000 90,000
A03906 Uniforms and Protective Clothing 80,000 111,000 86,000
A03907 Advertising & Publicity 85,000 76,000 21,000
001 Advertising & Publicity 85,000 76,000 21,000
A03917 Law Charges 9,000 1,000
A03918 Exhibitions, Fairs & Other 22,000 20,000 25,000
National Celebrations
A03919 Payments to Others for Service 9,000 1,000
Rendered
181

PC21009 (009)
IRRIGATION AND LAND RECLAMATION
_______________________________________________________________________________
042201 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0422 IRRIGATION
042201 ADMINISTRATION

LQ4025 Chief Engineers

A03942 Cost of Other Stores 50,000 57,000 75,000


001 Cost of Other Stores 50,000 57,000 75,000
A03955 Computer Stationary 185,000 181,000 250,000
A03970 Others 540,000 686,000 670,000
001 Others 540,000 686,000 670,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 3,001,000 9,326,000 5,715,000

A041 TOTAL PENSION 3,001,000 9,326,000 5,715,000

A04114 Superannuation Encashment Of L.P.R 3,001,000 9,326,000 5,715,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 500,000 3,436,000 2,000,000

A052 TOTAL GRANTS-DOMESTIC 500,000 3,436,000 2,000,000

A05216 Fin. Assis. to the families of 500,000 3,236,000 2,000,000


G. Serv. who expire
001 Fin. Assis. to the families of the persons who expires during service. 500,000 3,236,000 2,000,000
A05270 To Others 200,000
001 Others 200,000

A09 TOTAL PHYSICAL ASSETS 345,000 387,000 281,000

A092 TOTAL COMPUTER EQUIPMENT 295,000 289,000 280,000

A09201 Hardware 185,000 181,000 180,000


A09203 I.T. Equipment 110,000 108,000 100,000

A097 TOTAL PURCHASE FURNITURE 50,000 98,000 1,000


& FIXTURE

A09701 Purchase of Furniture and Fixture 50,000 98,000 1,000

A13 TOTAL REPAIRS AND MAINTENANCE 2,459,000 3,708,000 3,560,000

A130 TOTAL TRANSPORT 1,155,000 1,961,000 2,000,000

A13001 Transport 1,155,000 1,961,000 2,000,000


182

PC21009 (009)
IRRIGATION AND LAND RECLAMATION
_______________________________________________________________________________
042201 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0422 IRRIGATION
042201 ADMINISTRATION

LQ4025 Chief Engineers

A131 TOTAL MACHINERY AND 770,000 922,000 1,000,000


EQUIPMENT

A13101 Machinery and Equipment 770,000 922,000 1,000,000

A132 TOTAL FURNITURE AND 435,000 495,000 400,000


FIXTURE

A13201 Furniture and Fixture 435,000 495,000 400,000

A137 TOTAL COMPUTER EQUIPMENT 99,000 330,000 160,000

A13701 Hardware 88,000 230,000 100,000


A13703 I.T. Equipment 11,000 100,000 60,000

_______________________________________________________________________________
Chief Engineers 296,521,000 288,340,000 283,970,000
_______________________________________________________________________________
183

PC21009 (009)
IRRIGATION AND LAND RECLAMATION
_______________________________________________________________________________
042201 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0422 IRRIGATION
042201 ADMINISTRATION

LQ4026 Chief Engineer (water Treaty


Implementation Cell)

A01 TOTAL EMPLOYEES RELATED EXPENSES. 23,961,000 22,700,000 24,659,000

A011 TOTAL PAY 72 72 12,940,000 10,704,000 12,255,000

A011-1 TOTAL PAY OF OFFICERS 11 11 4,568,000 4,387,000 4,678,000

A01101 Total Basic Pay of Officers 11 11 4,541,000 3,812,000

D102-M Director (S.E.) (BPS-19) 1 1 691,000 756,000

E085-M Executive Engineer (BPS-18) 3 3 1,708,000 1,815,000

S260-M Sub Divisional Officer (BPS-17) 5 5 1,478,000 512,000

C117-M Circle Head Draftsman (BPS-16) 1 1 308,000 339,000

S282-M Superintendent (BPS-16) 1 1 356,000 390,000

A01102 Personal pay 15,000 1,000 15,000


A01103 Special Pay 12,000 17,000 12,000
A01106 Total Pay of contract staff 217,000 839,000

A01150 Others 4,152,000


001 Pay of Officers (R.E.) 4,152,000

A011-2 TOTAL PAY OF OTHER STAFF 61 61 8,372,000 6,317,000 7,577,000

A01151 Total Basic Pay of Other Staff 61 61 7,923,000 7,106,000

A097-M Assistant (BPS-14) 5 5 1,233,000 1,167,000

S216-M Stenographer (BPS-14) 2 2 422,000 389,000

D158-M Divisional Head (BPS-13) 1 1 239,000 223,000


Draftsman

A011-M Accounts Clerk (BPS-11) 1 1 95,000 79,000

D222-M Draftsman (BPS-11) 4 4 683,000 639,000

S262-M Sub Engineer (BPS-11) 3 3 442,000 399,000

S078-M Senior Clerk (BPS-09) 2 2 396,000 367,000

S268-M Sub-Divisional Clerk (BPS-09) 1 1 240,000 200,000

J019-M Junior Clerk (BPS-07) 7 7 960,000 859,000


184

PC21009 (009)
IRRIGATION AND LAND RECLAMATION
_______________________________________________________________________________
042201 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0422 IRRIGATION
042201 ADMINISTRATION

LQ4026 Chief Engineer (water Treaty


Implementation Cell)

T061-M Tracer (BPS-07) 1 1 206,000 172,000

C169-M Computer Clerk (BPS-06) 2 2 138,000 125,000

T061-M Tracer (BPS-05) 4 4 379,000 349,000

D186-M Driver (BPS-04) 5 5 599,000 516,000

D002-M Dafadar (BPS-02) 1 1 71,000 58,000

D003-M Daftri (BPS-02) 1 1 134,000 124,000

C112-M Chowkidar (BPS-01) 4 4 494,000 393,000

N006-M Naib Qasid (BPS-01) 12 12 804,000 725,000

S311-M Sanitary Worker (BPS-01) 5 5 388,000 322,000

A01152 Personal pay 3,000 13,000 10,000


A01153 Special Pay 446,000 302,000 361,000
A01156 Total Pay of contract staff 266,000 100,000

A01170 Others 5,736,000


001 Pay of Other Staff (R.E.) 5,736,000

A012 TOTAL ALLOWANCES 11,021,000 11,996,000 12,404,000

A012-1 TOTAL REGULAR ALLOWANCES 11,021,000 11,921,000 12,383,000

A01202 House Rent Allowance 1,788,000 1,354,000 1,607,000


A01203 Conveyance Allowance 1,513,000 1,578,000 1,630,000
A01207 Washing Allowance 40,000
A0120D Integrated Allowance 36,000 45,000 72,000
A0120X Ad - hoc Allowance - 2010 2,912,000 2,838,000 2,957,000
A01217 Medical Allowance 1,021,000 879,000 942,000
A0121A Adhoc Relief Allowance 2011 842,000 822,000 883,000
A0121M Adhoc Relief Allowance - 2012 1,785,000 2,072,000 1,900,000
A0121T Adhoc Relief Allowance 2013 1,078,000 1,036,000 1,068,000
A0121Z Adhoc Relief Allowance - 2014 1,020,000 1,068,000
A01224 Entertainment Allowance 6,000 6,000 6,000
A01270 Others 271,000 250,000
037 30% Social Security Benefit in lieu of Pension to the Contract Employees 271,000 250,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 75,000 21,000


185

PC21009 (009)
IRRIGATION AND LAND RECLAMATION
_______________________________________________________________________________
042201 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0422 IRRIGATION
042201 ADMINISTRATION

LQ4026 Chief Engineer (water Treaty


Implementation Cell)

A01273 Honoraria 75,000


000 Honoraria 75,000
A01274 Medical Charges 21,000

A03 TOTAL OPERATING EXPENSES 1,778,000 1,644,000 1,579,000

A032 TOTAL COMMUNICATIONS 196,000 152,000 199,000

A03201 Postage and Telegraph 21,000 17,000 21,000


A03202 Telephone and Trunk Call 175,000 135,000 178,000

A033 TOTAL UTILITIES 213,000 151,000 169,000

A03301 Gas 3,000 22,000 3,000


A03302 Water 3,000 3,000 3,000
A03303 Electricity 195,000 120,000 150,000
001 Electricity 150,000 120,000 150,000
A03304 Hot and Cold Weather Charges 12,000 6,000 13,000

A034 TOTAL OCCUPANCY COSTS 396,000 396,000 490,000

A03402 Rent for Office Building 370,000 370,000 460,000


A03407 Rates and Taxes 26,000 26,000 30,000

A038 TOTAL TRAVEL & 780,000 763,000 495,000


TRANSPORTATION

A03805 Travelling Allowance 285,000 473,000 145,000


A03807 P.O.L Charges 495,000 290,000 350,000

A039 TOTAL GENERAL 193,000 182,000 226,000

A03901 Stationery 77,000 69,000 111,000


A03902 Printing and Publication 18,000 16,000 21,000
001 Printing and Publications 13,000 16,000 21,000
A03905 Newspapers Periodicals and Books 19,000 14,000 16,000
001 News Papers, Periodicals & Books 14,000 14,000 16,000
A03906 Uniforms and Protective Clothing 8,000 6,000 8,000
186

PC21009 (009)
IRRIGATION AND LAND RECLAMATION
_______________________________________________________________________________
042201 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0422 IRRIGATION
042201 ADMINISTRATION

LQ4026 Chief Engineer (water Treaty


Implementation Cell)

A03907 Advertising & Publicity 13,000


001 Advertising & Publicity 13,000
A03970 Others 71,000 64,000 70,000
001 Others 66,000 64,000 70,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 770,000 910,000

A041 TOTAL PENSION 1,000 770,000 910,000

A04114 Superannuation Encashment Of L.P.R 1,000 770,000 910,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 500,000 600,000

A052 TOTAL GRANTS-DOMESTIC 500,000 600,000

A05216 Fin. Assis. to the families of 500,000 600,000


G. Serv. who expire
001 Fin. Assis. to the families of the persons who expires during service. 500,000 600,000

A13 TOTAL REPAIRS AND MAINTENANCE 291,000 246,000 223,000

A130 TOTAL TRANSPORT 150,000 150,000 115,000

A13001 Transport 150,000 150,000 115,000

A131 TOTAL MACHINERY AND 20,000 17,000 20,000


EQUIPMENT

A13101 Machinery and Equipment 20,000 17,000 20,000

A132 TOTAL FURNITURE AND 44,000 27,000 40,000


FIXTURE

A13201 Furniture and Fixture 44,000 27,000 40,000

A137 TOTAL COMPUTER EQUIPMENT 77,000 52,000 48,000

A13701 Hardware 55,000 37,000 25,000


A13703 I.T. Equipment 22,000 15,000 23,000
187

PC21009 (009)
IRRIGATION AND LAND RECLAMATION
_______________________________________________________________________________
042201 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0422 IRRIGATION
042201 ADMINISTRATION

LQ4026 Chief Engineer (water Treaty


Implementation Cell)

_______________________________________________________________________________
Chief Engineer (water Treaty 26,531,000 25,360,000 27,971,000
Implementation Cell)
_______________________________________________________________________________
188

PC21009 (009)
IRRIGATION AND LAND RECLAMATION
_______________________________________________________________________________
042201 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0422 IRRIGATION
042201 ADMINISTRATION

LQ4027 Chief Engineer (Planning and Review)

A01 TOTAL EMPLOYEES RELATED EXPENSES. 56,474,000 53,668,000 78,206,000

A011 TOTAL PAY 129 204 28,569,000 25,715,000 37,614,000

A011-1 TOTAL PAY OF OFFICERS 22 31 11,862,000 11,129,000 15,832,000

A01101 Total Basic Pay of Officers 22 31 11,810,000 15,631,000

O012-M Officer On Special Duty (BPS-21) 1 811,000

C080-M Chief Engineer (BPS-20) 1 1 872,000 1,025,000

D100-M Director (BPS-19) 2 3 1,382,000 1,923,000

S083-M Senior Economist (BPS-19) 1 1 721,000 835,000

A052-M Agronomist (BPS-18) 1 1 657,000 772,000

D051-M Deputy Director (BPS-18) 5 7 2,967,000 3,832,000

E014-M Economist (BPS-18) 1 1 592,000 600,000

A140-M Assistant Curers Tobacco (BPS-17) 1 373,000

A143-M Assistant Design Officer (BPS-17) 4 4 1,745,000 1,651,000

A146-M Assistant Director (BPS-17) 1 416,000

A763-M Assistant Executive (BPS-17) 5 1,002,000


Engineer

F042-M Financial Analyst (BPS-17) 1 1 647,000 706,000

C117-M Circle Head Draftsman (BPS-16) 2 2 664,000 803,000

P139-M Private Secretary (BPS-16) 1 1 404,000 475,000

S282-M Superintendent (BPS-16) 2 2 786,000 780,000

A01102 Personal pay 50,000 307,000 200,000


A01106 Total Pay of contract staff 183,000 1,000

A01150 Others 2,000 10,639,000


001 Pay of Officers (R.E.) 10,639,000

A011-2 TOTAL PAY OF OTHER STAFF 107 173 16,707,000 14,586,000 21,782,000

A01151 Total Basic Pay of Other Staff 107 173 16,506,000 21,754,000

S116-M Senior Stenographer (BPS-15) 2 1 694,000 326,000


189

PC21009 (009)
IRRIGATION AND LAND RECLAMATION
_______________________________________________________________________________
042201 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0422 IRRIGATION
042201 ADMINISTRATION

LQ4027 Chief Engineer (Planning and Review)

A097-M Assistant (BPS-14) 6 6 1,488,000 1,505,000

S216-M Stenographer (BPS-14) 7 8 1,918,000 2,333,000

D163-M Divisional Head Draftsman (BPS-13) 3 3 692,000 693,000

S216-M Stenographer (BPS-12) 2 2 365,000 494,000

A011-M Accounts Clerk (BPS-11) 2 2 355,000 310,000

S262-M Sub Engineer (BPS-11) 16 1,318,000

D222-M Draftsman (BPS-10) 10 10 2,000,000 1,972,000

C171-M Computer Grade-II (BPS-09) 5 5 526,000 668,000

S078-M Senior Clerk (BPS-09) 7 7 1,301,000 1,300,000

J019-M Junior Clerk (BPS-07) 9 9 825,000 1,114,000

T061-M Tracer (BPS-05) 10 10 1,150,000 1,329,000

D186-M Driver (BPS-04) 8 18 1,112,000 1,755,000

D003-M Daftri (BPS-02) 3 3 675,000 359,000

T028-M Technician (BPS-02) 10 745,000

C112-M Chowkidar (BPS-01) 3 3 301,000 310,000

C130-M Cleaner (BPS-01) 15 900,000

N006-M Naib Qasid (BPS-01) 28 38 2,863,000 3,780,000

S311-M Sanitary Worker (BPS-01) 2 7 241,000 543,000

A01152 Personal pay 20,000 31,000 26,000


A01153 Special Pay 3,000 1,000 1,000
A01156 Total Pay of contract staff 178,000 1,000

A01170 Others 14,554,000


001 Pay of Other Staff (R.E.) 14,554,000

A012 TOTAL ALLOWANCES 27,905,000 27,953,000 40,592,000

A012-1 TOTAL REGULAR ALLOWANCES 27,858,000 27,527,000 40,542,000

A01201 Senior Post Allowance 14,000 14,000 20,000


A01202 House Rent Allowance 2,802,000 2,468,000 4,494,000
A01203 Conveyance Allowance 3,793,000 3,397,000 7,920,000
190

PC21009 (009)
IRRIGATION AND LAND RECLAMATION
_______________________________________________________________________________
042201 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0422 IRRIGATION
042201 ADMINISTRATION

LQ4027 Chief Engineer (Planning and Review)

A01207 Washing Allowance 22,000


A0120D Integrated Allowance 130,000 125,000 281,000
A0120X Ad - hoc Allowance - 2010 7,545,000 6,864,000 8,902,000
A01217 Medical Allowance 2,312,000 2,195,000 3,632,000
A0121A Adhoc Relief Allowance 2011 3,047,000 2,262,000 3,227,000
A0121M Adhoc Relief Allowance - 2012 5,194,000 5,118,000 6,717,000
A0121T Adhoc Relief Allowance 2013 2,947,000 2,522,000 3,327,000
A0121Z Adhoc Relief Allowance - 2014 2,505,000 1,823,000
A01224 Entertainment Allowance 20,000 24,000 91,000
A01237 Design Allowance 7,000 8,000 8,000
A01270 Others 25,000 25,000 100,000
037 30% Social Security Benefit in lieu of Pension to the Contract Employees 25,000 25,000 100,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 47,000 426,000 50,000

A01273 Honoraria 7,000 296,000 10,000


000 Honoraria 7,000 296,000
A01274 Medical Charges 40,000 40,000 40,000
A01278 Leave Salary 90,000

A03 TOTAL OPERATING EXPENSES 2,586,000 2,673,000 2,308,000

A032 TOTAL COMMUNICATIONS 284,000 275,000 251,000

A03201 Postage and Telegraph 12,000 5,000 6,000


A03202 Telephone and Trunk Call 272,000 270,000 245,000

A033 TOTAL UTILITIES 344,000 291,000 243,000

A03303 Electricity 310,000 255,000 215,000


001 Electricity 242,000 255,000 215,000
A03304 Hot and Cold Weather Charges 34,000 36,000 28,000

A034 TOTAL OCCUPANCY COSTS 52,000 84,000 97,000

A03407 Rates and Taxes 52,000 84,000 97,000

A038 TOTAL TRAVEL & 1,495,000 1,550,000 1,362,000


TRANSPORTATION
191

PC21009 (009)
IRRIGATION AND LAND RECLAMATION
_______________________________________________________________________________
042201 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0422 IRRIGATION
042201 ADMINISTRATION

LQ4027 Chief Engineer (Planning and Review)

A03805 Travelling Allowance 380,000 531,000 350,000


A03807 P.O.L Charges 1,100,000 1,000,000 1,000,000
A03808 Conveyance Charges 9,000 8,000 7,000
A03820 Others 6,000 11,000 5,000

A039 TOTAL GENERAL 411,000 473,000 355,000

A03901 Stationery 166,000 216,000 143,000


A03902 Printing and Publication 60,000 72,000 52,000
001 Printing and Publications 40,000 72,000 52,000
A03905 Newspapers Periodicals and Books 30,000 23,000 18,000
001 News Papers, Periodicals & Books 22,000 23,000 18,000
A03906 Uniforms and Protective Clothing 23,000 23,000 16,000
A03907 Advertising & Publicity 15,000 4,000 16,000
001 Advertising & Publicity 15,000 4,000 16,000
A03917 Law Charges 5,000 5,000 1,000
A03918 Exhibitions, Fairs & Other 6,000 5,000 5,000
National Celebrations
A03970 Others 106,000 125,000 104,000
001 Others 82,000 125,000 104,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 51,000 1,514,000 379,000

A041 TOTAL PENSION 51,000 1,514,000 379,000

A04114 Superannuation Encashment Of L.P.R 51,000 1,514,000 379,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 500,000 500,000 600,000

A052 TOTAL GRANTS-DOMESTIC 500,000 500,000 600,000

A05216 Fin. Assis. to the families of 500,000 500,000 600,000


G. Serv. who expire
001 Fin. Assis. to the families of the persons who expires during service. 500,000 500,000 600,000

A13 TOTAL REPAIRS AND MAINTENANCE 551,000 699,000 513,000

A130 TOTAL TRANSPORT 297,000 350,000 260,000

A13001 Transport 297,000 350,000 260,000


192

PC21009 (009)
IRRIGATION AND LAND RECLAMATION
_______________________________________________________________________________
042201 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0422 IRRIGATION
042201 ADMINISTRATION

LQ4027 Chief Engineer (Planning and Review)

A131 TOTAL MACHINERY AND 67,000 119,000 69,000


EQUIPMENT

A13101 Machinery and Equipment 67,000 119,000 69,000

A132 TOTAL FURNITURE AND 84,000 80,000 76,000


FIXTURE

A13201 Furniture and Fixture 84,000 80,000 76,000

A137 TOTAL COMPUTER EQUIPMENT 103,000 150,000 108,000

A13701 Hardware 50,000 63,000 50,000


A13702 Software 25,000 41,000 30,000
A13703 I.T. Equipment 28,000 46,000 28,000

_______________________________________________________________________________
Chief Engineer (Planning and Review) 60,162,000 59,054,000 82,006,000
_______________________________________________________________________________
193

PC21009 (009)
IRRIGATION AND LAND RECLAMATION
_______________________________________________________________________________
042201 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0422 IRRIGATION
042201 ADMINISTRATION

LQ4028 Superintending Engineers

A01 TOTAL EMPLOYEES RELATED EXPENSES. 280,858,000 260,348,000 284,560,000

A011 TOTAL PAY 908 908 147,853,000 125,946,000 139,140,000

A011-1 TOTAL PAY OF OFFICERS 102 102 43,849,000 38,364,000 42,312,000

A01101 Total Basic Pay of Officers 102 102 43,767,000 42,231,000

S290-M Superintending Engineer (BPS-19) 31 31 20,949,000 20,504,000

E085-M Executive Engineer (BPS-18) 1 1 593,000 573,000

A142-M Assistant Design Engineer (BPS-17) 2 2 637,000 838,000

A184-M Assistant Executive (BPS-17) 1 1 345,000 352,000


Engineer

G043-M Geologist (BPS-17) 1 1 240,000 225,000

S260-M Sub Divisional Officer (BPS-17) 1 1 402,000 390,000

S403-M Senior Cad Officer (BPS-17) 1 1 270,000 253,000

C117-M Circle Head Draftsman (BPS-16) 33 33 10,307,000 9,762,000

S282-M Superintendent (BPS-16) 31 31 10,024,000 9,334,000

A01102 Personal pay 78,000 70,000 80,000


A01103 Special Pay 4,000 1,000
A01150 Others 38,294,000
001 Pay of Officers (R.E.) 38,294,000

A011-2 TOTAL PAY OF OTHER STAFF 806 806 104,004,000 87,582,000 96,828,000

A01151 Total Basic Pay of Other Staff 806 806 102,431,000 96,027,000

A097-M Assistant (BPS-14) 2 2 508,000 484,000

H024-M Head Clerk (BPS-14) 26 26 6,819,000 6,106,000

S216-M Stenographer (BPS-14) 30 30 6,194,000 5,720,000

D163-M Divisional Head Draftsman (BPS-13) 3 3 639,000 598,000

C173-M Computer Operator (BPS-12) 3 3 460,000 311,000

C291-M Cad Operator (BPS-12) 2 2 172,000 172,000

S216-M Stenographer (BPS-12) 4 4 520,000 531,000


194

PC21009 (009)
IRRIGATION AND LAND RECLAMATION
_______________________________________________________________________________
042201 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0422 IRRIGATION
042201 ADMINISTRATION

LQ4028 Superintending Engineers

A011-M Accounts Clerk (BPS-11) 50 50 11,041,000 10,218,000

C173-M Computer Operator (BPS-11) 2 2 161,000 161,000

C291-M Cad Operator (BPS-11) 2 2 367,000 330,000

D222-M Draftsman (BPS-11) 65 65 8,612,000 9,397,000

S210-M Statistical Investigator (BPS-11) 1 1 90,000 78,000

S262-M Sub Engineer (BPS-11) 2 2 292,000 174,000

A011-M Accounts Clerk (BPS-09) 1 1 215,000 198,000

H052-M Head Signaller (BPS-09) 1 1 196,000 180,000

S078-M Senior Clerk (BPS-09) 5 5 1,003,000 968,000

S258-M Sub Divisional Clerk (BPS-09) 26 26 4,827,000 4,398,000

A134-M Assistant Clerk (BPS-07) 10 10 1,174,000 1,375,000


(Including Auditors)

C134-F Clerk (BPS-07) 2 3 273,000 323,000

C134-M Clerk (BPS-07) 156 155 18,513,000 17,225,000

C173-M Computer Operator (BPS-07) 1 1 72,000 72,000

J019-M Junior Clerk (BPS-07) 6 6 665,000 646,000

A076-M Apprentice Signaler (BPS-05) 1 1 67,000 60,000

P051-M Photo Stat Machine (BPS-05) 1 1 172,000 155,000


Operator

S163-M Signaller (BPS-05) 14 14 1,538,000 1,536,000

T033-M Telephone Attendant (BPS-05) 3 3 228,000 207,000

T061-F Tracer (BPS-05) 1 1 95,000 88,000

T061-M Tracer (BPS-05) 64 64 5,952,000 5,475,000

W048-M Wireless Operator (BPS-05) 2 2 224,000 204,000

D186-M Driver (BPS-04) 22 22 2,842,000 2,509,000

D003-M Daftri (BPS-03) 1 1 60,000 60,000

D003-M Daftri (BPS-02) 27 27 2,756,000 2,607,000

D201-M Duplicating Machine (BPS-02) 1 1 96,000 94,000


Operator

F023-M Ferro Printer (BPS-02) 1 1 117,000 107,000


195

PC21009 (009)
IRRIGATION AND LAND RECLAMATION
_______________________________________________________________________________
042201 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0422 IRRIGATION
042201 ADMINISTRATION

LQ4028 Superintending Engineers

B004-M Bahishti (BPS-01) 6 6 496,000 459,000

B011-M Barkandaz (BPS-01) 1 1 59,000 59,000

B019-M Beldar (BPS-01) 6 6 635,000 556,000

C112-M Chowkidar (BPS-01) 31 31 3,046,000 2,720,000

C435-M Canal Guard (BPS-01) 13 13 939,000 797,000

D002-M Dafadar (BPS-01) 1 1 59,000 59,000

D011-M Dak Runner (BPS-01) 20 20 1,954,000 1,833,000

F023-M Ferro Printer (BPS-01) 1 1 60,000 61,000

M019-M Mali (BPS-01) 13 13 1,087,000 1,031,000

N006-M Naib Qasid (BPS-01) 141 141 13,711,000 12,467,000

R096-M Revenue Naib Qasid (BPS-01) 1 1 59,000 53,000

S044-M Seasonal Telephone Peon (BPS-01) 5 5 456,000 413,000

S311-F Sanitary Worker (BPS-01) 5 5 595,000 568,000

S311-M Sanitary Worker (BPS-01) 24 24 2,315,000 2,184,000

A01152 Personal pay 175,000 405,000 400,000


A01156 Total Pay of contract staff 1,398,000 591,000 400,000

A01170 Others 86,586,000 1,000


000 Others 1,000
001 Pay of Other Staff (R.E.) 86,586,000

A012 TOTAL ALLOWANCES 133,005,000 134,402,000 145,420,000

A012-1 TOTAL REGULAR ALLOWANCES 132,955,000 133,627,000 145,170,000

A01202 House Rent Allowance 11,548,000 9,068,000 10,016,000


A01203 Conveyance Allowance 16,446,000 16,635,000 19,445,000
A01207 Washing Allowance 21,000 7,000 6,000
A0120D Integrated Allowance 822,000 696,000 761,000
A0120Q Fixed Daily Allowance 11,000 23,000 18,000
A0120X Ad - hoc Allowance - 2010 39,150,000 34,452,000 37,233,000
A01216 Qualification Allowance 30,000
A01217 Medical Allowance 11,934,000 11,497,000 13,031,000
A0121A Adhoc Relief Allowance 2011 11,921,000 10,309,000 12,830,000
196

PC21009 (009)
IRRIGATION AND LAND RECLAMATION
_______________________________________________________________________________
042201 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0422 IRRIGATION
042201 ADMINISTRATION

LQ4028 Superintending Engineers

A0121M Adhoc Relief Allowance - 2012 25,980,000 24,182,000 27,000,000


A0121T Adhoc Relief Allowance 2013 13,941,000 12,347,000 14,006,000
A0121Z Adhoc Relief Allowance - 2014 12,989,000 9,006,000
A01224 Entertainment Allowance 157,000 143,000 162,000
A01239 Special Allowance 1,000
A01243 Special travelling allowance 18,000
A01244 Adhoc Relief 1,000
A01270 Others 1,024,000 1,261,000 1,624,000
001 Others 24,000
027 Personal Allowance 100,000
037 30% Social Security Benefit in lieu of Pension to the Contract Employees 1,000,000 1,261,000 1,500,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 50,000 775,000 250,000

A01273 Honoraria 30,000 664,000 150,000


000 Honoraria 30,000 664,000 150,000
A01274 Medical Charges 20,000 111,000 100,000

A03 TOTAL OPERATING EXPENSES 40,313,000 38,748,000 41,654,000

A032 TOTAL COMMUNICATIONS 4,508,000 3,729,000 3,739,000

A03201 Postage and Telegraph 215,000 203,000 207,000


A03202 Telephone and Trunk Call 4,293,000 3,526,000 3,532,000

A033 TOTAL UTILITIES 7,693,000 6,822,000 6,946,000

A03301 Gas 409,000 443,000 750,000


A03302 Water 17,000 37,000 35,000
A03303 Electricity 6,976,000 6,111,000 5,805,000
001 Electricity 6,876,000 6,111,000 5,805,000
A03304 Hot and Cold Weather Charges 291,000 231,000 356,000

A034 TOTAL OCCUPANCY COSTS 27,000 101,000 100,000

A03407 Rates and Taxes 27,000 101,000 100,000

A038 TOTAL TRAVEL & 23,917,000 24,458,000 26,373,000


TRANSPORTATION
197

PC21009 (009)
IRRIGATION AND LAND RECLAMATION
_______________________________________________________________________________
042201 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0422 IRRIGATION
042201 ADMINISTRATION

LQ4028 Superintending Engineers

A03805 Travelling Allowance 6,725,000 8,406,000 8,125,000


A03806 Transportation of Goods 23,000 17,000 6,000
A03807 P.O.L Charges 17,159,000 16,027,000 18,225,000
A03808 Conveyance Charges 10,000 8,000 17,000

A039 TOTAL GENERAL 4,168,000 3,638,000 4,496,000

A03901 Stationery 2,968,000 2,356,000 3,030,000


A03902 Printing and Publication 330,000 379,000 356,000
001 Printing and Publications 325,000 379,000 356,000
A03905 Newspapers Periodicals and Books 192,000 202,000 200,000
001 News Papers, Periodicals & Books 187,000 202,000 200,000
A03906 Uniforms and Protective Clothing 179,000 204,000 204,000
A03907 Advertising & Publicity 80,000 25,000 31,000
001 Advertising & Publicity 75,000 25,000 31,000
A03917 Law Charges 1,000 6,000
A03918 Exhibitions, Fairs & Other 20,000 22,000 20,000
National Celebrations
A03919 Payments to Others for Service 2,000 2,000 2,000
Rendered
A03942 Cost of Other Stores 94,000 107,000 125,000
001 Cost of Other Stores 94,000 107,000 125,000
A03955 Computer Stationary 38,000 61,000 112,000
A03970 Others 264,000 280,000 410,000
001 Others 264,000 280,000 410,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 201,000 9,825,000 7,172,000

A041 TOTAL PENSION 201,000 9,825,000 7,172,000

A04114 Superannuation Encashment Of L.P.R 201,000 9,825,000 7,172,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 1,000,000 1,308,000 2,001,000

A052 TOTAL GRANTS-DOMESTIC 1,000,000 1,308,000 2,001,000

A05216 Fin. Assis. to the families of 1,000,000 1,308,000 2,000,000


G. Serv. who expire
001 Fin. Assis. to the families of the persons who expires during service. 1,000,000 1,308,000 2,000,000
A05270 To Others 1,000
198

PC21009 (009)
IRRIGATION AND LAND RECLAMATION
_______________________________________________________________________________
042201 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0422 IRRIGATION
042201 ADMINISTRATION

LQ4028 Superintending Engineers

001 Others 1,000

A09 TOTAL PHYSICAL ASSETS 253,000 345,000 305,000

A092 TOTAL COMPUTER EQUIPMENT 253,000 345,000 255,000

A09201 Hardware 209,000 262,000 200,000


A09202 Software 5,000
A09203 I.T. Equipment 44,000 83,000 50,000

A097 TOTAL PURCHASE FURNITURE 50,000


& FIXTURE

A09701 Purchase of Furniture and Fixture 50,000

A13 TOTAL REPAIRS AND MAINTENANCE 6,974,000 7,366,000 9,090,000

A130 TOTAL TRANSPORT 5,550,000 5,060,000 7,050,000

A13001 Transport 5,550,000 5,060,000 7,050,000

A131 TOTAL MACHINERY AND 625,000 1,054,000 830,000


EQUIPMENT

A13101 Machinery and Equipment 625,000 1,054,000 830,000

A132 TOTAL FURNITURE AND 385,000 514,000 530,000


FIXTURE

A13201 Furniture and Fixture 385,000 514,000 530,000

A137 TOTAL COMPUTER EQUIPMENT 414,000 738,000 680,000

A13701 Hardware 335,000 513,000 508,000


A13702 Software 22,000 50,000 33,000
A13703 I.T. Equipment 57,000 175,000 139,000

_______________________________________________________________________________
Superintending Engineers 329,599,000 317,940,000 344,782,000
_______________________________________________________________________________
199

PC21009 (009)
IRRIGATION AND LAND RECLAMATION
_______________________________________________________________________________
042202 IRRIGATION DAMS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0422 IRRIGATION
042202 IRRIGATION DAMS

LQ4038 Irrigation Dams

A01 TOTAL EMPLOYEES RELATED EXPENSES. 96,514,000 89,610,000 111,208,000

A011 TOTAL PAY 563 564 53,889,000 41,075,000 52,972,000

A011-1 TOTAL PAY OF OFFICERS 17 17 6,168,000 5,701,000 6,371,000

A01101 Total Basic Pay of Officers 17 17 6,138,000 6,300,000

E085-M Executive Engineer (BPS-18) 3 3 1,775,000 1,687,000

A179-M Assistant Engineer (BPS-17) 3 3 1,090,000 1,163,000

D269-M Divisional Accounts (BPS-17) 3 3 1,178,000 876,000


Officer

S260-M Sub Divisional Officer (BPS-17) 8 8 2,095,000 2,574,000

A01102 Personal pay 30,000 38,000 60,000


A01105 Qualification Pay 15,000 11,000
A01150 Others 5,648,000
001 Pay of Officers (R.E.) 5,648,000

A011-2 TOTAL PAY OF OTHER STAFF 546 547 47,721,000 35,374,000 46,601,000

A01151 Total Basic Pay of Other Staff 546 547 46,646,000 44,511,000

H024-M Head Clerk (BPS-14) 3 3 675,000 705,000

D158-M Divisional Head (BPS-13) 3 3 550,000 667,000


Draftsman

A011-M Accounts Clerk (BPS-11) 4 4 735,000 510,000

S262-M Sub Engineer (BPS-11) 28 28 3,501,000 3,952,000

D222-M Draftsman (BPS-10) 3 3 385,000 341,000

F073-M Foreman Grade-I (BPS-09) 2 2 368,000 328,000

K016-M Khatib Imam Masjid (BPS-09) 1 158,000

S268-M Sub-Divisional Clerk (BPS-09) 11 11 1,703,000 1,870,000

A134-F Assistant Clerk (BPS-07) 1 79,000


(Including Auditors)

A134-M Assistant Clerk (BPS-07) 25 24 2,191,000 2,255,000


(Including Auditors)
200

PC21009 (009)
IRRIGATION AND LAND RECLAMATION
_______________________________________________________________________________
042202 IRRIGATION DAMS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0422 IRRIGATION
042202 IRRIGATION DAMS

LQ4038 Irrigation Dams

A285-M Assistant Vernacular (BPS-07) 1 1 158,000 138,000


Clerk

L101-M Log Book Clerk (BPS-07) 1 1 156,000 139,000

S062-M Security Sergeant (BPS-06) 2 2 206,000 181,000

E034-M Electrician (BPS-05) 2 2 418,000 256,000

L083-M Lineman (BPS-05) 2 2 130,000 113,000

M005-M Machine Operator (BPS-05) 1 1 176,000 155,000

P027-M Patwari (BPS-05) 2 2 282,000 250,000

S240-M Store Coolie (BPS-05) 3 3 216,000 193,000

S307-M Surveyor (BPS-05) 2 2 250,000 117,000

T061-M Tracer (BPS-05) 4 4 330,000 289,000

W047-M Wireless Mechanic (BPS-05) 1 1 65,000 56,000

W048-M Wireless Operator (BPS-05) 7 7 576,000 498,000

D186-M Driver (BPS-04) 13 13 1,340,000 1,267,000

M065-M Mechanic (BPS-04) 2 2 309,000 275,000

M053-M Mason Mistri (BPS-03) 3 3 434,000 389,000

P095-M Plumber (BPS-03) 2 2 250,000 167,000

A090-M Artificer (BPS-02) 2 2 175,000 160,000

E009-M Earth Work Mistri (BPS-02) 3 3 367,000 324,000

F053-M Fitter (BPS-02) 2 2 200,000 176,000

H041-M Head Mali (BPS-02) 1 1 120,000 104,000

M057-M Mate (BPS-02) 13 13 1,084,000 1,109,000

P192-M Pump Driver (BPS-02) 10 10 1,008,000 816,000

S171-M Skilled Jamadar (BPS-02) 1 1 59,000 51,000

S243-M Store Munshi (BPS-02) 1 1 172,000 153,000

T101-M Tubewell Operator (BPS-02) 6 6 565,000 589,000

B019-M Beldar (BPS-01) 71 71 4,625,000 4,899,000

B021-M Beldars Gagmen-Cum-Petrol (BPS-01) 118 118 9,106,000 7,823,000

B054-M Boatman (BPS-01) 18 18 1,040,000 1,006,000


201

PC21009 (009)
IRRIGATION AND LAND RECLAMATION
_______________________________________________________________________________
042202 IRRIGATION DAMS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0422 IRRIGATION
042202 IRRIGATION DAMS

LQ4038 Irrigation Dams

C112-M Chowkidar (BPS-01) 45 45 3,167,000 3,288,000

C130-M Cleaner (BPS-01) 1 1 117,000 104,000

C235-M Chowkidar-Cum-Cook (BPS-01) 1 1 58,000 50,000

C435-M Canal Guard (BPS-01) 16 16 1,037,000 865,000

D011-M Dak Runner (BPS-01) 1 1 109,000 100,000

M019-M Mali (BPS-01) 15 15 1,484,000 1,322,000

M021-M Mali Beldar (BPS-01) 40 40 2,207,000 2,149,000

M171-M Motor Launch Driver (BPS-01) 1 1 120,000 119,000

N006-M Naib Qasid (BPS-01) 21 21 1,854,000 1,642,000

R040-M Regulation Beldar (BPS-01) 4 4 407,000 375,000

S059-M Security Guard (BPS-01) 8 8 520,000 454,000

S311-F Sanitary Worker (BPS-01) 5 5 432,000 382,000

S311-M Sanitary Worker (BPS-01) 15 15 1,209,000 1,103,000

A01152 Personal pay 75,000 135,000 90,000


A01156 Total Pay of contract staff 1,000,000 1,833,000 2,000,000

A01170 Others 33,406,000


001 Pay of Other Staff (R.E.) 33,406,000

A012 TOTAL ALLOWANCES 42,625,000 48,535,000 58,236,000

A012-1 TOTAL REGULAR ALLOWANCES 42,625,000 48,535,000 58,226,000

A01202 House Rent Allowance 5,486,000 2,937,000 3,966,000


A01203 Conveyance Allowance 7,900,000 7,617,000 8,300,000
A0120D Integrated Allowance 214,000 161,000 218,000
A0120P Adhoc Relief 2009 20,000
A0120Q Fixed Daily Allowance 42,000
A0120X Ad - hoc Allowance - 2010 2,771,000 10,993,000 14,446,000
A01217 Medical Allowance 6,888,000 4,941,000 5,988,000
A0121A Adhoc Relief Allowance 2011 4,358,000 3,497,000 4,558,000
A0121M Adhoc Relief Allowance - 2012 9,967,000 8,114,000 10,196,000
A0121Q Audit & Accounts Allowance 80,000
A0121T Adhoc Relief Allowance 2013 4,641,000 4,102,000 5,110,000
A0121Z Adhoc Relief Allowance - 2014 4,649,000 3,610,000
202

PC21009 (009)
IRRIGATION AND LAND RECLAMATION
_______________________________________________________________________________
042202 IRRIGATION DAMS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0422 IRRIGATION
042202 IRRIGATION DAMS

LQ4038 Irrigation Dams

A01242 Consolidation Travelling Allowance 22,000


A01270 Others 400,000 1,524,000 1,670,000
027 Personal Allowance 70,000
037 30% Social Security Benefit in lieu of Pension to the Contract Employees 400,000 1,524,000 1,600,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 10,000

A01274 Medical Charges 10,000

A03 TOTAL OPERATING EXPENSES 15,223,000 13,896,000 17,775,000

A032 TOTAL COMMUNICATIONS 555,000 618,000 650,000

A03201 Postage and Telegraph 40,000 53,000 100,000


A03202 Telephone and Trunk Call 515,000 565,000 550,000

A033 TOTAL UTILITIES 2,547,000 2,853,000 4,910,000

A03301 Gas 334,000 348,000 400,000


A03303 Electricity 2,200,000 2,474,000 4,500,000
001 Electricity 2,200,000 2,474,000 4,500,000
A03304 Hot and Cold Weather Charges 13,000 31,000 10,000

A038 TOTAL TRAVEL & 11,303,000 9,638,000 11,200,000


TRANSPORTATION

A03805 Travelling Allowance 3,300,000 3,422,000 3,500,000


A03807 P.O.L Charges 8,003,000 6,216,000 7,700,000

A039 TOTAL GENERAL 818,000 787,000 1,015,000

A03901 Stationery 369,000 284,000 450,000


A03905 Newspapers Periodicals and Books 23,000 15,000 25,000
001 News Papers, Periodicals & Books 23,000 15,000 25,000
A03906 Uniforms and Protective Clothing 63,000 44,000 60,000
A03907 Advertising & Publicity 248,000 339,000 400,000
001 Advertising & Publicity 248,000 339,000 400,000
A03917 Law Charges 60,000 39,000 30,000
A03970 Others 55,000 66,000 50,000
001 Others 55,000 66,000 50,000
203

PC21009 (009)
IRRIGATION AND LAND RECLAMATION
_______________________________________________________________________________
042202 IRRIGATION DAMS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0422 IRRIGATION
042202 IRRIGATION DAMS

LQ4038 Irrigation Dams

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 324,000 1,964,000

A041 TOTAL PENSION 1,000 324,000 1,964,000

A04114 Superannuation Encashment Of L.P.R 1,000 324,000 1,964,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 500,000 800,000

A052 TOTAL GRANTS-DOMESTIC 500,000 800,000

A05216 Fin. Assis. to the families of 500,000 800,000


G. Serv. who expire
001 Fin. Assis. to the families of the persons who expires during service. 500,000 800,000

A13 TOTAL REPAIRS AND MAINTENANCE 31,388,000 39,501,000 34,440,000

A130 TOTAL TRANSPORT 2,945,000 2,278,000 2,900,000

A13001 Transport 2,945,000 2,278,000 2,900,000

A133 TOTAL BUILDINGS AND 3,000 2,538,000 3,100,000


STRUCTURE

A13301 Office Buildings 1,000 350,000 700,000


001 Office Buildings 1,000 350,000 700,000
A13302 Residential Buildings 1,000 875,000 1,700,000
A13303 Other Buildings 1,000 1,313,000 700,000
001 Other Buildings 1,000 1,313,000 700,000

A134 TOTAL IRRIGATION WORKS 28,440,000 34,685,000 28,440,000

A13470 Others 28,440,000 34,685,000 28,440,000


001 Others 34,685,000
003 Misriot Dam 164,000 164,000
004 Sippala Dam 78,000 78,000
006 Ratti Kassi Dam 130,000 130,000
007 Dungi Dam 178,000 178,000
008 Dhok Tahlian Dam 1,000,000 1,000,000
009 Qibla Bandi Dam 112,000 112,000
204

PC21009 (009)
IRRIGATION AND LAND RECLAMATION
_______________________________________________________________________________
042202 IRRIGATION DAMS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0422 IRRIGATION
042202 IRRIGATION DAMS

LQ4038 Irrigation Dams

010 Kanjour Dam 200,000 200,000


011 Walana Dam 200,000 200,000
012 Gurabh Dam 292,000 292,000
013 Nirali Dam 192,000 192,000
014 Dhurnal Dam 212,000 212,000
015 Channi Bor Dam 200,000 200,000
016 Khokherzer Dam 310,000 310,000
017 Garat Dam 212,000 212,000
018 Rawal Dam 2,995,000 2,995,000
019 Namal Dam 1,112,000 1,112,000
020 Surlah Dam 645,000 645,000
021 Khasala Dam 225,000 225,000
022 Shahpur Dam 1,330,000 1,330,000
023 Mirwal Dam 345,000 345,000
024 Dhok Sanday Mar Dam 228,000 228,000
025 Jabbi Dam 1,355,000 1,355,000
026 Bhugtal Dam 500,000 500,000
027 Nikka Dam 500,000 500,000
028 Dhok Qutab Din Dam 615,000 615,000
029 Kot Raja Dam 990,000 990,000
030 Jammer Gal Dam 845,000 845,000
031 Khanpur Dam Channel 492,000 492,000
032 Tainpure Dam 2,070,000 2,070,000
033 Jawa Dam 550,000 550,000
034 Shakar Dara Dam 1,985,000 1,985,000
035 Pira Fatehal Dam 2,596,000 2,596,000
097 Block Allocation 5,582,000 5,582,000

_______________________________________________________________________________
Irrigation Dams 143,626,000 143,331,000 166,187,000
_______________________________________________________________________________
205

PC21009 (009)
IRRIGATION AND LAND RECLAMATION
_______________________________________________________________________________
042203 CANAL IRRIGATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0422 IRRIGATION
042203 CANAL IRRIGATION

LQ4029 Canal Irrigation (Executive)

A01 TOTAL EMPLOYEES RELATED EXPENSES. 4,184,540,000 3,626,057,000 4,184,941,000

A011 TOTAL PAY 20376 20426 2,185,890,000 1,680,407,000 1,998,191,000

A011-1 TOTAL PAY OF OFFICERS 390 390 142,599,000 112,210,000 132,121,000

A01101 Total Basic Pay of Officers 390 390 140,098,000 130,594,000

E085-M Executive Engineer (BPS-18) 76 76 42,908,000 39,421,000

A184-M Assistant Executive (BPS-17) 3 3 1,091,000 984,000


Engineer

D269-M Divisional Accounts (BPS-17) 77 77 22,554,000 23,056,000


Officer

H045-F Head Mistress (BPS-17) 1 1 201,000 184,000

S260-M Sub Divisional Officer (BPS-17) 226 226 71,471,000 65,024,000

D269-M Divisional Accounts (BPS-16) 7 7 1,873,000 1,925,000


Officer

A01102 Personal pay 432,000 1,152,000 800,000


A01103 Special Pay 6,000 23,000 7,000
A01105 Qualification Pay 30,000 330,000 220,000
A01106 Total Pay of contract staff 2,033,000 599,000 500,000

A01150 Others 110,106,000


001 Pay of Officers (R.E.) 110,106,000

A011-2 TOTAL PAY OF OTHER STAFF 19986 20036 2,043,291,000 1,568,197,000 1,866,070,000

A01151 Total Basic Pay of Other Staff 19986 20036 2,030,955,000 1,855,398,000

H024-M Head Clerk (BPS-14) 73 73 18,596,000 17,401,000

S216-M Stenographer (BPS-14) 5 5 941,000 910,000

Z001-M Zilladar (BPS-14) 1 130,000

D158-M Divisional Head (BPS-13) 74 74 16,434,000 15,459,000


Draftsman

C173-M Computer Operator (BPS-12) 1 2 88,000 175,000

C291-M Cad Operator (BPS-12) 11 10 1,347,000 1,259,000

S216-M Stenographer (BPS-12) 1 1 87,000 87,000


206

PC21009 (009)
IRRIGATION AND LAND RECLAMATION
_______________________________________________________________________________
042203 CANAL IRRIGATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0422 IRRIGATION
042203 CANAL IRRIGATION

LQ4029 Canal Irrigation (Executive)

A011-M Accounts Clerk (BPS-11) 141 141 30,460,000 28,384,000

C173-M Computer Operator (BPS-11) 17 17 1,752,000 1,698,000

D222-M Draftsman (BPS-11) 90 90 13,159,000 12,328,000

F073-M Foreman Grade-I (BPS-11) 18 18 2,721,000 2,539,000

H024-M Head Clerk (BPS-11) 1 1 283,000 290,000

H061-M Head Vernacular Clerk (BPS-11) 1 1 165,000 165,000

K016-M Khatib Imam Masjid (BPS-11) 36 36 4,183,000 3,788,000

S164-M Silt Analyst (BPS-11) 10 10 1,511,000 1,438,000

S262-M Sub Engineer (BPS-11) 935 939 149,260,000 142,339,000

F073-M Foreman Grade-I (BPS-10) 1 125,000

H061-M Head Vernacular Clerk (BPS-10) 1 1 191,000 196,000

A011-M Accounts Clerk (BPS-09) 10 10 2,151,000 2,197,000

A096-M Assessment Clerk (BPS-09) 2 2 378,000 346,000

G041-M Generator Operator (BPS-09) 1 1 120,000 111,000

H052-M Head Signaller (BPS-09) 20 20 3,449,000 2,998,000

S268-M Sub-Divisional Clerk (BPS-09) 209 209 38,600,000 34,894,000

A134-F Assistant Clerk (BPS-07) 3 5 293,000 343,000


(Including Auditors)

A134-M Assistant Clerk (BPS-07) 548 545 67,765,000 63,206,000


(Including Auditors)

A285-M Assistant Vernacular (BPS-07) 1 75,000


Clerk

A374-M Assistant Assessment (BPS-07) 1 76,000


Clerk

C173-M Computer Operator (BPS-07) 1 1 72,000 72,000

H013-M Havaldar (BPS-07) 1 1 158,000 145,000

J019-M Junior Clerk (BPS-07) 12 12 1,485,000 1,520,000

P027-M Patwari (BPS-07) 6 454,000

S102-F Senior Mistress (BPS-07) 1 1 72,000 73,000

S117-M Senior Storekeeper (BPS-07) 1 1 72,000 65,000


207

PC21009 (009)
IRRIGATION AND LAND RECLAMATION
_______________________________________________________________________________
042203 CANAL IRRIGATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0422 IRRIGATION
042203 CANAL IRRIGATION

LQ4029 Canal Irrigation (Executive)

S268-M Sub-Divisional Clerk (BPS-07) 5 5 1,273,000 937,000

T093-M Truck Driver (BPS-07) 1 1 188,000 173,000

E034-M Electrician (BPS-06) 1 2 69,000 155,000

F053-M Fitter (BPS-06) 1 101,000

S153-M Shift Incharge (BPS-06) 3 3 492,000 455,000

W034-M Welder (BPS-06) 3 3 595,000 546,000

A076-M Apprentice Signaler (BPS-05) 23 23 1,755,000 1,520,000

A271-M Assistant Storekeeper (BPS-05) 1 1 117,000 108,000

A374-M Assistant Assessment (BPS-05) 1 1 168,000 171,000


Clerk

C022-M Captain Motor Launch (BPS-05) 3 3 376,000 305,000

C125-M Civil Station Mistri (BPS-05) 1 1 64,000 1,000

C158-M Complaint Clerk (BPS-05) 2 2 325,000 308,000

E034-M Electrician (BPS-05) 107 107 15,768,000 14,252,000

I029-M Inspector Overnight (BPS-05) 1 1 122,000 115,000


Petrol

J019-M Junior Clerk (BPS-05) 3 3 331,000 267,000

J033-F Junior Mistress (BPS-05) 5 5 1,184,000 1,091,000

K010-M Khadim Masjid (BPS-05) 4 4 427,000 391,000

L006-M Laboratory Attendant (BPS-05) 11 11 963,000 945,000

L083-M Lineman (BPS-05) 28 28 3,663,000 3,296,000

M065-M Mechanic (BPS-05) 15 15 1,990,000 1,825,000

M121-M Meter Reader (BPS-05) 3 3 363,000 334,000

M144-M Mistri (BPS-05) 4 4 397,000 361,000

M178-M Moulder (BPS-05) 1 1 68,000 123,000

O028-M Operator (BPS-05) 3 3 449,000 414,000

P009-M Painter (BPS-05) 6 6 765,000 721,000

S059-M Security Guard (BPS-05) 5 5 405,000 333,000

S062-M Security Sergeant (BPS-05) 2 2 287,000 246,000

S163-M Signaller (BPS-05) 450 450 53,220,000 47,928,000


208

PC21009 (009)
IRRIGATION AND LAND RECLAMATION
_______________________________________________________________________________
042203 CANAL IRRIGATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0422 IRRIGATION
042203 CANAL IRRIGATION

LQ4029 Canal Irrigation (Executive)

S166-M Silt Observer (BPS-05) 6 6 723,000 696,000

S240-M Store Coolie (BPS-05) 1 1 123,000 55,000

S250-F Store Keeper (BPS-05) 2 1 212,000 95,000

S250-M Store Keeper (BPS-05) 25 26 2,919,000 2,786,000

S307-M Surveyor (BPS-05) 1 1 158,000 142,000

S369-M Sub Divisional Reader (BPS-05) 1 1 185,000 175,000

T033-F Telephone Attendant (BPS-05) 1 1 66,000 61,000

T033-M Telephone Attendant (BPS-05) 140 140 15,362,000 14,042,000

T036-M Telephone Operator (BPS-05) 16 16 1,250,000 1,385,000

T061-F Tracer (BPS-05) 1 1 79,000 63,000

T061-M Tracer (BPS-05) 106 106 11,160,000 10,685,000

W046-M Wire Messenger (BPS-05) 1 1 120,000 108,000

W048-M Wireless Operator (BPS-05) 14 14 1,613,000 1,393,000

A090-M Artificer (BPS-04) 170 170 19,664,000 17,395,000

D133-M Discharge Mistri (BPS-04) 5 5 530,000 433,000

D186-M Driver (BPS-04) 141 141 18,160,000 15,916,000

E009-M Earth Work Mistri (BPS-04) 10 11 665,000 748,000

E031-M Electrical Motor Driver (BPS-04) 6 6 808,000 750,000

E054-M Engine Driver (BPS-04) 11 11 1,044,000 1,027,000

J006-M Jeep Driver (BPS-04) 50 50 6,706,000 5,956,000

M171-M Motor Launch Driver (BPS-04) 8 8 653,000 769,000

A090-M Artificer (BPS-03) 1 1 67,000 64,000

A289-M Assistant Wireman (BPS-03) 3 3 311,000 289,000

D017-M Darogha Arboriculture (BPS-03) 1 1 158,000 142,000

E009-M Earth Work Mistri (BPS-03) 466 466 54,334,000 51,778,000

K013-M Khansama (BPS-03) 1 1 127,000 119,000

P092-M Plate Layer (BPS-03) 1 1 60,000 54,000

P095-M Plumber (BPS-03) 1 1 111,000 116,000


209

PC21009 (009)
IRRIGATION AND LAND RECLAMATION
_______________________________________________________________________________
042203 CANAL IRRIGATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0422 IRRIGATION
042203 CANAL IRRIGATION

LQ4029 Canal Irrigation (Executive)

P132-M Pressure Pipe Mistri (BPS-03) 5 5 608,000 535,000

P202-M Pump Driver/Tubewell (BPS-03) 6 386,000


Operator

S161-M Shunter Potter (BPS-03) 3 3 257,000 236,000

S185-M Sounding Mistry (BPS-03) 7 7 850,000 785,000

T103-M Turner (BPS-03) 7 7 869,000 801,000

W053-M Work Mistri (BPS-03) 1 1 62,000 53,000

E117-M Earth Work Mate (BPS-02) 657 657 72,826,000 62,020,000

F024-M Ferry Men (BPS-02) 3 3 289,000 267,000

G059-M Guage Reader (BPS-02) 94 96 9,417,000 8,714,000

G087-M Gauge Runner (BPS-02) 1 1 120,000 66,000

H021-M Head Boatman (BPS-02) 11 11 1,322,000 1,270,000

H023-M Head Chowkidar (BPS-02) 2 2 122,000 110,000

H034-M Head Gangeman (BPS-02) 13 13 1,271,000 1,132,000

H036-M Head Jamadar (BPS-02) 9 9 968,000 918,000

H041-M Head Mali (BPS-02) 35 35 3,731,000 3,251,000

H043-M Head Mate (BPS-02) 3 3 307,000 283,000

H056-M Head Sweeper (BPS-02) 3 3 180,000 217,000

H059-M Head Trollyman (BPS-02) 7 7 557,000 704,000

H066-M Head Work Mistri (BPS-02) 5 5 545,000 521,000

M053-M Mason Mistri (BPS-02) 33 33 3,417,000 3,164,000

M057-M Mate (BPS-02) 230 231 26,536,000 25,682,000

M147-M Moazzan (BPS-02) 2 2 160,000 150,000

M199-M Maint./Material/Sounding/ (BPS-02) 11 11 1,365,000 1,231,000

P035-M Permanent Way Mistry (BPS-02) 1 1 195,000 182,000

P123-M Power Plant Operator (BPS-02) 1 1 60,000 54,000

P202-M Pump Driver/Tubewell (BPS-02) 124 124 14,017,000 12,480,000


Operator

R041-M Regulation Jamadar (BPS-02) 38 38 3,813,000 3,203,000

S021-M Sanitary Jamadar (BPS-02) 5 5 1,023,000 445,000


210

PC21009 (009)
IRRIGATION AND LAND RECLAMATION
_______________________________________________________________________________
042203 CANAL IRRIGATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0422 IRRIGATION
042203 CANAL IRRIGATION

LQ4029 Canal Irrigation (Executive)

S037-M Seasonal Guage Reader (BPS-02) 46 46 2,760,000 2,528,000

S043-M Seasonal Telephone (BPS-02) 6 6 177,000 160,000


Attendant

S236-M Store Attendant (BPS-02) 4 4 350,000 326,000

S243-M Store Munshi (BPS-02) 1 1 132,000 122,000

T098-M Tubewell Driver (BPS-02) 13 13 1,553,000 1,341,000

W049-M Wireman (BPS-02) 4 4 421,000 381,000

A283-M Assistant Tube well (BPS-01) 2 2 237,000 108,000


Operator

B002-M Badargah (BPS-01) 14 14 1,495,000 913,000

B004-M Bahishti (BPS-01) 46 46 4,060,000 3,674,000

B011-M Barkandaz (BPS-01) 11 11 857,000 804,000

B015-M Bearer (BPS-01) 5 5 499,000 462,000

B019-M Beldar (BPS-01) 3870 3882 343,662,000 320,947,000

B021-M Beldars Gagmen-Cum-Petrol (BPS-01) 4072 4072 364,443,000 324,879,000

B022-M Beldars-Cum-Chowkidar (BPS-01) 8 8 796,000 753,000

B024-M Bellow Man (BPS-01) 2 2 235,000 216,000

B042-M Blacksmith (BPS-01) 9 9 1,211,000 1,119,000

B054-M Boatman (BPS-01) 79 79 7,029,000 5,707,000

B093-M Bullock Attendant (BPS-01) 88 88 8,173,000 7,529,000

B094-M Bullock Cartman (BPS-01) 72 72 7,341,000 6,474,000

C011-M Camel Man (BPS-01) 14 14 1,261,000 1,161,000

C027-M Carpenter (BPS-01) 5 5 598,000 545,000

C037-M Cartman (BPS-01) 6 6 536,000 455,000

C112-M Chowkidar (BPS-01) 771 773 70,662,000 63,508,000

C130-M Cleaner (BPS-01) 52 58 4,940,000 4,185,000

C193-M Cook (BPS-01) 12 12 1,082,000 937,000

C194-M Cook Bearer (BPS-01) 14 14 1,201,000 1,102,000

C195-M Coolie (BPS-01) 36 36 3,665,000 3,106,000


211

PC21009 (009)
IRRIGATION AND LAND RECLAMATION
_______________________________________________________________________________
042203 CANAL IRRIGATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0422 IRRIGATION
042203 CANAL IRRIGATION

LQ4029 Canal Irrigation (Executive)

C235-M Chowkidar-Cum-Cook (BPS-01) 150 150 13,767,000 12,346,000

C236-M Chowkidar Rest House (BPS-01) 22 22 1,724,000 1,590,000

C435-M Canal Guard (BPS-01) 501 501 42,372,000 36,728,000

D002-M Dafadar (BPS-01) 22 22 1,799,000 1,939,000

D011-M Dak Runner (BPS-01) 553 553 54,376,000 49,457,000

D093-M Dhobi (BPS-01) 1 1 118,000 106,000

D170-M Donkeyman (BPS-01) 3 3 261,000 240,000

D180-M Driller (BPS-01) 1 1 114,000 106,000

E028-M Electrical Cooli (BPS-01) 3 3 293,000 270,000

F021-M Ferro Coolie (BPS-01) 2 2 128,000 119,000

F023-M Ferro Printer (BPS-01) 5 5 539,000 500,000

F048-M Fireman (BPS-01) 2 2 242,000 221,000

F053-M Fitter (BPS-01) 28 28 3,547,000 3,992,000

F058-M Fitter Helper (BPS-01) 4 4 480,000 442,000

G005-M Gangman (BPS-01) 25 25 2,313,000 2,045,000

G008-M Garden Beldar (BPS-01) 56 56 4,239,000 4,813,000

G025-M Gatekeeper (BPS-01) 301 301 27,636,000 24,903,000

G054-M Greaser (BPS-01) 32 32 3,032,000 2,807,000

H005-M Hammerman (BPS-01) 7 7 865,000 733,000

H064-M Head Watcher (BPS-01) 1 1 120,000 115,000

H076-M Helper (BPS-01) 6 6 546,000 502,000

H077-M Helper Electrician (BPS-01) 3 3 325,000 307,000

J003-M Jamadar Railway (BPS-01) 1 1 134,000 121,000

K008-M Keyman (BPS-01) 6 6 512,000 474,000

L084-M Lineman Cooli (BPS-01) 5 5 450,000 409,000

M019-M Mali (BPS-01) 330 331 29,062,000 26,148,000

M021-M Mali Beldar (BPS-01) 103 103 8,936,000 8,075,000

M024-M Mali-Cum-Chowkidar (BPS-01) 275 275 24,780,000 23,151,000

M116-M Messenger (BPS-01) 1 1 122,000 108,000


212

PC21009 (009)
IRRIGATION AND LAND RECLAMATION
_______________________________________________________________________________
042203 CANAL IRRIGATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0422 IRRIGATION
042203 CANAL IRRIGATION

LQ4029 Canal Irrigation (Executive)

M170-M Motor Launch Attendant (BPS-01) 2 2 180,000 166,000

M186-M Mule Cart Attendant (BPS-01) 1 1 73,000 66,000

N003-M Naib Jamadar (BPS-01) 16 16 1,668,000 1,536,000

N006-F Naib Qasid (BPS-01) 1 1 2,093,000 63,000

N006-M Naib Qasid (BPS-01) 648 649 59,184,000 55,369,000

O017-M Oil Man (BPS-01) 9 9 583,000 482,000

P043-M Petrol Chowkidar (BPS-01) 6 6 443,000 403,000

P095-M Plumber (BPS-01) 44 44 5,336,000 4,693,000

P096-M Plumber Coolie (BPS-01) 1 1 122,000 115,000

R040-M Regulation Beldar (BPS-01) 1041 1043 91,001,000 81,335,000

R068-M Rest House Attendant (BPS-01) 1 1 122,000 110,000

R096-M Revenue Naib Qasid (BPS-01) 2 2 216,000 221,000

S059-M Security Guard (BPS-01) 13 13 1,002,000 1,019,000

S067-M Semi-Skilled Coolie (BPS-01) 2 2 157,000 142,000

S144-M Sewerage Cleaner (BPS-01) 1 1 119,000 110,000

S145-M Sewerageman (BPS-01) 9 9 710,000 645,000

S165-M Silt Cooli (BPS-01) 4 4 456,000 392,000

S169-M Skilled Coolie (BPS-01) 39 39 3,612,000 3,241,000

S238-M Store Chowkidar (BPS-01) 40 40 3,304,000 3,039,000

S240-M Store Coolie (BPS-01) 1 1 116,000 108,000

S311-F Sanitary Worker (BPS-01) 67 69 5,920,000 5,720,000

S311-M Sanitary Worker (BPS-01) 776 775 65,621,000 59,550,000

S313-M Switch Board Attendant (BPS-01) 9 9 1,306,000 1,201,000

T035-M Telephone Naib Qasid (BPS-01) 61 61 5,158,000 5,025,000

T091-M Trollyman (BPS-01) 18 18 1,980,000 1,793,000

T097-M Tubewell Cooli (BPS-01) 6 6 594,000 459,000

T101-M Tubewell Operator (BPS-01) 18 18 1,759,000 1,685,000

W105-M Weir Mistry (BPS-01) 1 1 142,000 132,000


213

PC21009 (009)
IRRIGATION AND LAND RECLAMATION
_______________________________________________________________________________
042203 CANAL IRRIGATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0422 IRRIGATION
042203 CANAL IRRIGATION

LQ4029 Canal Irrigation (Executive)

Y001-M Yoke Men (BPS-01) 21 21 1,898,000 1,559,000

A01152 Personal pay 3,001,000 7,158,000 6,502,000


A01153 Special Pay 5,000 257,000 88,000
A01155 Qualification Pay 5,000 18,000 10,000
A01156 Total Pay of contract staff 9,325,000 5,512,000 4,072,000

A01170 Others 1,555,252,000


001 Pay of Other Staff (R.E.) 1,555,252,000

A012 TOTAL ALLOWANCES 1,998,650,000 1,945,650,000 2,186,750,000

A012-1 TOTAL REGULAR ALLOWANCES 1,998,412,000 1,941,403,000 2,184,184,000

A01201 Senior Post Allowance 554,000 554,000


A01202 House Rent Allowance 173,855,000 142,885,000 174,712,000
A01203 Conveyance Allowance 308,494,000 297,845,000 359,314,000
A01205 Dearness Allowance 1,000
A01207 Washing Allowance 60,000 69,000 75,000
A01208 Dress Allowance 4,000 32,000 25,000
A01209 Special Additional Allowance 1,000
A0120D Integrated Allowance 6,222,000 5,257,000 6,213,000
A0120P Adhoc Relief 2009 1,000
A0120Q Fixed Daily Allowance 1,000,000 1,477,000 1,500,000
A0120X Ad - hoc Allowance - 2010 570,738,000 444,760,000 541,331,000
A01216 Qualification Allowance 50,000
A01217 Medical Allowance 204,498,000 197,358,000 226,028,000
A0121A Adhoc Relief Allowance 2011 164,244,000 136,638,000 167,109,000
A0121M Adhoc Relief Allowance - 2012 358,313,000 319,390,000 380,006,000
A0121Q Audit & Accounts Allowance 2,000,000
A0121T Adhoc Relief Allowance 2013 200,666,000 163,643,000 206,407,000
A0121Z Adhoc Relief Allowance - 2014 218,691,000 106,403,000
A01226 Computer Allowance 6,000 1,000
A01233 Unattractive Area Allowance 60,000
A01238 Charge Allowance 15,000
A01239 Special Allowance 25,000
A01242 Consolidation Travelling Allowance 75,000 147,000 250,000
A01244 Adhoc Relief 35,000
A01251 Mess Allowance 1,000
A01262 Special Relief Allowance 25,000
A01270 Others 10,237,000 12,657,000 12,042,000
214

PC21009 (009)
IRRIGATION AND LAND RECLAMATION
_______________________________________________________________________________
042203 CANAL IRRIGATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0422 IRRIGATION
042203 CANAL IRRIGATION

LQ4029 Canal Irrigation (Executive)

027 Personal Allowance 1,000


037 30% Social Security Benefit in lieu of Pension to the Contract Employees 10,237,000 12,657,000 12,041,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 238,000 4,247,000 2,566,000

A01273 Honoraria 52,000 1,800,000 55,000


000 Honoraria 52,000 1,800,000
A01274 Medical Charges 150,000 2,153,000 2,500,000
A01277 Contingent Paid Staff 25,000 168,000 10,000
A01278 Leave Salary 11,000 126,000 1,000

A03 TOTAL OPERATING EXPENSES 263,642,000 267,355,000 285,267,000

A032 TOTAL COMMUNICATIONS 11,363,000 10,714,000 9,831,000

A03201 Postage and Telegraph 634,000 534,000 518,000


A03202 Telephone and Trunk Call 10,685,000 10,138,000 9,268,000
A03203 Telex Teleprinter and Fax 44,000 42,000 45,000

A033 TOTAL UTILITIES 72,606,000 78,110,000 82,525,000

A03301 Gas 2,789,000 5,476,000 2,700,000


A03302 Water 83,000 166,000 340,000
A03303 Electricity 69,124,000 71,718,000 78,720,000
001 Electricity 68,464,000 71,718,000 78,720,000
A03304 Hot and Cold Weather Charges 610,000 750,000 765,000

A034 TOTAL OCCUPANCY COSTS 10,000 3,000 10,000

A03407 Rates and Taxes 10,000 3,000 10,000

A038 TOTAL TRAVEL & 156,454,000 162,553,000 169,477,000


TRANSPORTATION

A03805 Travelling Allowance 39,865,000 42,025,000 53,565,000


001 Travelling Allowance 200,000
A03806 Transportation of Goods 220,000 104,000 112,000
A03807 P.O.L Charges 116,369,000 120,424,000 115,800,000
215

PC21009 (009)
IRRIGATION AND LAND RECLAMATION
_______________________________________________________________________________
042203 CANAL IRRIGATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0422 IRRIGATION
042203 CANAL IRRIGATION

LQ4029 Canal Irrigation (Executive)

A039 TOTAL GENERAL 23,209,000 15,975,000 23,424,000

A03901 Stationery 3,740,000 4,671,000 4,700,000


A03902 Printing and Publication 1,150,000 1,537,000 1,300,000
001 Printing and Publications 850,000 1,537,000 1,300,000
A03905 Newspapers Periodicals and Books 280,000 327,000 223,000
001 News Papers, Periodicals & Books 270,000 327,000 223,000
A03906 Uniforms and Protective Clothing 852,000 1,172,000 810,000
A03907 Advertising & Publicity 2,000,000 2,101,000 3,600,000
001 Advertising & Publicity 1,900,000 2,101,000 3,600,000
A03917 Law Charges 378,000 556,000 5,548,000
A03918 Exhibitions, Fairs & Other 170,000 287,000 150,000
National Celebrations
A03919 Payments to Others for Service 10,011,000 1,681,000 10,000
Rendered
A03936 Foreign/Inland Training Course Fee 3,300,000 2,358,000 5,000,000
A03942 Cost of Other Stores 15,000
001 Cost of Other Stores 15,000
A03955 Computer Stationary 10,000
A03970 Others 1,328,000 1,285,000 2,058,000
001 Others 1,270,000 1,285,000 2,058,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 3,001,000 28,033,000 34,000,000

A041 TOTAL PENSION 3,001,000 28,033,000 34,000,000

A04114 Superannuation Encashment Of L.P.R 3,001,000 28,033,000 34,000,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 5,000,000 22,400,000 313,652,000

A052 TOTAL GRANTS-DOMESTIC 5,000,000 22,400,000 313,652,000

A05216 Fin. Assis. to the families of 5,000,000 16,100,000 20,000,000


G. Serv. who expire
001 Fin. Assis. to the families of the persons who expires during service. 5,000,000 16,100,000 20,000,000
A05270 To Others 6,300,000 293,652,000
001 Others 6,300,000 8,000,000
OB4 Block Allocation for Establishment of Risk Assessment Unit 285,652,000
216

PC21009 (009)
IRRIGATION AND LAND RECLAMATION
_______________________________________________________________________________
042203 CANAL IRRIGATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0422 IRRIGATION
042203 CANAL IRRIGATION

LQ4029 Canal Irrigation (Executive)

A09 TOTAL PHYSICAL ASSETS 915,000 1,501,000 1,087,000

A092 TOTAL COMPUTER EQUIPMENT 882,000 1,236,000 1,005,000

A09201 Hardware 750,000 884,000 800,000


A09202 Software 22,000 143,000 55,000
A09203 I.T. Equipment 110,000 209,000 150,000

A095 TOTAL PURCHASE OF 60,000


TRANSPORT

A09501 Transport 60,000

A097 TOTAL PURCHASE FURNITURE 33,000 265,000 22,000


& FIXTURE

A09701 Purchase of Furniture and Fixture 33,000 265,000 22,000

A13 TOTAL REPAIRS AND MAINTENANCE 3,375,836,000 2,288,042,000 2,773,991,000

A130 TOTAL TRANSPORT 35,406,000 28,825,000 42,680,000

A13001 Transport 35,406,000 28,825,000 42,680,000

A131 TOTAL MACHINERY AND 5,100,000 4,203,000 5,410,000


EQUIPMENT

A13101 Machinery and Equipment 5,100,000 4,203,000 5,410,000

A132 TOTAL FURNITURE AND 2,640,000 4,004,000 3,450,000


FIXTURE

A13201 Furniture and Fixture 2,640,000 4,004,000 3,450,000

A133 TOTAL BUILDINGS AND 344,719,000 258,530,000 232,000,000


STRUCTURE

A13301 Office Buildings 23,398,000 30,164,000 37,000,000


001 Office Buildings 23,398,000 30,164,000 37,000,000
A13302 Residential Buildings 142,574,000 103,186,000 92,000,000
217

PC21009 (009)
IRRIGATION AND LAND RECLAMATION
_______________________________________________________________________________
042203 CANAL IRRIGATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0422 IRRIGATION
042203 CANAL IRRIGATION

LQ4029 Canal Irrigation (Executive)

A13303 Other Buildings 178,747,000 125,180,000 103,000,000


001 Other Buildings 178,747,000 125,180,000 103,000,000

A134 TOTAL IRRIGATION WORKS 2,986,990,000 1,991,388,000 2,488,991,000

A13401 Main canal 1,631,915,000 1,282,773,000 1,631,916,000


001 Others 1,000
002 Lower Bari Doab Canal (including Balloki Head Works) 72,860,000 72,860,000
003 Muzaffargarh Canal (including Taunsa Head Works) 79,098,000 79,098,000
004 D.G. Khan Canal 62,616,000 62,616,000
005 Haveli Canal (including Tarimu Barrage) 72,620,000 72,620,000
006 Rangpur Canal 21,478,000 21,478,000
007 Tarimu Sidhnai-Mailsi Barrage Link (including Sidhnai Head Works) 13,010,000 13,010,000
008 Taunsa Panjnad Link 5,716,000 5,716,000
009 Derajat Inundation Canal 3,339,000 3,339,000
010 Pakpattan Canal (including Sulemanki Head Works) 71,592,000 71,592,000
011 Eastern Sadiqia Canal 41,406,000 41,406,000
012 Mailsi Canal (including Islam Works) 33,391,000 33,391,000
013 Fordwah Canal 24,369,000 24,369,000
014 Bahawal Canal 48,484,000 48,484,000
015 Qaim Canal 2,778,000 2,778,000
016 Abbasia Canal 13,056,000 13,056,000
017 Panjnad Canal (including Panjnad Headworks) 94,298,000 94,298,000
018 M.P. Link Canal 1,842,000 1,842,000
019 Trimu Sindhnai Mailsi Barrage Link Bahawalpur 16,028,000 16,028,000
020 Pakpattan Islam Link 2,375,000 2,375,000
021 Lower Chenab Canal East 68,386,000 68,386,000
022 Lower Chenab Canal West (including Khanke Headworks) 91,426,000 91,426,000
023 Qadirabad Balloki Link (including Qadirabad Barrage) 44,892,000 44,892,000
024 Lower Jhelum Canal (including Rasul Barrage) 97,102,000 97,102,000
025 Upper Jhelum Canal (including Mangla Headworks and Cross Drainage Works) 47,122,000 47,122,000
026 Thal Canal (including Jinnah Barrage) 123,558,000 123,558,000
027 Rasul Qadirabad Link 4,127,000 4,127,000
028 Central Bari Doab Canal 38,761,000 38,761,000
029 Depalpur Canal Circle 48,765,000 48,765,000
030 Upper Chenab Canal (including Marala Headworks) 93,897,000 93,897,000
031 Marala Ravi Link 9,526,000 9,526,000
032 Bambanwala Ravi Bedian Link (including Ravi Syphon and Training Works) 16,075,000 16,075,000
033 Balloki Sulemanki Link-I 7,967,000 7,967,000
034 Balloki Sulemanki Link-II 3,828,000 3,828,000
218

PC21009 (009)
IRRIGATION AND LAND RECLAMATION
_______________________________________________________________________________
042203 CANAL IRRIGATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0422 IRRIGATION
042203 CANAL IRRIGATION

LQ4029 Canal Irrigation (Executive)

035 Nila Wahan Spring Irrigation Scheme 1,677,000 1,677,000


036 Block Allocation 254,450,000 254,450,000
A13470 Others 1,355,075,000 708,615,000 857,075,000
001 Others 708,615,000 2,000,000
036 Pattoki Lift Irrigation Scheme 30,267,000 19,102,000
037 Bambanwala Ravi Bedian Lift Irrigation Scheme 67,672,000 42,708,000
038 Marala Ravi Link Lift Irrigation 6,578,000 4,151,000
039 Lower Bari Doab Canal Lift Irrigation Scheme 178,335,000 112,547,000
040 Lower Chenab Canal East Lift Irrigation Scheme 2,719,000 1,716,000
041 Lower Chenab Canal West Lift Irrigation 30,704,000 19,377,000
042 Qadirabad Balloki Link Lift Irrigation 6,247,000 3,942,000
043 Mianwali Lift Irrigation Scheme 604,962,000 381,679,000
044 State Distributory Lift Irrigation Scheme 185,745,000 117,224,000
045 Daudkhel Lift Irrigation Scheme 35,608,000 22,472,000
046 Gulmeri Lift Irrigation Scheme 67,485,000 42,590,000
047 Chablatkhas Lift Irrigation Scheme 38,753,000 24,457,000
097 Block Allocation 100,000,000 63,110,000

A137 TOTAL COMPUTER EQUIPMENT 981,000 1,092,000 1,460,000

A13701 Hardware 705,000 756,000 1,000,000


A13702 Software 50,000 84,000 110,000
A13703 I.T. Equipment 226,000 252,000 350,000

_______________________________________________________________________________
Canal Irrigation (Executive) 7,832,934,000 6,233,388,000 7,592,938,000
_______________________________________________________________________________
219

PC21009 (009)
IRRIGATION AND LAND RECLAMATION
_______________________________________________________________________________
042203 CANAL IRRIGATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0422 IRRIGATION
042203 CANAL IRRIGATION

LQ4030 Chashma Right Bank Canal

A01 TOTAL EMPLOYEES RELATED EXPENSES. 12,176,000 10,975,000 12,833,000

A011 TOTAL PAY 61 61 6,437,000 4,780,000 6,313,000

A011-1 TOTAL PAY OF OFFICERS 4 4 1,434,000 1,455,000 1,302,000

A01101 Total Basic Pay of Officers 4 4 1,434,000 1,302,000

E085-M Executive Engineer (BPS-18) 1 1 574,000 575,000

S260-M Sub Divisional Officer (BPS-17) 2 2 660,000 458,000

D269-M Divisional Accounts (BPS-16) 1 1 200,000 269,000


Officer

A01150 Others 1,455,000


001 Pay of Officers (R.E.) 1,455,000

A011-2 TOTAL PAY OF OTHER STAFF 57 57 5,003,000 3,325,000 5,011,000

A01151 Total Basic Pay of Other Staff 57 57 5,003,000 5,011,000

H024-M Head Clerk (BPS-14) 1 1 261,000 269,000

D158-M Divisional Head (BPS-13) 1 1 246,000 252,000


Draftsman

S216-M Stenographer (BPS-12) 1 1 88,000 88,000

S262-M Sub Engineer (BPS-11) 2 2 264,000 253,000

A011-M Accounts Clerk (BPS-09) 1 1 220,000 225,000

A134-M Assistant Clerk (BPS-07) 2 2 162,000 159,000


(Including Auditors)

S268-M Sub-Divisional Clerk (BPS-07) 2 2 355,000 323,000

D186-M Driver (BPS-05) 3 3 192,000 192,000

E034-M Electrician (BPS-05) 1 1 100,000 104,000

T061-M Tracer (BPS-05) 1 1 155,000 139,000

A090-M Artificer (BPS-04) 1 1 64,000 64,000

B019-M Beldar (BPS-01) 30 30 2,076,000 2,103,000

C112-M Chowkidar (BPS-01) 3 3 282,000 294,000

M019-M Mali (BPS-01) 1 1 59,000 60,000


220

PC21009 (009)
IRRIGATION AND LAND RECLAMATION
_______________________________________________________________________________
042203 CANAL IRRIGATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0422 IRRIGATION
042203 CANAL IRRIGATION

LQ4030 Chashma Right Bank Canal

N006-M Naib Qasid (BPS-01) 4 4 303,000 310,000

S311-M Sanitary Worker (BPS-01) 3 3 176,000 176,000

A01170 Others 3,325,000


001 Pay of Other Staff (R.E.) 3,325,000

A012 TOTAL ALLOWANCES 5,739,000 6,195,000 6,520,000

A012-1 TOTAL REGULAR ALLOWANCES 5,739,000 6,195,000 6,520,000

A01202 House Rent Allowance 617,000 580,000 617,000


A01203 Conveyance Allowance 83,000 860,000 94,000
A0120D Integrated Allowance 22,000 22,000 22,000
A0120X Ad - hoc Allowance - 2010 1,742,000 1,350,000 1,702,000
A01217 Medical Allowance 792,000 650,000 864,000
A0121A Adhoc Relief Allowance 2011 586,000 410,000 586,000
A0121M Adhoc Relief Allowance - 2012 1,205,000 950,000 1,238,000
A0121T Adhoc Relief Allowance 2013 499,000 499,000 575,000
A0121Z Adhoc Relief Allowance - 2014 499,000 620,000
A01270 Others 193,000 375,000 202,000
037 30% Social Security Benefit in lieu of Pension to the Contract Employees 193,000 375,000 202,000

A03 TOTAL OPERATING EXPENSES 425,000 475,000 436,000

A032 TOTAL COMMUNICATIONS 37,000 54,000 40,000

A03201 Postage and Telegraph 7,000 4,000 8,000


A03202 Telephone and Trunk Call 30,000 50,000 32,000

A033 TOTAL UTILITIES 133,000 158,000 133,000

A03303 Electricity 126,000 150,000 125,000


001 Electricity 150,000 125,000
A03304 Hot and Cold Weather Charges 7,000 8,000 8,000

A038 TOTAL TRAVEL & 179,000 200,000 179,000


TRANSPORTATION

A03805 Travelling Allowance 80,000 100,000 80,000


001 Travelling Allowance 80,000
221

PC21009 (009)
IRRIGATION AND LAND RECLAMATION
_______________________________________________________________________________
042203 CANAL IRRIGATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0422 IRRIGATION
042203 CANAL IRRIGATION

LQ4030 Chashma Right Bank Canal

A03807 P.O.L Charges 99,000 100,000 99,000

A039 TOTAL GENERAL 76,000 63,000 84,000

A03901 Stationery 25,000 20,000 27,000


A03902 Printing and Publication 10,000 8,000 10,000
001 Printing and Publications 8,000 10,000
A03905 Newspapers Periodicals and Books 4,000 5,000 5,000
001 News Papers, Periodicals & Books 5,000 5,000
A03906 Uniforms and Protective Clothing 12,000 10,000 15,000
A03907 Advertising & Publicity 25,000 20,000 27,000
001 Advertising & Publicity 20,000 27,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 500,000

A041 TOTAL PENSION 1,000 500,000

A04114 Superannuation Encashment Of L.P.R 1,000 500,000

A13 TOTAL REPAIRS AND MAINTENANCE 27,000 25,000 31,000

A130 TOTAL TRANSPORT 15,000 15,000 17,000

A13001 Transport 15,000 15,000 17,000

A131 TOTAL MACHINERY AND 6,000 5,000 7,000


EQUIPMENT

A13101 Machinery and Equipment 6,000 5,000 7,000

A132 TOTAL FURNITURE AND 6,000 5,000 7,000


FIXTURE

A13201 Furniture and Fixture 6,000 5,000 7,000

_______________________________________________________________________________
Chashma Right Bank Canal 12,629,000 11,475,000 13,800,000
_______________________________________________________________________________
222

PC21009 (009)
IRRIGATION AND LAND RECLAMATION
_______________________________________________________________________________
042203 CANAL IRRIGATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0422 IRRIGATION
042203 CANAL IRRIGATION

LQ4039 Canal Irrigation (SR)

A01 TOTAL EMPLOYEES RELATED EXPENSES. 1,370,600,000 1,363,453,000 1,342,218,000

A011 TOTAL PAY 6264 6264 686,229,000 656,221,000 672,204,000

A011-1 TOTAL PAY OF OFFICERS 45 45 17,507,000 17,564,000 18,001,000

A01101 Total Basic Pay of Officers 45 45 17,500,000 18,000,000

D047-M Deputy Collector (BPS-17) 45 45 17,500,000 18,000,000

A01102 Personal pay 7,000 1,000


A01105 Qualification Pay 40,000
A01150 Others 17,524,000
001 Pay of Officers (R.E.) 17,524,000

A011-2 TOTAL PAY OF OTHER STAFF 6219 6219 668,722,000 638,657,000 654,203,000

A01151 Total Basic Pay of Other Staff 6219 6219 667,146,000 652,198,000

C016-M Candidate Zilladar (BPS-14) 3 3 301,000 251,000

Z001-M Zilladar (BPS-14) 420 420 80,100,000 72,742,000

A011-M Accounts Clerk (BPS-11) 26 26 5,104,000 4,773,000

H061-M Head Vernacular Clerk (BPS-10) 48 48 7,626,000 5,973,000

A096-M Assessment Clerk (BPS-09) 47 47 6,307,000 6,452,000

V011-M Vernacular Clerk (BPS-09) 229 229 32,150,000 29,309,000

P095-M Plumber (BPS-08) 1 1 146,000 198,000

A285-M Assistant Vernacular (BPS-07) 685 685 6,485,000 56,550,000


Clerk

A075-M Apprentice Patwari (BPS-05) 87 87 5,850,000 5,309,000

P027-M Patwari (BPS-05) 3151 3151 379,932,000 341,399,000

D186-M Driver (BPS-04) 3 3 442,000 287,000

D011-M Dak Runner (BPS-02) 2 2 228,000 196,000

G059-M Guage Reader (BPS-02) 892 892 85,260,000 80,313,000

H036-M Head Jamadar (BPS-02) 4 4 496,000 417,000

R041-M Regulation Jamadar (BPS-02) 42 42 4,740,000 3,759,000


223

PC21009 (009)
IRRIGATION AND LAND RECLAMATION
_______________________________________________________________________________
042203 CANAL IRRIGATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0422 IRRIGATION
042203 CANAL IRRIGATION

LQ4039 Canal Irrigation (SR)

S037-M Seasonal Guage Reader (BPS-02) 36 36 1,189,000 998,000

B004-M Bahishti (BPS-01) 2 2 192,000 168,000

C011-M Camel Man (BPS-01) 4 4 202,000 218,000

C112-M Chowkidar (BPS-01) 7 7 790,000 692,000

G005-M Gangman (BPS-01) 1 1 119,000 100,000

N006-M Naib Qasid (BPS-01) 506 506 45,617,000 40,422,000

N008-M Naib Regulation Jamadars (BPS-01) 18 18 3,329,000 1,197,000

R096-M Revenue Naib Qasid (BPS-01) 2 2 220,000 184,000

S311-M Sanitary Worker (BPS-01) 3 3 321,000 291,000

A01152 Personal pay 700,000 2,296,000 1,500,000


A01153 Special Pay 5,000
A01156 Total Pay of contract staff 876,000 993,000 500,000

A01170 Others 635,368,000


001 Pay of Other Staff (R.E.) 635,368,000

A012 TOTAL ALLOWANCES 684,371,000 707,232,000 670,014,000

A012-1 TOTAL REGULAR ALLOWANCES 684,349,000 706,580,000 669,382,000

A01202 House Rent Allowance 57,542,000 52,788,000 55,022,000


A01203 Conveyance Allowance 98,022,000 102,145,000 105,023,000
A01205 Dearness Allowance 2,000
A01207 Washing Allowance 4,000 5,000 4,000
A01208 Dress Allowance 1,000
A0120D Integrated Allowance 1,600,000 1,674,000 1,600,000
A0120Q Fixed Daily Allowance 1,200,000
A0120X Ad - hoc Allowance - 2010 205,541,000 176,985,000 175,038,000
A01216 Qualification Allowance 169,000 1,500,000
A01217 Medical Allowance 65,512,000 62,818,000 57,014,000
A0121A Adhoc Relief Allowance 2011 58,013,000 53,181,000 55,012,000
A0121M Adhoc Relief Allowance - 2012 125,030,000 124,819,000 128,035,000
A0121Q Audit & Accounts Allowance 30,000
A0121T Adhoc Relief Allowance 2013 70,015,000 63,796,000 65,022,000
A0121Z Adhoc Relief Allowance - 2014 63,676,000 21,000,000
A01233 Unattractive Area Allowance 1,000
224

PC21009 (009)
IRRIGATION AND LAND RECLAMATION
_______________________________________________________________________________
042203 CANAL IRRIGATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0422 IRRIGATION
042203 CANAL IRRIGATION

LQ4039 Canal Irrigation (SR)

A01238 Charge Allowance 1,000


A01242 Consolidation Travelling Allowance 70,000 201,000 250,000
A01244 Adhoc Relief 7,000 7,000
A01262 Special Relief Allowance 4,000
A01270 Others 3,000,000 4,310,000 3,622,000
001 Others 200,000
027 Personal Allowance 122,000
037 30% Social Security Benefit in lieu of Pension to the Contract Employees 3,000,000 4,310,000 3,300,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 22,000 652,000 632,000

A01273 Honoraria 9,000 37,000 10,000


000 Honoraria 9,000 37,000
A01274 Medical Charges 424,000 370,000
A01277 Contingent Paid Staff 1,000 1,000
A01278 Leave Salary 6,000 188,000 250,000
A01299 Others 6,000 3,000 1,000
001 Others 6,000 3,000 1,000

A03 TOTAL OPERATING EXPENSES 64,880,000 67,201,000 75,036,000

A032 TOTAL COMMUNICATIONS 2,905,000 3,366,000 2,310,000

A03201 Postage and Telegraph 248,000 281,000 200,000


A03202 Telephone and Trunk Call 2,657,000 3,085,000 2,100,000
A03203 Telex Teleprinter and Fax 10,000

A033 TOTAL UTILITIES 20,062,000 26,192,000 19,861,000

A03301 Gas 923,000 1,321,000 400,000


A03302 Water 11,000 16,000 11,000
A03303 Electricity 18,688,000 24,297,000 19,000,000
001 Electricity 18,688,000 24,297,000 19,000,000
A03304 Hot and Cold Weather Charges 440,000 558,000 450,000

A034 TOTAL OCCUPANCY COSTS 83,000 311,000 235,000

A03402 Rent for Office Building 83,000 213,000 235,000


A03404 Rent for other building 98,000
225

PC21009 (009)
IRRIGATION AND LAND RECLAMATION
_______________________________________________________________________________
042203 CANAL IRRIGATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0422 IRRIGATION
042203 CANAL IRRIGATION

LQ4039 Canal Irrigation (SR)

A038 TOTAL TRAVEL & 26,605,000 23,613,000 37,070,000


TRANSPORTATION

A03805 Travelling Allowance 24,200,000 20,219,000 35,000,000


A03806 Transportation of Goods 105,000 90,000 70,000
A03807 P.O.L Charges 2,300,000 3,304,000 2,000,000

A039 TOTAL GENERAL 15,225,000 13,719,000 15,560,000

A03901 Stationery 2,376,000 1,992,000 2,500,000


A03902 Printing and Publication 1,426,000 1,793,000 1,800,000
001 Printing and Publications 1,426,000 1,793,000 1,800,000
A03905 Newspapers Periodicals and Books 110,000 90,000 110,000
001 News Papers, Periodicals & Books 110,000 90,000 110,000
A03906 Uniforms and Protective Clothing 332,000 299,000 300,000
A03907 Advertising & Publicity 308,000 299,000 500,000
001 Advertising & Publicity 308,000 299,000 500,000
A03917 Law Charges 130,000 129,000 150,000
A03918 Exhibitions, Fairs & Other 11,000 40,000 60,000
National Celebrations
A03919 Payments to Others for Service 32,000 28,000 35,000
Rendered
A03942 Cost of Other Stores 100,000 85,000 85,000
001 Cost of Other Stores 100,000 85,000 85,000
A03955 Computer Stationary 20,000
A03970 Others 10,400,000 8,964,000 10,000,000
001 Others 10,400,000 8,964,000 10,000,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,801,000 14,210,000 20,000,000

A041 TOTAL PENSION 1,801,000 14,210,000 20,000,000

A04114 Superannuation Encashment Of L.P.R 1,801,000 14,210,000 20,000,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 550,000 12,798,000 21,000,000

A052 TOTAL GRANTS-DOMESTIC 550,000 12,798,000 21,000,000

A05216 Fin. Assis. to the families of 550,000 12,000,000 20,000,000


G. Serv. who expire
226

PC21009 (009)
IRRIGATION AND LAND RECLAMATION
_______________________________________________________________________________
042203 CANAL IRRIGATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0422 IRRIGATION
042203 CANAL IRRIGATION

LQ4039 Canal Irrigation (SR)

001 Fin. Assis. to the families of the persons who expires during service. 550,000 12,000,000 20,000,000
A05270 To Others 798,000 1,000,000
001 Others 798,000 1,000,000

A06 TOTAL TRANSFERS 267,000 235,000 230,000

A061 TOTAL SCHOLARSHIP 267,000 235,000 230,000

A06104 Bonus 267,000 235,000 230,000

A13 TOTAL REPAIRS AND MAINTENANCE 100,000

A130 TOTAL TRANSPORT 100,000

A13001 Transport 100,000

_______________________________________________________________________________
Canal Irrigation (SR) 1,438,098,000 1,457,897,000 1,458,584,000
_______________________________________________________________________________
227

PC21009 (009)
IRRIGATION AND LAND RECLAMATION
_______________________________________________________________________________
042203 CANAL IRRIGATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0422 IRRIGATION
042203 CANAL IRRIGATION

LQ4764 Greater Thal Canal

A01 TOTAL EMPLOYEES RELATED EXPENSES. 12,097,000 5,008,000 13,981,000

A011 TOTAL PAY 96 96 8,691,000 3,250,000 8,871,000

A011-1 TOTAL PAY OF OFFICERS 10 10 4,043,000 1,463,000 4,184,000

A01101 Total Basic Pay of Officers 10 10 4,043,000 4,184,000

P255-M Provincial Coordinator (BPS-20) 1 1 526,000 843,000

D062-M Deputy Director Design (BPS-18) 1 1 610,000 431,000

L133-M Land Acquistion (BPS-18) 1 1 430,000 431,000


Controller

A146-M Assistant Director (BPS-17) 3 3 1,175,000 1,177,000

A454-M Assistant Land Acquistion (BPS-17) 1 1 344,000 344,000


Controller

A455-M Assistant Director (BPS-17) 1 1 344,000 344,000


(Legal)

D269-M Divisional Accounts (BPS-16) 1 1 344,000 344,000


Officer

P037-M Personal Assistant (BPS-16) 1 1 270,000 270,000

A01150 Others 1,463,000


001 Pay of Officers (R.E.) 1,463,000

A011-2 TOTAL PAY OF OTHER STAFF 86 86 4,648,000 1,787,000 4,687,000

A01151 Total Basic Pay of Other Staff 86 86 4,648,000 4,687,000

A097-M Assistant (BPS-14) 1 1 1,000 1,000

Z001-M Zilladar (BPS-14) 1 1 100,000 100,000

D158-M Divisional Head (BPS-13) 1 1 94,000 94,000


Draftsman

C173-M Computer Operator (BPS-12) 4 4 175,000 175,000

D222-M Draftsman (BPS-11) 1 1 82,000 82,000

C040-M Cashier (BPS-09) 2 2 154,000 154,000

G048-M Girdawar (BPS-09) 2 2 77,000 1,000

J019-M Junior Clerk (BPS-07) 1 1 114,000 118,000


228

PC21009 (009)
IRRIGATION AND LAND RECLAMATION
_______________________________________________________________________________
042203 CANAL IRRIGATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0422 IRRIGATION
042203 CANAL IRRIGATION

LQ4764 Greater Thal Canal

P027-M Patwari (BPS-05) 15 15 934,000 934,000

D186-M Driver (BPS-04) 9 9 512,000 623,000

C054-M Chainman (BPS-01) 32 32 1,584,000 1,584,000

C112-M Chowkidar (BPS-01) 4 4 235,000 235,000

D011-M Dak Runner (BPS-01) 2 2 117,000 117,000

N006-M Naib Qasid (BPS-01) 8 8 293,000 293,000

S311-M Sanitary Worker (BPS-01) 3 3 176,000 176,000

A01170 Others 1,787,000


001 Pay of Other Staff (R.E.) 1,787,000

A012 TOTAL ALLOWANCES 3,406,000 1,758,000 5,110,000

A012-1 TOTAL REGULAR ALLOWANCES 3,406,000 1,758,000 5,110,000

A01201 Senior Post Allowance 15,000 8,000 15,000


A01202 House Rent Allowance 500,000 120,000 500,000
A01203 Conveyance Allowance 300,000 174,000 450,000
A0120X Ad - hoc Allowance - 2010 256,000 402,000 256,000
A01217 Medical Allowance 883,000 124,000 1,000,000
A0121A Adhoc Relief Allowance 2011 460,000 123,000 460,000
A0121M Adhoc Relief Allowance - 2012 985,000 386,000 1,100,000
A0121T Adhoc Relief Allowance 2013 193,000 661,000
A0121Z Adhoc Relief Allowance - 2014 225,000 661,000
A01224 Entertainment Allowance 7,000 3,000 7,000

A03 TOTAL OPERATING EXPENSES 2,135,000 2,008,000 2,130,000

A032 TOTAL COMMUNICATIONS 110,000 50,000 110,000

A03201 Postage and Telegraph 10,000 7,000 10,000


A03202 Telephone and Trunk Call 100,000 43,000 100,000

A033 TOTAL UTILITIES 205,000 174,000 200,000

A03303 Electricity 200,000 171,000 200,000


001 Electricity 171,000 200,000
A03304 Hot and Cold Weather Charges 5,000 3,000
229

PC21009 (009)
IRRIGATION AND LAND RECLAMATION
_______________________________________________________________________________
042203 CANAL IRRIGATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0422 IRRIGATION
042203 CANAL IRRIGATION

LQ4764 Greater Thal Canal

A034 TOTAL OCCUPANCY COSTS 10,000 15,000 10,000

A03407 Rates and Taxes 10,000 15,000 10,000

A038 TOTAL TRAVEL & 1,000,000 1,179,000 1,000,000


TRANSPORTATION

A03805 Travelling Allowance 100,000 150,000 100,000


A03807 P.O.L Charges 900,000 1,029,000 900,000

A039 TOTAL GENERAL 810,000 590,000 810,000

A03901 Stationery 300,000 219,000 300,000


A03902 Printing and Publication 500,000 364,000 500,000
001 Printing and Publications 364,000 500,000
A03905 Newspapers Periodicals and Books 10,000 7,000 10,000
001 News Papers, Periodicals & Books 7,000 10,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 703,000 820,000

A041 TOTAL PENSION 1,000 703,000 820,000

A04114 Superannuation Encashment Of L.P.R 1,000 703,000 820,000

A13 TOTAL REPAIRS AND MAINTENANCE 580,000 421,000 580,000

A130 TOTAL TRANSPORT 500,000 364,000 500,000

A13001 Transport 500,000 364,000 500,000

A131 TOTAL MACHINERY AND 30,000 21,000 30,000


EQUIPMENT

A13101 Machinery and Equipment 30,000 21,000 30,000

A132 TOTAL FURNITURE AND 25,000 18,000 25,000


FIXTURE

A13201 Furniture and Fixture 25,000 18,000 25,000


230

PC21009 (009)
IRRIGATION AND LAND RECLAMATION
_______________________________________________________________________________
042203 CANAL IRRIGATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0422 IRRIGATION
042203 CANAL IRRIGATION

LQ4764 Greater Thal Canal

A137 TOTAL COMPUTER EQUIPMENT 25,000 18,000 25,000

A13701 Hardware 25,000 18,000 25,000

_______________________________________________________________________________
Greater Thal Canal 14,813,000 8,140,000 17,511,000
_______________________________________________________________________________
231

PC21009 (009)
IRRIGATION AND LAND RECLAMATION
_______________________________________________________________________________
042203 CANAL IRRIGATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0422 IRRIGATION
042203 CANAL IRRIGATION

LQ5309 Chasma Right Bank Irrigation Project 67


& 68 Stage-III Canal Division
Taunsa Sharif. (Executive)

A01 TOTAL EMPLOYEES RELATED EXPENSES. 7,640,000 2,925,000 8,419,000

A011 TOTAL PAY 62 62 4,482,000 1,335,000 4,452,000

A011-2 TOTAL PAY OF OTHER STAFF 62 62 4,482,000 1,335,000 4,452,000

A01151 Total Basic Pay of Other Staff 62 62 4,482,000 4,452,000

S216-M Stenographer (BPS-12) 1 1 88,000 88,000

D222-M Draftsman (BPS-11) 1 1 231,000 237,000

S262-M Sub Engineer (BPS-11) 2 2 225,000 231,000

A011-M Accounts Clerk (BPS-09) 1 1 210,000 215,000

J019-M Junior Clerk (BPS-07) 2 2 270,000 278,000

T061-M Tracer (BPS-05) 1 1 73,000 70,000

E009-M Earth Work Mistri (BPS-04) 2 2 124,000 124,000

G059-M Guage Reader (BPS-03) 6 6 491,000 500,000

B011-M Barkandaz (BPS-01) 1 1 59,000 59,000

B019-M Beldar (BPS-01) 30 30 1,760,000 1,760,000

C112-M Chowkidar (BPS-01) 2 2 118,000 117,000

D002-M Dafadar (BPS-01) 1 1 125,000 59,000

D011-M Dak Runner (BPS-01) 1 1 59,000 59,000

M057-M Mate (BPS-01) 2 2 120,000 120,000

N006-M Naib Qasid (BPS-01) 4 4 235,000 242,000

R040-M Regulation Beldar (BPS-01) 3 3 176,000 176,000

S311-M Sanitary Worker (BPS-01) 2 2 118,000 117,000

A01170 Others 1,335,000


001 Pay of Other Staff (R.E.) 1,335,000

A012 TOTAL ALLOWANCES 3,158,000 1,590,000 3,967,000


232

PC21009 (009)
IRRIGATION AND LAND RECLAMATION
_______________________________________________________________________________
042203 CANAL IRRIGATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0422 IRRIGATION
042203 CANAL IRRIGATION

LQ5309 Chasma Right Bank Irrigation Project 67


& 68 Stage-III Canal Division
Taunsa Sharif. (Executive)

A012-1 TOTAL REGULAR ALLOWANCES 3,158,000 1,590,000 3,967,000

A01202 House Rent Allowance 635,000 135,000 635,000


A01203 Conveyance Allowance 500,000 275,000 525,000
A0120X Ad - hoc Allowance - 2010 123,000 370,000 123,000
A01217 Medical Allowance 600,000 155,000 650,000
A0121A Adhoc Relief Allowance 2011 410,000 115,000 410,000
A0121M Adhoc Relief Allowance - 2012 700,000 270,000 750,000
A0121T Adhoc Relief Allowance 2013 190,000 135,000 437,000
A0121Z Adhoc Relief Allowance - 2014 135,000 437,000

A03 TOTAL OPERATING EXPENSES 131,000 132,000 165,000

A032 TOTAL COMMUNICATIONS 6,000 8,000 10,000

A03201 Postage and Telegraph 3,000 2,000 5,000


A03202 Telephone and Trunk Call 3,000 6,000 5,000

A033 TOTAL UTILITIES 125,000 124,000 155,000

A03303 Electricity 121,000 121,000 150,000


001 Electricity 121,000 150,000
A03304 Hot and Cold Weather Charges 4,000 3,000 5,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 130,000 1,000

A041 TOTAL PENSION 1,000 130,000 1,000

A04114 Superannuation Encashment Of L.P.R 1,000 130,000 1,000

_______________________________________________________________________________
Chasma Right Bank Irrigation Project 67 7,772,000 3,187,000 8,585,000
& 68 Stage-III Canal Division
Taunsa Sharif. (Executive)
_______________________________________________________________________________
233

PC21009 (009)
IRRIGATION AND LAND RECLAMATION
_______________________________________________________________________________
042203 CANAL IRRIGATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0422 IRRIGATION
042203 CANAL IRRIGATION

LQ5310 Establishment of Programme Monitoring


and Implementation Unit for Canals
Operation and daily discharge

A01 TOTAL EMPLOYEES RELATED EXPENSES. 33,104,000 30,853,000 139,179,000

A011 TOTAL PAY 126 256 30,534,000 24,788,000 129,354,000

A011-1 TOTAL PAY OF OFFICERS 19 92 9,820,000 9,135,000 89,500,000

A01101 Total Basic Pay of Officers 19 92 3,099,000 81,102,000

B144-M Board of Advisors (Special) 1,800,000

C364-M Chief Monitoring (BPS-20) 1 1 627,000 646,000

C458-M Chief of FRAU (BPS-20) 1 2,340,000

D495-M Director Gauge (BPS-19) 1 1 559,000 595,000

D710-M Director Flood Warning (BPS-19) 1 1,920,000

D715-M Director Structures (BPS-19) 1 1,920,000

D716-M Director Embankments (BPS-19) 2 3,840,000

S702-M Senior WRM (BPS-19) 1 1,920,000

S703-M Senior GIS (BPS-19) 1 1,920,000

S704-M Senior Network Specialist (BPS-19) 1 1,920,000

S705-M Senior ASP NET Dev (BPS-19) 2 3,840,000

D051-M Deputy Director (BPS-18) 2 2 1,078,000 557,000

D711-M Deputy Director (BPS-18) 1 1,440,000


Metreologist

D712-M Deputy Director (BPS-18) 1 1,440,000


Hydrologist

D713-M Deputy Director PS/GIS (BPS-18) 1 1,440,000

D714-M Deputy Director Flood (BPS-18) 1 1,440,000


Routing

D717-M Deputy Director GIS (BPS-18) 1 1,440,000

D718-M Deputy Director (BPS-18) 3 4,320,000


Hydraulics

D719-M Deputy Director (BPS-18) 2 2,880,000


Mechanical
234

PC21009 (009)
IRRIGATION AND LAND RECLAMATION
_______________________________________________________________________________
042203 CANAL IRRIGATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0422 IRRIGATION
042203 CANAL IRRIGATION

LQ5310 Establishment of Programme Monitoring


and Implementation Unit for Canals
Operation and daily discharge

D720-M Deputy Director Civil (BPS-18) 2 2,880,000

A012-M Accounts Officer (BPS-17) 1 2 1,000 793,000

A540-M Assistant Director (BPS-17) 11 11 832,000 617,000


Monitoring

A754-M Assistant Director Water (BPS-17) 1 792,000


Resources Management

A755-M Assistant Director (BPS-17) 1 792,000


Forecasting

A756-M Assistant Director GIS (BPS-17) 1 792,000

A758-M Assistant Director River (BPS-17) 1 792,000


Survey

A759-M Assistant Director (BPS-17) 1 792,000


Metereology

A760-M Assistant Director Remote (BPS-17) 1 792,000


Sensing

A761-M Assistant Director Flood (BPS-17) 1 792,000


Routing

A762-M Assistant Director Space (BPS-17) 1 792,000


Science

A764-M Assistant Director Civil (BPS-17) 8 6,336,000

A765-M Assistant Director (BPS-17) 12 9,504,000


Geotechnical

A766-M Assistant Director (BPS-17) 3 2,376,000


Structures

A767-M Assistant Director (BPS-17) 3 2,376,000


Mechanical

A768-M Assistant Director (BPS-17) 2 1,584,000


Electrical

A769-M Assistant Director (BPS-17) 6 4,752,000


Instrument

D497-M Data Analyst (BPS-17) 2 2 1,000 1,000

E692-M Electronics (BPS-17) 3 2,376,000


Telecommunication Engineer

J206-M Junior GIS (BPS-17) 1 792,000

J207-M Junior WRM (BPS-17) 1 792,000


235

PC21009 (009)
IRRIGATION AND LAND RECLAMATION
_______________________________________________________________________________
042203 CANAL IRRIGATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0422 IRRIGATION
042203 CANAL IRRIGATION

LQ5310 Establishment of Programme Monitoring


and Implementation Unit for Canals
Operation and daily discharge

J208-M Junior Network Specialist (BPS-17) 1 792,000

O081-M Office Manager (BPS-17) 1 792,000

S592-M Software Developer (BPS-17) 1 1 1,000 1,000

C173-M Computer Operator (BPS-14) 1 384,000

A01106 Total Pay of contract staff 6,721,000 6,786,000 8,398,000

A01150 Others 2,349,000


001 Pay of Officers (R.E.) 2,349,000

A011-2 TOTAL PAY OF OTHER STAFF 107 164 20,714,000 15,653,000 39,854,000

A01151 Total Basic Pay of Other Staff 107 164 12,000 19,152,000

A007-F Account Assistant (BPS-14) 1 1 1,000 1,000

A541-M Admin. Assistant (BPS-14) 1 1 1,000 1,000

A757-M Accounts Assistant (BPS-14) 1 384,000

C173-M Computer Operator (BPS-14) 3 1,152,000

D020-M Data Entry Operator (BPS-14) 4 4 1,000 1,000

H166-M Helpline Operator (BPS-14) 3 3 1,000 1,000

O070-M Office Assistant (BPS-14) 1 384,000

S216-M Stenographer (BPS-14) 3 3 1,000 1,000

G085-M Gauge Reader Assistant (BPS-11) 54 54 1,000 1,000

O078-M Office Secretary (BPS-11) 1 1 1,000 1,000

S262-M Sub Engineer (BPS-11) 20 9,600,000

T028-M Technician (BPS-09) 6 2,160,000

D186-M Driver (BPS-04) 14 26 1,000 2,737,000

H076-M Helper (BPS-04) 22 22 1,000 1,000

N006-M Naib Qasid (BPS-01) 2 2 1,000 1,000

O077-M Office Boy (BPS-01) 6 1,152,000

S059-M Security Guard (BPS-01) 1 6 1,000 997,000


236

PC21009 (009)
IRRIGATION AND LAND RECLAMATION
_______________________________________________________________________________
042203 CANAL IRRIGATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0422 IRRIGATION
042203 CANAL IRRIGATION

LQ5310 Establishment of Programme Monitoring


and Implementation Unit for Canals
Operation and daily discharge

S311-M Sanitary Worker (BPS-01) 1 4 1,000 577,000

A01156 Total Pay of contract staff 20,702,000 15,652,000 20,702,000

A01170 Others 1,000


001 Pay of Other Staff (R.E.) 1,000

A012 TOTAL ALLOWANCES 2,570,000 6,065,000 9,825,000

A012-1 TOTAL REGULAR ALLOWANCES 2,350,000 3,955,000 9,525,000

A01202 House Rent Allowance 54,000 1,000


A0120X Ad - hoc Allowance - 2010 674,000 574,000 628,000
A01216 Qualification Allowance 120,000 120,000 120,000
A01217 Medical Allowance 258,000 174,000 189,000
A0121A Adhoc Relief Allowance 2011 270,000 190,000 198,000
A0121M Adhoc Relief Allowance - 2012 647,000 457,000 492,000
A0121T Adhoc Relief Allowance 2013 321,000 229,000 246,000
A0121Z Adhoc Relief Allowance - 2014 229,000 246,000
A01224 Entertainment Allowance 6,000 1,000 6,000
A01227 Project Allowance 1,980,000 7,400,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 220,000 2,110,000 300,000

A01273 Honoraria 240,000


000 Honoraria 240,000
A01274 Medical Charges 220,000 1,870,000 300,000

A02 TOTAL PROJECT PRE-INVESTMENT ANALYS 500,000

A022 TOTAL RESEARCH AND 500,000


SERVICE & EXPLORATORY

A02201 Research and Surveys & 500,000


Exploratory Operations

A03 TOTAL OPERATING EXPENSES 14,963,000 14,263,000 39,577,000


237

PC21009 (009)
IRRIGATION AND LAND RECLAMATION
_______________________________________________________________________________
042203 CANAL IRRIGATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0422 IRRIGATION
042203 CANAL IRRIGATION

LQ5310 Establishment of Programme Monitoring


and Implementation Unit for Canals
Operation and daily discharge

A032 TOTAL COMMUNICATIONS 563,000 598,000 1,240,000

A03201 Postage and Telegraph 13,000 11,000 75,000


A03202 Telephone and Trunk Call 400,000 490,000 820,000
A03203 Telex Teleprinter and Fax 5,000
A03204 Electronic Communication 150,000 97,000 340,000

A033 TOTAL UTILITIES 800,000 405,000 2,140,000

A03301 Gas 45,000


A03302 Water 5,000
A03303 Electricity 800,000 380,000 2,090,000
001 Electricity 380,000 2,090,000
A03304 Hot and Cold Weather Charges 25,000

A034 TOTAL OCCUPANCY COSTS 200,000

A03402 Rent for Office Building 200,000

A036 TOTAL MOTOR VEHICLES 158,000

A03670 Others 158,000

A037 TOTAL CONSULTANCY AND 500,000


CONTRACTUAL WORK

A03770 Other 500,000

A038 TOTAL TRAVEL & 13,000,000 12,550,000 32,167,000


TRANSPORTATION

A03805 Travelling Allowance 2,000,000 3,200,000 6,787,000


A03807 P.O.L Charges 11,000,000 9,350,000 25,380,000

A039 TOTAL GENERAL 600,000 552,000 3,330,000

A03901 Stationery 400,000 340,000 600,000


A03902 Printing and Publication 60,000 51,000 415,000
238

PC21009 (009)
IRRIGATION AND LAND RECLAMATION
_______________________________________________________________________________
042203 CANAL IRRIGATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0422 IRRIGATION
042203 CANAL IRRIGATION

LQ5310 Establishment of Programme Monitoring


and Implementation Unit for Canals
Operation and daily discharge

001 Printing and Publications 51,000 415,000


A03904 Hire of Vehicles 200,000
A03905 Newspapers Periodicals and Books 20,000 11,000 95,000
001 News Papers, Periodicals & Books 11,000 95,000
A03907 Advertising & Publicity 120,000 90,000 920,000
001 Advertising & Publicity 90,000 920,000
A03917 Law Charges 200,000
A03918 Exhibitions, Fairs & Other 100,000
National Celebrations
A03919 Payments to Others for Service 200,000
Rendered
A03936 Foreign/Inland Training Course Fee 200,000
A03970 Others 60,000 400,000
001 Others 60,000 400,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 1,000

A041 TOTAL PENSION 1,000 1,000

A04114 Superannuation Encashment Of L.P.R 1,000 1,000

A06 TOTAL TRANSFERS 15,000 75,000 370,000

A063 TOTAL ENTERTAINMENT & 15,000 75,000 370,000


GIFTS

A06301 Entertainments & Gifts 15,000 75,000 370,000


001 Entertainment & Gifts 75,000 350,000

A09 TOTAL PHYSICAL ASSETS 111,325,000

A092 TOTAL COMPUTER EQUIPMENT 11,100,000

A09201 Hardware 10,670,000


A09202 Software 405,000
A09203 I.T. Equipment 25,000
239

PC21009 (009)
IRRIGATION AND LAND RECLAMATION
_______________________________________________________________________________
042203 CANAL IRRIGATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0422 IRRIGATION
042203 CANAL IRRIGATION

LQ5310 Establishment of Programme Monitoring


and Implementation Unit for Canals
Operation and daily discharge

A095 TOTAL PURCHASE OF 85,200,000


TRANSPORT

A09501 Transport 85,200,000

A096 TOTAL PURCHASE OF PLANT & 9,275,000


MACHINERY

A09601 Plant and Machinery 9,275,000

A097 TOTAL PURCHASE FURNITURE 5,750,000


& FIXTURE

A09701 Purchase of Furniture and Fixture 5,750,000

A13 TOTAL REPAIRS AND MAINTENANCE 2,055,000 2,377,000 5,910,000

A130 TOTAL TRANSPORT 1,800,000 13,000 4,510,000

A13001 Transport 1,800,000 13,000 4,510,000

A131 TOTAL MACHINERY AND 100,000 1,950,000 580,000


EQUIPMENT

A13101 Machinery and Equipment 100,000 1,950,000 580,000

A132 TOTAL FURNITURE AND 25,000 285,000 335,000


FIXTURE

A13201 Furniture and Fixture 25,000 285,000 335,000

A133 TOTAL BUILDINGS AND 200,000


STRUCTURE

A13301 Office Buildings 200,000

A137 TOTAL COMPUTER EQUIPMENT 130,000 129,000 285,000


240

PC21009 (009)
IRRIGATION AND LAND RECLAMATION
_______________________________________________________________________________
042203 CANAL IRRIGATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0422 IRRIGATION
042203 CANAL IRRIGATION

LQ5310 Establishment of Programme Monitoring


and Implementation Unit for Canals
Operation and daily discharge

A13701 Hardware 100,000 34,000 235,000


A13703 I.T. Equipment 30,000 95,000 50,000

_______________________________________________________________________________
Establishment of Programme Monitoring 50,138,000 47,568,000 296,862,000
and Implementation Unit for Canals
Operation and daily discharge
_______________________________________________________________________________
241

PC21009 (009)
IRRIGATION AND LAND RECLAMATION
_______________________________________________________________________________
042204 TUBE WELLS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0422 IRRIGATION
042204 TUBE WELLS

LQ4040 Tubewells

A01 TOTAL EMPLOYEES RELATED EXPENSES. 733,923,000 593,144,000 730,748,000

A011 TOTAL PAY 3795 3755 376,579,000 275,658,000 362,696,000

A011-1 TOTAL PAY OF OFFICERS 24 24 8,201,000 6,509,000 8,171,000

A01101 Total Basic Pay of Officers 24 24 7,973,000 7,868,000

E085-M Executive Engineer (BPS-18) 3 3 1,642,000 1,540,000

D269-M Divisional Accounts (BPS-17) 1 1 416,000 431,000


Officer

S260-M Sub Divisional Officer (BPS-17) 18 18 5,379,000 5,509,000

D269-M Divisional Accounts (BPS-16) 2 2 536,000 388,000


Officer

A01102 Personal pay 60,000


A01106 Total Pay of contract staff 228,000 243,000

A01150 Others 6,509,000


001 Pay of Officers (R.E.) 6,509,000

A011-2 TOTAL PAY OF OTHER STAFF 3771 3731 368,378,000 269,149,000 354,525,000

A01151 Total Basic Pay of Other Staff 3771 3731 367,765,000 354,086,000

D158-M Divisional Head (BPS-14) 1 1 239,000 242,000


Draftsman

H024-M Head Clerk (BPS-14) 2 2 493,000 354,000

D158-M Divisional Head (BPS-13) 2 2 346,000 359,000


Draftsman

A011-M Accounts Clerk (BPS-11) 3 3 686,000 673,000

D222-M Draftsman (BPS-11) 1 1 105,000 110,000

H024-M Head Clerk (BPS-11) 1 1 83,000 88,000

S262-M Sub Engineer (BPS-11) 67 67 10,013,000 9,411,000

D222-M Draftsman (BPS-10) 1 1 82,000 87,000

F073-M Foreman Grade-I (BPS-10) 17 17 2,687,000 2,778,000

A011-M Accounts Clerk (BPS-09) 7 7 1,413,000 1,278,000


242

PC21009 (009)
IRRIGATION AND LAND RECLAMATION
_______________________________________________________________________________
042204 TUBE WELLS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0422 IRRIGATION
042204 TUBE WELLS

LQ4040 Tubewells

A085-M Armature Winder (BPS-09) 7 7 804,000 891,000

F073-M Foreman Grade-I (BPS-09) 59 46 7,664,000 5,795,000

K016-M Khatib Imam Masjid (BPS-09) 1 1 77,000 82,000

O028-M Operator (BPS-09) 3 3 431,000 442,000

S258-M Sub Divisional Clerk (BPS-09) 9 9 1,667,000 1,148,000

S268-M Sub-Divisional Clerk (BPS-09) 7 7 1,287,000 1,419,000

M057-M Mate (BPS-08) 4 4 515,000 444,000

A134-M Assistant Clerk (BPS-07) 15 15 2,017,000 2,045,000


(Including Auditors)

E034-M Electrician (BPS-07) 44 44 4,982,000 4,546,000

J019-M Junior Clerk (BPS-07) 14 14 1,673,000 1,220,000

M008-M Machineman (BPS-07) 1 1 134,000 133,000

S117-M Senior Storekeeper (BPS-07) 2 2 244,000 131,000

S258-M Sub Divisional Clerk (BPS-07) 6 6 987,000 1,014,000

T093-M Truck Driver (BPS-07) 2 2 340,000 343,000

A341-M Auto Mechanic/Auto (BPS-06) 4 4 664,000 665,000


Electrician

B043-M Blacksmith(Turner) (BPS-06) 1 1 185,000 183,000

E034-M Electrician (BPS-06) 24 9 4,038,000 1,499,000

E054-M Engine Driver (BPS-06) 2 2 347,000 343,000

F034-M Field Storekeeper (BPS-06) 3 3 256,000 506,000

F053-M Fitter (BPS-06) 61 65 6,187,000 7,014,000

M053-M Mason Mistri (BPS-06) 1 1 163,000 163,000

M055-M Mason-Cum-Carpenter (BPS-06) 7 7 1,186,000 1,189,000

M178-M Moulder (BPS-06) 1 1 151,000 150,000

P009-M Painter (BPS-06) 8 8 489,000 841,000

P095-M Plumber (BPS-06) 1 1 176,000 179,000

S062-M Security Sergeant (BPS-06) 2 2 264,000 248,000

T093-M Truck Driver (BPS-06) 2 2 264,000 133,000

T103-M Turner (BPS-06) 3 3 396,000 450,000


243

PC21009 (009)
IRRIGATION AND LAND RECLAMATION
_______________________________________________________________________________
042204 TUBE WELLS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0422 IRRIGATION
042204 TUBE WELLS

LQ4040 Tubewells

W073-M Workshop Clerk (BPS-06) 1 1 185,000 183,000

A271-M Assistant Storekeeper (BPS-05) 1 1 64,000 66,000

C027-M Carpenter (BPS-05) 2 2 333,000 332,000

E034-M Electrician (BPS-05) 10 10 1,422,000 1,456,000

F034-M Field Storekeeper (BPS-05) 8 8 1,162,000 543,000

F053-M Fitter (BPS-05) 14 10 1,846,000 1,225,000

F058-M Fitter Helper (BPS-05) 7 986,000

J045-M Junior Storekeeper (BPS-05) 3 3 412,000 378,000

K010-M Khadim Masjid (BPS-05) 1 1 93,000 95,000

L101-M Log Book Clerk (BPS-05) 1 164,000

P009-M Painter (BPS-05) 3 445,000

P123-M Power Plant Operator (BPS-05) 1 1 126,000 129,000

S243-M Store Munshi (BPS-05) 3 3 315,000 311,000

S250-M Store Keeper (BPS-05) 5 5 736,000 749,000

T061-M Tracer (BPS-05) 3 3 341,000 349,000

W034-M Welder (BPS-05) 3 3 386,000 386,000

D186-M Driver (BPS-04) 10 10 1,210,000 1,003,000

J006-M Jeep Driver (BPS-04) 10 10 867,000 1,107,000

M053-M Mason Mistri (BPS-04) 15 15 1,165,000 1,223,000

M055-M Mason-Cum-Carpenter (BPS-04) 1 1 13,000 61,000

A090-M Artificer (BPS-03) 1 1 144,000 145,000

H005-M Hammerman (BPS-03) 1 1 157,000 160,000

K013-M Khansama (BPS-03) 1 1 133,000 132,000

P095-M Plumber (BPS-03) 2 2 254,000 256,000

P191-M Pump Attendant (BPS-03) 10 10 1,037,000 1,061,000

P192-M Pump Driver (BPS-03) 1152 1152 82,963,000 85,022,000

W038-M Well Borer (BPS-03) 72 72 6,015,000 6,028,000

F058-M Fitter Helper (BPS-02) 19 19 1,241,000 1,659,000


244

PC21009 (009)
IRRIGATION AND LAND RECLAMATION
_______________________________________________________________________________
042204 TUBE WELLS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0422 IRRIGATION
042204 TUBE WELLS

LQ4040 Tubewells

H005-M Hammerman (BPS-02) 1 1 120,000 121,000

M057-M Mate (BPS-02) 30 30 2,729,000 2,956,000

M199-M Maint./Material/Sounding/ (BPS-02) 4 4 505,000 518,000

S169-M Skilled Coolie (BPS-02) 4 4 439,000 452,000

T101-M Tubewell Operator (BPS-02) 1349 1348 150,500,000 141,897,000

A283-M Assistant Tube well (BPS-01) 66 66 4,279,000 4,176,000


Operator

B011-M Barkandaz (BPS-01) 5 5 443,000 442,000

B015-M Bearer (BPS-01) 1 1 93,000 94,000

B019-M Beldar (BPS-01) 283 283 25,583,000 25,901,000

B095-M Bullock Man (BPS-01) 1 1 67,000 67,000

C112-M Chowkidar (BPS-01) 57 57 5,153,000 4,524,000

C130-M Cleaner (BPS-01) 1 1 120,000 131,000

C193-M Cook (BPS-01) 1 1 59,000 59,000

C195-M Coolie (BPS-01) 7 7 850,000 851,000

C435-M Canal Guard (BPS-01) 5 5 312,000 301,000

D002-M Dafadar (BPS-01) 6 6 527,000 547,000

D011-M Dak Runner (BPS-01) 35 35 3,340,000 3,314,000

F058-M Fitter Helper (BPS-01) 55 55 5,383,000 5,475,000

G005-M Gangman (BPS-01) 3 3 275,000 229,000

G054-M Greaser (BPS-01) 1 1 120,000 120,000

H076-M Helper (BPS-01) 21 21 1,602,000 1,808,000

M019-M Mali (BPS-01) 3 3 227,000 227,000

M116-M Messenger (BPS-01) 4 4 433,000 376,000

N006-M Naib Qasid (BPS-01) 25 25 2,557,000 2,589,000

P009-M Painter (BPS-01) 7 7 458,000 591,000

S059-M Security Guard (BPS-01) 17 17 1,705,000 1,737,000

S146-M Sewerman (BPS-01) 1 1 117,000 119,000

S240-M Store Coolie (BPS-01) 8 8 589,000 568,000


245

PC21009 (009)
IRRIGATION AND LAND RECLAMATION
_______________________________________________________________________________
042204 TUBE WELLS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0422 IRRIGATION
042204 TUBE WELLS

LQ4040 Tubewells

S311-M Sanitary Worker (BPS-01) 14 14 1,230,000 1,241,000

A01152 Personal pay 469,000 1,325,000 160,000


A01156 Total Pay of contract staff 144,000 48,000 279,000

A01170 Others 267,776,000


001 Pay of Other Staff (R.E.) 267,776,000

A012 TOTAL ALLOWANCES 357,344,000 317,486,000 368,052,000

A012-1 TOTAL REGULAR ALLOWANCES 357,344,000 317,486,000 368,051,000

A01202 House Rent Allowance 38,146,000 25,421,000 35,756,000


A01203 Conveyance Allowance 24,711,000 45,474,000 25,251,000
A01207 Washing Allowance 15,000 14,000 18,000
A0120D Integrated Allowance 355,000 316,000 342,000
A0120Q Fixed Daily Allowance 15,000
A0120X Ad - hoc Allowance - 2010 108,604,000 77,642,000 99,962,000
A01217 Medical Allowance 41,641,000 31,880,000 40,271,000
A0121A Adhoc Relief Allowance 2011 33,319,000 24,218,000 30,711,000
A0121M Adhoc Relief Allowance - 2012 73,615,000 54,445,000 69,250,000
A0121T Adhoc Relief Allowance 2013 36,824,000 27,159,000 37,122,000
A0121Z Adhoc Relief Allowance - 2014 30,297,000 29,153,000
A01242 Consolidation Travelling Allowance 10,000 4,000
A01270 Others 104,000 620,000 196,000
037 30% Social Security Benefit in lieu of Pension to the Contract Employees 104,000 620,000 196,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 1,000

A01274 Medical Charges 1,000

A03 TOTAL OPERATING EXPENSES 7,701,000 8,146,000 8,511,000

A032 TOTAL COMMUNICATIONS 328,000 244,000 279,000

A03201 Postage and Telegraph 28,000 10,000 14,000


A03202 Telephone and Trunk Call 300,000 234,000 265,000

A033 TOTAL UTILITIES 1,848,000 1,856,000 2,247,000

A03301 Gas 218,000 214,000 425,000


246

PC21009 (009)
IRRIGATION AND LAND RECLAMATION
_______________________________________________________________________________
042204 TUBE WELLS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0422 IRRIGATION
042204 TUBE WELLS

LQ4040 Tubewells

A03302 Water 10,000 10,000


A03303 Electricity 1,555,000 1,589,000 1,750,000
001 Electricity 1,430,000 1,589,000 1,750,000
A03304 Hot and Cold Weather Charges 65,000 53,000 62,000

A034 TOTAL OCCUPANCY COSTS 111,000

A03404 Rent for other building 111,000

A038 TOTAL TRAVEL & 4,900,000 4,773,000 4,900,000


TRANSPORTATION

A03805 Travelling Allowance 1,950,000 2,383,000 2,000,000


A03807 P.O.L Charges 2,950,000 2,390,000 2,900,000

A039 TOTAL GENERAL 625,000 1,162,000 1,085,000

A03901 Stationery 211,000 191,000 242,000


A03902 Printing and Publication 50,000 40,000 74,000
001 Printing and Publications 28,000 40,000 74,000
A03905 Newspapers Periodicals and Books 18,000 14,000 22,000
001 News Papers, Periodicals & Books 13,000 14,000 22,000
A03906 Uniforms and Protective Clothing 37,000 64,000 83,000
A03907 Advertising & Publicity 85,000 183,000 377,000
001 Advertising & Publicity 60,000 183,000 377,000
A03917 Law Charges 45,000 427,000 54,000
A03955 Computer Stationary 18,000 32,000 23,000
A03970 Others 161,000 211,000 210,000
001 Others 161,000 211,000 210,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 11,342,000 2,700,000

A041 TOTAL PENSION 1,000 11,342,000 2,700,000

A04114 Superannuation Encashment Of L.P.R 1,000 11,342,000 2,700,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 1,000,000 3,098,000 3,600,000

A052 TOTAL GRANTS-DOMESTIC 1,000,000 3,098,000 3,600,000


247

PC21009 (009)
IRRIGATION AND LAND RECLAMATION
_______________________________________________________________________________
042204 TUBE WELLS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0422 IRRIGATION
042204 TUBE WELLS

LQ4040 Tubewells

A05216 Fin. Assis. to the families of 1,000,000 874,000 2,000,000


G. Serv. who expire
001 Fin. Assis. to the families of the persons who expires during service. 1,000,000 874,000 2,000,000
A05270 To Others 2,224,000 1,600,000
001 Others 2,224,000 1,600,000

A09 TOTAL PHYSICAL ASSETS 48,000 36,000 81,000

A092 TOTAL COMPUTER EQUIPMENT 48,000 36,000 81,000

A09201 Hardware 38,000 24,000 47,000


A09202 Software 5,000 4,000 7,000
A09203 I.T. Equipment 5,000 8,000 27,000

A13 TOTAL REPAIRS AND MAINTENANCE 275,972,000 441,833,000 276,875,000

A130 TOTAL TRANSPORT 1,005,000 758,000 800,000

A13001 Transport 1,005,000 758,000 800,000

A131 TOTAL MACHINERY AND 350,000 238,000 350,000


EQUIPMENT

A13101 Machinery and Equipment 350,000 238,000 350,000

A132 TOTAL FURNITURE AND 400,000 270,000 300,000


FIXTURE

A13201 Furniture and Fixture 400,000 270,000 300,000

A133 TOTAL BUILDINGS AND 3,000 9,136,000 1,200,000


STRUCTURE

A13301 Office Buildings 1,000 397,000 100,000


001 Office Buildings 1,000 397,000 100,000
A13302 Residential Buildings 1,000 3,178,000 100,000
A13303 Other Buildings 1,000 5,561,000 1,000,000
001 Other Buildings 1,000 5,561,000 1,000,000
248

PC21009 (009)
IRRIGATION AND LAND RECLAMATION
_______________________________________________________________________________
042204 TUBE WELLS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0422 IRRIGATION
042204 TUBE WELLS

LQ4040 Tubewells

A134 TOTAL IRRIGATION WORKS 274,214,000 431,431,000 274,214,000

A13470 Others 274,214,000 431,431,000 274,214,000


001 Others 431,431,000
052 Scarp-III Saline Zone (61) 625,000 625,000
056 Scarp-II Saline Zone (264) (350) 816,000 816,000
057 Lumpsum Provision for O&M of 123 Nos. Tubewells and 51 Miles Drains in Scarp-VI 15,247,000 15,247,000
058 Lumpsum Provision for O&M of 391-Sline Tubewells in Scarp-VI 50,825,000 50,825,000
059 Lumpsum Provision for Electricity of Tubewells 100,000,000 100,000,000
068 Gogera Tubewell Scheme (15) 1,300,000 1,300,000
089 Shorkot Kamalia Project (101) / Shorkot Reclamation Scheme 88,842,000 88,842,000
090 Satiana Project (71) 200,000 200,000
092 Tubewells along C.J. Link (40) 15,000,000 15,000,000
093 Tubewells along T.P. Link (80) 1,175,000 1,175,000
095 O&M of 71 Nos. Tubewells Hadali (including Electricity and Building Charges) 184,000 184,000

A137 TOTAL COMPUTER EQUIPMENT 11,000

A13701 Hardware 1,000


A13703 I.T. Equipment 10,000

_______________________________________________________________________________
Tubewells 1,018,645,000 1,057,599,000 1,022,515,000
_______________________________________________________________________________
249

PC21009 (009)
IRRIGATION AND LAND RECLAMATION
_______________________________________________________________________________
042205 EQUIPMENT MACHINERY WORKSHOPS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0422 IRRIGATION
042205 EQUIPMENT MACHINERY WORKSHOPS

LQ4031 Excavator and Store Division

A01 TOTAL EMPLOYEES RELATED EXPENSES. 227,364,000 184,958,000 256,889,000

A011 TOTAL PAY 705 705 132,649,000 103,063,000 130,183,000

A011-1 TOTAL PAY OF OFFICERS 19 19 7,751,000 5,438,000 7,450,000

A01101 Total Basic Pay of Officers 19 19 7,751,000 7,300,000

E085-M Executive Engineer (BPS-18) 4 4 2,066,000 1,729,000

D269-M Divisional Accounts (BPS-17) 4 4 1,493,000 1,277,000


Officer

S260-M Sub Divisional Officer (BPS-17) 11 11 4,192,000 4,294,000

A01102 Personal pay 150,000


A01150 Others 5,438,000
001 Pay of Officers (R.E.) 5,438,000

A011-2 TOTAL PAY OF OTHER STAFF 686 686 124,898,000 97,625,000 122,733,000

A01151 Total Basic Pay of Other Staff 686 686 81,536,000 79,512,000

H024-M Head Clerk (BPS-14) 4 4 1,074,000 1,044,000

D158-M Divisional Head (BPS-13) 3 3 803,000 780,000


Draftsman

A011-M Accounts Clerk (BPS-11) 10 10 2,226,000 1,977,000

D222-M Draftsman (BPS-11) 3 3 602,000 587,000

S262-M Sub Engineer (BPS-11) 41 41 9,054,000 8,678,000

F073-M Foreman Grade-I (BPS-09) 13 13 1,913,000 1,816,000

S258-M Sub Divisional Clerk (BPS-09) 11 11 1,803,000 1,861,000

A134-F Assistant Clerk (BPS-07) 1 1 87,000 86,000


(Including Auditors)

A134-M Assistant Clerk (BPS-07) 38 38 4,043,000 4,247,000


(Including Auditors)

C027-M Carpenter (BPS-07) 2 2 237,000 230,000

E034-M Electrician (BPS-07) 7 7 833,000 805,000

F028-M Field Chargeman (BPS-07) 4 4 540,000 519,000

S117-M Senior Storekeeper (BPS-07) 10 10 1,229,000 1,247,000


250

PC21009 (009)
IRRIGATION AND LAND RECLAMATION
_______________________________________________________________________________
042205 EQUIPMENT MACHINERY WORKSHOPS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0422 IRRIGATION
042205 EQUIPMENT MACHINERY WORKSHOPS

LQ4031 Excavator and Store Division

D172-M Dragline Operator (BPS-05) 39 39 5,661,000 5,376,000

E034-M Electrician (BPS-05) 1 1 92,000 104,000

F053-M Fitter (BPS-05) 5 5 603,000 595,000

I004-M Imam Masjid (BPS-05) 1 1 65,000 61,000

J045-M Junior Storekeeper (BPS-05) 4 4 464,000 507,000

M065-M Mechanic (BPS-05) 44 44 6,155,000 5,804,000

O028-M Operator (BPS-05) 27 27 3,203,000 3,105,000

S062-M Security Sergeant (BPS-05) 1 1 110,000 107,000

S241-M Store Issuer (BPS-05) 3 3 391,000 387,000

S243-M Store Munshi (BPS-05) 6 6 785,000 812,000

T061-M Tracer (BPS-05) 3 3 312,000 184,000

T068-M Tractor Operator (BPS-05) 3 3 237,000 211,000

W056-M Work Munshi (BPS-05) 9 9 1,194,000 1,146,000

W107-M Work Munshi (BPS-05) 3 3 289,000 295,000

D186-M Driver (BPS-04) 18 18 2,097,000 2,091,000

S057-M Security Assistant (BPS-04) 1 1 196,000 70,000

T093-M Truck Driver (BPS-04) 2 2 347,000 324,000

F048-M Fireman (BPS-03) 3 3 366,000 284,000

H023-M Head Chowkidar (BPS-03) 2 2 190,000 127,000

H077-M Helper Electrician (BPS-03) 1 1 91,000 92,000

G054-M Greaser (BPS-02) 19 19 1,497,000 1,613,000

P192-M Pump Driver (BPS-02) 2 2 130,000 131,000

S311-M Sanitary Worker (BPS-02) 4 4 382,000 377,000

B004-M Bahishti (BPS-01) 1 1 111,000 111,000

B019-M Beldar (BPS-01) 3 3 311,000 311,000

C112-M Chowkidar (BPS-01) 101 101 9,863,000 9,822,000

C130-M Cleaner (BPS-01) 45 45 4,133,000 4,261,000

C195-M Coolie (BPS-01) 36 36 3,539,000 3,518,000


251

PC21009 (009)
IRRIGATION AND LAND RECLAMATION
_______________________________________________________________________________
042205 EQUIPMENT MACHINERY WORKSHOPS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0422 IRRIGATION
042205 EQUIPMENT MACHINERY WORKSHOPS

LQ4031 Excavator and Store Division

C435-M Canal Guard (BPS-01) 26 26 1,844,000 1,533,000

D011-M Dak Runner (BPS-01) 3 3 280,000 266,000

F045-M Fire Crew Leader (BPS-01) 1 1 62,000 136,000

G054-F Greaser (BPS-01) 1 1 66,000 67,000

G054-M Greaser (BPS-01) 43 43 4,340,000 4,164,000

J001-M Jamadar (BPS-01) 1 1 122,000 122,000

M019-M Mali (BPS-01) 4 4 455,000 447,000

N006-M Naib Qasid (BPS-01) 20 20 2,011,000 2,016,000

S169-M Skilled Coolie (BPS-01) 28 28 2,717,000 2,682,000

S240-M Store Coolie (BPS-01) 12 12 993,000 1,030,000

S252-M Storeman (BPS-01) 13 13 1,388,000 1,346,000

A01152 Personal pay 99,000 101,000 70,000


A01153 Special Pay 1,000
A01156 Total Pay of contract staff 263,000 22,000 150,000

A01170 Others 43,000,000 97,502,000 43,000,000


001 Pay of Other Staff (R.E.) 63,962,000
002 Pay of Staff 43,000,000 33,540,000 43,000,000

A012 TOTAL ALLOWANCES 94,715,000 81,895,000 126,706,000

A012-1 TOTAL REGULAR ALLOWANCES 94,715,000 81,503,000 126,645,000

A01202 House Rent Allowance 12,055,000 8,887,000 22,055,000


A01203 Conveyance Allowance 15,112,000 11,693,000 20,205,000
A0120D Integrated Allowance 558,000 354,000 630,000
A0120M Car Allowance 1,000
A0120P Adhoc Relief 2009 900,000
A0120Q Fixed Daily Allowance 50,000 53,000 50,000
A0120X Ad - hoc Allowance - 2010 24,260,000 18,998,000 25,260,000
A01216 Qualification Allowance 1,600,000
A01217 Medical Allowance 8,827,000 7,254,000 12,867,000
A0121A Adhoc Relief Allowance 2011 7,462,000 5,606,000 7,962,000
A0121M Adhoc Relief Allowance - 2012 17,010,000 13,034,000 17,081,000
A0121Q Audit & Accounts Allowance 150,000
A0121T Adhoc Relief Allowance 2013 9,081,000 6,763,000 8,941,000
252

PC21009 (009)
IRRIGATION AND LAND RECLAMATION
_______________________________________________________________________________
042205 EQUIPMENT MACHINERY WORKSHOPS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0422 IRRIGATION
042205 EQUIPMENT MACHINERY WORKSHOPS

LQ4031 Excavator and Store Division

A0121Z Adhoc Relief Allowance - 2014 8,630,000 8,541,000


A01242 Consolidation Travelling Allowance 1,000
A01270 Others 300,000 231,000 401,000
027 Personal Allowance 1,000
037 30% Social Security Benefit in lieu of Pension to the Contract Employees 300,000 231,000 400,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 392,000 61,000

A01273 Honoraria 392,000 1,000


000 Honoraria 392,000
A01274 Medical Charges 60,000

A03 TOTAL OPERATING EXPENSES 10,635,000 9,307,000 10,688,000

A032 TOTAL COMMUNICATIONS 347,000 280,000 350,000

A03201 Postage and Telegraph 39,000 19,000 50,000


A03202 Telephone and Trunk Call 308,000 261,000 300,000

A033 TOTAL UTILITIES 643,000 728,000 696,000

A03301 Gas 12,000 21,000 6,000


A03302 Water 20,000 16,000 70,000
A03303 Electricity 545,000 640,000 550,000
001 Electricity 545,000 640,000 550,000
A03304 Hot and Cold Weather Charges 66,000 51,000 70,000

A034 TOTAL OCCUPANCY COSTS 567,000 516,000 760,000

A03402 Rent for Office Building 550,000 503,000 750,000


A03407 Rates and Taxes 17,000 13,000 10,000

A038 TOTAL TRAVEL & 7,745,000 6,747,000 7,401,000


TRANSPORTATION

A03805 Travelling Allowance 2,200,000 1,833,000 1,900,000


A03807 P.O.L Charges 5,545,000 4,914,000 5,500,000
A03808 Conveyance Charges 1,000
253

PC21009 (009)
IRRIGATION AND LAND RECLAMATION
_______________________________________________________________________________
042205 EQUIPMENT MACHINERY WORKSHOPS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0422 IRRIGATION
042205 EQUIPMENT MACHINERY WORKSHOPS

LQ4031 Excavator and Store Division

A039 TOTAL GENERAL 1,333,000 1,036,000 1,481,000

A03901 Stationery 261,000 224,000 270,000


A03902 Printing and Publication 143,000 120,000 170,000
001 Printing and Publications 143,000 120,000 170,000
A03905 Newspapers Periodicals and Books 17,000 15,000 30,000
001 News Papers, Periodicals & Books 17,000 15,000 30,000
A03906 Uniforms and Protective Clothing 425,000 297,000 500,000
A03907 Advertising & Publicity 250,000 86,000 125,000
001 Advertising & Publicity 250,000 86,000 125,000
A03917 Law Charges 6,000 31,000 60,000
A03918 Exhibitions, Fairs & Other 1,000
National Celebrations
A03955 Computer Stationary 44,000 52,000 75,000
A03970 Others 187,000 211,000 250,000
001 Others 187,000 211,000 250,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 1,405,000 100,000

A041 TOTAL PENSION 1,000 1,405,000 100,000

A04114 Superannuation Encashment Of L.P.R 1,000 1,405,000 100,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 500,000 1,112,000 3,000,000

A052 TOTAL GRANTS-DOMESTIC 500,000 1,112,000 3,000,000

A05216 Fin. Assis. to the families of 500,000 312,000 2,000,000


G. Serv. who expire
001 Fin. Assis. to the families of the persons who expires during service. 500,000 312,000 2,000,000
A05270 To Others 800,000 1,000,000
001 Others 800,000 1,000,000

A09 TOTAL PHYSICAL ASSETS 55,000 41,519,000 70,000

A092 TOTAL COMPUTER EQUIPMENT 55,000 2,854,000 70,000

A09201 Hardware 5,000 9,000 10,000


A09203 I.T. Equipment 50,000 2,845,000 60,000
254

PC21009 (009)
IRRIGATION AND LAND RECLAMATION
_______________________________________________________________________________
042205 EQUIPMENT MACHINERY WORKSHOPS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0422 IRRIGATION
042205 EQUIPMENT MACHINERY WORKSHOPS

LQ4031 Excavator and Store Division

A096 TOTAL PURCHASE OF PLANT & 38,665,000


MACHINERY

A09601 Plant and Machinery 38,665,000

A13 TOTAL REPAIRS AND MAINTENANCE 43,445,000 40,927,000 43,253,000

A130 TOTAL TRANSPORT 1,502,000 1,365,000 1,200,000

A13001 Transport 1,502,000 1,365,000 1,200,000

A131 TOTAL MACHINERY AND 41,800,000 35,880,000 40,000,000


EQUIPMENT

A13101 Machinery and Equipment 41,800,000 35,880,000 40,000,000

A132 TOTAL FURNITURE AND 140,000 94,000 150,000


FIXTURE

A13201 Furniture and Fixture 140,000 94,000 150,000

A133 TOTAL BUILDINGS AND 3,000 3,588,000 1,900,000


STRUCTURE

A13301 Office Buildings 1,000 624,000 700,000


001 Office Buildings 1,000 624,000 700,000
A13302 Residential Buildings 1,000 780,000 700,000
A13303 Other Buildings 1,000 2,184,000 500,000
001 Other Buildings 1,000 2,184,000 500,000

A137 TOTAL COMPUTER EQUIPMENT 3,000

A13701 Hardware 1,000


A13702 Software 1,000
A13703 I.T. Equipment 1,000

_______________________________________________________________________________
Excavator and Store Division 282,000,000 279,228,000 314,000,000
_______________________________________________________________________________
255

PC21009 (009)
IRRIGATION AND LAND RECLAMATION
_______________________________________________________________________________
042205 EQUIPMENT MACHINERY WORKSHOPS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0422 IRRIGATION
042205 EQUIPMENT MACHINERY WORKSHOPS

LQ4032 Moghalpura Irrigation Workshop

A01 TOTAL EMPLOYEES RELATED EXPENSES. 127,578,000 139,239,000 146,101,000

A011 TOTAL PAY 535 535 72,326,000 65,082,000 71,939,000

A011-1 TOTAL PAY OF OFFICERS 4 4 1,664,000 1,505,000 1,700,000

A01101 Total Basic Pay of Officers 4 4 1,664,000 1,700,000

E085-M Executive Engineer (BPS-18) 1 1 557,000 575,000

D269-M Divisional Accounts (BPS-17) 1 1 260,000 270,000


Officer

S260-M Sub Divisional Officer (BPS-17) 2 2 847,000 855,000

A01150 Others 1,505,000


001 Pay of Officers (R.E.) 1,505,000

A011-2 TOTAL PAY OF OTHER STAFF 531 531 70,662,000 63,577,000 70,239,000

A01151 Total Basic Pay of Other Staff 531 531 70,492,000 69,999,000

H024-M Head Clerk (BPS-14) 1 1 326,000 322,000

D158-M Divisional Head (BPS-13) 2 2 538,000 532,000


Draftsman

A011-M Accounts Clerk (BPS-11) 4 4 894,000 888,000

D222-M Draftsman (BPS-11) 2 2 371,000 362,000

S262-M Sub Engineer (BPS-11) 7 7 1,656,000 1,620,000

S258-M Sub Divisional Clerk (BPS-09) 1 1 205,000 202,000

F073-M Foreman Grade-I (BPS-08) 11 11 2,072,000 2,040,000

J024-M Junior Foreman (BPS-08) 1 1 152,000 150,000

J019-M Junior Clerk (BPS-07) 18 18 2,667,000 2,642,000

A319-M Auto Electric Mechanic (BPS-06) 1 1 125,000 124,000

B042-M Blacksmith (BPS-06) 7 7 1,123,000 1,097,000

C027-M Carpenter (BPS-06) 8 8 1,081,000 1,066,000

C213-M Crank Shaft Grinder (BPS-06) 1 1 108,000 107,000

D172-M Dragline Operator (BPS-06) 1 1 136,000 136,000


256

PC21009 (009)
IRRIGATION AND LAND RECLAMATION
_______________________________________________________________________________
042205 EQUIPMENT MACHINERY WORKSHOPS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0422 IRRIGATION
042205 EQUIPMENT MACHINERY WORKSHOPS

LQ4032 Moghalpura Irrigation Workshop

E034-M Electrician (BPS-06) 14 14 1,860,000 1,876,000

M008-M Machineman (BPS-06) 13 13 1,862,000 1,838,000

M048-M Mason (BPS-06) 3 3 505,000 537,000

M065-M Mechanic (BPS-06) 31 31 4,136,000 4,116,000

M149-M Mobile Crane Operator (BPS-06) 1 1 174,000 177,000

M178-M Moulder (BPS-06) 24 24 3,231,000 3,225,000

P025-M Pattern Maker (BPS-06) 4 4 482,000 479,000

S062-M Security Sergeant (BPS-06) 1 1 149,000 148,000

S250-M Store Keeper (BPS-06) 1 1 151,000 149,000

T068-M Tractor Operator (BPS-06) 1 1 178,000 177,000

T103-M Turner (BPS-06) 49 49 7,113,000 7,000,000

U009-M Uphostery Repairer (BPS-06) 2 2 216,000 216,000

W034-M Welder (BPS-06) 20 20 2,789,000 2,753,000

B085-M Brush Painter (BPS-05) 4 4 539,000 534,000

D180-M Driller (BPS-05) 2 2 295,000 325,000

F053-M Fitter (BPS-05) 139 139 18,772,000 18,559,000

M041-M Marker (BPS-05) 1 1 132,000 130,000

P009-M Painter (BPS-05) 9 9 1,072,000 1,071,000

S195-M Spray Painter (BPS-05) 1 1 142,000 141,000

S243-M Store Munshi (BPS-05) 2 2 291,000 292,000

T061-M Tracer (BPS-05) 3 3 354,000 348,000

T092-M Trollyman Fitter (BPS-05) 1 1 69,000 65,000

T093-M Truck Driver (BPS-05) 7 7 1,004,000 993,000

W056-M Work Munshi (BPS-05) 14 14 1,538,000 1,416,000

F045-M Fire Crew Leader (BPS-04) 2 2 215,000 218,000

S241-M Store Issuer (BPS-04) 1 1 170,000 166,000

D037-M Denter (BPS-03) 4 4 540,000 584,000

H005-M Hammerman (BPS-03) 13 13 1,494,000 1,510,000

R077-M Riveter (BPS-03) 1 1 132,000 154,000


257

PC21009 (009)
IRRIGATION AND LAND RECLAMATION
_______________________________________________________________________________
042205 EQUIPMENT MACHINERY WORKSHOPS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0422 IRRIGATION
042205 EQUIPMENT MACHINERY WORKSHOPS

LQ4032 Moghalpura Irrigation Workshop

T094-M Truck Driver Light Duty (BPS-03) 4 4 464,000 492,000

A298-M Asstt. Lifting Jamadar (BPS-02) 6 6 531,000 544,000

C033-M Carpenter Semi-Skilled (BPS-02) 3 3 252,000 246,000

E041-M Electrician Semi-Skilled (BPS-02) 3 3 287,000 294,000

J004-M Jamadar Semi-Skilled (BPS-02) 2 2 246,000 248,000

M079-M Mechanic Semi-Skilled (BPS-02) 13 13 1,336,000 1,343,000

M181-M Moulder Semi-Skilled (BPS-02) 1 1 80,000 81,000

P012-M Painter Semi-Skilled (BPS-02) 1 1 68,000 69,000

T107-M Turner Semi-Skilled (BPS-02) 4 4 476,000 478,000

W036-M Welder Semi-Skilled (BPS-02) 5 5 413,000 419,000

W078-M Workshop Jamadar (BPS-02) 7 7 1,002,000 1,004,000

C028-M Carpenter Cooly (BPS-01) 1 1 68,000 73,000

C112-M Chowkidar (BPS-01) 20 20 1,859,000 1,876,000

C130-M Cleaner (BPS-01) 7 7 631,000 594,000

C435-M Canal Guard (BPS-01) 2 2 173,000 121,000

H078-M Helper Fitter Semi (BPS-01) 11 11 921,000 1,006,000


Skilled

N006-M Naib Qasid (BPS-01) 4 4 333,000 338,000

S311-M Sanitary Worker (BPS-01) 4 4 293,000 288,000

A01152 Personal pay 170,000 280,000 240,000


A01170 Others 63,297,000
001 Pay of Other Staff (R.E.) 63,297,000

A012 TOTAL ALLOWANCES 55,252,000 74,157,000 74,162,000

A012-1 TOTAL REGULAR ALLOWANCES 55,252,000 74,139,000 74,160,000

A01202 House Rent Allowance 9,890,000 8,506,000 10,000,000


A01203 Conveyance Allowance 11,000,000 10,976,000 12,000,000
A0120D Integrated Allowance 54,000 72,000 72,000
A0120Q Fixed Daily Allowance 23,000 12,000 13,000
A0120X Ad - hoc Allowance - 2010 2,000,000 16,878,000 15,000,000
258

PC21009 (009)
IRRIGATION AND LAND RECLAMATION
_______________________________________________________________________________
042205 EQUIPMENT MACHINERY WORKSHOPS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0422 IRRIGATION
042205 EQUIPMENT MACHINERY WORKSHOPS

LQ4032 Moghalpura Irrigation Workshop

A01217 Medical Allowance 6,485,000 6,831,000 6,700,000


A0121A Adhoc Relief Allowance 2011 6,000,000 5,412,000 5,800,000
A0121M Adhoc Relief Allowance - 2012 13,000,000 12,734,000 13,000,000
A0121Q Audit & Accounts Allowance 55,000
A0121T Adhoc Relief Allowance 2013 6,800,000 6,502,000 6,500,000
A0121Z Adhoc Relief Allowance - 2014 6,216,000 5,000,000
A01270 Others 20,000
037 30% Social Security Benefit in lieu of Pension to the Contract Employees 20,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 18,000 2,000

A01273 Honoraria 18,000 1,000


000 Honoraria 18,000
A01274 Medical Charges 1,000

A03 TOTAL OPERATING EXPENSES 8,072,000 10,464,000 11,280,000

A032 TOTAL COMMUNICATIONS 177,000 135,000 170,000

A03201 Postage and Telegraph 27,000 15,000 20,000


A03202 Telephone and Trunk Call 150,000 120,000 150,000

A033 TOTAL UTILITIES 3,458,000 4,049,000 4,565,000

A03303 Electricity 3,400,000 4,000,000 4,500,000


001 Electricity 3,400,000 4,000,000 4,500,000
A03304 Hot and Cold Weather Charges 58,000 49,000 65,000

A034 TOTAL OCCUPANCY COSTS 60,000

A03407 Rates and Taxes 60,000

A038 TOTAL TRAVEL & 3,480,000 4,700,000 4,600,000


TRANSPORTATION

A03805 Travelling Allowance 880,000 1,200,000 1,300,000


A03807 P.O.L Charges 2,600,000 3,500,000 3,300,000

A039 TOTAL GENERAL 957,000 1,580,000 1,885,000


259

PC21009 (009)
IRRIGATION AND LAND RECLAMATION
_______________________________________________________________________________
042205 EQUIPMENT MACHINERY WORKSHOPS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0422 IRRIGATION
042205 EQUIPMENT MACHINERY WORKSHOPS

LQ4032 Moghalpura Irrigation Workshop

A03901 Stationery 165,000 180,000 200,000


A03902 Printing and Publication 53,000 60,000 65,000
001 Printing and Publications 53,000 60,000 65,000
A03905 Newspapers Periodicals and Books 7,000 10,000 8,000
001 News Papers, Periodicals & Books 7,000 10,000 8,000
A03906 Uniforms and Protective Clothing 605,000 1,200,000 1,400,000
A03907 Advertising & Publicity 25,000
001 Advertising & Publicity 25,000
A03917 Law Charges 1,000
A03919 Payments to Others for Service 50,000 50,000 60,000
Rendered
A03942 Cost of Other Stores 1,000
001 Cost of Other Stores 1,000
A03955 Computer Stationary 25,000
A03970 Others 77,000 80,000 100,000
001 Others 77,000 80,000 100,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 2,577,000 1,280,000

A041 TOTAL PENSION 1,000 2,577,000 1,280,000

A04114 Superannuation Encashment Of L.P.R 1,000 2,577,000 1,280,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 500,000 3,601,000 600,000

A052 TOTAL GRANTS-DOMESTIC 500,000 3,601,000 600,000

A05216 Fin. Assis. to the families of 500,000 400,000 600,000


G. Serv. who expire
001 Fin. Assis. to the families of the persons who expires during service. 500,000 400,000 600,000
A05270 To Others 3,201,000
001 Others 3,201,000

A09 TOTAL PHYSICAL ASSETS 30,000

A092 TOTAL COMPUTER EQUIPMENT 30,000

A09201 Hardware 20,000


A09203 I.T. Equipment 10,000
260

PC21009 (009)
IRRIGATION AND LAND RECLAMATION
_______________________________________________________________________________
042205 EQUIPMENT MACHINERY WORKSHOPS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0422 IRRIGATION
042205 EQUIPMENT MACHINERY WORKSHOPS

LQ4032 Moghalpura Irrigation Workshop

A13 TOTAL REPAIRS AND MAINTENANCE 2,280,000 4,130,000 4,880,000

A130 TOTAL TRANSPORT 1,870,000 2,000,000 2,300,000

A13001 Transport 1,870,000 2,000,000 2,300,000

A131 TOTAL MACHINERY AND 385,000 600,000 700,000


EQUIPMENT

A13101 Machinery and Equipment 385,000 600,000 700,000

A132 TOTAL FURNITURE AND 22,000 30,000 30,000


FIXTURE

A13201 Furniture and Fixture 22,000 30,000 30,000

A133 TOTAL BUILDINGS AND 3,000 1,500,000 1,850,000


STRUCTURE

A13301 Office Buildings 1,000 500,000 550,000


001 Office Buildings 1,000 500,000 550,000
A13302 Residential Buildings 1,000 200,000 300,000
A13303 Other Buildings 1,000 800,000 1,000,000
001 Other Buildings 1,000 800,000 1,000,000

_______________________________________________________________________________
Moghalpura Irrigation Workshop 138,431,000 160,011,000 164,171,000
_______________________________________________________________________________
261

PC21009 (009)
IRRIGATION AND LAND RECLAMATION
_______________________________________________________________________________
042205 EQUIPMENT MACHINERY WORKSHOPS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0422 IRRIGATION
042205 EQUIPMENT MACHINERY WORKSHOPS

LQ4033 Bhalwal Irrigation Workshop

A01 TOTAL EMPLOYEES RELATED EXPENSES. 61,644,000 50,361,000 54,040,000

A011 TOTAL PAY 344 344 30,209,000 23,716,000 26,983,000

A011-1 TOTAL PAY OF OFFICERS 4 4 1,723,000 1,453,000 1,930,000

A01101 Total Basic Pay of Officers 4 4 1,703,000 1,900,000

E085-M Executive Engineer (BPS-18) 1 1 600,000 717,000

D269-M Divisional Accounts (BPS-17) 1 1 192,000 225,000


Officer

S260-M Sub Divisional Officer (BPS-17) 2 2 911,000 958,000

A01102 Personal pay 20,000 5,000 30,000


A01150 Others 1,448,000
001 Pay of Officers (R.E.) 1,448,000

A011-2 TOTAL PAY OF OTHER STAFF 340 340 28,486,000 22,263,000 25,053,000

A01151 Total Basic Pay of Other Staff 340 340 28,456,000 25,000,000

H024-M Head Clerk (BPS-14) 1 1 261,000 201,000

D158-M Divisional Head (BPS-13) 1 1 190,000 184,000


Draftsman

A011-M Accounts Clerk (BPS-11) 4 4 700,000 705,000

F073-M Foreman Grade-I (BPS-11) 10 10 1,370,000 1,233,000

K015-M Khateeb (BPS-11) 1 1 79,000 59,000

S262-M Sub Engineer (BPS-11) 8 8 880,000 920,000

D222-M Draftsman (BPS-10) 2 2 267,000 204,000

S268-M Sub-Divisional Clerk (BPS-09) 2 2 149,000 112,000

S057-M Security Assistant (BPS-08) 1 1 198,000 148,000

A134-M Assistant Clerk (BPS-07) 14 14 1,545,000 1,374,000


(Including Auditors)

A085-M Armature Winder (BPS-06) 1 1 172,000 132,000

M008-M Machineman (BPS-06) 2 2 231,000 179,000

S117-M Senior Storekeeper (BPS-06) 2 2 241,000 179,000


262

PC21009 (009)
IRRIGATION AND LAND RECLAMATION
_______________________________________________________________________________
042205 EQUIPMENT MACHINERY WORKSHOPS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0422 IRRIGATION
042205 EQUIPMENT MACHINERY WORKSHOPS

LQ4033 Bhalwal Irrigation Workshop

A090-M Artificer (BPS-05) 1 1 148,000 113,000

A319-M Auto Electric Mechanic (BPS-05) 1 1 198,000 148,000

C027-M Carpenter (BPS-05) 2 2 169,000 129,000

D180-M Driller (BPS-05) 3 3 301,000 303,000

E034-M Electrician (BPS-05) 9 9 760,000 581,000

F053-M Fitter (BPS-05) 52 52 4,570,000 4,168,000

J045-M Junior Storekeeper (BPS-05) 2 2 222,000 168,000

L083-M Lineman (BPS-05) 1 1 67,000 106,000

M041-M Marker (BPS-05) 3 3 317,000 235,000

M065-M Mechanic (BPS-05) 10 10 1,070,000 929,000

M121-M Meter Reader (BPS-05) 1 1 123,000 94,000

M178-M Moulder (BPS-05) 6 6 721,000 748,000

P009-M Painter (BPS-05) 5 5 390,000 367,000

P025-M Pattern Maker (BPS-05) 1 1 65,000 49,000

P071-M Pipe Fitter (BPS-05) 1 1 148,000 113,000

S062-M Security Sergeant (BPS-05) 1 1 118,000 92,000

T053-M Time Keeper (BPS-05) 1 1 65,000 49,000

T061-M Tracer (BPS-05) 4 4 355,000 329,000

T101-M Tubewell Operator (BPS-05) 1 1 133,000 100,000

T103-M Turner (BPS-05) 12 12 1,235,000 1,181,000

W034-M Welder (BPS-05) 11 11 835,000 862,000

W056-M Work Munshi (BPS-05) 14 14 1,103,000 1,138,000

D186-M Driver (BPS-04) 5 5 398,000 385,000

B042-M Blacksmith (BPS-03) 4 4 493,000 376,000

D191-M Driver Light Duty (BPS-03) 2 2 61,000 46,000

E009-M Earth Work Mistri (BPS-03) 1 1 133,000 100,000

G025-M Gatekeeper (BPS-03) 3 3 182,000 136,000

H005-M Hammerman (BPS-03) 2 2 121,000 91,000

H023-M Head Chowkidar (BPS-03) 3 3 302,000 225,000


263

PC21009 (009)
IRRIGATION AND LAND RECLAMATION
_______________________________________________________________________________
042205 EQUIPMENT MACHINERY WORKSHOPS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0422 IRRIGATION
042205 EQUIPMENT MACHINERY WORKSHOPS

LQ4033 Bhalwal Irrigation Workshop

J001-M Jamadar (BPS-02) 4 4 309,000 231,000

M057-M Mate (BPS-02) 1 1 119,000 90,000

B019-M Beldar (BPS-01) 22 22 1,442,000 1,290,000

C112-M Chowkidar (BPS-01) 40 40 2,204,000 1,904,000

C130-M Cleaner (BPS-01) 4 4 229,000 172,000

C195-M Coolie (BPS-01) 20 20 748,000 560,000

C435-M Canal Guard (BPS-01) 4 4 265,000 187,000

D011-M Dak Runner (BPS-01) 1 1 57,000 43,000

G054-M Greaser (BPS-01) 2 2 115,000 86,000

K008-M Keyman (BPS-01) 1 1 57,000 43,000

M019-M Mali (BPS-01) 1 1 58,000 43,000

N006-M Naib Qasid (BPS-01) 5 5 367,000 278,000

S169-M Skilled Coolie (BPS-01) 10 10 575,000 431,000

S311-M Sanitary Worker (BPS-01) 12 12 710,000 565,000

T054-M Tin Smith (BPS-01) 2 2 115,000 86,000

A01152 Personal pay 30,000 68,000 52,000


A01156 Total Pay of contract staff 1,000

A01170 Others 22,195,000


001 Pay of Other Staff (R.E.) 22,195,000

A012 TOTAL ALLOWANCES 31,435,000 26,645,000 27,057,000

A012-1 TOTAL REGULAR ALLOWANCES 31,435,000 26,645,000 27,055,000

A01202 House Rent Allowance 3,400,000 1,641,000 1,800,000


A01203 Conveyance Allowance 4,300,000 3,957,000 4,100,000
A0120D Integrated Allowance 216,000 68,000 55,000
A0120X Ad - hoc Allowance - 2010 8,500,000 6,562,000 7,100,000
A01217 Medical Allowance 4,219,000 2,606,000 2,500,000
A0121A Adhoc Relief Allowance 2011 2,300,000 2,123,000 2,500,000
A0121M Adhoc Relief Allowance - 2012 5,500,000 4,825,000 5,100,000
A0121T Adhoc Relief Allowance 2013 3,000,000 2,461,000 2,700,000
264

PC21009 (009)
IRRIGATION AND LAND RECLAMATION
_______________________________________________________________________________
042205 EQUIPMENT MACHINERY WORKSHOPS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0422 IRRIGATION
042205 EQUIPMENT MACHINERY WORKSHOPS

LQ4033 Bhalwal Irrigation Workshop

A0121Z Adhoc Relief Allowance - 2014 2,402,000 900,000


A01270 Others 300,000
037 30% Social Security Benefit in lieu of Pension to the Contract Employees 300,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 2,000

A01273 Honoraria 1,000


A01274 Medical Charges 1,000

A03 TOTAL OPERATING EXPENSES 5,589,000 6,495,000 8,680,000

A032 TOTAL COMMUNICATIONS 49,000 46,000 125,000

A03201 Postage and Telegraph 11,000 9,000 75,000


A03202 Telephone and Trunk Call 38,000 37,000 50,000

A033 TOTAL UTILITIES 2,773,000 3,397,000 4,222,000

A03303 Electricity 2,750,000 3,378,000 4,200,000


001 Electricity 2,750,000 3,378,000 4,200,000
A03304 Hot and Cold Weather Charges 23,000 19,000 22,000

A038 TOTAL TRAVEL & 2,708,000 2,992,000 4,200,000


TRANSPORTATION

A03805 Travelling Allowance 1,540,000 1,930,000 2,900,000


A03807 P.O.L Charges 1,168,000 1,062,000 1,300,000

A039 TOTAL GENERAL 59,000 60,000 133,000

A03901 Stationery 35,000 39,000 40,000


A03902 Printing and Publication 6,000 6,000 8,000
001 Printing and Publications 6,000 6,000 8,000
A03905 Newspapers Periodicals and Books 5,000 4,000 5,000
001 News Papers, Periodicals & Books 5,000 4,000 5,000
A03906 Uniforms and Protective Clothing 13,000 11,000 30,000
A03970 Others 50,000
001 Others 50,000
265

PC21009 (009)
IRRIGATION AND LAND RECLAMATION
_______________________________________________________________________________
042205 EQUIPMENT MACHINERY WORKSHOPS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0422 IRRIGATION
042205 EQUIPMENT MACHINERY WORKSHOPS

LQ4033 Bhalwal Irrigation Workshop

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 720,000 400,000

A041 TOTAL PENSION 1,000 720,000 400,000

A04114 Superannuation Encashment Of L.P.R 1,000 720,000 400,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 500,000 600,000

A052 TOTAL GRANTS-DOMESTIC 500,000 600,000

A05216 Fin. Assis. to the families of 500,000 600,000


G. Serv. who expire
001 Fin. Assis. to the families of the persons who expires during service. 500,000 600,000

A09 TOTAL PHYSICAL ASSETS 21,000

A092 TOTAL COMPUTER EQUIPMENT 21,000

A09201 Hardware 10,000


A09202 Software 1,000
A09203 I.T. Equipment 10,000

A13 TOTAL REPAIRS AND MAINTENANCE 398,000 3,831,000 2,700,000

A130 TOTAL TRANSPORT 210,000 174,000 300,000

A13001 Transport 210,000 174,000 300,000

A131 TOTAL MACHINERY AND 185,000 183,000 250,000


EQUIPMENT

A13101 Machinery and Equipment 185,000 183,000 250,000

A132 TOTAL FURNITURE AND 50,000


FIXTURE

A13201 Furniture and Fixture 50,000


266

PC21009 (009)
IRRIGATION AND LAND RECLAMATION
_______________________________________________________________________________
042205 EQUIPMENT MACHINERY WORKSHOPS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0422 IRRIGATION
042205 EQUIPMENT MACHINERY WORKSHOPS

LQ4033 Bhalwal Irrigation Workshop

A133 TOTAL BUILDINGS AND 3,000 3,474,000 2,100,000


STRUCTURE

A13301 Office Buildings 1,000 579,000 200,000


001 Office Buildings 1,000 579,000 200,000
A13302 Residential Buildings 1,000 965,000 1,000,000
A13303 Other Buildings 1,000 1,930,000 900,000
001 Other Buildings 1,000 1,930,000 900,000

_______________________________________________________________________________
Bhalwal Irrigation Workshop 68,132,000 61,407,000 66,441,000
_______________________________________________________________________________
267

PC21009 (009)
IRRIGATION AND LAND RECLAMATION
_______________________________________________________________________________
042206 IRRIGATION RESEARCH AND DESIGN
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0422 IRRIGATION
042206 IRRIGATION RESEARCH AND DESIGN

LQ4041 Research Institute

A01 TOTAL EMPLOYEES RELATED EXPENSES. 129,606,000 125,405,000 129,443,000

A011 TOTAL PAY 458 458 63,169,000 58,944,000 63,272,000

A011-1 TOTAL PAY OF OFFICERS 55 55 19,347,000 18,109,000 20,151,000

A01101 Total Basic Pay of Officers 55 55 19,287,000 20,000,000

C080-M Chief Engineer (BPS-20) 1 1 816,000 788,000

P134-M Principal Research (BPS-19) 2 2 1,055,000 1,224,000


Officer

E085-M Executive Engineer (BPS-18) 1 1 582,000 580,000

H104-M Hydraulic Officer (BPS-18) 1 1 600,000 580,000

M062-M Mathematical Officer (BPS-18) 1 1 537,000 537,000

P059-M Physicist (BPS-18) 1 1 575,000 539,000

R059-M Research Officer (BPS-18) 1 1 575,000 574,000

S112-M Senior Research Officer (BPS-18) 11 11 5,749,000 5,881,000

D269-M Divisional Accounts (BPS-17) 1 1 337,000 326,000


Officer

J038-F Junior Research Officer (BPS-17) 3 3 688,000 693,000

J038-M Junior Research Officer (BPS-17) 28 28 6,473,000 6,844,000

S260-M Sub Divisional Officer (BPS-17) 2 2 818,000 819,000

C117-M Circle Head Draftsman (BPS-16) 1 1 356,000 354,000

S282-M Superintendent (BPS-16) 1 1 126,000 261,000

A01102 Personal pay 60,000 261,000 150,000


A01103 Special Pay 1,000
A01150 Others 17,848,000
001 Pay of Officers (R.E.) 17,848,000

A011-2 TOTAL PAY OF OTHER STAFF 403 403 43,822,000 40,835,000 43,121,000

A01151 Total Basic Pay of Other Staff 403 403 43,500,000 43,000,000

S116-M Senior Stenographer (BPS-15) 1 1 348,000 329,000

A097-M Assistant (BPS-14) 1 1 93,000 180,000


268

PC21009 (009)
IRRIGATION AND LAND RECLAMATION
_______________________________________________________________________________
042206 IRRIGATION RESEARCH AND DESIGN
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0422 IRRIGATION
042206 IRRIGATION RESEARCH AND DESIGN

LQ4041 Research Institute

H024-M Head Clerk (BPS-14) 1 1 249,000 236,000

S216-M Stenographer (BPS-14) 3 3 798,000 757,000

S164-M Silt Analyst (BPS-11) 13 13 1,742,000 2,114,000

S271-M Sub-Engineer (BPS-11) 6 6 775,000 735,000

D222-M Draftsman (BPS-10) 1 1 74,000 133,000

P052-M Photographer (BPS-10) 3 3 463,000 429,000

A011-M Accounts Clerk (BPS-09) 3 3 556,000 528,000

M153-M Model Foreman (BPS-09) 3 3 215,000 361,000

S258-M Sub Divisional Clerk (BPS-09) 5 5 860,000 962,000

O006-M Office Camera Operator (BPS-08) 1 1 183,000 169,000

A134-F Assistant Clerk (BPS-07) 1 1 1,000 62,000


(Including Auditors)

A134-M Assistant Clerk (BPS-07) 14 14 1,541,000 1,524,000


(Including Auditors)

C381-M Computer Assistant (BPS-07) 8 8 1,079,000 1,017,000

D186-M Driver (BPS-07) 6 6 805,000 755,000

G028-M General Clerk (BPS-07) 1 1 167,000 157,000

I035-M Instrument Mechanic (BPS-07) 1 1 171,000 158,000

J022-M Junior Compositor (BPS-07) 1 1 134,000 126,000

P025-M Pattern Maker (BPS-07) 1 1 171,000 158,000

P095-M Plumber (BPS-07) 1 1 133,000 125,000

W034-M Welder (BPS-07) 1 1 196,000 181,000

A090-M Artificer (BPS-06) 1 1 101,000 97,000

L103-M Librarian (BPS-06) 1 1 65,000 60,000

S244-M Store Munshi Attendant (BPS-06) 2 2 258,000 241,000

T072-M Tradle Machine Operator (BPS-06) 1 1 196,000 181,000

C027-M Carpenter (BPS-05) 4 4 552,000 521,000

C059-M Charge Man (BPS-05) 1 1 159,000 57,000

C159-M Compositor (BPS-05) 1 1 145,000 138,000


269

PC21009 (009)
IRRIGATION AND LAND RECLAMATION
_______________________________________________________________________________
042206 IRRIGATION RESEARCH AND DESIGN
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0422 IRRIGATION
042206 IRRIGATION RESEARCH AND DESIGN

LQ4041 Research Institute

E034-M Electrician (BPS-05) 5 5 659,000 620,000

M008-M Machineman (BPS-05) 4 4 470,000 440,000

M048-M Mason (BPS-05) 6 6 803,000 654,000

M065-M Mechanic (BPS-05) 11 11 1,523,000 1,499,000

S166-M Silt Observer (BPS-05) 38 38 3,920,000 3,345,000

S240-M Store Coolie (BPS-05) 1 1 90,000 91,000

S250-M Store Keeper (BPS-05) 1 1 62,000 57,000

T061-M Tracer (BPS-05) 3 3 409,000 386,000

H040-M Head Laboratory Attendant (BPS-04) 1 1 147,000 136,000

L004-M Laboratory Assistant (BPS-04) 27 27 2,027,000 2,659,000

N031-M Number Shumer (BPS-04) 1 1 102,000 100,000

B031-M Binder (BPS-03) 2 2 225,000 218,000

B042-M Blacksmith (BPS-03) 1 1 137,000 129,000

C036-M Carpenter-Cum-Welder (BPS-03) 1 1 57,000 54,000

F053-M Fitter (BPS-03) 3 3 370,000 352,000

F061-M Fitter-Cum-Operator (BPS-03) 1 1 119,000 114,000

H005-M Hammerman (BPS-03) 1 1 116,000 112,000

P131-M Pressman (BPS-03) 1 1 101,000 97,000

P192-M Pump Driver (BPS-03) 5 5 446,000 423,000

D003-M Daftri (BPS-02) 1 1 122,000 116,000

D015-M Dark Room Attendant (BPS-02) 1 1 171,000 158,000

H023-M Head Chowkidar (BPS-02) 1 1 57,000 85,000

H041-M Head Mali (BPS-02) 3 3 294,000 314,000

K014-M Khansama-Cum-Chowkidar (BPS-02) 1 1 57,000 53,000

S241-M Store Issuer (BPS-02) 1 1 120,000 119,000

C112-M Chowkidar (BPS-01) 18 18 1,446,000 1,471,000

C435-M Canal Guard (BPS-01) 4 4 279,000 243,000

D011-M Dak Runner (BPS-01) 1 1 92,000 88,000

H007-M Hand Saw Man (BPS-01) 1 1 55,000 50,000


270

PC21009 (009)
IRRIGATION AND LAND RECLAMATION
_______________________________________________________________________________
042206 IRRIGATION RESEARCH AND DESIGN
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0422 IRRIGATION
042206 IRRIGATION RESEARCH AND DESIGN

LQ4041 Research Institute

H076-M Helper (BPS-01) 1 1 113,000 112,000

L006-M Laboratory Attendant (BPS-01) 123 123 12,522,000 12,012,000

M019-M Mali (BPS-01) 7 7 617,000 608,000

N006-F Naib Qasid (BPS-01) 3 3 143,000 199,000

N006-M Naib Qasid (BPS-01) 12 12 1,060,000 1,097,000

R040-M Regulation Beldar (BPS-01) 1 1 80,000 78,000

S169-M Skilled Coolie (BPS-01) 16 16 1,546,000 1,527,000

S309-M Sweeper Jamadar (BPS-01) 1 1 55,000 50,000

S311-F Sanitary Worker (BPS-01) 1 1 103,000 103,000

S311-M Sanitary Worker (BPS-01) 6 6 555,000 540,000

A01152 Personal pay 75,000 159,000 120,000


A01156 Total Pay of contract staff 247,000 1,000

A01170 Others 40,676,000


001 Pay of Other Staff (R.E.) 40,676,000

A012 TOTAL ALLOWANCES 66,437,000 66,461,000 66,171,000

A012-1 TOTAL REGULAR ALLOWANCES 66,337,000 66,240,000 66,150,000

A01201 Senior Post Allowance 15,000 17,000 15,000


A01202 House Rent Allowance 7,400,000 5,842,000 6,400,000
A01203 Conveyance Allowance 9,500,000 9,407,000 10,000,000
A0120D Integrated Allowance 195,000 155,000 170,000
A0120X Ad - hoc Allowance - 2010 18,700,000 15,913,000 17,000,000
A01216 Qualification Allowance 250,000 668,000 1,000,000
A01217 Medical Allowance 6,000,000 5,985,000 5,700,000
A0121A Adhoc Relief Allowance 2011 5,500,000 5,002,000 5,400,000
A0121M Adhoc Relief Allowance - 2012 12,000,000 11,636,000 12,000,000
A0121Q Audit & Accounts Allowance 30,000
A0121T Adhoc Relief Allowance 2013 6,569,000 5,754,000 5,900,000
A0121Z Adhoc Relief Allowance - 2014 5,626,000 1,900,000
A01224 Entertainment Allowance 20,000 15,000 20,000
A01270 Others 188,000 220,000 615,000
027 Personal Allowance 15,000
271

PC21009 (009)
IRRIGATION AND LAND RECLAMATION
_______________________________________________________________________________
042206 IRRIGATION RESEARCH AND DESIGN
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0422 IRRIGATION
042206 IRRIGATION RESEARCH AND DESIGN

LQ4041 Research Institute

037 30% Social Security Benefit in lieu of Pension to the Contract Employees 188,000 220,000 600,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 100,000 221,000 21,000

A01273 Honoraria 221,000 1,000


000 Honoraria 221,000
A01274 Medical Charges 100,000 20,000

A03 TOTAL OPERATING EXPENSES 9,232,000 11,972,000 11,898,000

A032 TOTAL COMMUNICATIONS 592,000 465,000 322,000

A03201 Postage and Telegraph 30,000 25,000 22,000


A03202 Telephone and Trunk Call 562,000 440,000 300,000

A033 TOTAL UTILITIES 4,296,000 6,316,000 7,050,000

A03303 Electricity 4,256,000 6,256,000 7,000,000


001 Electricity 4,256,000 6,256,000 7,000,000
A03304 Hot and Cold Weather Charges 40,000 60,000 50,000

A034 TOTAL OCCUPANCY COSTS 10,000

A03407 Rates and Taxes 10,000

A038 TOTAL TRAVEL & 3,545,000 4,237,000 3,400,000


TRANSPORTATION

A03805 Travelling Allowance 785,000 1,237,000 700,000


A03807 P.O.L Charges 2,760,000 3,000,000 2,700,000

A039 TOTAL GENERAL 799,000 954,000 1,116,000

A03901 Stationery 446,000 513,000 700,000


A03905 Newspapers Periodicals and Books 1,000
001 News Papers, Periodicals & Books 1,000
A03906 Uniforms and Protective Clothing 32,000 42,000 35,000
A03907 Advertising & Publicity 100,000 200,000 125,000
001 Advertising & Publicity 100,000 200,000 125,000
272

PC21009 (009)
IRRIGATION AND LAND RECLAMATION
_______________________________________________________________________________
042206 IRRIGATION RESEARCH AND DESIGN
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0422 IRRIGATION
042206 IRRIGATION RESEARCH AND DESIGN

LQ4041 Research Institute

A03918 Exhibitions, Fairs & Other 100,000 67,000 115,000


National Celebrations
A03970 Others 121,000 132,000 140,000
001 Others 121,000 132,000 140,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 2,501,000 2,575,000 2,100,000

A041 TOTAL PENSION 2,501,000 2,575,000 2,100,000

A04114 Superannuation Encashment Of L.P.R 2,501,000 2,575,000 2,100,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 770,000 1,200,000 1,001,000

A052 TOTAL GRANTS-DOMESTIC 770,000 1,200,000 1,001,000

A05216 Fin. Assis. to the families of 550,000 800,000 1,000,000


G. Serv. who expire
001 Fin. Assis. to the families of the persons who expires during service. 550,000 800,000 1,000,000
A05270 To Others 220,000 400,000 1,000
001 Others 220,000 400,000 1,000

A09 TOTAL PHYSICAL ASSETS 16,000

A092 TOTAL COMPUTER EQUIPMENT 16,000

A09201 Hardware 8,000


A09203 I.T. Equipment 8,000

A13 TOTAL REPAIRS AND MAINTENANCE 651,000 3,600,000 14,196,000

A130 TOTAL TRANSPORT 578,000 700,000 7,000,000

A13001 Transport 578,000 700,000 7,000,000

A131 TOTAL MACHINERY AND 70,000 100,000 150,000


EQUIPMENT

A13101 Machinery and Equipment 70,000 100,000 150,000


273

PC21009 (009)
IRRIGATION AND LAND RECLAMATION
_______________________________________________________________________________
042206 IRRIGATION RESEARCH AND DESIGN
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0422 IRRIGATION
042206 IRRIGATION RESEARCH AND DESIGN

LQ4041 Research Institute

A132 TOTAL FURNITURE AND 20,000


FIXTURE

A13201 Furniture and Fixture 20,000

A133 TOTAL BUILDINGS AND 3,000 2,800,000 7,000,000


STRUCTURE

A13301 Office Buildings 1,000 800,000 1,400,000


001 Office Buildings 1,000 800,000 1,400,000
A13302 Residential Buildings 1,000 1,000,000 2,400,000
A13303 Other Buildings 1,000 1,000,000 3,200,000
001 Other Buildings 1,000 1,000,000 3,200,000

A137 TOTAL COMPUTER EQUIPMENT 26,000

A13701 Hardware 14,000


A13703 I.T. Equipment 12,000

_______________________________________________________________________________
Research Institute 142,760,000 144,752,000 158,654,000
_______________________________________________________________________________
274

PC21009 (009)
IRRIGATION AND LAND RECLAMATION
_______________________________________________________________________________
042206 IRRIGATION RESEARCH AND DESIGN
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0422 IRRIGATION
042206 IRRIGATION RESEARCH AND DESIGN

LQ4042 Director Design

A01 TOTAL EMPLOYEES RELATED EXPENSES. 19,909,000 19,841,000 20,258,000

A011 TOTAL PAY 50 50 9,759,000 9,301,000 9,902,000

A011-1 TOTAL PAY OF OFFICERS 13 13 4,766,000 5,161,000 5,687,000

A01101 Total Basic Pay of Officers 13 13 4,716,000 5,600,000

D100-M Director (BPS-19) 1 1 556,000 771,000

D062-M Deputy Director Design (BPS-18) 3 3 1,505,000 1,904,000

A142-M Assistant Design Engineer (BPS-17) 5 5 1,423,000 1,638,000

C117-M Circle Head Draftsman (BPS-16) 4 4 1,232,000 1,287,000

A01102 Personal pay 50,000 72,000 80,000


A01106 Total Pay of contract staff 7,000

A01150 Others 5,089,000


001 Pay of Officers (R.E.) 5,089,000

A011-2 TOTAL PAY OF OTHER STAFF 37 37 4,993,000 4,140,000 4,215,000

A01151 Total Basic Pay of Other Staff 37 37 4,985,000 4,200,000

A097-M Assistant (BPS-14) 2 2 435,000 364,000

S216-M Stenographer (BPS-14) 3 3 805,000 681,000

D222-M Draftsman (BPS-10) 8 8 850,000 708,000

S078-M Senior Clerk (BPS-09) 2 2 368,000 312,000

J019-M Junior Clerk (BPS-07) 3 3 277,000 232,000

C171-M Computer Grade-II (BPS-05) 3 3 318,000 272,000

T061-M Tracer (BPS-05) 7 7 998,000 836,000

C112-M Chowkidar (BPS-01) 1 1 117,000 100,000

F023-M Ferro Printer (BPS-01) 1 1 117,000 100,000

N006-M Naib Qasid (BPS-01) 6 6 589,000 500,000

S311-M Sanitary Worker (BPS-01) 1 1 111,000 95,000

A01152 Personal pay 8,000 9,000 15,000


275

PC21009 (009)
IRRIGATION AND LAND RECLAMATION
_______________________________________________________________________________
042206 IRRIGATION RESEARCH AND DESIGN
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0422 IRRIGATION
042206 IRRIGATION RESEARCH AND DESIGN

LQ4042 Director Design

A01170 Others 4,131,000


001 Pay of Other Staff (R.E.) 4,131,000

A012 TOTAL ALLOWANCES 10,150,000 10,540,000 10,356,000

A012-1 TOTAL REGULAR ALLOWANCES 10,150,000 10,462,000 10,355,000

A01202 House Rent Allowance 1,109,000 910,000 900,000


A01203 Conveyance Allowance 1,436,000 1,300,000 1,500,000
A0120D Integrated Allowance 32,000 30,000 32,000
A0120X Ad - hoc Allowance - 2010 2,800,000 2,581,000 2,700,000
A01217 Medical Allowance 900,000 840,000 800,000
A0121A Adhoc Relief Allowance 2011 1,006,000 788,000 900,000
A0121M Adhoc Relief Allowance - 2012 1,914,000 1,934,000 2,100,000
A0121T Adhoc Relief Allowance 2013 831,000 1,025,000 900,000
A0121Z Adhoc Relief Allowance - 2014 938,000 300,000
A01224 Entertainment Allowance 6,000 6,000 6,000
A01237 Design Allowance 54,000 48,000 47,000
A01270 Others 62,000 62,000 170,000
037 30% Social Security Benefit in lieu of Pension to the Contract Employees 62,000 62,000 170,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 78,000 1,000

A01273 Honoraria 78,000


000 Honoraria 78,000
A01274 Medical Charges 1,000

A03 TOTAL OPERATING EXPENSES 934,000 857,000 1,018,000

A032 TOTAL COMMUNICATIONS 112,000 110,000 84,000

A03201 Postage and Telegraph 2,000 2,000


A03202 Telephone and Trunk Call 110,000 110,000 82,000

A033 TOTAL UTILITIES 220,000 108,000 160,000

A03303 Electricity 200,000 100,000 145,000


001 Electricity 200,000 100,000 145,000
A03304 Hot and Cold Weather Charges 20,000 8,000 15,000
276

PC21009 (009)
IRRIGATION AND LAND RECLAMATION
_______________________________________________________________________________
042206 IRRIGATION RESEARCH AND DESIGN
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0422 IRRIGATION
042206 IRRIGATION RESEARCH AND DESIGN

LQ4042 Director Design

A034 TOTAL OCCUPANCY COSTS 15,000 15,000 6,000

A03407 Rates and Taxes 15,000 15,000 6,000

A038 TOTAL TRAVEL & 385,000 479,000 615,000


TRANSPORTATION

A03805 Travelling Allowance 85,000 186,000 300,000


A03807 P.O.L Charges 300,000 293,000 315,000

A039 TOTAL GENERAL 202,000 145,000 153,000

A03901 Stationery 88,000 72,000 70,000


A03902 Printing and Publication 10,000 8,000
001 Printing and Publications 10,000 8,000
A03905 Newspapers Periodicals and Books 16,000 4,000 6,000
001 News Papers, Periodicals & Books 16,000 4,000 6,000
A03906 Uniforms and Protective Clothing 7,000 4,000 4,000
A03907 Advertising & Publicity 10,000 10,000
001 Advertising & Publicity 10,000 10,000
A03942 Cost of Other Stores 5,000 4,000 5,000
001 Cost of Other Stores 5,000 4,000 5,000
A03970 Others 66,000 61,000 50,000
001 Others 66,000 61,000 50,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 411,000 408,000 1,500,000

A041 TOTAL PENSION 411,000 408,000 1,500,000

A04114 Superannuation Encashment Of L.P.R 411,000 408,000 1,500,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 500,000 600,000

A052 TOTAL GRANTS-DOMESTIC 500,000 600,000

A05216 Fin. Assis. to the families of 500,000 600,000


G. Serv. who expire
001 Fin. Assis. to the families of the persons who expires during service. 500,000 600,000
277

PC21009 (009)
IRRIGATION AND LAND RECLAMATION
_______________________________________________________________________________
042206 IRRIGATION RESEARCH AND DESIGN
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0422 IRRIGATION
042206 IRRIGATION RESEARCH AND DESIGN

LQ4042 Director Design

A13 TOTAL REPAIRS AND MAINTENANCE 268,000 321,000 281,000

A130 TOTAL TRANSPORT 162,000 241,000 170,000

A13001 Transport 162,000 241,000 170,000

A131 TOTAL MACHINERY AND 74,000 50,000 76,000


EQUIPMENT

A13101 Machinery and Equipment 74,000 50,000 76,000

A132 TOTAL FURNITURE AND 32,000 30,000 35,000


FIXTURE

A13201 Furniture and Fixture 32,000 30,000 35,000

_______________________________________________________________________________
Director Design 22,022,000 21,427,000 23,657,000
_______________________________________________________________________________
278

PC21009 (009)
IRRIGATION AND LAND RECLAMATION
_______________________________________________________________________________
042250 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0422 IRRIGATION
042250 OTHERS

LQ5945 Suspense

A14 TOTAL SUSPENSE AND CLEARING 159,500,000 114,000,000 150,000,000

A142 TOTAL 159,500,000 114,000,000 150,000,000

A14201 Suspense (Irrigation) 159,500,000 114,000,000 150,000,000

_______________________________________________________________________________
Suspense 159,500,000 114,000,000 150,000,000
_______________________________________________________________________________
279

PC21009 (009)
IRRIGATION AND LAND RECLAMATION
_______________________________________________________________________________
042301 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0423 LAND RECLAMATION
042301 ADMINISTRATION

LQ4047 Director Land Reclamation

A01 TOTAL EMPLOYEES RELATED EXPENSES. 48,834,000 46,484,000 53,918,000

A011 TOTAL PAY 183 183 26,211,000 20,712,000 25,072,000

A011-1 TOTAL PAY OF OFFICERS 40 40 12,311,000 8,867,000 10,372,000

A01101 Total Basic Pay of Officers 40 40 10,000,000 10,000,000

D119-M Director Land Reclamation (BPS-19) 1 1 666,000 612,000

D219-M Deputy Director Land (BPS-18) 1 1 608,000 500,000


Reclamation

L034-M Land Reclamation Officer (BPS-18) 2 2 1,198,000 982,000

P054-M Physical Chemist (BPS-18) 1 1 542,000 491,000

S180-M Soil Research Officer (BPS-18) 1 1 558,000 491,000

A331-M Assistant Land (BPS-17) 1 1 509,000 393,000


Reclamation Officer

D269-M Divisional Accounts (BPS-17) 1 1 176,000 162,000


Officer

J038-M Junior Research Officer (BPS-17) 25 25 4,124,000 4,891,000

S354-M Supervisor (BPS-17) 7 7 1,619,000 1,478,000

A01102 Personal pay 100,000 215,000 170,000


A01103 Special Pay 2,000 2,000 2,000
A01106 Total Pay of contract staff 2,209,000 200,000

A01150 Others 8,650,000


001 Pay of Officers (R.E.) 8,650,000

A011-2 TOTAL PAY OF OTHER STAFF 143 143 13,900,000 11,845,000 14,700,000

A01151 Total Basic Pay of Other Staff 143 143 13,900,000 10,000,000

H024-M Head Clerk (BPS-14) 2 2 558,000 155,000

S216-M Stenographer (BPS-14) 1 1 291,000 247,000

D158-M Divisional Head (BPS-13) 1 1 249,000 208,000


Draftsman

A011-M Accounts Clerk (BPS-11) 6 6 950,000 758,000


280

PC21009 (009)
IRRIGATION AND LAND RECLAMATION
_______________________________________________________________________________
042301 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0423 LAND RECLAMATION
042301 ADMINISTRATION

LQ4047 Director Land Reclamation

D222-M Draftsman (BPS-11) 1 1 201,000 61,000

S271-M Sub-Engineer (BPS-11) 1 1 197,000 167,000

A096-M Assessment Clerk (BPS-09) 2 2 329,000 269,000

S258-M Sub Divisional Clerk (BPS-09) 4 4 625,000 439,000

V011-M Vernacular Clerk (BPS-09) 2 2 266,000 226,000

A134-M Assistant Clerk (BPS-07) 19 19 1,646,000 1,403,000


(Including Auditors)

A285-M Assistant Vernacular (BPS-07) 9 9 1,173,000 718,000


Clerk

C059-M Charge Man (BPS-05) 1 1 61,000 50,000

M169-M Motor Driver (BPS-05) 4 4 411,000 338,000

R027-M Recorder (BPS-05) 1 1 66,000 50,000

S250-M Store Keeper (BPS-05) 1 1 138,000 57,000

T061-M Tracer (BPS-05) 3 3 264,000 164,000

H040-M Head Laboratory Attendant (BPS-04) 1 1 55,000 45,000

D202-M Duplicating Operator (BPS-02) 1 1 120,000 96,000

H041-M Head Mali (BPS-02) 1 1 55,000 45,000

M040-M Maqaddam (BPS-02) 2 2 178,000 149,000

R069-M Restorer (BPS-02) 6 6 421,000 384,000

T098-M Tubewell Driver (BPS-02) 1 1 106,000 92,000

B004-M Bahishti (BPS-01) 1 1 53,000 43,000

B019-M Beldar (BPS-01) 1 1 53,000 43,000

C112-M Chowkidar (BPS-01) 2 2 204,000 81,000

D011-M Dak Runner (BPS-01) 1 1 105,000 87,000

L006-M Laboratory Attendant (BPS-01) 52 52 3,760,000 2,557,000

N006-M Naib Qasid (BPS-01) 14 14 1,218,000 940,000

S311-M Sanitary Worker (BPS-01) 2 2 147,000 128,000

A01152 Personal pay 100,000


A01156 Total Pay of contract staff 4,600,000

A01170 Others 11,845,000


281

PC21009 (009)
IRRIGATION AND LAND RECLAMATION
_______________________________________________________________________________
042301 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0423 LAND RECLAMATION
042301 ADMINISTRATION

LQ4047 Director Land Reclamation

001 Pay of Other Staff (R.E.) 11,845,000

A012 TOTAL ALLOWANCES 22,623,000 25,772,000 28,846,000

A012-1 TOTAL REGULAR ALLOWANCES 22,539,000 25,736,000 28,786,000

A01202 House Rent Allowance 3,300,000 2,830,000 3,500,000


A01203 Conveyance Allowance 3,800,000 3,744,000 4,300,000
A0120D Integrated Allowance 262,000 183,000 200,000
A0120Q Fixed Daily Allowance 2,000 2,000 1,000
A0120X Ad - hoc Allowance - 2010 6,400,000 5,708,000 6,500,000
A01216 Qualification Allowance 75,000 146,000 150,000
A01217 Medical Allowance 2,000,000 2,398,000 2,500,000
A0121A Adhoc Relief Allowance 2011 2,000,000 1,750,000 2,300,000
A0121M Adhoc Relief Allowance - 2012 3,000,000 4,158,000 4,700,000
A0121T Adhoc Relief Allowance 2013 1,200,000 2,079,000 2,400,000
A0121Z Adhoc Relief Allowance - 2014 2,283,000 600,000
A01270 Others 500,000 455,000 1,635,000
027 Personal Allowance 35,000
037 30% Social Security Benefit in lieu of Pension to the Contract Employees 500,000 455,000 1,600,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 84,000 36,000 60,000

A01273 Honoraria 36,000 50,000


000 Honoraria 36,000
A01274 Medical Charges 84,000 10,000

A03 TOTAL OPERATING EXPENSES 8,859,000 7,530,000 8,145,000

A032 TOTAL COMMUNICATIONS 300,000 271,000 180,000

A03201 Postage and Telegraph 15,000 12,000 15,000


A03202 Telephone and Trunk Call 285,000 259,000 165,000

A033 TOTAL UTILITIES 1,730,000 1,562,000 2,139,000

A03302 Water 55,000 50,000 75,000


A03303 Electricity 1,600,000 1,457,000 2,000,000
001 Electricity 1,600,000 1,457,000 2,000,000
A03304 Hot and Cold Weather Charges 75,000 55,000 64,000
282

PC21009 (009)
IRRIGATION AND LAND RECLAMATION
_______________________________________________________________________________
042301 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0423 LAND RECLAMATION
042301 ADMINISTRATION

LQ4047 Director Land Reclamation

A038 TOTAL TRAVEL & 5,540,000 4,474,000 4,500,000


TRANSPORTATION

A03805 Travelling Allowance 4,100,000 3,392,000 3,200,000


A03807 P.O.L Charges 1,440,000 1,082,000 1,300,000

A039 TOTAL GENERAL 1,289,000 1,223,000 1,326,000

A03901 Stationery 554,000 480,000 500,000


A03902 Printing and Publication 541,000 419,000 500,000
001 Printing and Publications 541,000 419,000 500,000
A03905 Newspapers Periodicals and Books 30,000 23,000 6,000
001 News Papers, Periodicals & Books 30,000 23,000 6,000
A03906 Uniforms and Protective Clothing 32,000 23,000 20,000
A03907 Advertising & Publicity 125,000 182,000 200,000
001 Advertising & Publicity 125,000 182,000 200,000
A03970 Others 7,000 96,000 100,000
001 Others 7,000 96,000 100,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 673,000 500,000

A041 TOTAL PENSION 1,000 673,000 500,000

A04114 Superannuation Encashment Of L.P.R 1,000 673,000 500,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 500,000 546,000 600,000

A052 TOTAL GRANTS-DOMESTIC 500,000 546,000 600,000

A05216 Fin. Assis. to the families of 500,000 546,000 600,000


G. Serv. who expire
001 Fin. Assis. to the families of the persons who expires during service. 500,000 546,000 600,000

A13 TOTAL REPAIRS AND MAINTENANCE 16,001,000 13,690,000 15,055,000

A130 TOTAL TRANSPORT 440,000 437,000 500,000

A13001 Transport 440,000 437,000 500,000


283

PC21009 (009)
IRRIGATION AND LAND RECLAMATION
_______________________________________________________________________________
042301 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0423 LAND RECLAMATION
042301 ADMINISTRATION

LQ4047 Director Land Reclamation

A131 TOTAL MACHINERY AND 300,000 376,000 500,000


EQUIPMENT

A13101 Machinery and Equipment 300,000 376,000 500,000

A132 TOTAL FURNITURE AND 175,000 280,000 300,000


FIXTURE

A13201 Furniture and Fixture 175,000 280,000 300,000

A133 TOTAL BUILDINGS AND 3,000 888,000 655,000


STRUCTURE

A13301 Office Buildings 1,000 455,000 400,000


001 Office Buildings 1,000 455,000 400,000
A13302 Residential Buildings 1,000 182,000 110,000
A13303 Other Buildings 1,000 251,000 145,000
001 Other Buildings 1,000 251,000 145,000

A134 TOTAL IRRIGATION WORKS 15,000,000 11,609,000 13,000,000

A13470 Others 15,000,000 11,609,000 13,000,000


001 Others 15,000,000 11,609,000 13,000,000

A137 TOTAL COMPUTER EQUIPMENT 83,000 100,000 100,000

A13701 Hardware 83,000 100,000 100,000

_______________________________________________________________________________
Director Land Reclamation 74,195,000 68,923,000 78,218,000
_______________________________________________________________________________
284

PC21009 (009)
IRRIGATION AND LAND RECLAMATION
_______________________________________________________________________________
042302 WATERLOGGING AND SALINITY CONTROL
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0423 LAND RECLAMATION
042302 WATERLOGGING AND SALINITY CONTROL

LQ4048 Waterlogging and Salinity Control

A01 TOTAL EMPLOYEES RELATED EXPENSES. 171,526,000 181,399,000 195,449,000

A011 TOTAL PAY 741 741 86,253,000 86,568,000 91,526,000

A011-1 TOTAL PAY OF OFFICERS 64 64 17,260,000 19,043,000 21,321,000

A01101 Total Basic Pay of Officers 64 64 16,000,000 20,000,000

L034-M Land Reclamation Officer (BPS-18) 6 6 2,908,000 3,096,000

A331-M Assistant Land (BPS-17) 19 19 6,497,000 7,128,000


Reclamation Officer

F007-M Farm Manager (BPS-17) 6 6 1,242,000 1,325,000

S182-M Soil Supervisor (BPS-17) 6 6 1,009,000 1,140,000

S354-M Supervisor (BPS-17) 27 27 4,344,000 7,311,000

A01102 Personal pay 500,000 1,203,000 900,000


A01103 Special Pay 29,000 22,000 21,000
A01106 Total Pay of contract staff 731,000 400,000

A01150 Others 17,818,000


001 Pay of Officers (R.E.) 17,818,000

A011-2 TOTAL PAY OF OTHER STAFF 677 677 68,993,000 67,525,000 70,205,000

A01151 Total Basic Pay of Other Staff 677 677 68,000,000 55,000,000

Z001-M Zilladar (BPS-14) 39 39 4,667,000 5,568,000

A011-M Accounts Clerk (BPS-11) 12 12 2,064,000 1,688,000

A096-M Assessment Clerk (BPS-09) 1 1 1,000 98,000

H061-M Head Vernacular Clerk (BPS-09) 6 6 863,000 757,000

S268-M Sub-Divisional Clerk (BPS-09) 19 19 3,013,000 2,423,000

V011-M Vernacular Clerk (BPS-09) 8 8 1,095,000 899,000

A134-M Assistant Clerk (BPS-07) 21 21 1,881,000 1,507,000


(Including Auditors)

A285-M Assistant Vernacular (BPS-07) 25 25 3,020,000 2,468,000


Clerk

P027-M Patwari (BPS-07) 307 307 31,796,000 26,101,000


285

PC21009 (009)
IRRIGATION AND LAND RECLAMATION
_______________________________________________________________________________
042302 WATERLOGGING AND SALINITY CONTROL
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0423 LAND RECLAMATION
042302 WATERLOGGING AND SALINITY CONTROL

LQ4048 Waterlogging and Salinity Control

C027-M Carpenter (BPS-05) 1 1 135,000 104,000

F027-M Field Attendant (BPS-05) 9 9 672,000 322,000

S250-M Store Keeper (BPS-05) 7 7 838,000 641,000

T065-M Tractor Driver (BPS-05) 5 5 635,000 322,000

M057-M Mate (BPS-02) 2 2 116,000 49,000

T095-M Tube-Well Operator (BPS-02) 2 2 226,000 175,000

B004-M Bahishti (BPS-01) 1 1 106,000 82,000

B019-M Beldar (BPS-01) 3 3 235,000 138,000

C112-M Chowkidar (BPS-01) 19 19 1,356,000 936,000

C219-M Cultivation Beldar (BPS-01) 22 22 2,243,000 1,650,000

C435-M Canal Guard (BPS-01) 3 3 205,000 220,000

D011-M Dak Runner (BPS-01) 3 3 280,000 217,000

D173-M Drain Beldar (BPS-01) 16 16 1,431,000 787,000

E089-M Experimental Beldar (BPS-01) 16 16 1,291,000 891,000

F013-M Feeding Beldar (BPS-01) 4 4 334,000 212,000

F029-M Field Chowkidar (BPS-01) 6 6 559,000 383,000

G008-M Garden Beldar (BPS-01) 5 5 274,000 209,000

G011-M Gardener (BPS-01) 1 1 55,000 42,000

I038-M Irrigation Beldar (BPS-01) 12 12 925,000 289,000

L048-M Layout Beldar (BPS-01) 2 2 162,000 82,000

L096-M Livestock Chowkidar (BPS-01) 4 4 367,000 240,000

M019-M Mali (BPS-01) 3 3 202,000 71,000

N006-M Naib Qasid (BPS-01) 75 75 5,566,000 4,518,000

P094-M Ploughmen (BPS-01) 11 11 852,000 544,000

R078-M Road Beldar (BPS-01) 2 2 108,000 82,000

S237-M Store Beldar (BPS-01) 1 1 106,000 81,000

S311-M Sanitary Worker (BPS-01) 3 3 212,000 122,000

T063-M Tractor Cleaner (BPS-01) 1 1 109,000 82,000


286

PC21009 (009)
IRRIGATION AND LAND RECLAMATION
_______________________________________________________________________________
042302 WATERLOGGING AND SALINITY CONTROL
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0423 LAND RECLAMATION
042302 WATERLOGGING AND SALINITY CONTROL

LQ4048 Waterlogging and Salinity Control

A01152 Personal pay 116,000 238,000 205,000


A01156 Total Pay of contract staff 877,000 287,000 15,000,000

A01170 Others 67,000,000


001 Pay of Other Staff (R.E.) 67,000,000

A012 TOTAL ALLOWANCES 85,273,000 94,831,000 103,923,000

A012-1 TOTAL REGULAR ALLOWANCES 85,198,000 94,793,000 103,834,000

A01202 House Rent Allowance 8,900,000 8,224,000 8,300,000


A01203 Conveyance Allowance 13,200,000 14,091,000 14,500,000
A0120D Integrated Allowance 375,000 336,000 400,000
A0120Q Fixed Daily Allowance 150,000
A0120X Ad - hoc Allowance - 2010 23,500,000 21,910,000 24,000,000
A01216 Qualification Allowance 900,000
A01217 Medical Allowance 8,500,000 8,164,000 8,000,000
A0121A Adhoc Relief Allowance 2011 7,800,000 7,402,000 7,900,000
A0121M Adhoc Relief Allowance - 2012 18,000,000 17,262,000 18,000,000
A0121T Adhoc Relief Allowance 2013 4,223,000 8,699,000 10,984,000
A0121Z Adhoc Relief Allowance - 2014 8,005,000 10,000,000
A01270 Others 700,000 700,000 700,000
027 Personal Allowance 300,000
037 30% Social Security Benefit in lieu of Pension to the Contract Employees 700,000 700,000 400,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 75,000 38,000 89,000

A01274 Medical Charges 75,000 38,000 89,000

A03 TOTAL OPERATING EXPENSES 13,596,000 13,051,000 13,433,000

A032 TOTAL COMMUNICATIONS 382,000 370,000 370,000

A03201 Postage and Telegraph 36,000 24,000 20,000


A03202 Telephone and Trunk Call 346,000 346,000 350,000

A033 TOTAL UTILITIES 1,120,000 697,000 500,000

A03303 Electricity 1,015,000 607,000 400,000


001 Electricity 1,015,000 607,000 400,000
287

PC21009 (009)
IRRIGATION AND LAND RECLAMATION
_______________________________________________________________________________
042302 WATERLOGGING AND SALINITY CONTROL
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0423 LAND RECLAMATION
042302 WATERLOGGING AND SALINITY CONTROL

LQ4048 Waterlogging and Salinity Control

A03304 Hot and Cold Weather Charges 105,000 90,000 100,000

A034 TOTAL OCCUPANCY COSTS 542,000 657,000 600,000

A03402 Rent for Office Building 542,000 657,000 600,000

A038 TOTAL TRAVEL & 10,815,000 10,561,000 11,203,000


TRANSPORTATION

A03805 Travelling Allowance 5,838,000 6,000,000 6,400,000


A03806 Transportation of Goods 2,000 4,000 3,000
A03807 P.O.L Charges 4,975,000 4,557,000 4,800,000

A039 TOTAL GENERAL 737,000 766,000 760,000

A03901 Stationery 525,000 477,000 500,000


A03905 Newspapers Periodicals and Books 6,000 6,000 8,000
001 News Papers, Periodicals & Books 6,000 6,000 8,000
A03906 Uniforms and Protective Clothing 11,000 9,000 12,000
A03907 Advertising & Publicity 57,000 100,000 140,000
001 Advertising & Publicity 57,000 100,000 140,000
A03970 Others 138,000 174,000 100,000
001 Others 138,000 174,000 100,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 2,401,000 3,000,000

A041 TOTAL PENSION 1,000 2,401,000 3,000,000

A04114 Superannuation Encashment Of L.P.R 1,000 2,401,000 3,000,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 800,000 2,400,000 1,600,000

A052 TOTAL GRANTS-DOMESTIC 800,000 2,400,000 1,600,000

A05216 Fin. Assis. to the families of 800,000 2,400,000 1,600,000


G. Serv. who expire
001 Fin. Assis. to the families of the persons who expires during service. 800,000 2,400,000 1,600,000

A13 TOTAL REPAIRS AND MAINTENANCE 1,241,000 2,267,000 2,255,000


288

PC21009 (009)
IRRIGATION AND LAND RECLAMATION
_______________________________________________________________________________
042302 WATERLOGGING AND SALINITY CONTROL
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0423 LAND RECLAMATION
042302 WATERLOGGING AND SALINITY CONTROL

LQ4048 Waterlogging and Salinity Control

A130 TOTAL TRANSPORT 743,000 642,000 600,000

A13001 Transport 743,000 642,000 600,000

A131 TOTAL MACHINERY AND 235,000 200,000 300,000


EQUIPMENT

A13101 Machinery and Equipment 235,000 200,000 300,000

A132 TOTAL FURNITURE AND 105,000 100,000 150,000


FIXTURE

A13201 Furniture and Fixture 105,000 100,000 150,000

A133 TOTAL BUILDINGS AND 3,000 1,195,000 1,000,000


STRUCTURE

A13301 Office Buildings 1,000 550,000 400,000


001 Office Buildings 1,000 550,000 400,000
A13302 Residential Buildings 1,000 300,000 300,000
A13303 Other Buildings 1,000 345,000 300,000
001 Other Buildings 1,000 345,000 300,000

A137 TOTAL COMPUTER EQUIPMENT 155,000 130,000 205,000

A13701 Hardware 155,000 130,000 200,000


A13703 I.T. Equipment 5,000

_______________________________________________________________________________
Waterlogging and Salinity Control 187,164,000 201,518,000 215,737,000
_______________________________________________________________________________
289

PC21009 (009)
IRRIGATION AND LAND RECLAMATION
_______________________________________________________________________________
107105 FLOOD CONTROL
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
10 SOCIAL PROTECTION
107 ADMINISTRATION
1071 ADMINISTRATION
107105 FLOOD CONTROL

LQ4043 Chief Engineer (Flood Cell)

A01 TOTAL EMPLOYEES RELATED EXPENSES. 19,382,000 17,132,000 17,809,000

A011 TOTAL PAY 38 38 9,714,000 8,126,000 8,770,000

A011-1 TOTAL PAY OF OFFICERS 7 7 4,209,000 4,265,000 4,255,000

A01101 Total Basic Pay of Officers 7 7 4,093,000 4,200,000

C080-M Chief Engineer (BPS-20) 1 1 827,000 849,000

D100-M Director (BPS-19) 1 1 756,000 776,000

E085-M Executive Engineer (BPS-18) 3 3 1,800,000 1,847,000

C077-M Chief Draftsman (BPS-17) 1 1 373,000 382,000

S282-M Superintendent (BPS-16) 1 1 337,000 346,000

A01102 Personal pay 116,000 129,000 55,000


A01150 Others 4,136,000
001 Pay of Officers (R.E.) 4,136,000

A011-2 TOTAL PAY OF OTHER STAFF 31 31 5,505,000 3,861,000 4,515,000

A01151 Total Basic Pay of Other Staff 31 31 5,500,000 4,500,000

A097-M Assistant (BPS-14) 4 4 1,082,000 858,000

S216-M Stenographer (BPS-14) 5 5 944,000 989,000

D158-M Divisional Head (BPS-13) 4 4 1,009,000 800,000


Draftsman

S078-M Senior Clerk (BPS-09) 2 2 396,000 314,000

J019-F Junior Clerk (BPS-07) 1 1 106,000 85,000

J019-M Junior Clerk (BPS-07) 2 2 297,000 175,000

T061-M Tracer (BPS-05) 3 3 390,000 309,000

J006-M Jeep Driver (BPS-04) 2 2 319,000 206,000

D003-M Daftri (BPS-02) 1 1 128,000 103,000

F023-M Ferro Printer (BPS-01) 1 1 115,000 94,000

N006-M Naib Qasid (BPS-01) 6 6 714,000 567,000

A01152 Personal pay 5,000 6,000 15,000


290

PC21009 (009)
IRRIGATION AND LAND RECLAMATION
_______________________________________________________________________________
107105 FLOOD CONTROL
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
10 SOCIAL PROTECTION
107 ADMINISTRATION
1071 ADMINISTRATION
107105 FLOOD CONTROL

LQ4043 Chief Engineer (Flood Cell)

A01170 Others 3,855,000


001 Pay of Other Staff (R.E.) 3,855,000

A012 TOTAL ALLOWANCES 9,668,000 9,006,000 9,039,000

A012-1 TOTAL REGULAR ALLOWANCES 9,646,000 8,738,000 8,967,000

A01201 Senior Post Allowance 15,000 15,000 15,000


A01202 House Rent Allowance 1,150,000 876,000 1,000,000
A01203 Conveyance Allowance 1,228,000 1,042,000 1,000,000
A0120D Integrated Allowance 32,000 26,000 32,000
A0120X Ad - hoc Allowance - 2010 2,700,000 1,926,000 2,500,000
A01217 Medical Allowance 750,000 702,000 700,000
A0121A Adhoc Relief Allowance 2011 947,000 706,000 800,000
A0121M Adhoc Relief Allowance - 2012 1,860,000 1,711,000 1,700,000
A0121T Adhoc Relief Allowance 2013 943,000 866,000 900,000
A0121Z Adhoc Relief Allowance - 2014 855,000 300,000
A01224 Entertainment Allowance 6,000 13,000 10,000
A01239 Special Allowance 15,000 10,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 22,000 268,000 72,000

A01273 Honoraria 2,000 198,000 2,000


000 Honoraria 2,000 198,000
A01274 Medical Charges 20,000 70,000 70,000

A03 TOTAL OPERATING EXPENSES 1,695,000 1,748,000 1,891,000

A032 TOTAL COMMUNICATIONS 204,000 277,000 225,000

A03201 Postage and Telegraph 24,000 27,000 25,000


A03202 Telephone and Trunk Call 180,000 250,000 200,000

A033 TOTAL UTILITIES 30,000 26,000 122,000

A03303 Electricity 100,000


001 Electricity 100,000
A03304 Hot and Cold Weather Charges 30,000 26,000 22,000
291

PC21009 (009)
IRRIGATION AND LAND RECLAMATION
_______________________________________________________________________________
107105 FLOOD CONTROL
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
10 SOCIAL PROTECTION
107 ADMINISTRATION
1071 ADMINISTRATION
107105 FLOOD CONTROL

LQ4043 Chief Engineer (Flood Cell)

A034 TOTAL OCCUPANCY COSTS 15,000

A03407 Rates and Taxes 15,000

A038 TOTAL TRAVEL & 1,169,000 1,157,000 1,101,000


TRANSPORTATION

A03805 Travelling Allowance 363,000 322,000 300,000


A03806 Transportation of Goods 1,000 1,000
A03807 P.O.L Charges 805,000 835,000 800,000

A039 TOTAL GENERAL 292,000 288,000 428,000

A03901 Stationery 160,000 140,000 150,000


A03902 Printing and Publication 46,000 51,000 60,000
001 Printing and Publications 46,000 51,000 60,000
A03905 Newspapers Periodicals and Books 17,000 20,000 18,000
001 News Papers, Periodicals & Books 17,000 20,000 18,000
A03906 Uniforms and Protective Clothing 5,000 4,000 5,000
A03907 Advertising & Publicity 2,000 120,000
001 Advertising & Publicity 2,000 120,000
A03970 Others 62,000 73,000 75,000
001 Others 62,000 73,000 75,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 263,000 1,200,000

A041 TOTAL PENSION 1,000 263,000 1,200,000

A04114 Superannuation Encashment Of L.P.R 1,000 263,000 1,200,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 500,000 400,000 600,000

A052 TOTAL GRANTS-DOMESTIC 500,000 400,000 600,000

A05216 Fin. Assis. to the families of 500,000 400,000 600,000


G. Serv. who expire
001 Fin. Assis. to the families of the persons who expires during service. 500,000 400,000 600,000

A09 TOTAL PHYSICAL ASSETS 28,000 9,000 29,000


292

PC21009 (009)
IRRIGATION AND LAND RECLAMATION
_______________________________________________________________________________
107105 FLOOD CONTROL
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
10 SOCIAL PROTECTION
107 ADMINISTRATION
1071 ADMINISTRATION
107105 FLOOD CONTROL

LQ4043 Chief Engineer (Flood Cell)

A092 TOTAL COMPUTER EQUIPMENT 11,000 9,000 12,000

A09201 Hardware 11,000 9,000 12,000

A096 TOTAL PURCHASE OF PLANT & 17,000 17,000


MACHINERY

A09601 Plant and Machinery 17,000 17,000

A13 TOTAL REPAIRS AND MAINTENANCE 244,000 320,000 300,000

A130 TOTAL TRANSPORT 116,000 204,000 150,000

A13001 Transport 116,000 204,000 150,000

A131 TOTAL MACHINERY AND 64,000 58,000 75,000


EQUIPMENT

A13101 Machinery and Equipment 64,000 58,000 75,000

A132 TOTAL FURNITURE AND 64,000 58,000 75,000


FIXTURE

A13201 Furniture and Fixture 64,000 58,000 75,000

_______________________________________________________________________________
Chief Engineer (Flood Cell) 21,850,000 19,872,000 21,829,000
_______________________________________________________________________________
293

PC21009 (009)
IRRIGATION AND LAND RECLAMATION
_______________________________________________________________________________
107105 FLOOD CONTROL
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
10 SOCIAL PROTECTION
107 ADMINISTRATION
1071 ADMINISTRATION
107105 FLOOD CONTROL

LQ4044 Director Hydrology

A01 TOTAL EMPLOYEES RELATED EXPENSES. 12,372,000 11,023,000 12,276,000

A011 TOTAL PAY 35 36 5,904,000 5,190,000 5,970,000

A011-1 TOTAL PAY OF OFFICERS 4 4 1,584,000 1,103,000 1,440,000

A01101 Total Basic Pay of Officers 4 4 1,554,000 1,400,000

D100-M Director (BPS-19) 1 1 756,000 616,000

S211-M Statistical Officer (BPS-17) 1 1 200,000 282,000

C117-M Circle Head Draftsman (BPS-16) 1 1 299,000 251,000

S282-M Superintendent (BPS-16) 1 1 299,000 251,000

A01102 Personal pay 30,000 13,000 40,000


A01150 Others 1,090,000
001 Pay of Officers (R.E.) 1,090,000

A011-2 TOTAL PAY OF OTHER STAFF 31 32 4,320,000 4,087,000 4,530,000

A01151 Total Basic Pay of Other Staff 31 32 4,300,000 4,500,000

A097-M Assistant (BPS-14) 2 2 473,000 482,000

S216-M Stenographer (BPS-14) 1 1 241,000 251,000

D222-M Draftsman (BPS-11) 2 2 277,000 275,000

S327-M Statistical Assistant (BPS-11) 1 1 78,000 79,000

D512-M Data Analyst (BPS-07) 4 4 596,000 493,000

J019-M Junior Clerk (BPS-07) 6 6 915,000 930,000

T061-M Tracer (BPS-05) 3 3 410,000 423,000

J006-M Jeep Driver (BPS-04) 1 1 144,000 148,000

D003-M Daftri (BPS-02) 1 1 80,000 83,000

C112-M Chowkidar (BPS-01) 1 1 107,000 117,000

D011-M Dak Runner (BPS-01) 1 1 107,000 117,000

M019-M Mali (BPS-01) 1 1 107,000 117,000

N006-M Naib Qasid (BPS-01) 7 7 765,000 857,000

S311-M Sanitary Worker (BPS-01) 1 128,000


294

PC21009 (009)
IRRIGATION AND LAND RECLAMATION
_______________________________________________________________________________
107105 FLOOD CONTROL
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
10 SOCIAL PROTECTION
107 ADMINISTRATION
1071 ADMINISTRATION
107105 FLOOD CONTROL

LQ4044 Director Hydrology

A01152 Personal pay 20,000 27,000 30,000


A01170 Others 4,060,000
001 Pay of Other Staff (R.E.) 4,060,000

A012 TOTAL ALLOWANCES 6,468,000 5,833,000 6,306,000

A012-1 TOTAL REGULAR ALLOWANCES 6,458,000 5,833,000 6,296,000

A01202 House Rent Allowance 726,000 583,000 700,000


A01203 Conveyance Allowance 990,000 785,000 800,000
A0120D Integrated Allowance 40,000 36,000 40,000
A0120X Ad - hoc Allowance - 2010 1,747,000 1,260,000 1,700,000
A01217 Medical Allowance 541,000 495,000 500,000
A0121A Adhoc Relief Allowance 2011 534,000 460,000 500,000
A0121M Adhoc Relief Allowance - 2012 1,249,000 1,108,000 1,200,000
A0121T Adhoc Relief Allowance 2013 625,000 555,000 600,000
A0121Z Adhoc Relief Allowance - 2014 547,000 200,000
A01224 Entertainment Allowance 6,000 4,000 6,000
A01270 Others 50,000
037 30% Social Security Benefit in lieu of Pension to the Contract Employees 50,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 10,000 10,000

A01274 Medical Charges 10,000 10,000

A03 TOTAL OPERATING EXPENSES 1,359,000 914,000 1,135,000

A032 TOTAL COMMUNICATIONS 70,000 30,000 56,000

A03201 Postage and Telegraph 5,000 4,000 6,000


A03202 Telephone and Trunk Call 65,000 26,000 50,000

A033 TOTAL UTILITIES 542,000 358,000 354,000

A03301 Gas 110,000 65,000 100,000


A03302 Water 50,000 50,000 50,000
A03303 Electricity 375,000 235,000 200,000
001 Electricity 375,000 235,000 200,000
A03304 Hot and Cold Weather Charges 7,000 8,000 4,000
295

PC21009 (009)
IRRIGATION AND LAND RECLAMATION
_______________________________________________________________________________
107105 FLOOD CONTROL
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
10 SOCIAL PROTECTION
107 ADMINISTRATION
1071 ADMINISTRATION
107105 FLOOD CONTROL

LQ4044 Director Hydrology

A034 TOTAL OCCUPANCY COSTS 6,000 18,000 6,000

A03407 Rates and Taxes 6,000 18,000 6,000

A038 TOTAL TRAVEL & 561,000 363,000 519,000


TRANSPORTATION

A03805 Travelling Allowance 110,000 74,000 110,000


A03807 P.O.L Charges 440,000 280,000 400,000
A03808 Conveyance Charges 11,000 9,000 9,000

A039 TOTAL GENERAL 180,000 145,000 200,000

A03901 Stationery 50,000 46,000 52,000


A03902 Printing and Publication 22,000 21,000 32,000
001 Printing and Publications 22,000 21,000 32,000
A03905 Newspapers Periodicals and Books 11,000 6,000 9,000
001 News Papers, Periodicals & Books 11,000 6,000 9,000
A03906 Uniforms and Protective Clothing 6,000 5,000 6,000
A03907 Advertising & Publicity 11,000 9,000 11,000
001 Advertising & Publicity 11,000 9,000 11,000
A03917 Law Charges 5,000 5,000
A03918 Exhibitions, Fairs & Other 10,000 8,000 10,000
National Celebrations
A03955 Computer Stationary 20,000
A03970 Others 65,000 50,000 55,000
001 Others 65,000 50,000 55,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 230,000

A041 TOTAL PENSION 1,000 230,000

A04114 Superannuation Encashment Of L.P.R 1,000 230,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 500,000 600,000

A052 TOTAL GRANTS-DOMESTIC 500,000 600,000


296

PC21009 (009)
IRRIGATION AND LAND RECLAMATION
_______________________________________________________________________________
107105 FLOOD CONTROL
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
10 SOCIAL PROTECTION
107 ADMINISTRATION
1071 ADMINISTRATION
107105 FLOOD CONTROL

LQ4044 Director Hydrology

A05216 Fin. Assis. to the families of 500,000 600,000


G. Serv. who expire
001 Fin. Assis. to the families of the persons who expires during service. 500,000 600,000

A13 TOTAL REPAIRS AND MAINTENANCE 171,000 150,000 204,000

A130 TOTAL TRANSPORT 94,000 85,000 125,000

A13001 Transport 94,000 85,000 125,000

A131 TOTAL MACHINERY AND 22,000 19,000 22,000


EQUIPMENT

A13101 Machinery and Equipment 22,000 19,000 22,000

A132 TOTAL FURNITURE AND 44,000 38,000 44,000


FIXTURE

A13201 Furniture and Fixture 44,000 38,000 44,000

A137 TOTAL COMPUTER EQUIPMENT 11,000 8,000 13,000

A13701 Hardware 11,000 8,000 13,000

_______________________________________________________________________________
Director Hydrology 14,403,000 12,087,000 14,445,000
_______________________________________________________________________________
297

PC21009 (009)
IRRIGATION AND LAND RECLAMATION
_______________________________________________________________________________
107105 FLOOD CONTROL
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
10 SOCIAL PROTECTION
107 ADMINISTRATION
1071 ADMINISTRATION
107105 FLOOD CONTROL

LQ4045 Drainage

A01 TOTAL EMPLOYEES RELATED EXPENSES. 731,439,000 430,699,000 752,056,000

A011 TOTAL PAY 3347 3345 366,442,000 191,202,000 353,137,000

A011-1 TOTAL PAY OF OFFICERS 64 64 23,853,000 14,002,000 24,396,000

A01101 Total Basic Pay of Officers 64 64 23,803,000 24,270,000

E085-M Executive Engineer (BPS-18) 13 13 7,188,000 7,404,000

D269-M Divisional Accounts (BPS-17) 10 10 2,387,000 2,267,000


Officer

L032-M Land Acquisition Officer (BPS-17) 1 1 311,000 311,000

S260-M Sub Divisional Officer (BPS-17) 40 40 13,917,000 14,288,000

A01102 Personal pay 50,000 152,000 115,000


A01103 Special Pay 1,000
A01105 Qualification Pay 10,000
A01150 Others 13,850,000
001 Pay of Officers (R.E.) 13,850,000

A011-2 TOTAL PAY OF OTHER STAFF 3283 3281 342,589,000 177,200,000 328,741,000

A01151 Total Basic Pay of Other Staff 3283 3281 336,746,000 326,882,000

H024-M Head Clerk (BPS-14) 10 10 2,439,000 2,443,000

Z001-M Zilladar (BPS-14) 1 1 214,000 183,000

D158-M Divisional Head (BPS-13) 10 10 2,448,000 2,373,000


Draftsman

S216-M Stenographer (BPS-12) 3 3 494,000 481,000

A011-M Accounts Clerk (BPS-11) 20 20 4,088,000 3,846,000

C173-M Computer Operator (BPS-11) 1 1 82,000 88,000

D222-M Draftsman (BPS-11) 30 30 3,679,000 3,430,000

S262-M Sub Engineer (BPS-11) 186 184 30,167,000 29,265,000

A011-M Accounts Clerk (BPS-09) 1 1 209,000 215,000

M065-M Mechanic (BPS-09) 1 1 145,000 143,000

S258-M Sub Divisional Clerk (BPS-09) 1 1 205,000 209,000


298

PC21009 (009)
IRRIGATION AND LAND RECLAMATION
_______________________________________________________________________________
107105 FLOOD CONTROL
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
10 SOCIAL PROTECTION
107 ADMINISTRATION
1071 ADMINISTRATION
107105 FLOOD CONTROL

LQ4045 Drainage

S268-M Sub-Divisional Clerk (BPS-09) 36 36 6,105,000 5,559,000

M057-M Mate (BPS-08) 241 241 25,128,000 25,254,000

A134-M Assistant Clerk (BPS-07) 89 89 11,617,000 11,560,000


(Including Auditors)

C171-M Computer Grade-II (BPS-07) 6 6 860,000 846,000

P042-M Peshi Qanungo (BPS-07) 1 1 55,000 55,000

P095-M Plumber (BPS-07) 3 3 371,000 370,000

C021-M Captain Launch (BPS-05) 1 1 158,000 157,000

C124-M Civil Patwari (BPS-05) 9 9 622,000 490,000

F053-M Fitter (BPS-05) 1 1 129,000 132,000

M118-M Messon Mistri (BPS-05) 1 1 147,000 150,000

O002-M Observer (BPS-05) 14 14 1,356,000 1,249,000

S250-M Store Keeper (BPS-05) 2 2 265,000 266,000

T033-M Telephone Attendant (BPS-05) 2 2 215,000 216,000

T061-F Tracer (BPS-05) 1 1 73,000 74,000

T061-M Tracer (BPS-05) 34 34 3,937,000 3,777,000

D186-M Driver (BPS-04) 24 24 3,265,000 3,257,000

D190-M Driver Launch (BPS-04) 1 1 62,000 60,000

E034-M Electrician (BPS-04) 7 7 987,000 787,000

J006-M Jeep Driver (BPS-04) 19 19 1,983,000 2,020,000

A090-M Artificer (BPS-03) 9 9 884,000 823,000

E009-M Earth Work Mistri (BPS-03) 93 93 10,437,000 11,053,000

G025-M Gatekeeper (BPS-03) 6 6 485,000 487,000

O028-M Operator (BPS-03) 5 5 310,000 310,000

G059-M Guage Reader (BPS-02) 74 74 7,139,000 7,267,000

H021-M Head Boatman (BPS-02) 26 26 2,839,000 2,998,000

P192-M Pump Driver (BPS-02) 6 6 599,000 618,000

T101-M Tubewell Operator (BPS-02) 5 5 524,000 526,000

B004-M Bahishti (BPS-01) 1 1 112,000 108,000


299

PC21009 (009)
IRRIGATION AND LAND RECLAMATION
_______________________________________________________________________________
107105 FLOOD CONTROL
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
10 SOCIAL PROTECTION
107 ADMINISTRATION
1071 ADMINISTRATION
107105 FLOOD CONTROL

LQ4045 Drainage

B020-M Beldar Gagman (BPS-01) 1946 1946 182,377,000 175,153,000

B054-M Boatman (BPS-01) 55 55 4,322,000 3,794,000

B094-M Bullock Cartman (BPS-01) 2 2 88,000 88,000

C054-M Chainman (BPS-01) 8 8 837,000 841,000

C112-M Chowkidar (BPS-01) 55 55 4,498,000 4,479,000

C195-M Coolie (BPS-01) 2 2 206,000 218,000

C235-M Chowkidar-Cum-Cook (BPS-01) 1 1 58,000 57,000

C435-M Canal Guard (BPS-01) 82 82 6,192,000 5,651,000

D011-M Dak Runner (BPS-01) 27 27 2,751,000 2,722,000

F023-M Ferro Printer (BPS-01) 1 1 117,000 119,000

H076-M Helper (BPS-01) 1 1 119,000 120,000

M019-M Mali (BPS-01) 8 8 524,000 525,000

M021-M Mali Beldar (BPS-01) 1 1 72,000 75,000

M024-M Mali-Cum-Chowkidar (BPS-01) 2 2 92,000 92,000

N006-M Naib Qasid (BPS-01) 84 84 7,595,000 7,685,000

S311-M Sanitary Worker (BPS-01) 27 27 2,064,000 2,118,000

A01152 Personal pay 800,000 1,155,000 1,800,000


A01153 Special Pay 2,000 2,000 3,000
A01156 Total Pay of contract staff 5,041,000 2,217,000 55,000

A01170 Others 173,826,000 1,000


001 Pay of Other Staff (R.E.) 173,826,000
002 Pay of Staff 1,000

A012 TOTAL ALLOWANCES 364,997,000 239,497,000 398,919,000

A012-1 TOTAL REGULAR ALLOWANCES 364,946,000 239,176,000 398,852,000

A01202 House Rent Allowance 33,865,000 19,911,000 36,363,000


A01203 Conveyance Allowance 63,012,000 34,436,000 61,090,000
A01205 Dearness Allowance 233,000
A01207 Washing Allowance 1,000
A0120D Integrated Allowance 694,000 277,000 578,000
A0120Q Fixed Daily Allowance 200,000 206,000 500,000
300

PC21009 (009)
IRRIGATION AND LAND RECLAMATION
_______________________________________________________________________________
107105 FLOOD CONTROL
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
10 SOCIAL PROTECTION
107 ADMINISTRATION
1071 ADMINISTRATION
107105 FLOOD CONTROL

LQ4045 Drainage

A0120X Ad - hoc Allowance - 2010 97,381,000 51,690,000 95,381,000


A01216 Qualification Allowance 75,000 100,000
A01217 Medical Allowance 36,036,000 22,755,000 38,311,000
A0121A Adhoc Relief Allowance 2011 31,011,000 15,813,000 30,992,000
A0121M Adhoc Relief Allowance - 2012 66,669,000 37,514,000 68,799,000
A0121Q Audit & Accounts Allowance 200,000
A0121T Adhoc Relief Allowance 2013 35,072,000 18,592,000 42,143,000
A0121Z Adhoc Relief Allowance - 2014 34,358,000 21,130,000
A01226 Computer Allowance 6,000 3,000
A01238 Charge Allowance 1,000
A01244 Adhoc Relief 328,000
A01262 Special Relief Allowance 328,000
A01270 Others 1,000,000 2,660,000 3,260,000
027 Personal Allowance 1,000 60,000
037 30% Social Security Benefit in lieu of Pension to the Contract Employees 1,000,000 2,659,000 3,200,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 51,000 321,000 67,000

A01273 Honoraria 7,000 203,000 25,000


000 Honoraria 203,000
A01274 Medical Charges 40,000 32,000 40,000
A01277 Contingent Paid Staff 1,000 1,000
A01278 Leave Salary 3,000 86,000 1,000

A02 TOTAL PROJECT PRE-INVESTMENT ANALYS 8,800,000 3,982,000 9,200,000

A022 TOTAL RESEARCH AND 8,800,000 3,982,000 9,200,000


SERVICE & EXPLORATORY

A02201 Research and Surveys & 5,100,000 2,308,000 5,100,000


Exploratory Operations
A02202 Exploratory Operation 3,700,000 1,674,000 4,100,000

A03 TOTAL OPERATING EXPENSES 24,477,000 14,889,000 24,550,000

A032 TOTAL COMMUNICATIONS 1,179,000 686,000 955,000

A03201 Postage and Telegraph 85,000 40,000 90,000


A03202 Telephone and Trunk Call 1,094,000 646,000 865,000
301

PC21009 (009)
IRRIGATION AND LAND RECLAMATION
_______________________________________________________________________________
107105 FLOOD CONTROL
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
10 SOCIAL PROTECTION
107 ADMINISTRATION
1071 ADMINISTRATION
107105 FLOOD CONTROL

LQ4045 Drainage

A033 TOTAL UTILITIES 2,337,000 1,627,000 2,527,000

A03301 Gas 127,000 186,000 350,000


A03303 Electricity 2,077,000 1,380,000 2,020,000
001 Electricity 2,077,000 1,380,000 2,020,000
A03304 Hot and Cold Weather Charges 133,000 61,000 157,000

A038 TOTAL TRAVEL & 19,466,000 9,511,000 19,713,000


TRANSPORTATION

A03805 Travelling Allowance 2,833,000 1,508,000 4,420,000


A03806 Transportation of Goods 15,000 5,000 20,000
A03807 P.O.L Charges 16,590,000 7,986,000 15,260,000
A03808 Conveyance Charges 28,000 12,000 13,000

A039 TOTAL GENERAL 1,495,000 3,065,000 1,355,000

A03901 Stationery 773,000 412,000 735,000


A03902 Printing and Publication 132,000 61,000 156,000
001 Printing and Publications 127,000 61,000 156,000
A03905 Newspapers Periodicals and Books 57,000 27,000 45,000
001 News Papers, Periodicals & Books 44,000 27,000 45,000
A03906 Uniforms and Protective Clothing 121,000 64,000 100,000
A03907 Advertising & Publicity 212,000 2,366,000 114,000
001 Advertising & Publicity 200,000 2,366,000 114,000
A03917 Law Charges 39,000 36,000 30,000
A03918 Exhibitions, Fairs & Other 22,000 11,000 7,000
National Celebrations
A03955 Computer Stationary 45,000 21,000 68,000
A03970 Others 94,000 67,000 100,000
001 Others 94,000 67,000 100,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 6,583,000 9,500,000

A041 TOTAL PENSION 1,000 6,583,000 9,500,000

A04114 Superannuation Encashment Of L.P.R 1,000 6,583,000 9,500,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 1,000,000 1,171,000 5,900,000


302

PC21009 (009)
IRRIGATION AND LAND RECLAMATION
_______________________________________________________________________________
107105 FLOOD CONTROL
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
10 SOCIAL PROTECTION
107 ADMINISTRATION
1071 ADMINISTRATION
107105 FLOOD CONTROL

LQ4045 Drainage

A052 TOTAL GRANTS-DOMESTIC 1,000,000 1,171,000 5,900,000

A05216 Fin. Assis. to the families of 1,000,000 106,000 5,000,000


G. Serv. who expire
001 Fin. Assis. to the families of the persons who expires during service. 1,000,000 106,000 5,000,000
A05270 To Others 1,065,000 900,000
001 Others 1,065,000 900,000

A09 TOTAL PHYSICAL ASSETS 55,000 53,000 110,000

A092 TOTAL COMPUTER EQUIPMENT 55,000 53,000 110,000

A09201 Hardware 22,000 21,000 50,000


A09202 Software 22,000 21,000 25,000
A09203 I.T. Equipment 11,000 11,000 35,000

A13 TOTAL REPAIRS AND MAINTENANCE 1,935,409,000 1,555,227,000 1,949,908,000

A130 TOTAL TRANSPORT 6,259,000 3,461,000 6,850,000

A13001 Transport 6,259,000 3,461,000 6,850,000

A131 TOTAL MACHINERY AND 471,000 319,000 425,000


EQUIPMENT

A13101 Machinery and Equipment 471,000 319,000 425,000

A132 TOTAL FURNITURE AND 357,000 235,000 336,000


FIXTURE

A13201 Furniture and Fixture 357,000 235,000 336,000

A133 TOTAL BUILDINGS AND 3,000 5,856,000 13,900,000


STRUCTURE

A13301 Office Buildings 1,000 532,000 2,500,000


001 Office Buildings 1,000 532,000 2,500,000
A13302 Residential Buildings 1,000 3,727,000 8,100,000
A13303 Other Buildings 1,000 1,597,000 3,300,000
001 Other Buildings 1,000 1,597,000 3,300,000
303

PC21009 (009)
IRRIGATION AND LAND RECLAMATION
_______________________________________________________________________________
107105 FLOOD CONTROL
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
10 SOCIAL PROTECTION
107 ADMINISTRATION
1071 ADMINISTRATION
107105 FLOOD CONTROL

LQ4045 Drainage

A135 TOTAL EMBANKMENT AND 1,928,297,000 1,545,329,000 1,928,297,000


DRAINAGE

A13501 Main Embankment & Drainage 1,301,982,000 1,174,760,000 1,301,982,000


002 Without Wetting Channels (1395.96 Miles Rs. 41,000/- PM) 583,541,000 583,541,000
003 With Wetting Channels (163.95 Rs.55,350/-PM) 92,527,000 92,527,000
004 J-Head / T-Head including Shank River Ravi: 42 @ Rs.1,15,000 each 49,249,000 49,249,000
005 J-Head/T-Head including Shank River Chenab & Jhelum: 45 @ Rs.118,000 each 54,155,000 54,155,000
006 J-Head/T-Head including Shank River Indus: 36 @ Rs.206,000 each 75,607,000 75,607,000
007 Mole Head Spurs & sloping Spurs including Shank: 94 @ Rs.49,000 each 46,957,000 46,957,000
008 Stone Studs River Indus: 15 @ Rs.23,000 each 3,520,000 3,520,000
009 Stone Studs River Jhelum & Chenab:27 @ Rs.15,300 each 4,210,000 4,210,000
010 Stone Studs River Ravi:29 @ Rs.7,600 each 2,280,000 2,280,000
011 Gandhas & Cross Regulators on Hill Torrents of Jampur Construction Division 19,749,000 19,749,000
012 Ghazi Ghat Complex (including all connected works) 60,187,000 60,187,000
013 Lumpsum Provision for clearance of Liabilities 10,000,000 10,000,000
014 Block Allocation 300,000,000 300,000,000
A13503 Drainage 626,315,000 370,569,000 626,315,000
002 Bed width upto 10 feet (1734.82 miles Rs. 4,100/P.M.) 88,404,000 88,404,000
003 Bed width more than 10 feet to 15 feet (822.44 miles Rs. 7,200/P.M.) 73,298,000 73,298,000
004 Bed width more than 15 feet (1773.87 Miles Rs. 11,200/P.M.) 247,172,000 247,172,000
005 Lumpsum Provision for O&M of 241 Miles Drains Scarp-VI 2,140,000 2,140,000
006 Lumpsum Provision for 3 Nos. Pumping Station Scarp-VI 16,045,000 16,045,000
008 Darapur Drain 344,000 344,000
009 Rehabilitation and Maintenance of Drains 125,000,000 125,000,000
010 Block Allocation 70,000,000 70,000,000
011 Chill Drain 3,912,000 3,912,000

A137 TOTAL COMPUTER EQUIPMENT 22,000 27,000 100,000

A13701 Hardware 22,000 27,000 75,000


A13702 Software 5,000
A13703 I.T. Equipment 20,000

_______________________________________________________________________________
Drainage 2,701,181,000 2,012,604,000 2,751,224,000
_______________________________________________________________________________
305

PC24044 (A)
INTEREST ON DEBT AND OTHER OBLIGATIONS
BUDGET ESTIMATES 2015-2016
_______________________________________________________________________________
BUDGET REVISED BUDGET ESTIMATES 2015-2016
POSTS ESTIMATES ESTIMATES ________________________________________
2015-2016 2014-2015 2014-2015 SALARY NON-SALARY TOTAL
_______________________________________________________________________________

PROVINCIAL 14,517,805,000 16,794,933,000 15,088,194,000 15,088,194,000


_______________________________________________________________________________
TOTAL 14,517,805,000 16,794,933,000 15,088,194,000 15,088,194,000
_______________________________________________________________________________
306

PC24044 (A)
INTEREST ON DEBT AND OTHER OBLIGATIONS

Rs
Charged:
15,088,194,000
______________
Voted: ______________ 0
Total: 15,088,194,000
______________
_______________________________________________________________________________
HEAD OF DEPARTMENT
_______________________________________________________________________________
BUDGET REVISED BUDGET
ESTIMATES ESTIMATES ESTIMATES
2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
SUMMARY
FUNCTIONAL
011402 INTEREST ON FOREIGN DEBT 3,448,865,000 3,977,211,000 3,908,359,000
PAYABLE TO FEDE FEDERAL GOVERNMENT
(CHARGED)

011502 INTEREST ON DOMESTIC DEBT 11,068,940,000 12,817,722,000 11,179,835,000


PAYABLE TO FEDERAL GOVERNMENT
(CHARGED)

_______________________________________________________________________________
TOTAL 14,517,805,000 16,794,933,000 15,088,194,000
_______________________________________________________________________________
307

PC24044 (A)
INTEREST ON DEBT AND OTHER OBLIGATIONS
_______________________________________________________________________________
BUDGET REVISED BUDGET
SCHEME SCHEME NAME ESTIMATES ESTIMATES ESTIMATES
NO 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs

LQ4400 INTEREST ON DOMESTIC LOANS 2,314,800,000 2,314,800,000 1,813,149,000


TAKEN FOR DEVELOPMENT SCHEMES FROM
FEDERAL GOVERNMENT (A) (CHARGED)

LQ4401 INTEREST ON DOMESTIC LOANS 1,098,397,000 1,098,397,000 981,810,000


TAKEN FOR SCARP TUBEWELLS FROM FEDERAL
GOVERNMENT (B) (CHARGED)

LQ4402 PERMANENT DEBT (MARKET LOANS) 500,000 500,000 500,000


(CHARGED)

LQ4403 FLOATING DEBT (CHARGED) 500,000,000 500,000,000

LQ4404 UN-FUNDED DEBT (CHARGED) 7,118,240,000 7,241,084,000 7,854,373,000

LQ4405 OTHER OBLIGATIONS (CHARGED) 3,000 1,000 3,000

LQ4409 FOREIGN LOANS (CHARGED) 3,448,865,000 3,977,211,000 3,908,359,000

LQ4477 PAYMENT OF INTEREST TO 2,130,000,000


FINANCIAL INSTITUTIONS (CHARGED)

LQ4539 PAYMENT OF INTEREST TO BANK OF 37,000,000 32,940,000 30,000,000


PUNJAB (CHARGED)

_______________________________________________________________________________
TOTAL 14,517,805,000 16,794,933,000 15,088,194,000
_______________________________________________________________________________
308

PC24044 (A)
INTEREST ON DEBT AND OTHER OBLIGATIONS
_______________________________________________________________________________
BUDGET REVISED BUDGET
ESTIMATES ESTIMATES ESTIMATES
2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
SUMMARY
OBJECT
A07 TOTAL INTEREST PAYMENT 14,517,805,000 16,794,933,000 15,088,194,000

A071 INTEREST-DOMESTIC 11,068,937,000 12,817,721,000 11,179,832,000

A07101 To Federal Govt. 3,413,697,000 3,413,697,000 2,795,459,000


A07105 To Financial Institute 37,000,000 2,162,940,000 30,000,000
A07111 To Federal Govt. 500,000,000 500,000,000
A07121 To Federal Govt. 7,118,240,000 7,241,084,000 7,854,373,000

A072 INTEREST-FORIEGN 3,448,865,000 3,977,211,000 3,908,359,000

A07201 To Federal Govt. 3,448,865,000 3,977,211,000 3,908,359,000

A073 OTHERS 3,000 1,000 3,000

A07301 Other Obligation(Dep&other 3,000 1,000 3,000


Rsrv fund Deposit/I.Tax

_______________________________________________________________________________
NET TOTAL 14,517,805,000 16,794,933,000 15,088,194,000
_______________________________________________________________________________
309

PC24044 (A)
INTEREST ON DEBT AND OTHER OBLIGATIONS
_______________________________________________________________________________
011402 INTEREST ON FOREIGN DEBT PAYABLE TO FEDE FEDERAL GOVERNMENT
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0114 FOREIGN DEBT MANAGEMENT
011402 INTEREST ON FOREIGN DEBT PAYABLE TO FEDE FEDERAL GOVERNMENT

LQ4409 Foreign Loans (Charged)

A07 TOTAL INTEREST PAYMENT 3,448,865,000 3,977,211,000 3,908,359,000

A072 TOTAL INTEREST-FORIEGN 3,448,865,000 3,977,211,000 3,908,359,000

A07201 To Federal Govt. 3,448,865,000 3,977,211,000 3,908,359,000


069 ADB Credit 331-Pak 5,148,000 5,265,000 3,645,000
070 ADB-433-Pak 594,000 608,000 506,000
072 ADB-495-Pak 3,267,000 3,341,000 2,734,000
073 ADB-734-Pak 7,920,000 8,100,000 7,290,000
074 ADB-750-Pak 18,018,000 18,428,000 16,808,000
075 ADB-758-Pak 6,732,000 6,885,000 6,278,000
076 ADB-759-Pak 2,673,000 2,734,000 2,531,000
077 ADB-851-Pak 2,277,000 2,329,000 2,126,000
078 ADB-871-Pak 10,395,000 10,631,000 9,416,000
079 ADB-901-Pak 19,305,000 19,744,000 17,516,000
080 ADB-916-Pak 2,673,000 2,734,000 2,531,000
081 ADB-917-Pak 20,225,000 20,684,000 18,448,000
082 ADB-973-Pak 5,445,000 5,569,000 5,063,000
083 ADB-977-Pak 9,009,000 9,214,000 8,303,000
084 ADB-1012-Pak 12,177,000 12,454,000 11,239,000
085 ADB-1185-Pak 51,876,000 53,055,000 49,005,000
086 ADB-1200-Pak 8,613,000 8,809,000 8,100,000
087 ADB-1210-Pak 11,484,000 11,745,000 10,834,000
088 ADB-1297-Pak 32,670,000 33,413,000 31,084,000
089 ADB-1301-Pak 41,382,000 42,323,000 39,386,000
090 ADB-1350-Pak 2,178,000 2,228,000 2,025,000
091 ADB-1373-Pak 8,917,000 9,120,000 8,749,000
092 ADB-1401-Pak 39,204,000 40,095,000 38,779,000
093 ADB-1454-Pak 23,958,000 24,503,000 23,693,000
094 ADB-1493-Pak 51,480,000 52,650,000 51,030,000
095 ADB-1679-Pak 6,732,000 6,885,000 6,683,000
096 IBRD-3327-Pak 4,851,000 4,961,000 4,556,000
100 IDA-106-Pak 99,000 101,000 101,000
101 IDA-466-Pak 2,079,000 2,126,000 1,924,000
102 IDA-620-Pak 3,168,000 3,240,000 2,936,000
103 IDA-630-Pak 6,930,000 7,088,000 6,480,000
104 IDA-678-Pak 792,000 810,000 709,000
105 IDA-683-Pak 4,455,000 4,556,000 4,151,000
106 IDA-813-Pak 3,861,000 3,949,000 3,544,000
107 IDA-892-Pak 792,000 810,000 810,000
310

PC24044 (A)
INTEREST ON DEBT AND OTHER OBLIGATIONS
_______________________________________________________________________________
011402 INTEREST ON FOREIGN DEBT PAYABLE TO FEDE FEDERAL GOVERNMENT
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0114 FOREIGN DEBT MANAGEMENT
011402 INTEREST ON FOREIGN DEBT PAYABLE TO FEDE FEDERAL GOVERNMENT

LQ4409 Foreign Loans (Charged)

108 IDA-1109-Pak 4,059,000 4,151,000 3,848,000


109 IDA-1113-Pak 396,000 405,000 405,000
110 IDA-1163-Pak 8,118,000 8,303,000 7,796,000
111 IDA-1239-Pak 8,019,000 8,201,000 7,695,000
112 IDA-1348-Pak 1,782,000 1,823,000 1,620,000
113 IDA-1375-Pak 2,376,000 2,430,000 2,329,000
114 IDA-1487-Pak 11,682,000 11,948,000 11,340,000
115 IDA-1603-Pak 9,009,000 9,214,000 8,809,000
116 IDA-1670-Pak 6,633,000 6,784,000 6,581,000
117 IDA-1693-Pak 1,386,000 1,418,000 1,418,000
118 IDA-1762-Pak 10,395,000 10,631,000 10,125,000
119 IDA-1888-Pak 10,593,000 10,834,000 9,619,000
120 IDA-1895-Pak 28,017,000 28,654,000 25,515,000
121 IDA-2003-Pak 6,732,000 6,885,000 6,176,000
122 IDA-2004-Pak 1,386,000 1,418,000 1,316,000
123 IDA-2154-Pak 3,069,000 3,139,000 2,734,000
124 IDA-2245-Pak 9,702,000 9,923,000 9,113,000
125 IDA-2257-Pak 2,574,000 2,633,000 2,329,000
126 IDA-2354-Pak 31,086,000 31,793,000 29,363,000
127 IDA-2383-Pak 1,881,000 1,924,000 1,823,000
128 IDA-2464-Pak 5,643,000 5,771,000 5,366,000
129 IDA-2468-Pak 15,345,000 15,694,000 14,479,000
130 IDA-2593-Pak 13,068,000 13,365,000 12,454,000
131 IDA-3050-Pak 12,573,000 12,859,000 12,555,000
132 IFAD-18-Pak 594,000 608,000 608,000
133 IFAD-48-Pak 2,673,000 2,734,000 2,531,000
134 IFAD-83-Pak 2,772,000 2,835,000 2,633,000
138 IDA-3855-Pak 73,359,000 75,026,000 73,103,000
139 IBRD-7277-Pak 42,561,000 61,218,000 56,981,000
140 IFAD-492-Pak 9,009,000 9,214,000 8,809,000
141 IDA-2999-Pak 10,197,000 10,429,000 10,226,000
143 ADB-1209-Pak 25,641,000 26,224,000 24,401,000
144 ADB-1534-Pak 11,979,000 12,251,000 12,049,000
145 ADB-1260-Pak 33,858,000 34,628,000 32,198,000
146 ADB-1467-Pak 24,552,000 25,110,000 24,300,000
147 ADB-1531-Pak 25,344,000 25,920,000 25,110,000
148 ADB-1578-Pak 12,276,000 12,555,000 12,251,000
149 ADB-2030-Pak 36,528,000 69,843,000 55,893,000
150 ADB-2216-Pak 470,191,000 470,191,000 412,758,000
151 ADB-2385-Pak 89,016,000 105,793,000 97,018,000
311

PC24044 (A)
INTEREST ON DEBT AND OTHER OBLIGATIONS
_______________________________________________________________________________
011402 INTEREST ON FOREIGN DEBT PAYABLE TO FEDE FEDERAL GOVERNMENT
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0114 FOREIGN DEBT MANAGEMENT
011402 INTEREST ON FOREIGN DEBT PAYABLE TO FEDE FEDERAL GOVERNMENT

LQ4409 Foreign Loans (Charged)

152 IBRD-7454-Pak 42,570,000 94,254,000 92,288,000


153 IDB-0079-Pak 6,758,000 6,298,000 5,582,000
155 IDA-4046-Pak 71,676,000 73,305,000 72,799,000
156 IDA-4176-Pak 76,230,000 77,963,000 77,963,000
157 IDA-4317-Pak 73,854,000 75,533,000 75,533,000
158 ADB-1877-Pak 29,307,000 29,973,000 27,309,000
159 ADB-1878-Pak 1,147,000 12,394,000 7,209,000
160 IBRD-7379-Pak 54,578,000 65,528,000 59,947,000
161 IBRD-7380-Pak 20,064,000 35,144,000 38,435,000
162 IDA-4258-Pak 33,895,000 34,203,000 33,512,000
163 ADB-2548-Pak 75,636,000 77,355,000 77,355,000
164 ADB-2664-Pak 149,490,000 152,888,000 152,888,000
165 ADB-2286-Pak 3,629,000 5,479,000 5,343,000
167 PK-P50 79,964,000 70,141,000 64,639,000
168 IDA-4890-Pak 35,996,000 36,814,000 36,814,000
169 ADB-2060-Pak 32,274,000 33,008,000 31,388,000
170 ADB-2134-Pak 38,532,000 39,408,000 37,636,000
171 ADB-2145-Pak 99,980,000 102,252,000 95,076,000
172 ADB-2547-Pak 29,647,000 35,235,000 32,962,000
173 ADB-1928-Pak 13,634,000 25,292,000 18,334,000
174 ADB-2061-Pak 8,199,000 15,677,000 15,143,000
175 ADB-2144-Pak 16,064,000 30,004,000 25,403,000
176 ADB-1671-Pak 13,279,000 13,581,000 12,745,000
177 ADB-1900-Pak 795,000 813,000 771,000
178 ADB-1950-Pak 67,320,000 69,046,000 65,636,000
179 IDA-4586-Pak 262,356,000 278,957,000 268,318,000
180 ADB-2031-Pak 2,495,000 2,551,000 2,431,000
181 ADB-2211-Pak 6,577,000 10,135,000 9,868,000
182 ADB-2212-Pak 3,205,000 3,278,000 3,137,000
183 ADB-2386-Pak 6,860,000 7,016,000 8,770,000
184 IDA-3776-Pak 5,297,000 5,417,000 5,274,000
187 ADB-2485-Pak 95,014,000 97,173,000 97,173,000
188 IDA-5081-PAK 128,841,000 192,038,000 192,038,000
189 IDA-5106-PAK 147,128,000 300,690,000 300,690,000
190 IDA-5153-PAK 52,905,000 86,750,000 117,803,000
191 ADB-2300-PAK 4,294,000 5,109,000 9,899,000
192 OFID-1134-P 4,082,000 7,662,000-
193 JICA-PK-P53 120,392,000 111,459,000 113,113,000
194 French Loan B74 - Lahore Waste Water Treatment Plant 9,843,000 1,276,000 1,200,000
195 French Loan - Extenstion of W/S in Faisalabad City 16,871,000 23,747,000 26,884,000
312

PC24044 (A)
INTEREST ON DEBT AND OTHER OBLIGATIONS
_______________________________________________________________________________
011402 INTEREST ON FOREIGN DEBT PAYABLE TO FEDE FEDERAL GOVERNMENT
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0114 FOREIGN DEBT MANAGEMENT
011402 INTEREST ON FOREIGN DEBT PAYABLE TO FEDE FEDERAL GOVERNMENT

LQ4409 Foreign Loans (Charged)

196 IFAD-825-PAK 734,000 3,225,000 6,119,000


197 IDA-5314-Pak 5,735,000 11,491,000
198 IDA-5151-Pak 42,763,000 42,761,000
199 PK-P59 73,990,000

_______________________________________________________________________________
Foreign Loans (Charged) 3,448,865,000 3,977,211,000 3,908,359,000
_______________________________________________________________________________
313

PC24044 (A)
INTEREST ON DEBT AND OTHER OBLIGATIONS
_______________________________________________________________________________
011502 INTEREST ON DOMESTIC DEBT PAYABLE TO FEDERAL GOVERNMENT
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0115 DOMESTIC DEBT MANAGEMENT
011502 INTEREST ON DOMESTIC DEBT PAYABLE TO FEDERAL GOVERNMENT

LQ4400 Interest On Domestic Loans (Charged)


Taken For Development Schemes
From Federal Government (A)

A07 TOTAL INTEREST PAYMENT 2,314,800,000 2,314,800,000 1,813,149,000

A071 TOTAL INTEREST-DOMESTIC 2,314,800,000 2,314,800,000 1,813,149,000

A07101 To Federal Govt. 2,314,800,000 2,314,800,000 1,813,149,000


014 Interest on Loan for Development Schemes 1990-91 321,315,000 321,315,000 172,483,000
015 Interest on Loan for Development Schemes 1991-92 270,525,000 270,525,000 144,412,000
018 Interest on Loan for Development Schemes 1993-94 (Normal) 348,456,000 348,456,000 279,623,000
019 Interest on Loan for Development Schemes 1993-94 (Sap-Tied) 258,135,000 258,135,000 207,146,000
020 Interest on Loan for Development Schemes 1994-95 (Normal) 173,189,000 173,189,000 147,804,000
021 Interest on Loan for Development Schemes 1994-95 (Sap-Tied) 103,354,000 103,354,000 88,202,000
022 Interest on Loan for Development Schemes 1995-96 (Sap-Tied) 98,386,000 98,386,000 87,413,000
023 Interest on Loan for Development Schemes 1996-97 (Normal) 51,190,000 51,190,000 46,747,000
024 Interest on Loan for Development Schemes 1997-98 (Normal) 303,908,000 303,908,000 275,848,000
027 Interest on Loan for Development Schemes 1999-2000 (Normal) 39,175,000 39,175,000 36,856,000
028 Interest on Loan for Development Schemes 1999-2000 (SAP Loans) 347,167,000 347,167,000 326,615,000

_______________________________________________________________________________
Interest On Domestic Loans (Charged) 2,314,800,000 2,314,800,000 1,813,149,000
Taken For Development Schemes
From Federal Government (A)
_______________________________________________________________________________
314

PC24044 (A)
INTEREST ON DEBT AND OTHER OBLIGATIONS
_______________________________________________________________________________
011502 INTEREST ON DOMESTIC DEBT PAYABLE TO FEDERAL GOVERNMENT
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0115 DOMESTIC DEBT MANAGEMENT
011502 INTEREST ON DOMESTIC DEBT PAYABLE TO FEDERAL GOVERNMENT

LQ4401 Interest On Domestic Loans Taken For (Charged)


Scarp Tubewells From Federal
Government (B)

A07 TOTAL INTEREST PAYMENT 1,098,397,000 1,098,397,000 981,810,000

A071 TOTAL INTEREST-DOMESTIC 1,098,397,000 1,098,397,000 981,810,000

A07101 To Federal Govt. 1,098,397,000 1,098,397,000 981,810,000


039 Interest on CDL 1990-91 Scarp Tubewell handed over by WAPDA to Pb. Govt. 13,980,000 13,980,000
040 Interest on CDL 1991-92 Scarp Tubewell handed over by WAPDA to Pb. Govt. 26,048,000 26,048,000 17,254,000
041 Interest on CDL 1992-93 Scarp Tubewell handed over by WAPDA to Pb. Govt. 31,044,000 31,044,000 16,732,000
042 Interest on CDL 1993-94 Scarp Tubewell handed over by WAPDA to Pb. Govt. 53,314,000 53,314,000 41,853,000
043 Interest on CDL 1994-95 Scarp Tubewell handed over by WAPDA to Pb. Govt. 90,721,000 90,721,000 77,394,000
044 Interest on CDL 1995-96 Scarp Tubewell handed over by WAPDA to Pb. Govt. 137,075,000 137,075,000 121,698,000
045 Interest on CDL 1996-97 Scarp Tubewell handed over by WAPDA to Pb. Govt. 83,215,000 83,215,000 74,022,000
046 Interest on CDL 1997-98 Scarp Tubewell handed over by WAPDA to Pb. Govt. 37,560,000 37,560,000 34,401,000
047 Interest on CDL 1998-99 Scarp Tubewell handed over by WAPDA to Pb. Govt. 148,590,000 148,590,000 140,703,000
048 Interest on CDL 1999-2000 Scarp Tubewell handed over by WAPDA to Pb. Govt. 80,647,000 80,647,000 75,872,000
049 Interest on CDL 2000-2001 Scarp Tubewell handed over by WAPDA to Pb. Govt. 85,342,000 85,342,000 81,142,000
050 Interest on CDL 2001-2002 Scarp Tubewell handed over by WAPDA to Pb. Govt. 77,176,000 77,176,000 73,720,000
051 Interest on CDL 2002-2003 Scarp Tubewell handed over by WAPDA to Pb. Govt. 22,862,000 22,862,000 21,757,000
052 Interest on CDL 2003-2004 Scarp Tubewell handed over by WAPDA to Pb. Govt. 19,087,000 19,087,000 18,252,000
053 Interest on CDL 2005-2006 Scarp Tubewell handed over by WAPDA to Pb. Govt. 86,572,000 86,572,000 84,120,000
054 Interest on CDL for SCARP TubeWells 2007-08 105,164,000 105,164,000 102,890,000

_______________________________________________________________________________
Interest On Domestic Loans Taken For (Charged) 1,098,397,000 1,098,397,000 981,810,000
Scarp Tubewells From Federal
Government (B)
_______________________________________________________________________________
315

PC24044 (A)
INTEREST ON DEBT AND OTHER OBLIGATIONS
_______________________________________________________________________________
011502 INTEREST ON DOMESTIC DEBT PAYABLE TO FEDERAL GOVERNMENT
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0115 DOMESTIC DEBT MANAGEMENT
011502 INTEREST ON DOMESTIC DEBT PAYABLE TO FEDERAL GOVERNMENT

LQ4402 Permanent Debt (Market Loans) (Charged)

A07 TOTAL INTEREST PAYMENT 500,000 500,000 500,000

A071 TOTAL INTEREST-DOMESTIC 500,000 500,000 500,000

A07101 To Federal Govt. 500,000 500,000 500,000


002 Compensation Bonds 500,000 500,000 500,000

_______________________________________________________________________________
Permanent Debt (Market Loans) (Charged) 500,000 500,000 500,000
_______________________________________________________________________________
316

PC24044 (A)
INTEREST ON DEBT AND OTHER OBLIGATIONS
_______________________________________________________________________________
011502 INTEREST ON DOMESTIC DEBT PAYABLE TO FEDERAL GOVERNMENT
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0115 DOMESTIC DEBT MANAGEMENT
011502 INTEREST ON DOMESTIC DEBT PAYABLE TO FEDERAL GOVERNMENT

LQ4403 Floating Debt (Charged)

A07 TOTAL INTEREST PAYMENT 500,000,000 500,000,000

A071 TOTAL INTEREST-DOMESTIC 500,000,000 500,000,000

A07111 To Federal Govt. 500,000,000 500,000,000


002 Interest on Ways & Means Advance 500,000,000 500,000,000

_______________________________________________________________________________
Floating Debt (Charged) 500,000,000 500,000,000
_______________________________________________________________________________
317

PC24044 (A)
INTEREST ON DEBT AND OTHER OBLIGATIONS
_______________________________________________________________________________
011502 INTEREST ON DOMESTIC DEBT PAYABLE TO FEDERAL GOVERNMENT
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0115 DOMESTIC DEBT MANAGEMENT
011502 INTEREST ON DOMESTIC DEBT PAYABLE TO FEDERAL GOVERNMENT

LQ4404 Un-Funded Debt (Charged)

A07 TOTAL INTEREST PAYMENT 7,118,240,000 7,241,084,000 7,854,373,000

A071 TOTAL INTEREST-DOMESTIC 7,118,240,000 7,241,084,000 7,854,373,000

A07121 To Federal Govt. 7,118,240,000 7,241,084,000 7,854,373,000


002 Interest on General Provident fund 7,028,240,000 7,142,196,000 7,748,373,000
003 Interest on General Provident Fund (Forest) 90,000,000 98,888,000 106,000,000

_______________________________________________________________________________
Un-Funded Debt (Charged) 7,118,240,000 7,241,084,000 7,854,373,000
_______________________________________________________________________________
318

PC24044 (A)
INTEREST ON DEBT AND OTHER OBLIGATIONS
_______________________________________________________________________________
011502 INTEREST ON DOMESTIC DEBT PAYABLE TO FEDERAL GOVERNMENT
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0115 DOMESTIC DEBT MANAGEMENT
011502 INTEREST ON DOMESTIC DEBT PAYABLE TO FEDERAL GOVERNMENT

LQ4405 Other Obligations (Charged)

A07 TOTAL INTEREST PAYMENT 3,000 1,000 3,000

A073 TOTAL OTHERS 3,000 1,000 3,000

A07301 Other Obligation(Dep&other 3,000 1,000 3,000


Rsrv fund Deposit/I.Tax
002 Management of Debt 1,000 1,000 1,000
003 Expenditure connected with the issue of new loan 1,000 1,000
004 Miscellaneous 1,000 1,000

_______________________________________________________________________________
Other Obligations (Charged) 3,000 1,000 3,000
_______________________________________________________________________________
319

PC24044 (A)
INTEREST ON DEBT AND OTHER OBLIGATIONS
_______________________________________________________________________________
011502 INTEREST ON DOMESTIC DEBT PAYABLE TO FEDERAL GOVERNMENT
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0115 DOMESTIC DEBT MANAGEMENT
011502 INTEREST ON DOMESTIC DEBT PAYABLE TO FEDERAL GOVERNMENT

LQ4477 Payment of interest to Financial (Charged)


Institutions

A07 TOTAL INTEREST PAYMENT 2,130,000,000

A071 TOTAL INTEREST-DOMESTIC 2,130,000,000

A07105 To Financial Institute 2,130,000,000


005 Refund of compensation charged on Advance Subscription Money to BOP by GoPb 2,130,000,000

_______________________________________________________________________________
Payment of interest to Financial (Charged) 2,130,000,000
Institutions
_______________________________________________________________________________
320

PC24044 (A)
INTEREST ON DEBT AND OTHER OBLIGATIONS
_______________________________________________________________________________
011502 INTEREST ON DOMESTIC DEBT PAYABLE TO FEDERAL GOVERNMENT
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0115 DOMESTIC DEBT MANAGEMENT
011502 INTEREST ON DOMESTIC DEBT PAYABLE TO FEDERAL GOVERNMENT

LQ4539 Payment of Interest to Bank of Punjab (Charged)

A07 TOTAL INTEREST PAYMENT 37,000,000 32,940,000 30,000,000

A071 TOTAL INTEREST-DOMESTIC 37,000,000 32,940,000 30,000,000

A07105 To Financial Institute 37,000,000 32,940,000 30,000,000


002 Payment of Interest to The Bank of Punjab in respect of Sialkot International 37,000,000 32,940,000 30,000,000
Airport Limited (SIAL)

_______________________________________________________________________________
Payment of Interest to Bank of Punjab (Charged) 37,000,000 32,940,000 30,000,000
_______________________________________________________________________________
321

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
BUDGET ESTIMATES 2015-2016
_______________________________________________________________________________
BUDGET REVISED BUDGET ESTIMATES 2015-2016
POSTS ESTIMATES ESTIMATES ________________________________________
2015-2016 2014-2015 2014-2015 SALARY NON-SALARY TOTAL
_______________________________________________________________________________

PROVINCIAL 34,979 23,566,065,000 25,454,806,000 15,045,886,000 12,810,560,000 27,856,446,000


_______________________________________________________________________________
TOTAL 34,979 23,566,065,000 25,454,806,000 15,045,886,000 12,810,560,000 27,856,446,000
_______________________________________________________________________________
322

PC21010/PC24010 (010)
GENERAL ADMINISTRATION

Rs
Charged:
921,841,000
______________
Voted: 26,934,605,000
______________
Total: 27,856,446,000
______________
_______________________________________________________________________________
HEAD OF DEPARTMENT
_______________________________________________________________________________
BUDGET REVISED BUDGET
ESTIMATES ESTIMATES ESTIMATES
2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
SUMMARY
FUNCTIONAL
011101 PARLIAMENTARY/LEGISLATIVE 670,329,000 583,757,000 679,963,000
AFFAIRS (CHARGED)

011101 PARLIAMENTARY/LEGISLATIVE 594,408,000 536,115,000 883,631,000


AFFAIRS

011103 PROVINCIAL EXECUTIVE 375,739,000 624,536,000 502,000,000

011103 PROVINCIAL EXECUTIVE (CHARGED) 223,985,000 270,009,000 241,878,000

011104 ADMINISTRATIVE INSPECTION 263,115,000 270,820,000 287,624,000

011105 DISTRICT ADMINISTRATION 3,575,718,000 2,860,089,000 4,184,093,000

011108 LOCAL AUTHORITY ADMIN. & 164,691,000 157,373,000 199,911,000


REGULATION

011110 GENERAL COMMISSION AND 258,171,000 294,404,000 552,501,000


ENQUIRIES

011111 DIVISIONAL ADMINISTRATION 549,708,000 404,752,000 412,541,000

011204 ADMINISTRATION OF FINANCIAL 494,726,000 8,480,789,000 528,238,000


AFFAIRS

011205 TAX MANAGEMENT (CUSTOMS. I 897,789,000 725,583,000 1,338,947,000


TAX. EXCISE) AND TAXATION DEPARMENT

011206 ACCOUNTING SERVICES 771,673,000 734,504,000 788,704,000

011207 AUDITING SERVICES 296,749,000 273,285,000 305,517,000

015101 ESTABLISHMENT SERVICES GENERAL 50,658,000 114,210,000 62,228,000


ADMN. ADMINISTRATION

015101 ESTABLISHMENT SERVICES GENERAL 1,575,511,000 1,915,768,000 1,966,737,000


ADMN.
323

PC21010/PC24010 (010)
GENERAL ADMINISTRATION

Rs
Charged:
921,841,000
______________
Voted: 26,934,605,000
______________
Total: 27,856,446,000
______________
_______________________________________________________________________________
HEAD OF DEPARTMENT
_______________________________________________________________________________
BUDGET REVISED BUDGET
ESTIMATES ESTIMATES ESTIMATES
2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
SUMMARY
FUNCTIONAL
015102 HUMAN RESOURCE MANAGEMENT 185,206,000 103,220,000 188,281,000

015201 PLANNING 259,460,000 272,499,000 338,135,000

031101 COURTS/JUSTICE 60,099,000 59,286,000 64,596,000

032108 ECONOMIC CRIME INVESTIGATION 846,483,000 623,098,000 832,631,000

034120 OTHERS (OTHER PLACES OF 106,384,000 100,861,000 116,078,000


DETENTION & COR)

036101 SECRETARIAT 8,504,919,000 3,332,573,000 8,556,293,000

041310 ADMINISTRATION 30,232,000 29,770,000 35,552,000

042101 ADMINISTRATION/LAND COMMISSION 300,281,000 257,684,000 486,940,000

042201 ADMINISTRATION 122,810,000 124,515,000 287,400,000

042601 ADMINISTRATION 131,840,000 114,016,000 154,109,000

043701 ADMINISTRATION 77,159,000 88,365,000 110,437,000

044105 ADMINISTRATION 462,357,000 411,081,000 575,727,000

045201 ADMINISTRATION 33,761,000 42,057,000 597,463,000

061101 ADMINISTRATION 122,318,000 129,238,000 158,545,000

074107 POPULATION WELFARE MEASURES 54,253,000 52,182,000 59,950,000

076101 ADMINISTRATION 251,107,000 226,524,000 500,278,000

081105 ADMINISTRATION 662,600,000 716,170,000 877,685,000

084103 AUQAF 37,730,000 33,781,000 39,718,000

086101 ADMINISTRATION 64,713,000 59,624,000 76,030,000


324

PC21010/PC24010 (010)
GENERAL ADMINISTRATION

Rs
Charged:
921,841,000
______________
Voted: 26,934,605,000
______________
Total: 27,856,446,000
______________
_______________________________________________________________________________
HEAD OF DEPARTMENT
_______________________________________________________________________________
BUDGET REVISED BUDGET
ESTIMATES ESTIMATES ESTIMATES
2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
SUMMARY
FUNCTIONAL
093103 ADMINISTRATION 315,382,000 285,581,000 681,637,000

094101 SCHOOL FOR HANDICAPPED / 39,409,000 26,601,000 38,671,000


RETARDED PERSON

108101 SOCIAL WELFARE MEASURES 134,592,000 120,086,000 145,777,000

_______________________________________________________________________________
TOTAL 23,566,065,000 25,454,806,000 27,856,446,000
_______________________________________________________________________________
325

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
BUDGET REVISED BUDGET
SCHEME SCHEME NAME ESTIMATES ESTIMATES ESTIMATES
NO 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs

LQ4784 PUNJAB REVENUE AUTHORITY (PRA) 500,001,000 344,640,000 737,008,000

LQ5035 WOMEN DEVELOPMENT DEPARTMENT 86,966,000 78,935,000 94,093,000

LQ4053 PROVINCIAL ASSEMBLY( VOTED) 399,295,000 296,536,000 653,876,000

LQ4054 PROVINCIAL ASSEMBLY (CHARGED) 6,722,000 5,801,000 8,541,000

LQ4055 PROVINCIAL ASSEMBLY DEPARTMENT 663,607,000 577,956,000 671,422,000


(CHARGED)

LQ4056 GOVERNORS HOUSE (CHARGED) 14,368,000 13,936,000 14,368,000

LQ4057 GOVERNORS SECRETARIAT 94,483,000 84,362,000 96,679,000


(CHARGED)

LQ4058 CM'S OFFICE (INCLUDING 219,935,000 450,176,000 344,201,000


EXPENDITURE ON HOSPITALITY / SECURITY OF
INCOMING FOREIGN DELEGATIONS)

LQ4059 MINISTERS 155,804,000 174,360,000 157,799,000

LQ4060 CHIEF MINISTERS INSPECTION 60,272,000 57,705,000 66,656,000


TEAM

LQ4061 PROVINCIAL OMBUDSMAN 190,745,000 195,532,000 207,910,000

LQ4062 LAW AND PARLIAMENTARY AFFAIRS 100,908,000 171,586,000 138,385,000


DEPARTMENT

LQ4063 SERVICES AND GENERAL 1,229,809,000 1,548,839,000 1,410,358,000


ADMINISTRATION DEPARTMENT

LQ4064 HOME DEPARTMENT 5,174,551,000 931,079,000 5,290,946,000

LQ4065 LOCAL GOVERNMENT AND COMMUNITY 164,691,000 157,373,000 199,911,000


DEV DEPTT

LQ4066 FINANCE DEPARTMENT 474,948,000 8,468,609,000 506,628,000

LQ4067 EXCISE AND TAXATION DEPARTMENT 55,079,000 45,554,000 151,720,000

LQ4068 PLANNING AND DEVELOPMENT 229,793,000 247,463,000 308,168,000


DEPARTMENT

LQ4069 INFORMATION AND CULTURE 64,713,000 59,624,000 76,030,000


DEPARTMENT
326

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
BUDGET REVISED BUDGET
SCHEME SCHEME NAME ESTIMATES ESTIMATES ESTIMATES
NO 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs

LQ4071 COMMUNICATION AND WORKS 131,840,000 114,016,000 154,109,000


DEPARTMENT

LQ4073 LITERACY DEPARTMENT 35,863,000 51,109,000 49,664,000

LQ4074 HEALTH DEPARTMENT 211,714,000 191,910,000 457,096,000

LQ4075 LABOUR AND HUMAN RESOURCE 30,232,000 29,770,000 35,552,000


DEPARTMENT

LQ4076 HUD & PHE DEPARTMENT 86,792,000 81,143,000 105,765,000

LQ4077 ENVIRONMENT PROTECTION DEPTT 35,526,000 48,095,000 52,780,000

LQ4078 SOCIAL WELFARE AND BAIT-UL-MAL 22,703,000 21,342,000 25,055,000


DEPARTMENT

LQ4079 ZAKAT AND USHR DEPARTMENT 24,923,000 19,809,000 26,629,000

LQ4080 AUQAF DEPARTMENT 37,730,000 33,781,000 39,718,000

LQ4081 AGRICULTURE DEPARTMENT 96,645,000 83,272,000 214,485,000

LQ4082 FOOD DEPARTMENT 47,497,000 42,410,000 54,107,000

LQ4083 LIVESTOCK AND DAIRY 40,909,000 54,795,000 94,395,000


DEVELOPMENT DEPARTMENT

LQ4084 FORESTRY WILDLIFE FISHERIES 53,319,000 44,416,000 52,748,000


AND TOURISM DEPARTMENT

LQ4085 COOPERATIVE DEPARTMENT 21,762,000 22,263,000 27,380,000

LQ4086 IRRIGATION AND POWER 122,810,000 124,515,000 287,400,000


DEPARTMENT

LQ4087 INDUSTRIES DEPARTMENT 241,599,000 190,061,000 256,381,000

LQ4088 TRANSPORT DEPARTMENT 33,761,000 42,057,000 597,463,000

LQ4090 DIRECTOR GENERAL PROTOCOL 50,658,000 114,210,000 62,228,000

LQ4091 PUNJAB SERVICE TRIBUNAL 60,099,000 59,286,000 64,596,000

LQ4092 PUBLIC SERVICE COMMISSION 258,171,000 294,404,000 552,501,000

LQ4093 ANTI-CORRUPTION ESTABLISHMENT 776,301,000 537,165,000 747,112,000


327

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
BUDGET REVISED BUDGET
SCHEME SCHEME NAME ESTIMATES ESTIMATES ESTIMATES
NO 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs

LQ4094 SPECIAL JUDGES ANTI-CORRUPTION 70,182,000 85,933,000 85,519,000


COURTS

LQ4095 CRISIS MANAGEMENT AND CONTROL 7,423,000 2,611,000 8,119,000


CENTRE

LQ4096 DISTRICT PUBLIC SAFETY 82,334,000 3,514,000 82,333,000


COMMISSION

LQ4097 FORENSIC SCIENCE LABORATORY 701,483,000 844,208,000 779,315,000


PUNJAB

LQ4099 BOARD OF REVENUE 340,526,000 318,595,000 379,868,000

LQ4100 INSPECTORATE OF TREASURIES AND 141,337,000 34,404,000 43,368,000


ACCOUNTS

LQ4101 TREASURIES/DISTRICT ACCOUNTS 630,336,000 700,100,000 745,336,000


OFFICES

LQ4102 LOCAL FUND AUDIT DEPARTMENT 296,749,000 273,285,000 305,517,000

LQ4103 RECLAMATION AND PROBATION 106,384,000 100,861,000 116,078,000


DEPARTMENT

LQ4105 DRUG COURTS 39,393,000 34,614,000 43,182,000

LQ4106 PUNJAB PRICES AND SUPPLY BOARD 9,201,000 10,585,000

LQ4152 GRANTS TO PUNJAB SPORTS BOARD 540,001,000 586,373,000 740,000,000

LQ4153 DIRECTORATE GENERAL SPORTS 85,587,000 87,314,000 98,952,000

LQ4306 PUNJAB PROCUREMENT REGULATORY 53,725,000 41,610,000 118,368,000


AUGHORITY (PPRA)

LQ4307 I & C WING (S&GAD) 20,578,000 31,246,000 40,780,000

LQ4376 STAFF AND HOUSEHOLD (CHARGED) 115,134,000 171,711,000 130,831,000

LQ4378 SPECIAL EDUCATION DEPARTMENT 39,409,000 26,601,000 38,671,000

LQ4382 MINES AND MINERALS DEPARTMENT 42,734,000 40,035,000 37,402,000

LQ4383 MANAGMENT AND PROFESSIONAL 132,338,000 58,805,000 132,937,000

LQ4448 HIGHER EDUCATION DEPARTMENT 124,669,000 101,121,000 324,358,000


328

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
BUDGET REVISED BUDGET
SCHEME SCHEME NAME ESTIMATES ESTIMATES ESTIMATES
NO 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs

LQ4451 SCHOOL EDUCATION DEPARTMENT 142,376,000 121,449,000 294,207,000

LQ4456 DG(INSPECTION) 22,108,000 10,841,000 23,782,000

LQ4457 DIRECTORATE OF MONITORING 88,887,000 84,204,000 103,954,000

LQ4502 HUMAN RIGHTS & MINOROTIES 94,205,000 67,993,000 91,370,000


AFFAIRS DEPTT

LQ4504 VIP FLIGHT MAINTENANCE AND 103,918,000 99,700,000 104,479,000


OPERATION

LQ4507 AVIATION FLIGHT (RW) 114,353,000 144,141,000 120,657,000

LQ4508 DIVISIONAL ADMINISTRATION 500,899,000 368,834,000 361,826,000

LQ4519 CIRCUIT HOUSE OF VARIOUS 48,809,000 35,918,000 50,715,000


DIVISIONAL HEADQURATERS

LQ4536 O & M WING (S&GAD) 53,128,000 50,232,000 52,264,000

LQ4575 DIRECTORATE OF P & P 16,950,000 16,823,000 17,474,000

LQ4583 DISTRICT ADMINISTRATION 772,804,000 539,437,000 870,221,000

LQ4584 SUB DIVISIONAL ADMINISTRATION 1,890,708,000 1,547,609,000 2,241,689,000

LQ4586 ADDITIONAL COLLECTOR 912,206,000 773,043,000 1,072,183,000

LQ4766 MONITORING AND EVALUATION CELL 12,474,000 11,902,000 13,408,000

LQ4768 MEMBER COLONIES 2,183,000 16,794,000 2,678,000

LQ4772 DIRECTOR GENERAL MONITORING & 29,667,000 25,036,000 29,967,000


EVALUATION P&D DEPARTMENT

LQ4776 DISTRICT CONSUMER PROTECTION 45,279,000 43,631,000 82,534,000


COUNCIL

LQ4905 ENERGY DEPARTMENT 77,159,000 88,365,000 110,437,000

LQ5037 PROVINCIAL OMBUDSPERSON 12,098,000 17,583,000 13,058,000

LQ5039 PUNJAB OVERSEAS PAKISTANI 119,831,000


COMMISSION
329

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
BUDGET REVISED BUDGET
SCHEME SCHEME NAME ESTIMATES ESTIMATES ESTIMATES
NO 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs

LQ5142 YOUTH AFFAIRS SPORTS 37,012,000 42,483,000 38,733,000


ARCHEOLOGY

LQ5276 PUBLIC PROSECUTION DEPARTMENT 73,259,000 46,579,000 73,721,000

LQ5277 PUNJAB CONSUMER PROTECTION 32,060,000 29,634,000 33,083,000


COUNCIL

LQ5279 DISTRICT CONSUMER COURTS 91,484,000 97,135,000 166,327,000

LQ5283 PROSECUTER GENERAL 1,486,298,000 1,215,078,000 1,617,461,000

LQ5293 PROVINCIAL FINANCE COMMISSION 19,778,000 12,180,000 21,610,000

LQ5362 CHILD PROTECTION 868,576,000 186,220,000 529,463,000

LQ5364 POPULATION WELFARE DEPARTMENT 37,303,000 35,359,000 42,476,000

LQ5470 CENTER FOR PROFESSIONAL 8,239,000 47,199,000


DEVELOPMENT OF PUBLIC PROSECUTORS

LQ5471 APPELLATE TRIBUNAL OF PRA 67,673,000

LQ5992 PUNJAB INSTITUTE OF MANAGEMENT 52,868,000 44,415,000 55,344,000


AND PROFE SSIONAL DEVELOPMENT-II

LW4065 CANE COMMISSIONER PUNJAB 40,149,000 10,528,000 43,825,000

_______________________________________________________________________________
TOTAL 23,566,065,000 25,454,806,000 27,856,446,000
_______________________________________________________________________________
330

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
BUDGET REVISED BUDGET
ESTIMATES ESTIMATES ESTIMATES
2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
SUMMARY
OBJECT
A01 TOTAL EMPLOYEES RELATED 13,009,032,000 10,785,678,000 15,045,886,000
EXPENSES.

A011 PAY 6,187,874,000 4,637,252,000 6,670,005,000

A011-1 TOTAL PAY OF OFFICERS 2,792,495,000 1,963,047,000 3,147,925,000

A01101 Basic Pay of Officers 2,643,904,000 1,888,106,000 2,929,286,000


A01102 Personal pay 10,899,000 7,970,000 13,616,000
A01103 Special Pay 36,848,000 5,128,000 39,590,000
A01104 Technical pay 150,000 54,000 100,000
A01105 Qualification Pay 5,436,000 3,801,000 6,624,000
A01106 Pay of contract staff 9,362,000 12,961,000 44,904,000
A01109 Command Pay 9,000 9,000 9,000
A01150 Others 85,887,000 45,018,000 113,796,000

A011-2 TOTAL PAY OF OTHER STAFF 3,395,379,000 2,674,205,000 3,522,080,000

A01151 Basic Pay of Other Staff 3,314,775,000 2,642,951,000 3,370,759,000


A01152 Personal pay 4,541,000 5,783,000 8,793,000
A01153 Special Pay 3,381,000 1,201,000 3,854,000
A01154 Good conduct pay 1,318,000 1,155,000
A01155 Qualification Pay 2,124,000 450,000 2,293,000
A01156 Pay of contract staff 2,395,000 1,271,000 714,000
A01170 Others 66,845,000 22,549,000 134,512,000

A012 ALLOWANCES 6,821,158,000 6,148,426,000 8,375,881,000

A012-1 TOTAL REGULAR ALLOWANCES 6,395,007,000 5,693,032,000 7,817,390,000

A01201 Senior Post Allowance 3,989,000 2,817,000 5,657,000


A01202 House Rent Allowance 798,312,000 591,386,000 889,503,000
A01203 Conveyance Allowance 805,364,000 757,681,000 922,164,000
A01204 Sumptuary Allowance 24,216,000 23,645,000 43,444,000
A01205 Dearness Allowance 5,246,000 152,000 3,901,000
A01206 Local Compensatory Allowance 3,000 5,000
A01207 Washing Allowance 4,508,000 1,967,000 3,752,000
A01208 Dress Allowance 356,000 344,000 409,000
A01209 Special Additional Allowance 4,270,000 2,603,000 4,431,000
A0120A Special Message Allowance 194,000 1,020,000
A0120D Integrated Allowance 47,135,000 29,793,000 60,787,000
A0120K Special Judicial Allowance 25,043,000 26,450,000 38,046,000
A0120M Car Allowance 137,000 2,492,000
A0120N Spl. allowances @ 20% of basic 186,387,000 151,358,000 199,428,000
pay for Secretariat
A0120P Adhoc Relief 2009 1,910,000 31,000 878,000
A0120Q Fixed Daily Allowance 927,000 616,000 1,540,000
331

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
BUDGET REVISED BUDGET
ESTIMATES ESTIMATES ESTIMATES
2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
SUMMARY
OBJECT
A0120T Education Allowance 847,000
A0120W Public Service Commission 120,000 20,000
Allowace
A0120X Ad - hoc Allowance - 2010 1,353,030,000 1,057,928,000 1,391,018,000
A0120Z 777,000
A01210 Risk Allowance 10,550,000 9,575,000
A01211 Hill Allowance 1,386,000 831,000 1,413,000
A01212 Telecommunication allowance 22,080,000 21,255,000 40,380,000
A01213 Expatriation allowance 500,000
A01216 Qualification Allowance 4,253,000 7,764,000 7,755,000
A01217 Medical Allowance 503,373,000 443,804,000 590,959,000
A01218 Fixed stationary allowance 2,025,000 1,927,000 2,043,000
A0121A Adhoc Relief Allowance 2011 449,432,000 342,156,000 472,694,000
A0121B Health Professional Allowance 650,000 435,000 1,320,000
A0121K Utility Al to commissioners, 32,112,000 18,929,000 30,223,000
DCOs and AC
A0121L Legislative Allowance 29,737,000
A0121M Adhoc Relief Allowance - 2012 909,618,000 824,311,000 977,584,000
A0121N Personal Allowance 5,844,000 7,298,000 7,924,000
A0121Q Audit & Accounts Allowance 10,000 80,000 75,000
A0121T Adhoc Relief Allowance 2013 465,483,000 411,358,000 521,152,000
A0121U Special Inspection Team 2,500,000
Allowance
A0121V Special Assignment Allowance 460,000 985,000 1,675,000
A0121X 4,376,000
A0121Z Adhoc Relief Allowance - 2014 406,932,000 733,861,000
A01224 Entertainment Allowance 4,631,000 2,581,000 5,545,000
A01225 Instructional Allowance 3,354,000 2,615,000 4,387,000
A01226 Computer Allowance 3,037,000 2,065,000 4,108,000
A01227 Project Allowance 10,382,000 13,820,000 37,630,000
A01228 Orderly Allowance 9,024,000 8,763,000 12,362,000
A01229 Special compensatory allowance 285,000
A01234 Training Allowance 10,000
A01235 Secretariat allowance 12,000 6,000
A01236 Deputation Allowance 10,911,000 4,047,000 18,179,000
A01238 Charge Allowance 3,876,000 1,546,000 3,744,000
A01239 Special Allowance 125,326,000 78,730,000 108,205,000
A01240 Utility allowance for Gas 7,518,000 7,373,000 15,412,000
A01241 Utility allowance for 8,970,000 10,816,000 17,534,000
electricity
A01242 Consolidation Travelling 74,000 92,000 111,000
Allowance
A01243 Special travelling allowance 3,323,000 1,852,000 3,405,000
A01244 Adhoc Relief 5,838,000 1,483,000 5,615,000
A01245 Indexed house rent allowance 4,200,000 4,610,000 4,600,000
A01248 Judicial Allowance 26,145,000 25,270,000 34,379,000
A01249 Utility Allowance to Ministers 45,176,000 41,891,000 59,958,000
332

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
BUDGET REVISED BUDGET
ESTIMATES ESTIMATES ESTIMATES
2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
SUMMARY
OBJECT
A01250 Incentive Allowance 6,000,000 5,464,000 7,636,000
A01251 Mess Allowance 5,000
A01252 Non Practicing Allowance 121,961,000 115,780,000 108,521,000
A01256 Special Adhoc Relief Allowance 13,505,000 13,255,000 44,120,000
A01259 Fuel Allowance 15,843,000 15,878,000 15,843,000
A01260 Ration Allowance 10,382,000 4,112,000 6,203,000
A01262 Special Relief Allowance 4,296,000 159,000 4,491,000
A01264 Technical Allowance 110,000 121,000
A01265 Cash Handling Allowance 6,000 2,000 5,000
A01266 Disturbance Allowance 20,000 40,000
A01270 Others 282,676,000 195,675,000 289,370,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 426,151,000 455,394,000 558,491,000

A01271 Overtime Allowance 33,422,000 30,241,000 35,800,000


A01272 Night duty allowance 11,000 12,000
A01273 Honoraria 166,612,000 202,717,000 208,656,000
A01274 Medical Charges 66,358,000 49,646,000 91,310,000
A01276 Outfit allowance 10,000 2,000
A01277 Contingent Paid Staff 47,163,000 68,749,000 53,253,000
A01278 Leave Salary 8,160,000 911,000 10,766,000
A01279 Extra duty allowance 56,000 1,000 20,000
A01281 Danger money allowance 1,000
A01282 Session Allowance 66,400,000 53,400,000 66,400,000
A01288 Contract Allowance 1,000,000 961,000 1,000,000
A01290 Governor's House Allowance 9,624,000 9,011,000 9,684,000
A01299 Others 27,334,000 39,757,000 81,588,000

A02 TOTAL PROJECT PRE-INVESTMENT 170,000 1,000 187,000


ANALYSIS

A022 RESEARCH AND SERVICE & 170,000 1,000 187,000


EXPLORATORY OPERATIONS

A02201 Research and Surveys & 170,000 1,000 187,000


Exploratory Operations

A03 TOTAL OPERATING EXPENSES 3,315,086,000 11,433,180,000 4,288,487,000

A030 100,000 50,000

A03001 High Speed Diesel (HSD) Oil - 100,000 50,000


Operational

A031 FEES 220,000 1,000 220,000

A03102 Legal fees 220,000 1,000 220,000


333

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
BUDGET REVISED BUDGET
ESTIMATES ESTIMATES ESTIMATES
2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
SUMMARY
OBJECT

A032 COMMUNICATIONS 273,615,000 247,822,000 296,589,000

A03201 Postage and Telegraph 23,448,000 23,851,000 26,878,000


A03202 Telephone and Trunk Call 236,346,000 210,639,000 221,597,000
A03203 Telex Teleprinter and Fax 182,000 13,000 316,000
A03204 Electronic Communication 4,041,000 2,783,000 28,509,000
A03205 Courier and Pilot Service 8,393,000 9,659,000 17,983,000
A03206 Photography charges 200,000 177,000 200,000
A03270 Others 1,005,000 700,000 1,106,000

A033 UTILITIES 588,685,000 8,535,635,000 687,231,000

A03301 Gas 79,767,000 43,607,000 86,408,000


A03302 Water 5,668,000 3,168,000 6,584,000
A03303 Electricity 490,487,000 8,472,304,000 577,131,000
A03304 Hot and Cold Weather Charges 12,528,000 13,961,000 15,758,000
A03305 POL for Generator 2,500,000 1,100,000
A03370 Others 235,000 95,000 250,000

A034 OCCUPANCY COSTS 178,622,000 412,586,000 293,672,000

A03401 Charges 30,000


A03402 Rent for Office Building 154,412,000 383,882,000 249,332,000
A03403 Rent for Residential Building 1,000 5,516,000 102,000
A03404 Rent for other building 10,000,000 6,928,000 15,001,000
A03405 Rent Other than on Residential 240,000 240,000 5,248,000
Building
A03406 Royalties 1,000 1,000 1,000
A03407 Rates and Taxes 13,953,000 16,019,000 23,841,000
A03408 Rent of Machine & Equipment 15,000 17,000
A03470 Others 100,000

A036 MOTOR VEHICLES 1,434,000 2,347,000 2,062,000

A03601 Fuel 80,000 9,000 80,000


A03602 Insurance 1,000
A03603 Registration 1,353,000 2,338,000 1,782,000
A03670 Others 200,000

A037 CONSULTANCY AND CONTRACTUAL 1,840,000 887,000 4,209,000


WORK

A03702 Management 800,000


A03703 Govt. Departments 1,000,000
A03770 Other 1,840,000 887,000 2,409,000
334

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
BUDGET REVISED BUDGET
ESTIMATES ESTIMATES ESTIMATES
2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
SUMMARY
OBJECT
A038 TRAVEL & TRANSPORTATION 1,252,686,000 1,061,570,000 1,293,523,000

A03801 Training - domestic 228,230,000 39,325,000 114,315,000


A03805 Travelling Allowance 158,605,000 198,853,000 181,738,000
A03806 Transportation of Goods 3,298,000 3,221,000 5,106,000
A03807 P.O.L Charges 744,565,000 736,766,000 804,694,000
A03808 Conveyance Charges 27,395,000 15,680,000 33,230,000
A03809 CNG Charges (Govt) 4,732,000 375,000 3,853,000
A03810 Tour Expenditure State 400,000 400,000 400,000
Conveyance & M-Cars
A03820 Others 44,476,000 26,571,000 66,901,000
A03821 Training - domestic 1,902,000 5,927,000 5,182,000
A03824 Other -international 479,000 1,000
A03825 Travelling allowance 39,083,000 33,973,000 78,103,000

A039 GENERAL 1,017,884,000 1,172,332,000 1,710,931,000

A03901 Stationery 134,134,000 156,950,000 169,074,000


A03902 Printing and Publication 95,753,000 117,531,000 140,829,000
A03903 Conference/Seminars/Workshops/ 12,027,000 7,138,000 22,689,000
Symposia
A03904 Hire of Vehicles 233,000 237,000 396,000
A03905 Newspapers Periodicals and 23,384,000 22,991,000 30,722,000
Books
A03906 Uniforms and Protective 17,394,000 18,187,000 26,367,000
Clothing
A03907 Advertising & Publicity 30,582,000 198,861,000 47,170,000
A03912 Delegation abroad 26,011,000 7,400,000 26,011,000
A03913 Contribution & Subscription 8,600,000 2,600,000 8,700,000
A03914 Secret Service Expenditure 10,400,000 7,712,000 8,225,000
A03915 Payments to Govt. Deptt. for 638,000 25,488,000 1,232,000
Service Rendered
A03917 Law Charges 14,722,000 49,486,000 16,807,000
A03918 Exhibitions, Fairs & Other 5,120,000 5,277,000 5,353,000
National Celebrations
A03919 Payments to Others for Service 328,876,000 152,523,000 368,197,000
Rendered
A03921 Unforeseen exp.for disaster 1,436,000 951,000 1,481,000
preparedness & relief
A03923 Security of VIP's 2,000 4,000
A03927 Purchase of drug and medicines 1,583,000 1,463,000 1,743,000
A03930 Vocational and Manpower 24,000 16,000 24,000
Training
A03936 Foreign/Inland Training Course 5,649,000 5,162,000 9,200,000
Fee
A03937 Refresher/Recurrent courses of 17,500,000 6,734,000 17,500,000
Pilots
335

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
BUDGET REVISED BUDGET
ESTIMATES ESTIMATES ESTIMATES
2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
SUMMARY
OBJECT
A03938 Insurance of Aircrafts and 15,550,000 8,686,000 15,550,000
Pilots
A03939 Landing/Parking Charges of 300,000 210,000 350,000
Aircrafts
A03940 Unforeseen expenditure 4,605,000 1,567,000 3,546,000
A03942 Cost of Other Stores 42,710,000 60,412,000 78,303,000
A03954 Ordinance Store 505,000 501,000 20,505,000
A03955 Computer Stationary 78,429,000 104,204,000 109,151,000
A03960 Expenditure on Foreign 662,000 1,163,000
Delegation arriving in PAK
A03970 Others 141,055,000 210,045,000 580,639,000

A04 TOTAL EMPLOYEES' RETIREMENT 17,961,000 108,940,000 145,880,000


BENEFITS

A041 PENSION 17,961,000 108,940,000 145,880,000

A04101 Pension-Civil 382,000 5,000 208,000


A04103 Gratuity-Civil 240,000 1,000
A04110 Payment of Pension 2,346,000 1,584,000 5,371,000
Contribution of Ex-Local Fund
A04114 Superannuation Encashment Of 3,508,000 106,495,000 128,009,000
L.P.R
A04115 Social Security benefit in 1,260,000 856,000 1,646,000
lieu of Pension
A04170 Others 10,225,000 10,645,000

A05 TOTAL GRANTS SUBSIDIES AND 6,414,745,000 1,515,056,000 7,126,930,000


WRITE OFF LOANS

A052 GRANTS-DOMESTIC 6,414,745,000 1,515,056,000 7,126,930,000

A05216 Fin. Assis. to the families of 53,978,000 63,037,000 166,381,000


G. Serv. who expire
A05270 To Others 6,360,767,000 1,452,019,000 6,960,549,000

A06 TOTAL TRANSFERS 177,430,000 245,854,000 252,146,000

A061 SCHOLARSHIP 7,697,000 5,589,000 17,729,000

A06101 Merit 100,000 100,000 100,000


A06102 Others 300,000 266,000 200,000
A06103 Cash Awards 7,110,000 5,173,000 17,232,000
A06104 Bonus 187,000 50,000 197,000

A062 TECHNICAL ASSISTANCE 5,037,000 4,437,000 5,232,000


336

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
BUDGET REVISED BUDGET
ESTIMATES ESTIMATES ESTIMATES
2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
SUMMARY
OBJECT
A06201 Foreign Training in Pakistan 37,000 40,000
A06270 Others 5,000,000 4,437,000 5,192,000

A063 ENTERTAINMENT & GIFTS 88,347,000 178,558,000 110,105,000

A06301 Entertainments & Gifts 88,347,000 178,558,000 110,105,000

A064 OTHER TRANSFER PAYMENTS 76,349,000 57,270,000 119,080,000

A06402 Contribution/transfer to 128,000 55,000


reserve fund
A06470 Others 76,221,000 57,270,000 119,025,000

A09 TOTAL PHYSICAL ASSETS 276,014,000 876,946,000 556,625,000

A091 PURCHASE OF BUILDING 1,000 1,728,000

A09101 Land and buildings 1,728,000


A09170 Others 1,000

A092 COMPUTER EQUIPMENT 34,736,000 231,459,000 48,383,000

A09201 Hardware 12,584,000 165,196,000 20,234,000


A09202 Software 965,000 42,245,000 1,955,000
A09203 I.T. Equipment 21,187,000 24,018,000 26,194,000

A094 OTHER STORES AND STOCKS 134,820,000 194,653,000 148,302,000

A09407 Specific Consumable 134,820,000 194,653,000 148,302,000

A095 PURCHASE OF TRANSPORT 69,755,000 248,927,000 231,190,000

A09501 Transport 69,755,000 248,927,000 231,190,000

A096 PURCHASE OF PLANT & MACHINERY 26,469,000 148,445,000 91,751,000

A09601 Plant and Machinery 26,469,000 148,445,000 91,751,000

A097 PURCHASE FURNITURE & FIXTURE 8,818,000 42,193,000 27,670,000

A09701 Purchase of Furniture and 8,818,000 42,193,000 27,670,000


Fixture

A098 PURCHASE OF OTHER ASSETS 1,415,000 11,269,000 7,601,000

A09802 Purchase of other 1,315,000 11,180,000 7,500,000


assets-others
337

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
BUDGET REVISED BUDGET
ESTIMATES ESTIMATES ESTIMATES
2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
SUMMARY
OBJECT
A09899 Others 100,000 89,000 101,000

A11 TOTAL INVESTMENT 13,428,000 11,917,000 13,875,000

A111 INVESTMENT LOCAL 13,428,000 11,917,000 13,875,000

A11102 To non financial institutions 13,428,000 11,917,000 13,875,000

A13 TOTAL REPAIRS AND MAINTENANCE 342,199,000 477,234,000 426,430,000

A130 TRANSPORT 202,577,000 305,824,000 250,031,000

A13001 Transport 178,577,000 256,621,000 226,531,000


A13005 Helicopter/Air Transport 24,000,000 49,203,000 23,500,000

A131 MACHINERY AND EQUIPMENT 90,090,000 103,340,000 108,174,000

A13101 Machinery and Equipment 89,940,000 103,292,000 108,023,000


A13199 Others 150,000 48,000 151,000

A132 FURNITURE AND FIXTURE 31,705,000 40,605,000 39,323,000

A13201 Furniture and Fixture 31,705,000 40,605,000 39,323,000

A133 BUILDINGS AND STRUCTURE 4,359,000 6,089,000 4,619,000

A13301 Office Buildings 3,193,000 5,047,000 3,519,000


A13370 Others 1,166,000 1,042,000 1,100,000

A136 ROADS, HIGHWAYS AND BRIDGES 16,000 18,000

A13604 Other bridges 16,000 18,000

A137 COMPUTER EQUIPMENT 12,439,000 20,177,000 22,575,000

A13701 Hardware 6,681,000 9,398,000 13,612,000


A13702 Software 1,861,000 901,000 2,588,000
A13703 I.T. Equipment 3,897,000 9,878,000 6,375,000

A138 GENERAL 981,000 1,134,000 1,647,000

A13801 Maintenance of Gardens 981,000 1,134,000 1,647,000

A139 TELECOMMUNICATION WORKS 32,000 65,000 43,000

A13904 R & M of Lines and Wires 1,000


(Telephone)
338

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
BUDGET REVISED BUDGET
ESTIMATES ESTIMATES ESTIMATES
2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
SUMMARY
OBJECT
A13905 R & M of Lines and Wires 1,000 10,000
(Radio)
A13907 R & M of Apparatus and Plants 1,000
(Telephone)
A13920 Others-Repairs 29,000 65,000 33,000

_______________________________________________________________________________
NET TOTAL 23,566,065,000 25,454,806,000 27,856,446,000
_______________________________________________________________________________
339

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
SUMMARY OF SCALES FOR 2015-2016
_______________________________________________________________________________
Pay Permanent Fresh Continued Total Basic
SCALE POSTS POSTS POSTS POSTS PAY
_______________________________________________________________________________
Class IV 1 1 12,691,000
(Contract)

01 6152 127 516 6795 568,081,000

02 3909 5 78 3992 396,056,000

03 100 1 11 112 12,134,000

04 1472 44 268 1784 185,220,000

05 1005 6 170 1181 144,810,000

06 38 4 42 4,299,000

07 5544 73 260 5877 703,272,000

08 20 20 3,485,000

09 1671 23 202 1896 294,991,000

10 31 11 42 5,445,000

11 218 14 45 277 45,535,000

12 344 14 172 530 69,396,000

13 5 5 774,000

14 4415 120 311 4846 898,131,000

15 83 1 22 106 22,310,000

16 1715 40 197 1952 524,188,400

17 2748 59 272 3079 1,037,221,000

18 880 15 161 1056 474,342,000

19 311 3 65 379 222,570,000

20 93 8 34 135 125,799,600

21 61 6 9 76 88,550,000

22 4 1 5 13,127,000

(Fixed) 4 40 44 11,007,000

(Special) 631 2 114 747 482,228,000


340

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
SUMMARY OF SCALES FOR 2015-2016
_______________________________________________________________________________
Pay Permanent Fresh Continued Total Basic
SCALE POSTS POSTS POSTS POSTS PAY
_______________________________________________________________________________

_______________________________________________________________________________
TOTAL 31454 561 2964 34979 6,345,663,000
_______________________________________________________________________________
341

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
011101 PARLIAMENTARY/LEGISLATIVE AFFAIRS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0111 EXECUTIVE AND LEGISLATIVE ORGANS
011101 PARLIAMENTARY/LEGISLATIVE AFFAIRS

LQ4053 Provincial Assembly( Voted)

A01 TOTAL EMPLOYEES RELATED EXPENSES. 192,064,000 174,064,000 338,746,000

A011 TOTAL PAY 320 310 46,440,000 43,740,000 112,500,000

A011-1 TOTAL PAY OF OFFICERS 320 310 46,440,000 43,740,000 112,500,000

A01101 Total Basic Pay of Officers 320 310 46,440,000 43,740,000 112,500,000

S013-M Salary Of Members (Special) 320 310 46,440,000 112,500,000


Including Leader Of Op

A012 TOTAL ALLOWANCES 145,624,000 130,324,000 226,246,000

A012-1 TOTAL REGULAR ALLOWANCES 135,624,000 127,324,000 216,246,000

A01202 House Rent Allowance 38,580,000 36,380,000 74,760,000


A01204 Sumptuary Allowance 19,260,000 18,160,000 37,320,000
A01212 Telecommunication allowance 19,140,000 18,040,000 37,080,000
A01239 Special Allowance 1,680,000 1,580,000 4,440,000
001 Special Allowance 1,680,000 1,580,000 4,440,000
A01249 Utility Allowance to Ministers 11,484,000 18,084,000 25,566,000
A01270 Others 45,480,000 35,080,000 37,080,000
004 Office Maintenance Allowance to MPAs 38,280,000 35,080,000 37,080,000
005 Petrol and Maintenance Allowance of cars of Chairman of Standing Committees of 7,200,000
PAP

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 10,000,000 3,000,000 10,000,000

A01274 Medical Charges 10,000,000 3,000,000 10,000,000

A03 TOTAL OPERATING EXPENSES 128,709,000 74,327,000 193,879,000

A032 TOTAL COMMUNICATIONS 557,000 50,000

A03202 Telephone and Trunk Call 557,000 50,000

A038 TOTAL TRAVEL & 108,127,000 71,827,000 173,804,000


TRANSPORTATION

A03808 Conveyance Charges 25,221,000 14,421,000 29,978,000


A03820 Others 44,471,000 26,571,000 66,696,000
342

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
011101 PARLIAMENTARY/LEGISLATIVE AFFAIRS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0111 EXECUTIVE AND LEGISLATIVE ORGANS
011101 PARLIAMENTARY/LEGISLATIVE AFFAIRS

LQ4053 Provincial Assembly( Voted)

002 Daily Allowance 44,471,000 26,571,000 66,696,000


A03825 Travelling allowance 38,435,000 30,835,000 77,130,000

A039 TOTAL GENERAL 20,025,000 2,500,000 20,025,000

A03912 Delegation abroad 20,000,000 2,500,000 20,000,000


A03936 Foreign/Inland Training Course Fee 25,000 25,000
001 Foreign Training 25,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 1,000

A041 TOTAL PENSION 1,000 1,000

A04114 Superannuation Encashment Of L.P.R 1,000 1,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 2,300,000 1,300,000 2,300,000

A052 TOTAL GRANTS-DOMESTIC 2,300,000 1,300,000 2,300,000

A05216 Fin. Assis. to the families of 2,000,000 1,000,000 2,000,000


G. Serv. who expire
001 Fin. Assis. to the families of the persons who expires during service. 2,000,000 1,000,000 2,000,000
A05270 To Others 300,000 300,000 300,000
057 Discretionery Grant by Leader of Opposition 300,000 300,000 300,000

A06 TOTAL TRANSFERS 76,221,000 46,845,000 118,950,000

A064 TOTAL OTHER TRANSFER 76,221,000 46,845,000 118,950,000


PAYMENTS

A06470 Others 76,221,000 46,845,000 118,950,000


002 Accommodation Allowance 76,221,000 46,845,000 118,950,000

_______________________________________________________________________________
Provincial Assembly( Voted) 399,295,000 296,536,000 653,876,000
_______________________________________________________________________________
343

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
011101 PARLIAMENTARY/LEGISLATIVE AFFAIRS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0111 EXECUTIVE AND LEGISLATIVE ORGANS
011101 PARLIAMENTARY/LEGISLATIVE AFFAIRS

LQ4054 Provincial Assembly (Charged)

A01 TOTAL EMPLOYEES RELATED EXPENSES. 1,801,000 1,401,000 3,620,000

A011 TOTAL PAY 2 2 1,037,000 1,037,000 2,592,000

A011-1 TOTAL PAY OF OFFICERS 2 2 1,037,000 1,037,000 2,592,000

A01101 Total Basic Pay of Officers 2 2 1,037,000 1,037,000 2,592,000

S011-M Salary Of Deputy Speaker (Special) 1 1 504,000 1,260,000

S014-M Salary Of Speaker (Special) 1 1 533,000 1,332,000

A012 TOTAL ALLOWANCES 764,000 364,000 1,028,000

A012-1 TOTAL REGULAR ALLOWANCES 264,000 264,000 528,000

A01204 Sumptuary Allowance 264,000 264,000 528,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 500,000 100,000 500,000

A01274 Medical Charges 500,000 100,000 500,000

A03 TOTAL OPERATING EXPENSES 3,120,000 2,600,000 3,120,000

A038 TOTAL TRAVEL & 1,120,000 600,000 1,120,000


TRANSPORTATION

A03805 Travelling Allowance 1,120,000 600,000 1,120,000


001 Travelling Allowance 600,000 1,120,000

A039 TOTAL GENERAL 2,000,000 2,000,000 2,000,000

A03912 Delegation abroad 2,000,000 2,000,000 2,000,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 1,000

A041 TOTAL PENSION 1,000 1,000

A04114 Superannuation Encashment Of L.P.R 1,000 1,000


344

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
011101 PARLIAMENTARY/LEGISLATIVE AFFAIRS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0111 EXECUTIVE AND LEGISLATIVE ORGANS
011101 PARLIAMENTARY/LEGISLATIVE AFFAIRS

LQ4054 Provincial Assembly (Charged)

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 1,800,000 1,800,000 1,800,000

A052 TOTAL GRANTS-DOMESTIC 1,800,000 1,800,000 1,800,000

A05216 Fin. Assis. to the families of 1,000,000 1,000,000 1,000,000


G. Serv. who expire
001 Fin. Assis. to the families of the persons who expires during service. 1,000,000 1,000,000 1,000,000
A05270 To Others 800,000 800,000 800,000
002 Grant to Punjab Bait-ul-Maal 500,000
003 Lumpsum provision for GRAP 300,000
053 Discretionery Grant by Speaker 500,000 500,000
054 Discretionery Grant by Deputy Speaker 300,000 300,000

_______________________________________________________________________________
Provincial Assembly (Charged) 6,722,000 5,801,000 8,541,000
_______________________________________________________________________________
345

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
011101 PARLIAMENTARY/LEGISLATIVE AFFAIRS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0111 EXECUTIVE AND LEGISLATIVE ORGANS
011101 PARLIAMENTARY/LEGISLATIVE AFFAIRS

LQ4055 Provincial Assembly Department (Charged)

A01 TOTAL EMPLOYEES RELATED EXPENSES. 492,985,000 447,062,000 511,581,000

A011 TOTAL PAY 800 800 116,127,000 108,634,000 119,290,000

A011-1 TOTAL PAY OF OFFICERS 146 146 46,338,000 42,013,000 47,494,000

A01101 Total Basic Pay of Officers 146 146 46,338,000 41,938,000 47,410,000

S673-M Senior Secretary (BPS-21) 1 1 714,000 746,000

D492-M Director General (Par. (BPS-20) 1 1 839,000 870,000


Affairs & Research)

S045-M Secretary (BPS-20) 1 1 714,000 746,000

S397-M Special Secretary (BPS-20) 2 2 893,000 1,062,000

A029-M Additional Secretary (BPS-19) 3 3 1,721,000 1,777,000

C375-M Chief Reporter (BPS-19) 1 1 704,000 732,000

D124-M Director Research And (BPS-19) 1 1 386,000 401,000


Publication

S202-M Staff Officer To Mr. (BPS-19) 1 1 563,000 386,000


Speaker

A413-M Administrator (BPS-18) 1 1 555,000 574,000


(Automation)

C229-M Chief Security (BPS-18) 1 1 440,000 459,000


Officer/Sergeant-At-Arms

C307-M Chief Protocol Officer (BPS-18) 1 1 420,000 249,000

D078-M Deputy Secretary (BPS-18) 4 5 2,250,000 2,346,000

D247-M Deputy Director (R & R) (BPS-18) 2 3 1,097,000 999,000

H058-M Head Translator (BPS-18) 1 1 497,000 516,000

S112-M Senior Research Officer (BPS-18) 2 2 1,013,000 1,052,000

S492-M Senior Estate Officer (BPS-18) 1 1 249,000 420,000

S500-M Staff Officer To Deputy (BPS-18) 1 1 516,000 536,000


Speaker

A260-M Assistant Secretary (BPS-17) 8 8 2,460,000 2,482,000

A337-M Assistant Librarian (BPS-17) 2 2 643,000 675,000

A378-M Assistant Administrator (BPS-17) 1 1 303,000 321,000


(Automation)
346

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
011101 PARLIAMENTARY/LEGISLATIVE AFFAIRS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0111 EXECUTIVE AND LEGISLATIVE ORGANS
011101 PARLIAMENTARY/LEGISLATIVE AFFAIRS

LQ4055 Provincial Assembly Department (Charged)

C166-M Comptroller (BPS-17) 6 6 1,746,000 1,746,000

C176-M Computer Programmer (BPS-17) 1 1 286,000 300,000

E016-M Editor Of Debates (BPS-17) 1 1 286,000 300,000

E074-M Estate Officer (BPS-17) 1 1 357,000 375,000

L047-M Law Officer (BPS-17) 1 1 286,000 300,000

L066-M Librarian (BPS-17) 1 1 286,000 300,000

P139-M Private Secretary (BPS-17) 8 8 2,957,000 3,071,000

P173-M Protocol Officer (BPS-17) 2 2 643,000 675,000

P184-M Public Relation Officer (BPS-17) 1 1 375,000 393,000

R059-M Research Officer (BPS-17) 2 2 586,000 615,000

S061-M Security Officer (BPS-17) 2 2 804,000 840,000

S123-M Senior Translator (BPS-17) 4 2 822,000 858,000

A379-M Assistant Security (BPS-16) 10 10 2,314,000 2,477,000


Officer

A398-M Assistant Protocol (BPS-16) 1 1 214,000 214,000


Officer

A414-M Assistant Comptroller (BPS-16) 4 4 912,000 956,000

A415-M Assistant Programmer (BPS-16) 1 1 214,000 214,000

C173-M Computer Operator (BPS-16) 10 10 2,410,000 2,554,000

C302-M Cameraman-Cum-Producer (BPS-16) 1 1 164,000 173,000

D248-M Deputy Public Relation (BPS-16) 1 1 154,000 164,000


Officer

E060-M English Reporter (BPS-16) 4 4 975,000 975,000

L115-M Lawn Supervisor (BPS-16) 1 1 257,000 272,000

L127-M LAN/WAN Support Engineer (BPS-16) 1 1 125,000 125,000

P037-M Personal Assistant (BPS-16) 9 9 1,940,000 1,508,000

S261-M Sub Editor (BPS-16) 3 3 900,000 944,000

S282-M Superintendent (BPS-16) 14 14 3,941,000 4,100,000

S410-M Security System Operator (BPS-16) 1 1 125,000 125,000

T118-M Technical Assistant (BPS-16) 1 1 272,000 286,000


347

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
011101 PARLIAMENTARY/LEGISLATIVE AFFAIRS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0111 EXECUTIVE AND LEGISLATIVE ORGANS
011101 PARLIAMENTARY/LEGISLATIVE AFFAIRS

LQ4055 Provincial Assembly Department (Charged)

T133-M Translator (BPS-16) 7 7 1,404,000 1,476,000

U011-M Urdu Reporter (BPS-16) 11 11 3,606,000 3,725,000

A01103 Special Pay 25,000 30,000


A01150 Others 50,000 54,000
002 Pay of Officers 50,000

A011-2 TOTAL PAY OF OTHER STAFF 654 654 69,789,000 66,621,000 71,796,000

A01151 Total Basic Pay of Other Staff 654 654 69,789,000 66,589,000 71,676,000

S094-M Senior Library Assistant (BPS-15) 1 1 231,000 240,000

S589-M Senior Protocol Assistant (BPS-15) 1 1 221,000 231,000

A336-M Assistant/Deputy (BPS-14) 33 33 6,702,000 6,940,000


Superintendent

C162-M Composer (BPS-14) 1 1 140,000 144,000

S216-M Stenographer (BPS-14) 20 20 2,426,000 2,513,000

P052-M Photographer (BPS-13) 1 1 94,000 100,000

S100-M Senior Microfilm (BPS-13) 1 1 188,000 195,000


Technician

V006-M Vedio Cameraman (BPS-13) 1 1 133,000 140,000

A123-M Assistant Cameraman (BPS-12) 1 1 127,000 129,000

D020-M Data Entry Operator (BPS-12) 13 13 1,708,000 1,788,000

P295-M Protocol Assistant (BPS-12) 1 1 133,000 140,000

C049-M Catering Supervisor (BPS-11) 1 1 117,000 121,000

C230-M Care Taker (BPS-11) 8 8 850,000 882,000

J031-M Junior Library Assistant (BPS-11) 1 1 117,000 121,000

M123-M Microfilm Technician (BPS-11) 1 1 82,000 82,000

S057-M Security Assistant (BPS-11) 20 20 3,303,000 3,419,000

S108-M Senior Proof Reader (BPS-11) 3 3 409,000 426,000

S299-M Supervisor Telephone (BPS-11) 4 4 816,000 840,000

T133-M Translator (BPS-11) 1 1 82,000 82,000

C193-M Cook (BPS-10) 1 1 204,000 209,000


348

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
011101 PARLIAMENTARY/LEGISLATIVE AFFAIRS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0111 EXECUTIVE AND LEGISLATIVE ORGANS
011101 PARLIAMENTARY/LEGISLATIVE AFFAIRS

LQ4055 Provincial Assembly Department (Charged)

J059-M Junior Security Assistant (BPS-09) 58 58 6,049,000 6,239,000

S078-M Senior Clerk (BPS-09) 21 21 3,362,000 3,368,000

T038-M Telephone Technician (BPS-09) 1 1 77,000 77,000

O031-M Operator (Pas) (BPS-08) 6 6 662,000 685,000

C058-M Chamber Attendants (BPS-07) 9 9 1,381,000 1,418,000

H020-M Head Bearer (BPS-07) 3 3 433,000 445,000

H163-M Head Chamber Attendants (BPS-07) 1 1 184,000 188,000

H164-M Head Machine Operator (BPS-07) 1 1 184,000 188,000

I003-M Imam (BPS-07) 3 3 397,000 410,000

J019-M Junior Clerk (BPS-07) 51 51 5,176,000 5,319,000

P170-M Proof Reader (BPS-07) 6 6 526,000 541,000

T036-M Telephone Operator (BPS-07) 13 13 1,455,000 1,507,000

B015-M Bearer (BPS-05) 38 38 3,578,000 3,635,000

M005-M Machine Operator (BPS-05) 4 4 495,000 509,000

M214-M Moazzan (BPS-05) 1 1 73,000 76,000

D089-M Despatch Rider (BPS-04) 9 9 838,000 785,000

D186-M Driver (BPS-04) 31 31 3,329,000 3,380,000

H023-M Head Chowkidar (BPS-04) 1 1 132,000 136,000

H041-M Head Mali (BPS-04) 2 2 255,000 267,000

H051-M Head Sanitary Worker (BPS-04) 1 1 145,000 148,000

H165-M Head Frash (BPS-04) 1 1 145,000 148,000

L073-M Lift Attendant (BPS-03) 10 10 1,263,000 1,297,000

D003-M Daftri (BPS-02) 14 14 1,135,000 1,193,000

Q003-M Qasid (BPS-02) 2 2 222,000 281,000

B004-M Bahishti (BPS-01) 3 3 263,000 273,000

B013-M Bath Room Attendant (BPS-01) 3 3 310,000 315,000

C112-M Chowkidar (BPS-01) 24 24 2,061,000 2,076,000

F004-M Farashes (BPS-01) 49 49 4,057,000 4,222,000


349

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
011101 PARLIAMENTARY/LEGISLATIVE AFFAIRS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0111 EXECUTIVE AND LEGISLATIVE ORGANS
011101 PARLIAMENTARY/LEGISLATIVE AFFAIRS

LQ4055 Provincial Assembly Department (Charged)

J070-M Junior Despatch Rider (BPS-01) 1 1 70,000 73,000

K020-M Kitchen Attendant (BPS-01) 4 4 302,000 319,000

M019-M Mali (BPS-01) 24 24 2,097,000 2,082,000

N006-M Naib Qasid (BPS-01) 88 88 6,223,000 6,500,000

S025-M Sanitary Worker (BPS-01) 52 52 4,465,000 4,453,000

T033-M Telephone Attendant (BPS-01) 5 5 362,000 381,000

A01152 Personal pay 32,000 120,000

A012 TOTAL ALLOWANCES 376,858,000 338,428,000 392,291,000

A012-1 TOTAL REGULAR ALLOWANCES 212,258,000 198,253,000 228,091,000

A01201 Senior Post Allowance 150,000 95,000 150,000


A01202 House Rent Allowance 16,785,000 13,685,000 16,785,000
A01203 Conveyance Allowance 23,378,000 21,978,000 24,093,000
A01207 Washing Allowance 272,000 252,000 272,000
A0120D Integrated Allowance 850,000 800,000 850,000
A0120N Spl. allowances @ 20% of basic 12,725,000 11,425,000 12,725,000
pay for Secretariat
A0120X Ad - hoc Allowance - 2010 29,477,000 27,277,000 28,930,000
A01216 Qualification Allowance 480,000 540,000 540,000
A01217 Medical Allowance 11,245,000 11,895,000 12,728,000
A0121A Adhoc Relief Allowance 2011 9,375,000 8,575,000 9,030,000
A0121L Legislative Allowance 29,737,000
A0121M Adhoc Relief Allowance - 2012 23,054,000 21,854,000 23,790,000
A0121N Personal Allowance 110,000 2,175,000 350,000
A0121T Adhoc Relief Allowance 2013 11,527,000 11,027,000 11,895,000
A0121Z Adhoc Relief Allowance - 2014 11,000,000 11,895,000
A01224 Entertainment Allowance 100,000 70,000 100,000
A01226 Computer Allowance 297,000 267,000 297,000
A01228 Orderly Allowance 336,000 255,000 336,000
A01236 Deputation Allowance 75,000 70,000 75,000
A01238 Charge Allowance 10,000 1,000 1,000
A01249 Utility Allowance to Ministers 27,392,000 16,892,000 27,392,000
A01252 Non Practicing Allowance 120,000 120,000 120,000
A01259 Fuel Allowance 15,000,000 15,000,000 15,000,000
A01270 Others 29,500,000 23,000,000 1,000,000
001 Others 377,000 23,000,000 800,000
350

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
011101 PARLIAMENTARY/LEGISLATIVE AFFAIRS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0111 EXECUTIVE AND LEGISLATIVE ORGANS
011101 PARLIAMENTARY/LEGISLATIVE AFFAIRS

LQ4055 Provincial Assembly Department (Charged)

037 30% Social Security Benefit in lieu of Pension to the Contract Employees 123,000 200,000
044 Legislative Allowance 29,000,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 164,600,000 140,175,000 164,200,000

A01271 Overtime Allowance 1,200,000 1,175,000 1,200,000


A01273 Honoraria 95,000,000 84,500,000 95,000,000
000 Honoraria 95,000,000 84,500,000 95,000,000
A01274 Medical Charges 2,500,000 2,500,000 2,500,000
A01278 Leave Salary 900,000 500,000
A01282 Session Allowance 65,000,000 52,000,000 65,000,000

A03 TOTAL OPERATING EXPENSES 114,671,000 76,317,000 125,701,000

A032 TOTAL COMMUNICATIONS 7,160,000 6,140,000 6,760,000

A03201 Postage and Telegraph 600,000 600,000 600,000


A03202 Telephone and Trunk Call 5,500,000 4,800,000 5,000,000
A03205 Courier and Pilot Service 60,000 40,000 60,000
A03270 Others 1,000,000 700,000 1,100,000

A033 TOTAL UTILITIES 39,800,000 24,225,000 38,775,000

A03301 Gas 4,500,000 3,000,000 3,500,000


A03302 Water 200,000 150,000 200,000
A03303 Electricity 35,000,000 21,000,000 35,000,000
001 Electricity 35,000,000 21,000,000 35,000,000
A03304 Hot and Cold Weather Charges 100,000 75,000 75,000

A034 TOTAL OCCUPANCY COSTS 1,000,000 650,000 400,000

A03407 Rates and Taxes 1,000,000 650,000 400,000

A038 TOTAL TRAVEL & 26,376,000 18,465,000 21,176,000


TRANSPORTATION

A03805 Travelling Allowance 1,000,000 1,300,000 1,000,000


001 Travelling Allowance 1,300,000
A03806 Transportation of Goods 300,000 50,000 100,000
A03807 P.O.L Charges 25,000,000 17,000,000 20,000,000
351

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
011101 PARLIAMENTARY/LEGISLATIVE AFFAIRS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0111 EXECUTIVE AND LEGISLATIVE ORGANS
011101 PARLIAMENTARY/LEGISLATIVE AFFAIRS

LQ4055 Provincial Assembly Department (Charged)

A03808 Conveyance Charges 75,000 115,000 75,000


A03825 Travelling allowance 1,000 1,000

A039 TOTAL GENERAL 40,335,000 26,837,000 58,590,000

A03901 Stationery 6,000,000 3,600,000 4,400,000


A03902 Printing and Publication 8,800,000 5,400,000 4,420,000
001 Printing and Publications 8,800,000 5,400,000 4,420,000
A03905 Newspapers Periodicals and Books 600,000 600,000 700,000
001 News Papers, Periodicals & Books 600,000 600,000 700,000
A03906 Uniforms and Protective Clothing 2,000,000 1,360,000 5,200,000
A03907 Advertising & Publicity 400,000 400,000 400,000
001 Advertising & Publicity 400,000 400,000 400,000
A03912 Delegation abroad 4,000,000 2,900,000 4,000,000
A03913 Contribution & Subscription 8,600,000 2,600,000 8,700,000
A03917 Law Charges 25,000 5,000 25,000
A03918 Exhibitions, Fairs & Other 300,000 262,000 300,000
National Celebrations
A03919 Payments to Others for Service 2,500,000 2,090,000 3,340,000
Rendered
001 Payments to Others for Service Rendered 2,090,000
A03936 Foreign/Inland Training Course Fee 1,000,000 100,000 1,000,000
001 Foreign Training 100,000
A03942 Cost of Other Stores 3,300,000 3,700,000 3,300,000
001 Cost of Other Stores 3,300,000 3,700,000 3,300,000
A03954 Ordinance Store 500,000 500,000 20,500,000
A03970 Others 2,310,000 3,320,000 2,305,000
001 Others 2,310,000 3,320,000 2,305,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 1,231,000 1,500,000

A041 TOTAL PENSION 1,000 1,231,000 1,500,000

A04114 Superannuation Encashment Of L.P.R 1,000 1,231,000 1,500,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 1,500,000 3,100,000 3,000,000

A052 TOTAL GRANTS-DOMESTIC 1,500,000 3,100,000 3,000,000


352

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
011101 PARLIAMENTARY/LEGISLATIVE AFFAIRS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0111 EXECUTIVE AND LEGISLATIVE ORGANS
011101 PARLIAMENTARY/LEGISLATIVE AFFAIRS

LQ4055 Provincial Assembly Department (Charged)

A05216 Fin. Assis. to the families of 1,500,000 3,100,000 3,000,000


G. Serv. who expire
001 Fin. Assis. to the families of the persons who expires during service. 1,500,000 3,100,000 3,000,000

A06 TOTAL TRANSFERS 5,500,000 2,500,000 5,000,000

A063 TOTAL ENTERTAINMENT & 5,500,000 2,500,000 5,000,000


GIFTS

A06301 Entertainments & Gifts 5,500,000 2,500,000 5,000,000


001 Entertainment & Gifts 5,500,000 2,500,000 5,000,000

A09 TOTAL PHYSICAL ASSETS 39,300,000 38,296,000 16,190,000

A092 TOTAL COMPUTER EQUIPMENT 6,600,000 6,115,000 2,000,000

A09201 Hardware 6,600,000 6,115,000 2,000,000

A095 TOTAL PURCHASE OF 21,650,000 21,550,000


TRANSPORT

A09501 Transport 21,650,000 21,550,000


001 Transport 21,650,000 21,550,000

A096 TOTAL PURCHASE OF PLANT & 11,000,000 10,581,000 13,190,000


MACHINERY

A09601 Plant and Machinery 11,000,000 10,581,000 13,190,000

A097 TOTAL PURCHASE FURNITURE 50,000 50,000 1,000,000


& FIXTURE

A09701 Purchase of Furniture and Fixture 50,000 50,000 1,000,000

A13 TOTAL REPAIRS AND MAINTENANCE 9,650,000 9,450,000 8,450,000

A130 TOTAL TRANSPORT 4,500,000 4,000,000 3,500,000

A13001 Transport 4,500,000 4,000,000 3,500,000


353

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
011101 PARLIAMENTARY/LEGISLATIVE AFFAIRS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0111 EXECUTIVE AND LEGISLATIVE ORGANS
011101 PARLIAMENTARY/LEGISLATIVE AFFAIRS

LQ4055 Provincial Assembly Department (Charged)

A131 TOTAL MACHINERY AND 2,700,000 2,100,000 2,800,000


EQUIPMENT

A13101 Machinery and Equipment 2,700,000 2,100,000 2,800,000

A132 TOTAL FURNITURE AND 1,000,000 1,250,000 1,000,000


FIXTURE

A13201 Furniture and Fixture 1,000,000 1,250,000 1,000,000

A137 TOTAL COMPUTER EQUIPMENT 1,000,000 1,800,000 700,000

A13701 Hardware 1,000,000 1,800,000 700,000

A138 TOTAL GENERAL 450,000 300,000 450,000

A13801 Maintenance of Gardens 450,000 300,000 450,000

_______________________________________________________________________________
Provincial Assembly Department (Charged) 663,607,000 577,956,000 671,422,000
_______________________________________________________________________________
354

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
011101 PARLIAMENTARY/LEGISLATIVE AFFAIRS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0111 EXECUTIVE AND LEGISLATIVE ORGANS
011101 PARLIAMENTARY/LEGISLATIVE AFFAIRS

LQ4062 Law and Parliamentary Affairs Department

A01 TOTAL EMPLOYEES RELATED EXPENSES. 68,710,000 67,405,000 95,142,000

A011 TOTAL PAY 157 197 33,470,000 29,970,000 44,870,000

A011-1 TOTAL PAY OF OFFICERS 41 52 19,894,000 15,594,000 26,457,000

A01101 Total Basic Pay of Officers 21 21 11,825,000 9,525,000 12,970,000

D100-M Director (Special) 1 1 1,579,000 2,277,000

S045-M Secretary (Special) 1 1 3,888,000 3,888,000

A029-M Additional Secretary (BPS-19) 1 1 750,000 708,000

D078-M Deputy Secretary (BPS-18) 1 1 539,000 483,000

P158-M Programmer (BPS-17) 1 1 316,000 329,000

U017-M Under Secretary/Section (BPS-17) 3 3 1,105,000 1,145,000


Officer

A389-M Assistant Computer (BPS-16) 1 1 288,000 298,000


Programmer

L066-M Librarian (BPS-16) 1 1 431,000 444,000

S114-M Senior Scale Stenographer (BPS-16) 8 8 1,976,000 2,333,000

S282-M Superintendent (BPS-16) 3 3 953,000 1,065,000

A01103 Special Pay 27,000 27,000 50,000


A01106 Total Pay of contract staff 20 31 8,042,000 6,042,000 13,437,000

A020-M Additional Director (Special) 4 4 2,450,000 2,450,000

D051-M Deputy Director (Special) 8 11 2,942,000 5,344,000

D100-M Director (Special) 1 1 800,000 800,000

A032-M Administrative Officer (BPS-18) 1 1 450,000 450,000

C455-M Chief Translator (BPS-18) 1 300,000

P139-M Private Secretary (BPS-17) 1 100,000

P249-M Personal Staff Officer to (BPS-17) 1 1 300,000 300,000


Secretary

R059-M Research Officer (BPS-17) 2 2 500,000 500,000

T133-M Translator (BPS-17) 2 324,000

A146-M Assistant Director (BPS-16) 2 2,143,000


355

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
011101 PARLIAMENTARY/LEGISLATIVE AFFAIRS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0111 EXECUTIVE AND LEGISLATIVE ORGANS
011101 PARLIAMENTARY/LEGISLATIVE AFFAIRS

LQ4062 Law and Parliamentary Affairs Department

P037-M Personal Assistant (BPS-16) 2 126,000

S282-M Superintendent (BPS-16) 3 3 600,000 600,000

001 Pay of Contract Staff 6,042,000

A011-2 TOTAL PAY OF OTHER STAFF 116 145 13,576,000 14,376,000 18,413,000

A01151 Total Basic Pay of Other Staff 116 145 13,576,000 14,376,000 18,413,000

A336-M Assistant/Deputy (BPS-14) 17 17 3,359,000 3,737,000


Superintendent

A337-M Assistant Librarian (BPS-14) 1 1 254,000 253,000

S216-M Stenographer (BPS-14) 14 17 1,482,000 2,683,000

C174-M Computer Operator (BPS-12) 4 4 434,000 462,000

D020-M Data Entry Operator (BPS-12) 4 400,000

S078-F Senior Clerk (BPS-09) 2 2 263,000 272,000

S078-M Senior Clerk (BPS-09) 13 13 2,018,000 2,047,000

J019-F Junior Clerk (BPS-07) 3 3 261,000 241,000

J019-M Junior Clerk (BPS-07) 14 18 1,294,000 1,679,000

R024-M Record Keeper (BPS-07) 2 332,000

D089-M Despatch Rider (BPS-04) 3 4 327,000 639,000

D186-M Driver (BPS-04) 7 9 715,000 1,139,000

S337-M Staff Car Driver (BPS-04) 2 400,000

D003-F Daftri (BPS-02) 1 1 68,000 72,000

D003-M Daftri (BPS-02) 2 2 136,000 144,000

Q003-M Qasid (BPS-02) 1 1 101,000 121,000

F087-M Frash (BPS-01) 2 2 234,000 242,000

N006-F Naib Qasid (BPS-01) 5 5 338,000 332,000

N006-M Naib Qasid (BPS-01) 27 38 2,292,000 3,218,000

A012 TOTAL ALLOWANCES 35,240,000 37,435,000 50,272,000

A012-1 TOTAL REGULAR ALLOWANCES 32,539,000 34,640,000 47,050,000


356

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
011101 PARLIAMENTARY/LEGISLATIVE AFFAIRS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0111 EXECUTIVE AND LEGISLATIVE ORGANS
011101 PARLIAMENTARY/LEGISLATIVE AFFAIRS

LQ4062 Law and Parliamentary Affairs Department

A01201 Senior Post Allowance 1,000 1,000


A01202 House Rent Allowance 6,790,000 7,280,000 10,014,000
A01203 Conveyance Allowance 3,583,000 4,141,000 4,439,000
A01207 Washing Allowance 14,000 8,000 14,000
A01209 Special Additional Allowance 320,000 200,000
A0120D Integrated Allowance 480,000 122,000 521,000
A0120N Spl. allowances @ 20% of basic 2,483,000 2,082,000 3,109,000
pay for Secretariat
A0120X Ad - hoc Allowance - 2010 5,160,000 5,311,000 5,766,000
A01216 Qualification Allowance 10,000 226,000 120,000
A01217 Medical Allowance 2,500,000 2,266,000 3,425,000
A0121A Adhoc Relief Allowance 2011 2,117,000 1,678,000 3,560,000
A0121M Adhoc Relief Allowance - 2012 3,900,000 4,123,000 4,997,000
A0121T Adhoc Relief Allowance 2013 1,800,000 2,057,000 2,314,000
A0121Z Adhoc Relief Allowance - 2014 1,961,000 3,228,000
A01224 Entertainment Allowance 6,000 8,000 6,000
A01226 Computer Allowance 53,000 36,000 53,000
A01228 Orderly Allowance 1,000 1,000
A01239 Special Allowance 2,600,000 1,800,000 3,200,000
001 Special Allowance 2,600,000 1,800,000 3,200,000
A01241 Utility allowance for electricity 639,000 543,000 891,000
A01248 Judicial Allowance 1,000 1,000
A01252 Non Practicing Allowance 201,000 98,000 201,000
A01270 Others 200,000 580,000 989,000
001 Others 689,000
037 30% Social Security Benefit in lieu of Pension to the Contract Employees 200,000 580,000 300,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 2,701,000 2,795,000 3,222,000

A01271 Overtime Allowance 300,000 295,000 420,000


A01273 Honoraria 600,000 600,000 600,000
000 Honoraria 600,000 600,000 600,000
A01274 Medical Charges 400,000 500,000 800,000
A01278 Leave Salary 1,000 1,000
A01282 Session Allowance 1,400,000 1,400,000 1,400,000
A01299 Others 1,000

A03 TOTAL OPERATING EXPENSES 10,454,000 10,725,000 20,850,000


357

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
011101 PARLIAMENTARY/LEGISLATIVE AFFAIRS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0111 EXECUTIVE AND LEGISLATIVE ORGANS
011101 PARLIAMENTARY/LEGISLATIVE AFFAIRS

LQ4062 Law and Parliamentary Affairs Department

A032 TOTAL COMMUNICATIONS 1,850,000 1,492,000 2,415,000

A03201 Postage and Telegraph 70,000 62,000 80,000


A03202 Telephone and Trunk Call 1,747,000 1,397,000 2,300,000
A03205 Courier and Pilot Service 33,000 33,000 35,000

A033 TOTAL UTILITIES 47,000 89,000 53,000

A03301 Gas 1,000 1,000


A03302 Water 1,000 1,000
A03303 Electricity 1,000 1,000
001 Electricity 1,000 1,000
A03304 Hot and Cold Weather Charges 44,000 89,000 50,000

A034 TOTAL OCCUPANCY COSTS 45,000 34,000 51,000

A03402 Rent for Office Building 1,000 1,000


A03407 Rates and Taxes 44,000 34,000 50,000

A038 TOTAL TRAVEL & 4,007,000 3,125,000 4,360,000


TRANSPORTATION

A03801 Training - domestic 100,000


A03805 Travelling Allowance 550,000 588,000 500,000
001 Travelling Allowance 588,000
A03806 Transportation of Goods 10,000 10,000
A03807 P.O.L Charges 3,447,000 2,537,000 3,750,000

A039 TOTAL GENERAL 4,505,000 5,985,000 13,971,000

A03901 Stationery 1,112,000 1,287,000 2,200,000


A03902 Printing and Publication 507,000 620,000 1,100,000
001 Printing and Publications 507,000 620,000 1,100,000
A03905 Newspapers Periodicals and Books 550,000 488,000 550,000
001 News Papers, Periodicals & Books 550,000 488,000 550,000
A03906 Uniforms and Protective Clothing 82,000 73,000 85,000
A03907 Advertising & Publicity 220,000 195,000 220,000
001 Advertising & Publicity 220,000 195,000 220,000
A03917 Law Charges 50,000 11,000 50,000
358

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
011101 PARLIAMENTARY/LEGISLATIVE AFFAIRS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0111 EXECUTIVE AND LEGISLATIVE ORGANS
011101 PARLIAMENTARY/LEGISLATIVE AFFAIRS

LQ4062 Law and Parliamentary Affairs Department

A03919 Payments to Others for Service 1,000 1,001,000 5,001,000


Rendered
001 Payments to Others for Service Rendered 1,001,000
A03942 Cost of Other Stores 417,000 520,000 965,000
001 Cost of Other Stores 417,000 520,000 965,000
A03955 Computer Stationary 872,000 1,024,000 2,050,000
A03970 Others 694,000 766,000 1,750,000
001 Others 694,000 766,000 1,750,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 394,000 1,000

A041 TOTAL PENSION 1,000 394,000 1,000

A04114 Superannuation Encashment Of L.P.R 1,000 394,000 1,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 501,000 76,001,000 2,001,000

A052 TOTAL GRANTS-DOMESTIC 501,000 76,001,000 2,001,000

A05216 Fin. Assis. to the families of 500,000 1,000,000 2,000,000


G. Serv. who expire
001 Fin. Assis. to the families of the persons who expires during service. 500,000 1,000,000 2,000,000
A05270 To Others 1,000 75,001,000 1,000
001 Others 1,000 75,001,000 1,000

A06 TOTAL TRANSFERS 7,150,000 6,346,000 7,150,000

A063 TOTAL ENTERTAINMENT & 7,150,000 6,346,000 7,150,000


GIFTS

A06301 Entertainments & Gifts 7,150,000 6,346,000 7,150,000


001 Entertainment & Gifts 7,150,000 6,346,000 7,150,000

A09 TOTAL PHYSICAL ASSETS 11,076,000 7,329,000 7,076,000

A092 TOTAL COMPUTER EQUIPMENT 6,000,000 6,000,000 2,000,000

A09203 I.T. Equipment 6,000,000 6,000,000 2,000,000


359

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
011101 PARLIAMENTARY/LEGISLATIVE AFFAIRS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0111 EXECUTIVE AND LEGISLATIVE ORGANS
011101 PARLIAMENTARY/LEGISLATIVE AFFAIRS

LQ4062 Law and Parliamentary Affairs Department

A095 TOTAL PURCHASE OF 3,575,000 3,575,000


TRANSPORT

A09501 Transport 3,575,000 3,575,000


001 Transport 3,575,000 3,575,000

A096 TOTAL PURCHASE OF PLANT & 1,000 1,329,000 1,000


MACHINERY

A09601 Plant and Machinery 1,000 1,329,000 1,000

A097 TOTAL PURCHASE FURNITURE 1,500,000 1,500,000


& FIXTURE

A09701 Purchase of Furniture and Fixture 1,500,000 1,500,000

A13 TOTAL REPAIRS AND MAINTENANCE 3,016,000 3,386,000 6,165,000

A130 TOTAL TRANSPORT 1,490,000 1,822,000 2,400,000

A13001 Transport 1,490,000 1,822,000 2,400,000

A131 TOTAL MACHINERY AND 637,000 645,000 1,300,000


EQUIPMENT

A13101 Machinery and Equipment 637,000 645,000 1,300,000

A132 TOTAL FURNITURE AND 457,000 486,000 1,150,000


FIXTURE

A13201 Furniture and Fixture 457,000 486,000 1,150,000

A137 TOTAL COMPUTER EQUIPMENT 432,000 433,000 1,315,000

A13701 Hardware 432,000 433,000 1,315,000

_______________________________________________________________________________
Law and Parliamentary Affairs Department 100,908,000 171,586,000 138,385,000
_______________________________________________________________________________
360

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
011101 PARLIAMENTARY/LEGISLATIVE AFFAIRS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0111 EXECUTIVE AND LEGISLATIVE ORGANS
011101 PARLIAMENTARY/LEGISLATIVE AFFAIRS

LQ4502 Human Rights & Minoroties Affairs Deptt

A01 TOTAL EMPLOYEES RELATED EXPENSES. 56,690,000 32,340,000 53,415,000

A011 TOTAL PAY 136 136 23,844,000 12,800,000 20,488,000

A011-1 TOTAL PAY OF OFFICERS 30 31 10,370,000 5,800,000 8,332,000

A01101 Total Basic Pay of Officers 30 31 10,185,000 5,615,000 8,112,000

S045-M Secretary (BPS-20) 1 1 917,000 850,000

A029-M Additional Secretary (BPS-19) 1 1 555,000 500,000

D051-M Deputy Director (BPS-18) 1 1 303,000 250,000

D078-M Deputy Secretary (BPS-18) 2 2 1,119,000 800,000

S090-M Senior Law Officer (BPS-18) 1 1 281,000 281,000

S315-M System Analyst (BPS-18) 1 1 249,000 200,000

A012-M Accounts Officer (BPS-17) 1 1 199,000 200,000

A146-F Assistant Director (BPS-17) 1 1 228,000 200,000

A146-M Assistant Director (BPS-17) 3 3 776,000 620,000

L047-M Law Officer (BPS-17) 1 1 200,000 200,000

L103-M Librarian (BPS-17) 1 1 242,000 200,000

N056-M Network/System Engineer (BPS-17) 1 1 199,000 200,000

P139-M Private Secretary (BPS-17) 1 200,000

P158-M Programmer (BPS-17) 1 1 199,000 200,000

R059-M Research Officer (BPS-17) 1 1 243,000 200,000

S053-M Section Officer (BPS-17) 5 5 2,166,000 1,611,000

S596-M Social Mobilization (BPS-17) 1 1 199,000 200,000


Officer

S597-M Social Support Officer (BPS-17) 1 1 242,000 200,000

S598-M Social Counseling Officer (BPS-17) 1 1 199,000 200,000

P037-M Personal Assistant (BPS-16) 2 2 701,000 300,000

P139-M Private Secretary (BPS-16) 1 430,000

S282-M Superintendent (BPS-16) 2 3 538,000 500,000

A01102 Personal pay 150,000 150,000 150,000


361

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
011101 PARLIAMENTARY/LEGISLATIVE AFFAIRS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0111 EXECUTIVE AND LEGISLATIVE ORGANS
011101 PARLIAMENTARY/LEGISLATIVE AFFAIRS

LQ4502 Human Rights & Minoroties Affairs Deptt

A01103 Special Pay 15,000 15,000 20,000


A01105 Qualification Pay 20,000 20,000 50,000

A011-2 TOTAL PAY OF OTHER STAFF 106 105 13,474,000 7,000,000 12,156,000

A01151 Total Basic Pay of Other Staff 106 105 13,469,000 6,995,000 12,155,000

A097-M Assistant (BPS-14) 12 11 2,496,000 2,000,000

C162-M Composer (BPS-14) 4 4 450,000 450,000

S216-M Stenographer (BPS-14) 18 18 3,193,000 2,360,000

D020-M Data Entry Operator (BPS-12) 2 2 217,000 217,000

H144-M Hardware Technician (BPS-12) 1 1 87,000 90,000

C278-M Care-Taker (BPS-11) 1 1 82,000 100,000

S262-M Sub Engineer (BPS-11) 1 1 175,000 175,000

S078-M Senior Clerk (BPS-09) 7 7 1,298,000 1,200,000

J019-M Junior Clerk (BPS-07) 17 17 2,300,000 1,960,000

T061-M Tracer (BPS-05) 1 1 100,000 100,000

D089-M Despatch Rider (BPS-04) 3 3 223,000 270,000

D186-M Driver (BPS-04) 10 10 853,000 983,000

D003-F Daftri (BPS-02) 1 1 68,000 100,000

C112-M Chowkidar (BPS-01) 2 2 120,000 150,000

N006-M Naib Qasid (BPS-01) 24 24 1,680,000 1,850,000

S311-M Sanitary Worker (BPS-01) 2 2 127,000 150,000

A01153 Special Pay 5,000 5,000 1,000

A012 TOTAL ALLOWANCES 32,846,000 19,540,000 32,927,000

A012-1 TOTAL REGULAR ALLOWANCES 30,354,000 18,395,000 30,330,000

A01201 Senior Post Allowance 20,000 17,000 20,000


A01202 House Rent Allowance 3,665,000 1,900,000 3,421,000
A01203 Conveyance Allowance 3,828,000 2,400,000 4,228,000
A01207 Washing Allowance 12,000 8,000 12,000
A0120D Integrated Allowance 70,000 73,000 94,000
362

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
011101 PARLIAMENTARY/LEGISLATIVE AFFAIRS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0111 EXECUTIVE AND LEGISLATIVE ORGANS
011101 PARLIAMENTARY/LEGISLATIVE AFFAIRS

LQ4502 Human Rights & Minoroties Affairs Deptt

A0120N Spl. allowances @ 20% of basic 2,920,000 1,400,000 2,420,000


pay for Secretariat
A0120X Ad - hoc Allowance - 2010 7,053,000 3,300,000 5,053,000
A01216 Qualification Allowance 85,000 1,000
A01217 Medical Allowance 2,343,000 1,400,000 2,081,000
A0121A Adhoc Relief Allowance 2011 2,276,000 1,050,000 1,842,000
A0121M Adhoc Relief Allowance - 2012 3,736,000 2,500,000 4,236,000
A0121N Personal Allowance 1,000
A0121T Adhoc Relief Allowance 2013 1,868,000 1,250,000 1,968,000
A0121Z Adhoc Relief Allowance - 2014 1,800,000 2,736,000
A01224 Entertainment Allowance 15,000 15,000 30,000
A01226 Computer Allowance 30,000
A01228 Orderly Allowance 85,000 85,000 85,000
A01236 Deputation Allowance 222,000 151,000
A01238 Charge Allowance 80,000 1,000
A01239 Special Allowance 111,000 32,000 100,000
001 Special Allowance 111,000 32,000 100,000
A01270 Others 2,050,000 1,050,000 1,850,000
001 Others 260,000 660,000
037 30% Social Security Benefit in lieu of Pension to the Contract Employees 1,790,000 1,050,000 1,190,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 2,492,000 1,145,000 2,597,000

A01271 Overtime Allowance 390,000 280,000 395,000


A01273 Honoraria 710,000 710,000 810,000
000 Honoraria 710,000 710,000
A01274 Medical Charges 790,000 25,000 790,000
A01277 Contingent Paid Staff 600,000 130,000 600,000
A01278 Leave Salary 2,000 2,000

A03 TOTAL OPERATING EXPENSES 32,291,000 26,545,000 32,036,000

A032 TOTAL COMMUNICATIONS 1,283,000 1,060,000 1,403,000

A03201 Postage and Telegraph 379,000 160,000 469,000


A03202 Telephone and Trunk Call 904,000 900,000 934,000

A033 TOTAL UTILITIES 2,125,000 1,100,000 1,550,000

A03301 Gas 110,000 30,000 150,000


363

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
011101 PARLIAMENTARY/LEGISLATIVE AFFAIRS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0111 EXECUTIVE AND LEGISLATIVE ORGANS
011101 PARLIAMENTARY/LEGISLATIVE AFFAIRS

LQ4502 Human Rights & Minoroties Affairs Deptt

A03302 Water 110,000 20,000 150,000


A03303 Electricity 1,650,000 1,000,000 1,000,000
001 Electricity 1,650,000 1,000,000 1,000,000
A03304 Hot and Cold Weather Charges 255,000 50,000 250,000

A034 TOTAL OCCUPANCY COSTS 9,136,000 9,536,000 10,141,000

A03402 Rent for Office Building 9,000,000 9,500,000 10,000,000


A03407 Rates and Taxes 136,000 36,000 141,000

A038 TOTAL TRAVEL & 6,050,000 3,325,000 5,800,000


TRANSPORTATION

A03805 Travelling Allowance 976,000 266,000 976,000


001 Travelling Allowance 266,000
A03806 Transportation of Goods 116,000 23,000 116,000
A03807 P.O.L Charges 4,917,000 3,000,000 4,667,000
A03808 Conveyance Charges 41,000 36,000 41,000

A039 TOTAL GENERAL 13,697,000 11,524,000 13,142,000

A03901 Stationery 2,150,000 2,150,000 2,150,000


A03902 Printing and Publication 2,061,000 1,829,000 2,261,000
001 Printing and Publications 2,061,000 1,829,000 2,261,000
A03903 Conference/Seminars/Workshops/ 1,450,000 400,000 1,100,000
Symposia
A03905 Newspapers Periodicals and Books 588,000 150,000 538,000
001 News Papers, Periodicals & Books 588,000 150,000 538,000
A03906 Uniforms and Protective Clothing 330,000 235,000 335,000
A03907 Advertising & Publicity 1,576,000 1,399,000 1,468,000
001 Advertising & Publicity 1,576,000 1,399,000 1,468,000
A03917 Law Charges 183,000 3,000 200,000
A03918 Exhibitions, Fairs & Other 1,000
National Celebrations
A03936 Foreign/Inland Training Course Fee 1,000 1,000
A03942 Cost of Other Stores 1,394,000 1,394,000 1,304,000
001 Cost of Other Stores 1,394,000 1,394,000 1,304,000
A03955 Computer Stationary 2,371,000 2,371,000 2,091,000
A03970 Others 1,593,000 1,593,000 1,693,000
001 Others 1,593,000 1,593,000 1,693,000
364

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
011101 PARLIAMENTARY/LEGISLATIVE AFFAIRS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0111 EXECUTIVE AND LEGISLATIVE ORGANS
011101 PARLIAMENTARY/LEGISLATIVE AFFAIRS

LQ4502 Human Rights & Minoroties Affairs Deptt

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 1,951,000 1,000

A041 TOTAL PENSION 1,000 1,951,000 1,000

A04114 Superannuation Encashment Of L.P.R 1,000 1,951,000 1,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 500,000 2,400,000 900,000

A052 TOTAL GRANTS-DOMESTIC 500,000 2,400,000 900,000

A05216 Fin. Assis. to the families of 500,000 1,400,000 900,000


G. Serv. who expire
001 Fin. Assis. to the families of the persons who expires during service. 500,000 1,400,000 900,000
A05270 To Others 1,000,000
001 Others 1,000,000

A06 TOTAL TRANSFERS 616,000 650,000 666,000

A063 TOTAL ENTERTAINMENT & 616,000 650,000 666,000


GIFTS

A06301 Entertainments & Gifts 616,000 650,000 666,000


001 Entertainment & Gifts 616,000 650,000 666,000

A13 TOTAL REPAIRS AND MAINTENANCE 4,107,000 4,107,000 4,352,000

A130 TOTAL TRANSPORT 1,491,000 1,491,000 1,491,000

A13001 Transport 1,491,000 1,491,000 1,491,000

A131 TOTAL MACHINERY AND 870,000 870,000 910,000


EQUIPMENT

A13101 Machinery and Equipment 870,000 870,000 910,000

A132 TOTAL FURNITURE AND 1,083,000 1,083,000 1,163,000


FIXTURE

A13201 Furniture and Fixture 1,083,000 1,083,000 1,163,000


365

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
011101 PARLIAMENTARY/LEGISLATIVE AFFAIRS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0111 EXECUTIVE AND LEGISLATIVE ORGANS
011101 PARLIAMENTARY/LEGISLATIVE AFFAIRS

LQ4502 Human Rights & Minoroties Affairs Deptt

A137 TOTAL COMPUTER EQUIPMENT 663,000 663,000 788,000

A13701 Hardware 344,000 344,000 419,000


A13703 I.T. Equipment 319,000 319,000 369,000

_______________________________________________________________________________
Human Rights & Minoroties Affairs Deptt 94,205,000 67,993,000 91,370,000
_______________________________________________________________________________
366

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
011103 PROVINCIAL EXECUTIVE
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0111 EXECUTIVE AND LEGISLATIVE ORGANS
011103 PROVINCIAL EXECUTIVE

LQ4056 Governors House (Charged)

A01 TOTAL EMPLOYEES RELATED EXPENSES. 1,536,000 960,000 1,536,000

A011 TOTAL PAY 1 1 480,000 480,000

A011-1 TOTAL PAY OF OFFICERS 1 1 480,000 480,000

A01101 Total Basic Pay of Officers 1 1 480,000 480,000

S012-M Salary Of Governor (Special) 1 1 480,000 480,000

A012 TOTAL ALLOWANCES 1,056,000 960,000 1,056,000

A012-1 TOTAL REGULAR ALLOWANCES 96,000 96,000

A01204 Sumptuary Allowance 96,000 96,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 960,000 960,000 960,000

A01288 Contract Allowance 960,000 960,000 960,000

A03 TOTAL OPERATING EXPENSES 405,000 400,000 405,000

A038 TOTAL TRAVEL & 405,000 400,000 405,000


TRANSPORTATION

A03810 Tour Expenditure State 400,000 400,000 400,000


Conveyance & M-Cars
A03820 Others 5,000 5,000
003 Equipment and Travelling Expenses 5,000 5,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 1,000

A041 TOTAL PENSION 1,000 1,000

A04114 Superannuation Encashment Of L.P.R 1,000 1,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 12,000,000 12,000,000 12,000,000

A052 TOTAL GRANTS-DOMESTIC 12,000,000 12,000,000 12,000,000

A05270 To Others 12,000,000 12,000,000 12,000,000


367

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
011103 PROVINCIAL EXECUTIVE
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0111 EXECUTIVE AND LEGISLATIVE ORGANS
011103 PROVINCIAL EXECUTIVE

LQ4056 Governors House (Charged)

052 Discretionery Grant by Governor 12,000,000 12,000,000 12,000,000

A13 TOTAL REPAIRS AND MAINTENANCE 426,000 576,000 426,000

A132 TOTAL FURNITURE AND 23,000 23,000 23,000


FIXTURE

A13201 Furniture and Fixture 23,000 23,000 23,000

A138 TOTAL GENERAL 403,000 553,000 403,000

A13801 Maintenance of Gardens 403,000 553,000 403,000

_______________________________________________________________________________
Governors House (Charged) 14,368,000 13,936,000 14,368,000
_______________________________________________________________________________
368

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
011103 PROVINCIAL EXECUTIVE
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0111 EXECUTIVE AND LEGISLATIVE ORGANS
011103 PROVINCIAL EXECUTIVE

LQ4057 Governors Secretariat (Charged)

A01 TOTAL EMPLOYEES RELATED EXPENSES. 66,747,000 66,008,000 71,243,000

A011 TOTAL PAY 146 148 28,564,000 25,917,000 29,461,000

A011-1 TOTAL PAY OF OFFICERS 36 36 14,270,000 12,772,000 14,074,000

A01101 Total Basic Pay of Officers 36 36 13,893,000 12,393,000 13,572,000

S045-M Secretary (BPS-20) 1 1 815,000 702,000

S397-M Special Secretary (BPS-20) 1 1 601,000 601,000

A029-F Additional Secretary (BPS-19) 1 395,000

A029-M Additional Secretary (BPS-19) 1 583,000

D078-F Deputy Secretary (BPS-18) 1 1 412,000 416,000

D078-M Deputy Secretary (BPS-18) 4 4 2,410,000 1,935,000

S090-M Senior Law Officer (BPS-18) 1 1 400,000 400,000

L047-M Law Officer (BPS-17) 1 1 291,000 291,000

N055-M Network Administrator (BPS-17) 1 1 401,000 401,000

P139-M Private Secretary (BPS-17) 2 2 768,000 835,000

U017-M Under Secretary/Section (BPS-17) 8 8 3,523,000 3,585,000


Officer

P037-M Personal Assistant (BPS-16) 5 5 1,501,000 1,550,000

S114-M Senior Scale Stenographer (BPS-16) 7 7 1,302,000 1,369,000

S282-M Superintendent (BPS-16) 3 3 886,000 1,092,000

A01102 Personal pay 242,000 298,000 397,000


A01103 Special Pay 57,000 50,000 57,000
A01105 Qualification Pay 78,000 31,000 48,000

A011-2 TOTAL PAY OF OTHER STAFF 110 112 14,294,000 13,145,000 15,387,000

A01151 Total Basic Pay of Other Staff 110 112 14,243,000 13,083,000 15,324,000

A097-M Assistant (BPS-14) 2 420,000

A336-M Assistant/Deputy (BPS-14) 14 14 2,970,000 3,065,000


Superintendent

C162-M Composer (BPS-14) 2 2 320,000 320,000


369

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
011103 PROVINCIAL EXECUTIVE
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0111 EXECUTIVE AND LEGISLATIVE ORGANS
011103 PROVINCIAL EXECUTIVE

LQ4057 Governors Secretariat (Charged)

S216-M Stenographer (BPS-14) 8 8 934,000 993,000

D020-M Data Entry Operator (BPS-12) 2 2 225,000 225,000

S078-M Senior Clerk (BPS-09) 20 20 3,169,000 3,470,000

J019-F Junior Clerk (BPS-07) 1 1 87,000 91,000

J019-M Junior Clerk (BPS-07) 7 7 745,000 772,000

D089-M Despatch Rider (BPS-05) 5 5 731,000 743,000

D186-M Driver (BPS-05) 13 13 1,287,000 1,403,000

D089-M Despatch Rider (BPS-04) 1 1 175,000 175,000

D186-M Driver (BPS-04) 1 1 175,000 175,000

D003-M Daftri (BPS-03) 3 3 329,000 353,000

Q003-M Qasid (BPS-03) 1 1 120,000 120,000

K011-M Khalasi (BPS-02) 1 1 117,000 119,000

N006-M Naib Qasid (BPS-02) 25 25 2,383,000 2,396,000

S311-F Sanitary Worker (BPS-02) 1 1 99,000 101,000

S311-M Sanitary Worker (BPS-02) 3 3 202,000 208,000

N006-M Naib Qasid (BPS-01) 2 2 175,000 175,000

A01152 Personal pay 50,000 62,000 62,000


A01156 Total Pay of contract staff 1,000 1,000

A012 TOTAL ALLOWANCES 38,183,000 40,091,000 41,782,000

A012-1 TOTAL REGULAR ALLOWANCES 31,281,000 31,594,000 34,636,000

A01201 Senior Post Allowance 15,000 16,000 15,000


A01202 House Rent Allowance 2,748,000 2,473,000 2,711,000
A01203 Conveyance Allowance 4,162,000 4,027,000 4,291,000
A01207 Washing Allowance 23,000 22,000 23,000
A01208 Dress Allowance 6,000 6,000 6,000
A0120D Integrated Allowance 119,000 116,000 119,000
A0120N Spl. allowances @ 20% of basic 2,917,000 2,732,000 3,013,000
pay for Secretariat
A0120X Ad - hoc Allowance - 2010 7,077,000 6,697,000 6,884,000
A01211 Hill Allowance 100,000 100,000
370

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
011103 PROVINCIAL EXECUTIVE
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0111 EXECUTIVE AND LEGISLATIVE ORGANS
011103 PROVINCIAL EXECUTIVE

LQ4057 Governors Secretariat (Charged)

A01217 Medical Allowance 2,454,000 2,448,000 2,687,000


A0121A Adhoc Relief Allowance 2011 2,238,000 2,048,000 2,221,000
A0121M Adhoc Relief Allowance - 2012 5,515,000 5,075,000 5,586,000
A0121N Personal Allowance 125,000 220,000 234,000
A0121T Adhoc Relief Allowance 2013 2,914,000 2,554,000 3,235,000
A0121Z Adhoc Relief Allowance - 2014 2,450,000 3,019,000
A01224 Entertainment Allowance 25,000 15,000 19,000
A01228 Orderly Allowance 84,000 84,000 84,000
A01236 Deputation Allowance 124,000
A01239 Special Allowance 85,000 140,000
001 Special Allowance 85,000 140,000
A01259 Fuel Allowance 43,000 43,000 43,000
A01265 Cash Handling Allowance 1,000
A01270 Others 506,000 428,000 346,000
013 Fuel and Electricity Subsidy 321,000 329,000
037 30% Social Security Benefit in lieu of Pension to the Contract Employees 185,000 428,000 17,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 6,902,000 8,497,000 7,146,000

A01271 Overtime Allowance 570,000 540,000 570,000


A01272 Night duty allowance 1,000
A01273 Honoraria 2,114,000 4,216,000 2,300,000
000 Honoraria 2,114,000 4,216,000
A01274 Medical Charges 300,000 50,000 300,000
A01278 Leave Salary 100,000 100,000
A01281 Danger money allowance 1,000
A01290 Governor's House Allowance 3,816,000 3,691,000 3,876,000

A03 TOTAL OPERATING EXPENSES 19,093,000 12,975,000 18,461,000

A030 TOTAL 100,000 50,000

A03001 High Speed Diesel (HSD) Oil - 100,000 50,000


Operational

A032 TOTAL COMMUNICATIONS 3,080,000 1,625,000 2,400,000

A03201 Postage and Telegraph 250,000 150,000 150,000


A03202 Telephone and Trunk Call 2,500,000 1,460,000 2,000,000
A03203 Telex Teleprinter and Fax 100,000
371

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
011103 PROVINCIAL EXECUTIVE
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0111 EXECUTIVE AND LEGISLATIVE ORGANS
011103 PROVINCIAL EXECUTIVE

LQ4057 Governors Secretariat (Charged)

A03204 Electronic Communication 200,000 200,000


A03205 Courier and Pilot Service 30,000 15,000 50,000

A033 TOTAL UTILITIES 3,360,000 3,015,000 3,450,000

A03301 Gas 300,000 270,000 350,000


A03302 Water 50,000 60,000 100,000
A03303 Electricity 3,000,000 2,685,000 3,000,000
001 Electricity 3,000,000 2,685,000 3,000,000
A03304 Hot and Cold Weather Charges 10,000

A034 TOTAL OCCUPANCY COSTS 51,000 40,000 61,000

A03407 Rates and Taxes 50,000 40,000 60,000


A03408 Rent of Machine & Equipment 1,000 1,000

A036 TOTAL MOTOR VEHICLES 2,000 20,000 50,000

A03602 Insurance 1,000


A03603 Registration 1,000 20,000 50,000

A038 TOTAL TRAVEL & 6,000,000 3,270,000 5,300,000


TRANSPORTATION

A03805 Travelling Allowance 500,000 300,000 300,000


001 Travelling Allowance 300,000
A03807 P.O.L Charges 5,500,000 2,970,000 5,000,000

A039 TOTAL GENERAL 6,500,000 5,005,000 7,150,000

A03901 Stationery 1,200,000 900,000 1,400,000


A03902 Printing and Publication 600,000 320,000 700,000
001 Printing and Publications 600,000 320,000 700,000
A03905 Newspapers Periodicals and Books 250,000 210,000 250,000
001 News Papers, Periodicals & Books 250,000 210,000 250,000
A03906 Uniforms and Protective Clothing 250,000 250,000 500,000
A03907 Advertising & Publicity 200,000 15,000 200,000
001 Advertising & Publicity 200,000 15,000 200,000
A03942 Cost of Other Stores 500,000 310,000 500,000
001 Cost of Other Stores 500,000 310,000 500,000
372

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
011103 PROVINCIAL EXECUTIVE
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0111 EXECUTIVE AND LEGISLATIVE ORGANS
011103 PROVINCIAL EXECUTIVE

LQ4057 Governors Secretariat (Charged)

A03955 Computer Stationary 3,000,000 2,500,000 3,000,000


A03970 Others 500,000 500,000 600,000
001 Others 500,000 500,000 600,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 623,000 600,000

A041 TOTAL PENSION 1,000 623,000 600,000

A04114 Superannuation Encashment Of L.P.R 1,000 623,000 600,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 2,000,000 1,800,000

A052 TOTAL GRANTS-DOMESTIC 2,000,000 1,800,000

A05216 Fin. Assis. to the families of 2,000,000 1,800,000


G. Serv. who expire
001 Fin. Assis. to the families of the persons who expires during service. 2,000,000 1,800,000

A06 TOTAL TRANSFERS 200,000 200,000 250,000

A063 TOTAL ENTERTAINMENT & 200,000 200,000 250,000


GIFTS

A06301 Entertainments & Gifts 200,000 200,000 250,000


001 Entertainment & Gifts 200,000 200,000 250,000

A09 TOTAL PHYSICAL ASSETS 4,539,000 2,886,000 2,565,000

A091 TOTAL PURCHASE OF 1,000


BUILDING

A09170 Others 1,000

A092 TOTAL COMPUTER EQUIPMENT 2,251,000 1,700,000 165,000

A09201 Hardware 250,000 100,000 100,000


A09202 Software 1,000 50,000
A09203 I.T. Equipment 2,000,000 1,600,000 15,000
373

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
011103 PROVINCIAL EXECUTIVE
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0111 EXECUTIVE AND LEGISLATIVE ORGANS
011103 PROVINCIAL EXECUTIVE

LQ4057 Governors Secretariat (Charged)

A095 TOTAL PURCHASE OF 1,500,000 400,000 2,000,000


TRANSPORT

A09501 Transport 1,500,000 400,000 2,000,000


001 Transport 1,500,000 400,000 2,000,000

A096 TOTAL PURCHASE OF PLANT & 786,000 786,000 200,000


MACHINERY

A09601 Plant and Machinery 786,000 786,000 200,000

A097 TOTAL PURCHASE FURNITURE 1,000 200,000


& FIXTURE

A09701 Purchase of Furniture and Fixture 1,000 200,000

A13 TOTAL REPAIRS AND MAINTENANCE 1,903,000 1,670,000 1,760,000

A130 TOTAL TRANSPORT 1,000,000 1,300,000 1,300,000

A13001 Transport 1,000,000 1,300,000 1,300,000

A131 TOTAL MACHINERY AND 300,000 100,000 200,000


EQUIPMENT

A13101 Machinery and Equipment 300,000 100,000 200,000

A132 TOTAL FURNITURE AND 100,000 50,000 100,000


FIXTURE

A13201 Furniture and Fixture 100,000 50,000 100,000

A137 TOTAL COMPUTER EQUIPMENT 500,000 220,000 150,000

A13701 Hardware 200,000 200,000 100,000


A13703 I.T. Equipment 300,000 20,000 50,000

A139 TOTAL TELECOMMUNICATION 3,000 10,000


WORKS
374

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
011103 PROVINCIAL EXECUTIVE
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0111 EXECUTIVE AND LEGISLATIVE ORGANS
011103 PROVINCIAL EXECUTIVE

LQ4057 Governors Secretariat (Charged)

A13904 R & M of Lines and Wires 1,000


(Telephone)
A13905 R & M of Lines and Wires (Radio) 1,000 10,000
A13907 R & M of Apparatus and Plants 1,000
(Telephone)

_______________________________________________________________________________
Governors Secretariat (Charged) 94,483,000 84,362,000 96,679,000
_______________________________________________________________________________
375

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
011103 PROVINCIAL EXECUTIVE
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0111 EXECUTIVE AND LEGISLATIVE ORGANS
011103 PROVINCIAL EXECUTIVE

LQ4058 CM's Office (Including Expenditure on


Hospitality / Security of Incoming
Foreign Delegations)

A01 TOTAL EMPLOYEES RELATED EXPENSES. 143,424,000 296,646,000 260,039,000

A011 TOTAL PAY 631 655 68,634,000 119,634,000 90,174,000

A011-1 TOTAL PAY OF OFFICERS 123 140 30,075,000 49,075,000 45,093,000

A01101 Total Basic Pay of Officers 123 140 30,057,000 49,057,000 45,092,000

C196-M Coordinator (Special) 2 4 480,000 2,820,000

C301-M Chief Photographer (Special) 1 1 600,000 600,000

C456-M Coordinator for Security (Special) 1 2,600,000

D709-M Director (Complaints) (Special) 1 960,000

S061-M Security Officer (Special) 2 3 700,000 4,500,000

C453-M Coordinator on Energy (BPS-20) 1 1 658,000 658,000

S045-M Secretary (BPS-20) 2 2 1,316,000 1,316,000

S689-M Secretary to C.M. (BPS-20) 1 1 701,000 645,000

A029-M Additional Secretary (BPS-19) 7 7 3,060,000 2,824,000

A728-M Additional Secretary (BPS-19) 1 828,000


(I.T.)

C303-M Chief Comptroller (BPS-19) 1 1 669,000 708,000

C166-M Comptroller (BPS-18) 2 2 633,000 507,000

C397-M Chief Coordinator of (BPS-18) 1 1 170,000 1,170,000


Security

D078-M Deputy Secretary (BPS-18) 12 15 3,501,000 4,745,000

N055-M Network Administrator (BPS-18) 1 1 240,000 240,000

P173-M Protocol Officer (BPS-18) 1 1 240,000 240,000

P184-M Public Relation Officer (BPS-18) 1 1 496,000 538,000

P252-M Personal Staff Officer (BPS-18) 3 3 1,380,000 1,380,000

S097-M Senior Medical Officer (BPS-18) 1 1 240,000 240,000

A146-M Assistant Director (BPS-17) 1 1 285,000 314,000

A583-M Assistant Staff Officer (BPS-17) 1 1 300,000 300,000


376

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
011103 PROVINCIAL EXECUTIVE
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0111 EXECUTIVE AND LEGISLATIVE ORGANS
011103 PROVINCIAL EXECUTIVE

LQ4058 CM's Office (Including Expenditure on


Hospitality / Security of Incoming
Foreign Delegations)

D320-M Deputy Protocol Officer (BPS-17) 1 1 367,000 367,000

D514-M Deputy Comptroller (BPS-17) 2 2 384,000 384,000

G070-M Garrage Superintendent (BPS-17) 1 1 192,000 192,000

P139-M Private Secretary (BPS-17) 4 4 1,056,000 1,109,000

P157-M Programme Training (BPS-17) 1 746,000


Officer

P158-M Programmer (BPS-17) 1 1 192,000 192,000

S053-M Section Officer (BPS-17) 26 28 4,985,000 7,205,000

S282-M Superintendent (BPS-17) 4 836,000

S491-M System Engineer (BPS-17) 4 4 768,000 768,000

A136-M Assistant Comptroller (BPS-16) 5 6 600,000 720,000

A398-M Assistant Protocol (BPS-16) 3 3 360,000 360,000


Officer

A559-M Additional Garrage (BPS-16) 1 1 77,000 77,000


Officer

P037-M Personal Assistant (BPS-16) 18 18 2,479,000 2,480,000

P139-M Private Secretary (BPS-16) 1 1 120,000 120,000

S114-M Senior Scale Stenographer (BPS-16) 9 10 1,044,000 1,305,000

S282-M Superintendent (BPS-16) 5 6 936,000 926,000

A01103 Special Pay 18,000 18,000 1,000

A011-2 TOTAL PAY OF OTHER STAFF 508 515 38,559,000 70,559,000 45,081,000

A01151 Total Basic Pay of Other Staff 508 515 38,559,000 70,559,000 45,081,000

B119-M Bakery Sous Chef (BPS-15) 1 1 102,000 102,000

C162-M Composer (BPS-15) 8 8 816,000 816,000

C316-M Chef (BPS-15) 1 1 102,000 102,000

V028-M Video Conferencing (BPS-15) 1 1 102,000 102,000


Facilitator

A097-M Assistant (BPS-14) 34 34 1,264,000 3,264,000


377

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
011103 PROVINCIAL EXECUTIVE
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0111 EXECUTIVE AND LEGISLATIVE ORGANS
011103 PROVINCIAL EXECUTIVE

LQ4058 CM's Office (Including Expenditure on


Hospitality / Security of Incoming
Foreign Delegations)

A336-M Assistant/Deputy (BPS-14) 9 8 1,467,000 1,468,000


Superintendent

H027-M Head Cook (BPS-14) 1 1 121,000 244,000

S216-M Stenographer (BPS-14) 28 30 2,757,000 2,957,000

C173-M Computer Operator (BPS-12) 4 4 336,000 336,000

C319-M Computer Hardware (BPS-12) 3 3 252,000 252,000


Technician

D020-M Data Entry Operator (BPS-12) 7 7 609,000 609,000

K015-M Khateeb (BPS-12) 1 1 84,000 84,000

P295-M Protocol Assistant (BPS-12) 3 3 306,000 306,000

S440-M Sound System Assistant (BPS-12) 2 2 168,000 168,000

T040-M Telex Operator (BPS-12) 1 1 84,000 84,000

T167-M Telephone cum Computer (BPS-12) 5 5 420,000 420,000


Operator

C173-M Computer Operator (BPS-11) 1 1 79,000 79,000

C230-M Care Taker (BPS-11) 1 1 79,000 79,000

H128-M Hair Cutter (BPS-10) 1 1 77,000 77,000

S226-M Steward (BPS-10) 13 13 1,287,000 1,288,000

A560-M Assistant Garrage Officer (BPS-09) 1 1 167,000 168,000

B120-M Bakery Cook (BPS-09) 1 1 74,000 74,000

C318-M Crockery Cultery Linen (BPS-09) 1 1 74,000 74,000


Supervisor

H027-M Head Cook (BPS-09) 2 2 149,000 149,000

H031-M Head Driver (BPS-09) 2 2 148,000 148,000

I006-M Imam-Cum-Khatib (BPS-09) 1 1 140,000 140,000

S078-M Senior Clerk (BPS-09) 37 54 1,753,000 5,292,000

A561-M Assistant Steward (BPS-07) 10 10 696,000 696,000

J019-M Junior Clerk (BPS-07) 36 21 3,862,000 1,423,000

P131-M Pressman (BPS-07) 1 1 70,000 70,000


378

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
011103 PROVINCIAL EXECUTIVE
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0111 EXECUTIVE AND LEGISLATIVE ORGANS
011103 PROVINCIAL EXECUTIVE

LQ4058 CM's Office (Including Expenditure on


Hospitality / Security of Incoming
Foreign Delegations)

S250-M Store Keeper (BPS-07) 2 2 139,000 139,000

T036-M Telephone Operator (BPS-07) 8 8 991,000 1,843,000

C193-M Cook (BPS-06) 1 1 67,000 67,000

D137-M Dispenser (BPS-06) 1 1 67,000 67,000

A060-M Air-conditioning Mechanic (BPS-05) 3 3 194,000 194,000

A320-M Auto Electrician (BPS-05) 1 1 65,000 65,000

B015-M Bearer (BPS-05) 11 11 765,000 766,000

C378-M Cook All Rounder (BPS-05) 5 5 324,000 324,000

D093-M Dhobi (BPS-05) 1 1 65,000 65,000

F063-M Flower Mali (BPS-05) 1 1 65,000 65,000

G041-M Generator Operator (BPS-05) 2 2 130,000 130,000

H162-M House Man (BPS-05) 4 4 259,000 259,000

J069-M Janitorial Mahcine (BPS-05) 2 2 130,000 130,000


Operator

K021-M Kitchen Cleaner (BPS-05) 5 5 324,000 324,000

P131-M Pressman (BPS-05) 1 1 65,000 65,000

T143-M Tandorchi (BPS-05) 2 2 130,000 130,000

W001-M Waiter (BPS-05) 18 18 1,537,000 1,538,000

W108-M Washer Man (BPS-05) 2 2 130,000 130,000

D089-M Despatch Rider (BPS-04) 15 15 1,152,000 1,152,000

D186-M Driver (BPS-04) 63 65 6,298,000 6,398,000

F110-M Florist (BPS-04) 1 1 62,000 62,000

M147-M Moazzan (BPS-04) 1 1 80,000 80,000

P112-M Porch Orderly (BPS-04) 3 3 187,000 187,000

C027-M Carpenter (BPS-03) 2 2 121,000 121,000

E034-M Electrician (BPS-03) 3 3 182,000 182,000

P095-M Plumber (BPS-03) 2 2 121,000 121,000

D003-M Daftri (BPS-02) 6 6 472,000 472,000


379

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
011103 PROVINCIAL EXECUTIVE
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0111 EXECUTIVE AND LEGISLATIVE ORGANS
011103 PROVINCIAL EXECUTIVE

LQ4058 CM's Office (Including Expenditure on


Hospitality / Security of Incoming
Foreign Delegations)

N006-M Naib Qasid (BPS-02) 18 20 58,000 1,143,000

Q003-M Qasid (BPS-02) 2 2 268,000 267,000

B081-M Brass Polisher (BPS-01) 2 2 115,000 115,000

C112-M Chowkidar (BPS-01) 9 9 518,000 518,000

C130-M Cleaner (BPS-01) 5 5 288,000 288,000

C226-M Cycle Sowar (BPS-01) 1 1 94,000 95,000

D305-M Dish Washer (BPS-01) 3 3 173,000 175,000

F087-M Frash (BPS-01) 3 3 192,000 192,000

G046-M Gift Packer (BPS-01) 2 2 115,000 115,000

K011-M Khalasi (BPS-01) 2 2 115,000 115,000

M019-M Mali (BPS-01) 4 4 230,000 230,000

M046-M Masalchi (BPS-01) 9 9 518,000 518,000

N006-M Naib Qasid (BPS-01) 40 40 2,668,000 3,723,000

S311-M Sanitary Worker (BPS-01) 25 25 1,440,000 1,440,000

A012 TOTAL ALLOWANCES 74,790,000 177,012,000 169,865,000

A012-1 TOTAL REGULAR ALLOWANCES 69,060,000 152,732,000 162,455,000

A01201 Senior Post Allowance 61,000 67,000 61,000


A01202 House Rent Allowance 5,953,000 9,353,000 16,838,000
A01203 Conveyance Allowance 5,639,000 16,239,000 11,515,000
A01207 Washing Allowance 83,000 93,000 83,000
A0120D Integrated Allowance 150,000 355,000 216,000
A0120N Spl. allowances @ 20% of basic 6,633,000 10,533,000 14,390,000
pay for Secretariat
A0120X Ad - hoc Allowance - 2010 16,935,000 25,335,000 35,477,000
A01216 Qualification Allowance 60,000 60,000
A01217 Medical Allowance 4,859,000 10,009,000 14,695,000
A0121A Adhoc Relief Allowance 2011 5,582,000 7,902,000 12,916,000
A0121B Health Professional Allowance 150,000 135,000 220,000
A0121M Adhoc Relief Allowance - 2012 6,536,000 20,036,000 14,251,000
A0121T Adhoc Relief Allowance 2013 5,406,000 9,856,000 7,558,000
380

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
011103 PROVINCIAL EXECUTIVE
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0111 EXECUTIVE AND LEGISLATIVE ORGANS
011103 PROVINCIAL EXECUTIVE

LQ4058 CM's Office (Including Expenditure on


Hospitality / Security of Incoming
Foreign Delegations)

A0121Z Adhoc Relief Allowance - 2014 10,000,000 12,035,000


A01224 Entertainment Allowance 89,000 59,000 89,000
A01226 Computer Allowance 207,000 231,000 207,000
A01228 Orderly Allowance 188,000 338,000 188,000
A01234 Training Allowance 10,000
A01236 Deputation Allowance 100,000 85,000 500,000
A01252 Non Practicing Allowance 100,000 100,000
A01270 Others 10,329,000 32,106,000 21,046,000
001 Others 1,300,000
011 C.M.Secretariat Allowance 6,759,000 15,759,000 17,095,000
012 Fuel and Electricity Allowance 500,000 552,000 628,000
013 Fuel and Electricity Subsidy 3,000,000 13,800,000 3,000,000
037 30% Social Security Benefit in lieu of Pension to the Contract Employees 70,000 695,000 323,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 5,730,000 24,280,000 7,410,000

A01271 Overtime Allowance 1,620,000 2,520,000 2,160,000


A01273 Honoraria 50,000 9,000,000 50,000
000 Honoraria 50,000 9,000,000
A01274 Medical Charges 50,000 1,250,000 100,000
A01277 Contingent Paid Staff 4,000,000 11,500,000 5,000,000
A01278 Leave Salary 10,000 10,000 100,000

A03 TOTAL OPERATING EXPENSES 34,760,000 73,967,000 38,236,000

A032 TOTAL COMMUNICATIONS 9,900,000 18,600,000 10,890,000

A03201 Postage and Telegraph 900,000 1,600,000 990,000


A03202 Telephone and Trunk Call 9,000,000 17,000,000 9,900,000

A033 TOTAL UTILITIES 120,000 400,000 132,000

A03301 Gas 10,000 11,000


A03303 Electricity 10,000 11,000
001 Electricity 10,000 11,000
A03304 Hot and Cold Weather Charges 100,000 400,000 110,000
381

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
011103 PROVINCIAL EXECUTIVE
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0111 EXECUTIVE AND LEGISLATIVE ORGANS
011103 PROVINCIAL EXECUTIVE

LQ4058 CM's Office (Including Expenditure on


Hospitality / Security of Incoming
Foreign Delegations)

A034 TOTAL OCCUPANCY COSTS 110,000 150,000 121,000

A03402 Rent for Office Building 10,000 11,000


A03407 Rates and Taxes 100,000 150,000 110,000

A038 TOTAL TRAVEL & 15,460,000 40,400,000 17,006,000


TRANSPORTATION

A03805 Travelling Allowance 1,400,000 6,400,000 1,540,000


001 Travelling Allowance 1,400,000 6,400,000 1,540,000
A03806 Transportation of Goods 50,000 55,000
A03807 P.O.L Charges 14,000,000 34,000,000 15,400,000
A03808 Conveyance Charges 10,000 11,000

A039 TOTAL GENERAL 9,170,000 14,417,000 10,087,000

A03901 Stationery 1,440,000 1,440,000 1,584,000


A03902 Printing and Publication 1,200,000 1,200,000 1,320,000
001 Printing and Publications 1,200,000 1,200,000 1,320,000
A03905 Newspapers Periodicals and Books 600,000 800,000 660,000
001 News Papers, Periodicals & Books 600,000 800,000 660,000
A03906 Uniforms and Protective Clothing 1,200,000 1,600,000 1,320,000
A03907 Advertising & Publicity 10,000 17,000 11,000
001 Advertising & Publicity 10,000 17,000 11,000
A03919 Payments to Others for Service 560,000 2,560,000 616,000
Rendered
001 Payments to Others for Service Rendered 560,000 2,560,000 616,000
A03936 Foreign/Inland Training Course Fee 60,000 66,000
001 Foreign Training 60,000 66,000
A03942 Cost of Other Stores 1,900,000 3,100,000 2,090,000
001 Cost of Other Stores 1,900,000 3,100,000 2,090,000
A03955 Computer Stationary 1,200,000 1,200,000 1,320,000
A03970 Others 1,000,000 2,500,000 1,100,000
001 Others 1,000,000 2,500,000 1,100,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 1,501,000 1,000


382

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
011103 PROVINCIAL EXECUTIVE
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0111 EXECUTIVE AND LEGISLATIVE ORGANS
011103 PROVINCIAL EXECUTIVE

LQ4058 CM's Office (Including Expenditure on


Hospitality / Security of Incoming
Foreign Delegations)

A041 TOTAL PENSION 1,000 1,501,000 1,000

A04114 Superannuation Encashment Of L.P.R 1,000 1,501,000 1,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 50,000 450,000 55,000

A052 TOTAL GRANTS-DOMESTIC 50,000 450,000 55,000

A05216 Fin. Assis. to the families of 50,000 450,000 55,000


G. Serv. who expire
001 Fin. Assis. to the families of the persons who expires during service. 50,000 450,000 55,000

A06 TOTAL TRANSFERS 20,000,000 47,000,000 22,000,000

A063 TOTAL ENTERTAINMENT & 20,000,000 47,000,000 22,000,000


GIFTS

A06301 Entertainments & Gifts 20,000,000 47,000,000 22,000,000


001 Entertainment & Gifts 20,000,000 47,000,000 22,000,000

A13 TOTAL REPAIRS AND MAINTENANCE 21,700,000 30,612,000 23,870,000

A130 TOTAL TRANSPORT 21,000,000 29,212,000 23,100,000

A13001 Transport 21,000,000 29,212,000 23,100,000

A131 TOTAL MACHINERY AND 500,000 900,000 550,000


EQUIPMENT

A13101 Machinery and Equipment 500,000 900,000 550,000

A132 TOTAL FURNITURE AND 200,000 500,000 220,000


FIXTURE

A13201 Furniture and Fixture 200,000 500,000 220,000


383

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
011103 PROVINCIAL EXECUTIVE
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0111 EXECUTIVE AND LEGISLATIVE ORGANS
011103 PROVINCIAL EXECUTIVE

LQ4058 CM's Office (Including Expenditure on


Hospitality / Security of Incoming
Foreign Delegations)

_______________________________________________________________________________
CM's Office (Including Expenditure on 219,935,000 450,176,000 344,201,000
Hospitality / Security of Incoming
Foreign Delegations)
_______________________________________________________________________________
384

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
011103 PROVINCIAL EXECUTIVE
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0111 EXECUTIVE AND LEGISLATIVE ORGANS
011103 PROVINCIAL EXECUTIVE

LQ4059 Ministers

A01 TOTAL EMPLOYEES RELATED EXPENSES. 68,993,000 66,128,000 73,922,000

A011 TOTAL PAY 76 81 28,582,000 24,582,000 30,022,000

A011-1 TOTAL PAY OF OFFICERS 76 81 28,582,000 24,582,000 30,022,000

A01101 Total Basic Pay of Officers 76 81 28,582,000 24,582,000 30,022,000

A039-M Advisor (Special) 5 5 1,800,000 1,800,000

C091-M Chief Minister (Special) 1 1 562,000 562,000

M143-M Minister (Special) 25 25 12,600,000 12,600,000

P018-M Parliamentary (Special) 40 45 11,520,000 12,960,000


Secretary/Special Asstt.

S400-M Special Assistants (Special) 5 5 2,100,000 2,100,000

A012 TOTAL ALLOWANCES 40,411,000 41,546,000 43,900,000

A012-1 TOTAL REGULAR ALLOWANCES 39,411,000 41,046,000 43,500,000

A01202 House Rent Allowance 21,275,000 21,075,000 23,000,000


A01204 Sumptuary Allowance 4,596,000 5,221,000 5,500,000
A01212 Telecommunication allowance 2,940,000 3,215,000 3,300,000
A01245 Indexed house rent allowance 4,200,000 4,610,000 4,600,000
A01249 Utility Allowance to Ministers 6,300,000 6,915,000 7,000,000
A01270 Others 100,000 10,000 100,000
001 Others 100,000 10,000 100,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 1,000,000 500,000 400,000

A01274 Medical Charges 1,000,000 500,000 400,000

A03 TOTAL OPERATING EXPENSES 47,781,000 41,095,000 44,711,000

A032 TOTAL COMMUNICATIONS 20,000,000 15,000,000 15,005,000

A03202 Telephone and Trunk Call 20,000,000 15,000,000 15,000,000


A03205 Courier and Pilot Service 5,000
385

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
011103 PROVINCIAL EXECUTIVE
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0111 EXECUTIVE AND LEGISLATIVE ORGANS
011103 PROVINCIAL EXECUTIVE

LQ4059 Ministers

A033 TOTAL UTILITIES 8,100,000 8,655,000 9,600,000

A03301 Gas 1,200,000 1,200,000 1,200,000


A03303 Electricity 6,500,000 7,000,000 8,000,000
001 Electricity 6,500,000 7,000,000 8,000,000
A03304 Hot and Cold Weather Charges 400,000 455,000 400,000

A034 TOTAL OCCUPANCY COSTS 660,000

A03403 Rent for Residential Building 660,000

A038 TOTAL TRAVEL & 12,900,000 9,364,000 12,900,000


TRANSPORTATION

A03805 Travelling Allowance 12,500,000 9,000,000 12,500,000


001 Travelling Allowance 9,000,000
A03807 P.O.L Charges 400,000 364,000 400,000

A039 TOTAL GENERAL 6,781,000 7,416,000 7,206,000

A03901 Stationery 1,800,000 1,847,000 2,000,000


A03902 Printing and Publication 310,000 375,000 400,000
001 Printing and Publications 310,000 375,000 400,000
A03905 Newspapers Periodicals and Books 1,100,000 1,576,000 1,400,000
001 News Papers, Periodicals & Books 1,100,000 1,576,000 1,400,000
A03907 Advertising & Publicity 6,000 4,000 6,000
001 Advertising & Publicity 6,000 4,000 6,000
A03942 Cost of Other Stores 1,210,000 1,224,000 1,200,000
001 Cost of Other Stores 1,210,000 1,224,000 1,200,000
A03955 Computer Stationary 1,200,000 1,165,000 1,000,000
A03970 Others 1,155,000 1,225,000 1,200,000
001 Others 1,155,000 1,225,000 1,200,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 1,000

A041 TOTAL PENSION 1,000 1,000

A04114 Superannuation Encashment Of L.P.R 1,000 1,000


386

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
011103 PROVINCIAL EXECUTIVE
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0111 EXECUTIVE AND LEGISLATIVE ORGANS
011103 PROVINCIAL EXECUTIVE

LQ4059 Ministers

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 37,500,000 65,500,000 37,500,000

A052 TOTAL GRANTS-DOMESTIC 37,500,000 65,500,000 37,500,000

A05216 Fin. Assis. to the families of 500,000


G. Serv. who expire
001 Fin. Assis. to the families of the persons who expires during service. 500,000
A05270 To Others 37,500,000 65,000,000 37,500,000
064 Discretionery Grant by Chief Minister 30,000,000 65,000,000 30,000,000
065 Discretionery Grant by Minister 7,500,000 7,500,000

A06 TOTAL TRANSFERS 154,000 187,000 170,000

A063 TOTAL ENTERTAINMENT & 154,000 187,000 170,000


GIFTS

A06301 Entertainments & Gifts 154,000 187,000 170,000


001 Entertainment & Gifts 154,000 187,000 170,000

A13 TOTAL REPAIRS AND MAINTENANCE 1,375,000 1,450,000 1,495,000

A130 TOTAL TRANSPORT 165,000 146,000 175,000

A13001 Transport 165,000 146,000 175,000

A131 TOTAL MACHINERY AND 860,000 913,000 950,000


EQUIPMENT

A13101 Machinery and Equipment 860,000 913,000 950,000

A132 TOTAL FURNITURE AND 350,000 391,000 370,000


FIXTURE

A13201 Furniture and Fixture 350,000 391,000 370,000

_______________________________________________________________________________
Ministers 155,804,000 174,360,000 157,799,000
_______________________________________________________________________________
387

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
011103 PROVINCIAL EXECUTIVE
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0111 EXECUTIVE AND LEGISLATIVE ORGANS
011103 PROVINCIAL EXECUTIVE

LQ4376 Staff and Household (Charged)

A01 TOTAL EMPLOYEES RELATED EXPENSES. 83,626,000 77,784,000 92,710,000

A011 TOTAL PAY 263 263 34,830,000 31,913,000 35,208,000

A011-1 TOTAL PAY OF OFFICERS 24 23 7,921,000 6,304,000 7,847,000

A01101 Total Basic Pay of Officers 24 23 7,921,000 6,304,000 7,847,000

A056-M Aid-De-Camp (Special) 1 1 401,000 434,000

M129-M Military Secretary (Special) 1 1 618,000 610,000

D078-M Deputy Secretary (BPS-18) 1 1 544,000 612,000

C166-M Comptroller (BPS-17) 2 2 679,000 779,000

E074-M Estate Officer (BPS-17) 1 1 300,000 324,000

L066-M Librarian (BPS-17) 1 1 287,000 487,000

P139-M Private Secretary (BPS-17) 2 2 638,000 677,000

P173-M Protocol Officer (BPS-17) 1 1 429,000 286,000

S201-M Staff Officer (BPS-17) 1 1 291,000 324,000

U017-M Under Secretary/Section (BPS-17) 2 2 843,000 807,000


Officer

A136-M Assistant Comptroller (BPS-16) 3 3 566,000 596,000

A398-M Assistant Protocol (BPS-16) 2 2 538,000 461,000


Officer

A444-M ASSISTANT ESTATE OFFICER (BPS-16) 1 1 163,000 173,000

H027-M Head Cook (BPS-16) 1 1 288,000 307,000

P037-M Personal Assistant (BPS-16) 1 1 415,000 288,000

Q002-M Qari (BPS-16) 1 1 307,000 317,000

S114-M Senior Scale Stenographer (BPS-16) 1 259,000

S282-M Superintendent (BPS-16) 1 1 355,000 365,000

A011-2 TOTAL PAY OF OTHER STAFF 239 240 26,909,000 25,609,000 27,361,000

A01151 Total Basic Pay of Other Staff 239 240 26,909,000 25,609,000 27,361,000
388

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
011103 PROVINCIAL EXECUTIVE
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0111 EXECUTIVE AND LEGISLATIVE ORGANS
011103 PROVINCIAL EXECUTIVE

LQ4376 Staff and Household (Charged)

A336-M Assistant/Deputy (BPS-14) 6 6 1,618,000 1,663,000


Superintendent

S216-M Stenographer (BPS-14) 1 415,000

P313-M Protocol Supervisor (BPS-12) 1 1 129,000 147,000

B028-M Bilard Maker (BPS-11) 1 1 79,000 82,000

C230-M Care Taker (BPS-11) 2 2 363,000 346,000

G014-M Garrage Superintendent (BPS-11) 1 1 248,000 248,000

H103-F House Keeper (BPS-11) 2 2 263,000 225,000

Q002-F Qari (BPS-11) 1 99,000

Q002-M Qari (BPS-11) 1 89,000

T005-M Tailor Master (BPS-11) 1 1 101,000 104,000

T041-M Tennis Marker (BPS-11) 1 1 140,000 148,000

B101-M Butler (BPS-10) 1 1 200,000 205,000

S226-M Steward (BPS-10) 2 2 401,000 420,000

T036-M Telephone Operator (BPS-10) 5 5 533,000 558,000

T038-M Telephone Technician (BPS-10) 1 1 89,000 99,000

A538-M Assistant Garage (BPS-09) 1 1 141,000 145,000


Superintendent

C193-M Cook (BPS-09) 7 7 865,000 902,000

C316-M Chef (BPS-09) 1 1 172,000 177,000

H020-M Head Bearer (BPS-09) 1 1 187,000 190,000

H038-M Head Khidmatgar (BPS-09) 1 1 148,000 152,000

N061-M Naib Imam (BPS-09) 1 1 160,000 165,000

C134-M Clerk (BPS-07) 9 9 1,109,000 1,161,000

H054-M Head Storekeeper (BPS-07) 1 1 194,000 198,000

P295-M Protocol Assistant (BPS-07) 1 1 148,000 152,000

V037-M Valet (BPS-07) 1 1 103,000 106,000

K018-M Khidmatgar (BPS-06) 5 5 482,000 499,000

A194-M Assistant Head Mali (BPS-05) 2 2 295,000 301,000

B010-M Barber (BPS-05) 1 1 163,000 166,000


389

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
011103 PROVINCIAL EXECUTIVE
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0111 EXECUTIVE AND LEGISLATIVE ORGANS
011103 PROVINCIAL EXECUTIVE

LQ4376 Staff and Household (Charged)

B015-M Bearer (BPS-05) 11 11 1,323,000 1,359,000

D089-M Despatch Rider (BPS-05) 1 1 98,000 101,000

D093-M Dhobi (BPS-05) 4 4 450,000 462,000

D186-M Driver (BPS-05) 30 30 3,728,000 3,525,000

H041-M Head Mali (BPS-05) 1 1 160,000 160,000

M005-M Machine Operator (BPS-05) 1 1 110,000 113,000

M147-M Moazzan (BPS-05) 1 1 101,000 103,000

S250-M Store Keeper (BPS-05) 1 1 88,000 91,000

T143-M Tandorchi (BPS-05) 1 1 116,000 120,000

M065-M Mechanic (BPS-04) 1 1 83,000 86,000

D003-M Daftri (BPS-03) 1 1 126,000 130,000

H037-M Head Khalasi (BPS-03) 1 1 146,000 147,000

H051-M Head Sanitary Worker (BPS-03) 1 1 134,000 136,000

A324-F Ayas (BPS-02) 1 1 88,000 90,000

B004-M Bahishti (BPS-02) 4 4 349,000 357,000

B081-M Brass Polisher (BPS-02) 4 4 364,000 372,000

C130-M Cleaner (BPS-02) 4 4 300,000 305,000

C226-M Cycle Sowar (BPS-02) 2 2 211,000 166,000

K011-M Khalasi (BPS-02) 9 9 865,000 883,000

M019-M Mali (BPS-02) 65 65 5,927,000 5,919,000

M046-M Masalchi (BPS-02) 5 5 503,000 513,000

N006-M Naib Qasid (BPS-02) 10 10 1,080,000 991,000

P111-M Pony Driver (BPS-02) 1 1 91,000 93,000

S025-M Sanitary Worker (BPS-02) 22 22 2,048,000 2,066,000

A012 TOTAL ALLOWANCES 48,796,000 45,871,000 57,502,000

A012-1 TOTAL REGULAR ALLOWANCES 41,317,000 36,854,000 46,924,000

A01202 House Rent Allowance 2,375,000 1,890,000 2,489,000


A01203 Conveyance Allowance 5,153,000 2,653,000 5,153,000
390

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
011103 PROVINCIAL EXECUTIVE
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0111 EXECUTIVE AND LEGISLATIVE ORGANS
011103 PROVINCIAL EXECUTIVE

LQ4376 Staff and Household (Charged)

A01208 Dress Allowance 36,000 36,000 36,000


A0120D Integrated Allowance 122,000 112,000 122,000
A0120N Spl. allowances @ 20% of basic 4,064,000 3,374,000 4,064,000
pay for Secretariat
A0120X Ad - hoc Allowance - 2010 10,169,000 7,649,000 10,155,000
A01217 Medical Allowance 3,601,000 3,891,000 4,051,000
A0121A Adhoc Relief Allowance 2011 3,058,000 2,458,000 4,058,000
A0121M Adhoc Relief Allowance - 2012 6,331,000 6,331,000 6,961,000
A0121T Adhoc Relief Allowance 2013 3,298,000 3,198,000 3,598,000
A0121Z Adhoc Relief Allowance - 2014 3,140,000 3,498,000
A01224 Entertainment Allowance 13,000 7,000 12,000
A01228 Orderly Allowance 136,000 54,000 136,000
A01236 Deputation Allowance 200,000 147,000 200,000
A01239 Special Allowance 100,000 106,000 100,000
001 Special Allowance 100,000 106,000 100,000
A01244 Adhoc Relief 650,000 555,000 960,000
A01259 Fuel Allowance 800,000 835,000 800,000
A01260 Ration Allowance 31,000 23,000 31,000
A01266 Disturbance Allowance 20,000 40,000
A01270 Others 1,160,000 395,000 460,000
013 Fuel and Electricity Subsidy 1,160,000 395,000 460,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 7,479,000 9,017,000 10,578,000

A01271 Overtime Allowance 1,021,000 969,000 1,020,000


A01273 Honoraria 100,000 2,661,000 3,000,000
000 Honoraria 100,000 2,661,000
A01274 Medical Charges 50,000 40,000 150,000
A01277 Contingent Paid Staff 500,000 27,000 600,000
A01290 Governor's House Allowance 5,808,000 5,320,000 5,808,000

A03 TOTAL OPERATING EXPENSES 20,482,000 18,286,000 18,751,000

A032 TOTAL COMMUNICATIONS 3,256,000 2,241,000 2,790,000

A03201 Postage and Telegraph 66,000 51,000 90,000


A03202 Telephone and Trunk Call 3,190,000 2,190,000 2,700,000

A033 TOTAL UTILITIES 10,000 4,000 10,000


391

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
011103 PROVINCIAL EXECUTIVE
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0111 EXECUTIVE AND LEGISLATIVE ORGANS
011103 PROVINCIAL EXECUTIVE

LQ4376 Staff and Household (Charged)

A03302 Water 10,000 4,000 10,000

A038 TOTAL TRAVEL & 15,600,000 10,150,000 13,500,000


TRANSPORTATION

A03805 Travelling Allowance 1,100,000 1,100,000 1,500,000


001 Travelling Allowance 1,100,000
A03806 Transportation of Goods 550,000
A03807 P.O.L Charges 14,500,000 8,500,000 12,000,000

A039 TOTAL GENERAL 1,616,000 5,891,000 2,451,000

A03901 Stationery 365,000 415,000 600,000


A03902 Printing and Publication 360,000 360,000 500,000
001 Printing and Publications 360,000 360,000 500,000
A03905 Newspapers Periodicals and Books 420,000 520,000 650,000
001 News Papers, Periodicals & Books 420,000 520,000 650,000
A03915 Payments to Govt. Deptt. for 1,000 4,186,000 1,000
Service Rendered
001 Payments to Govt. Dept. 1,000 4,186,000 1,000
A03942 Cost of Other Stores 55,000 95,000 150,000
001 Cost of Other Stores 55,000 95,000 150,000
A03955 Computer Stationary 330,000 230,000 450,000
A03970 Others 85,000 85,000 100,000
001 Others 85,000 85,000 100,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 936,000 1,000,000

A041 TOTAL PENSION 1,000 936,000 1,000,000

A04114 Superannuation Encashment Of L.P.R 1,000 936,000 1,000,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 500,000 600,000 1,000,000

A052 TOTAL GRANTS-DOMESTIC 500,000 600,000 1,000,000

A05216 Fin. Assis. to the families of 500,000 600,000 1,000,000


G. Serv. who expire
001 Fin. Assis. to the families of the persons who expires during service. 500,000 600,000 1,000,000
392

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
011103 PROVINCIAL EXECUTIVE
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0111 EXECUTIVE AND LEGISLATIVE ORGANS
011103 PROVINCIAL EXECUTIVE

LQ4376 Staff and Household (Charged)

A06 TOTAL TRANSFERS 6,600,000 9,600,000 10,000,000

A063 TOTAL ENTERTAINMENT & 6,600,000 9,600,000 10,000,000


GIFTS

A06301 Entertainments & Gifts 6,600,000 9,600,000 10,000,000


001 Entertainment & Gifts 6,600,000 9,600,000 10,000,000

A09 TOTAL PHYSICAL ASSETS 58,354,000

A095 TOTAL PURCHASE OF 58,354,000


TRANSPORT

A09501 Transport 58,354,000


001 Transport 58,354,000

A13 TOTAL REPAIRS AND MAINTENANCE 3,925,000 6,151,000 7,370,000

A130 TOTAL TRANSPORT 3,630,000 5,941,000 7,000,000

A13001 Transport 3,630,000 5,941,000 7,000,000

A131 TOTAL MACHINERY AND 185,000 100,000 200,000


EQUIPMENT

A13101 Machinery and Equipment 185,000 100,000 200,000

A132 TOTAL FURNITURE AND 110,000 110,000 170,000


FIXTURE

A13201 Furniture and Fixture 110,000 110,000 170,000

_______________________________________________________________________________
Staff and Household (Charged) 115,134,000 171,711,000 130,831,000
_______________________________________________________________________________
393

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
011104 ADMINISTRATIVE INSPECTION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0111 EXECUTIVE AND LEGISLATIVE ORGANS
011104 ADMINISTRATIVE INSPECTION

LQ4060 Chief Ministers Inspection Team

A01 TOTAL EMPLOYEES RELATED EXPENSES. 49,155,000 42,222,000 55,361,000

A011 TOTAL PAY 108 108 23,259,000 18,629,000 24,221,000

A011-1 TOTAL PAY OF OFFICERS 36 37 15,087,000 11,087,000 15,463,000

A01101 Total Basic Pay of Officers 36 37 15,087,000 11,087,000 15,463,000

C055-M Chairman (BPS-21) 1 1 871,000 895,000

S098-M Senior Member (BPS-21) 1 1 787,000 798,000

M109-M Member (BPS-20) 6 6 4,609,000 4,761,000

S045-M Secretary (BPS-18) 1 1 514,000 466,000

S112-M Senior Research Officer (BPS-18) 1 1 556,000 592,000

J038-M Junior Research Officer (BPS-17) 1 1 229,000 215,000

P139-M Private Secretary (BPS-17) 8 8 3,673,000 3,385,000

P156-M Programme Officer (BPS-17) 1 1 200,000 200,000

S053-M Section Officer (BPS-17) 1 1 517,000 546,000

D023-M Data Processing Officer (BPS-16) 1 1 145,000 135,000

P037-M Personal Assistant (BPS-16) 7 7 1,992,000 2,071,000

S114-M Senior Scale Stenographer (BPS-16) 6 6 666,000 1,052,000

S282-M Superintendent (BPS-16) 1 2 328,000 347,000

A011-2 TOTAL PAY OF OTHER STAFF 72 71 8,172,000 7,542,000 8,758,000

A01151 Total Basic Pay of Other Staff 72 71 8,172,000 7,542,000 8,758,000

A336-M Assistant/Deputy (BPS-14) 8 7 1,540,000 1,696,000


Superintendent

S216-M Stenographer (BPS-14) 4 4 440,000 503,000

D222-M Draftsman (BPS-11) 1 1 82,000 82,000

S078-M Senior Clerk (BPS-09) 15 15 1,870,000 1,981,000

L003-M Laboratory Assistant (BPS-05) 1 1 161,000 163,000

D089-M Despatch Rider (BPS-04) 1 1 95,000 101,000


394

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
011104 ADMINISTRATIVE INSPECTION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0111 EXECUTIVE AND LEGISLATIVE ORGANS
011104 ADMINISTRATIVE INSPECTION

LQ4060 Chief Ministers Inspection Team

D186-M Driver (BPS-04) 13 13 1,270,000 1,336,000

D003-M Daftri (BPS-02) 1 1 150,000 151,000

C112-M Chowkidar (BPS-01) 2 2 190,000 201,000

F087-M Frash (BPS-01) 1 1 81,000 115,000

L006-M Laboratory Attendant (BPS-01) 2 2 128,000 128,000

M019-M Mali (BPS-01) 1 1 66,000 72,000

N006-M Naib Qasid (BPS-01) 19 19 1,873,000 1,985,000

S311-M Sanitary Worker (BPS-01) 3 3 226,000 244,000

A012 TOTAL ALLOWANCES 25,896,000 23,593,000 31,140,000

A012-1 TOTAL REGULAR ALLOWANCES 24,841,000 22,903,000 30,089,000

A01201 Senior Post Allowance 110,000 78,000 110,000


A01202 House Rent Allowance 2,322,000 1,922,000 2,322,000
A01203 Conveyance Allowance 1,725,000 2,625,000 2,905,000
A01207 Washing Allowance 32,000 15,000 32,000
A0120D Integrated Allowance 130,000 92,000 130,000
A0120N Spl. allowances @ 20% of basic 2,775,000 1,875,000 2,475,000
pay for Secretariat
A0120X Ad - hoc Allowance - 2010 6,850,000 4,750,000 5,850,000
A01216 Qualification Allowance 1,000 1,000 20,000
A01217 Medical Allowance 2,150,000 1,750,000 2,160,000
A0121A Adhoc Relief Allowance 2011 1,750,000 1,550,000 1,750,000
A0121M Adhoc Relief Allowance - 2012 4,050,000 3,675,000 4,050,000
A0121T Adhoc Relief Allowance 2013 2,150,000 1,850,000 2,163,000
A0121U Special Inspection Team Allowance 2,500,000
A0121Z Adhoc Relief Allowance - 2014 1,875,000 2,330,000
A01224 Entertainment Allowance 60,000 40,000 60,000
A01226 Computer Allowance 36,000 18,000 36,000
A01228 Orderly Allowance 400,000 480,000 895,000
A01236 Deputation Allowance 1,000
A01239 Special Allowance 100,000 117,000 100,000
001 Special Allowance 100,000 117,000 100,000
A01270 Others 200,000 190,000 200,000
037 30% Social Security Benefit in lieu of Pension to the Contract Employees 200,000 190,000 200,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 1,055,000 690,000 1,051,000


395

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
011104 ADMINISTRATIVE INSPECTION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0111 EXECUTIVE AND LEGISLATIVE ORGANS
011104 ADMINISTRATIVE INSPECTION

LQ4060 Chief Ministers Inspection Team

A01271 Overtime Allowance 525,000 360,000 550,000


A01273 Honoraria 120,000 120,000 150,000
000 Honoraria 120,000 120,000
A01274 Medical Charges 380,000 210,000 350,000
A01278 Leave Salary 30,000 1,000

A03 TOTAL OPERATING EXPENSES 9,268,000 8,919,000 9,060,000

A032 TOTAL COMMUNICATIONS 1,070,000 1,268,000 1,172,000

A03201 Postage and Telegraph 20,000 18,000 22,000


A03202 Telephone and Trunk Call 1,050,000 1,250,000 1,150,000

A033 TOTAL UTILITIES 1,819,000 1,111,000 1,606,000

A03301 Gas 330,000 135,000 360,000


A03302 Water 38,000 25,000 41,000
A03303 Electricity 1,448,000 948,000 1,200,000
001 Electricity 1,448,000 948,000 1,200,000
A03304 Hot and Cold Weather Charges 3,000 3,000 5,000

A034 TOTAL OCCUPANCY COSTS 66,000 71,000 75,000

A03407 Rates and Taxes 66,000 71,000 75,000

A038 TOTAL TRAVEL & 4,995,000 5,084,000 4,900,000


TRANSPORTATION

A03805 Travelling Allowance 495,000 439,000 400,000


001 Travelling Allowance 439,000
A03807 P.O.L Charges 4,500,000 4,645,000 4,500,000

A039 TOTAL GENERAL 1,318,000 1,385,000 1,307,000

A03901 Stationery 275,000 244,000 300,000


A03902 Printing and Publication 66,000 74,000 75,000
001 Printing and Publications 66,000 74,000 75,000
A03905 Newspapers Periodicals and Books 165,000 111,000 165,000
001 News Papers, Periodicals & Books 165,000 111,000 165,000
396

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
011104 ADMINISTRATIVE INSPECTION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0111 EXECUTIVE AND LEGISLATIVE ORGANS
011104 ADMINISTRATIVE INSPECTION

LQ4060 Chief Ministers Inspection Team

A03906 Uniforms and Protective Clothing 90,000 80,000 100,000


A03907 Advertising & Publicity 17,000 50,000 17,000
001 Advertising & Publicity 17,000 50,000 17,000
A03942 Cost of Other Stores 110,000 118,000 100,000
001 Cost of Other Stores 110,000 118,000 100,000
A03955 Computer Stationary 265,000 315,000 250,000
A03970 Others 330,000 393,000 300,000
001 Others 330,000 393,000 300,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 3,805,000 50,000

A041 TOTAL PENSION 1,000 3,805,000 50,000

A04114 Superannuation Encashment Of L.P.R 1,000 3,805,000 50,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 10,000 400,000

A052 TOTAL GRANTS-DOMESTIC 10,000 400,000

A05216 Fin. Assis. to the families of 400,000


G. Serv. who expire
A05270 To Others 10,000
001 Others 10,000

A06 TOTAL TRANSFERS 33,000 39,000 35,000

A063 TOTAL ENTERTAINMENT & 33,000 39,000 35,000


GIFTS

A06301 Entertainments & Gifts 33,000 39,000 35,000


001 Entertainment & Gifts 33,000 39,000 35,000

A09 TOTAL PHYSICAL ASSETS 700,000

A095 TOTAL PURCHASE OF 700,000


TRANSPORT

A09501 Transport 700,000


001 Transport 700,000
397

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
011104 ADMINISTRATIVE INSPECTION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0111 EXECUTIVE AND LEGISLATIVE ORGANS
011104 ADMINISTRATIVE INSPECTION

LQ4060 Chief Ministers Inspection Team

A13 TOTAL REPAIRS AND MAINTENANCE 1,815,000 2,010,000 1,750,000

A130 TOTAL TRANSPORT 1,320,000 1,471,000 1,300,000

A13001 Transport 1,320,000 1,471,000 1,300,000

A131 TOTAL MACHINERY AND 330,000 393,000 300,000


EQUIPMENT

A13101 Machinery and Equipment 330,000 393,000 300,000

A132 TOTAL FURNITURE AND 165,000 146,000 150,000


FIXTURE

A13201 Furniture and Fixture 165,000 146,000 150,000

_______________________________________________________________________________
Chief Ministers Inspection Team 60,272,000 57,705,000 66,656,000
_______________________________________________________________________________
398

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
011104 ADMINISTRATIVE INSPECTION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0111 EXECUTIVE AND LEGISLATIVE ORGANS
011104 ADMINISTRATIVE INSPECTION

LQ4061 Provincial Ombudsman

A01 TOTAL EMPLOYEES RELATED EXPENSES. 156,834,000 135,160,000 172,241,000

A011 TOTAL PAY 317 324 75,704,000 63,569,000 76,158,000

A011-1 TOTAL PAY OF OFFICERS 49 49 34,798,000 29,000,000 34,235,000

A01101 Total Basic Pay of Officers 49 49 34,798,000 29,000,000 34,235,000

O062-M Ombudsman (Special) 1 1 5,327,000 6,327,000

A039-M Advisor (BPS-21) 1 1 932,000 901,000

A039-M Advisor (BPS-20) 6 6 4,934,000 4,955,000

C321-M Consultant (BPS-20) 7 8 5,830,000 6,625,000

S045-M Secretary (BPS-20) 1 1 791,000 841,000

C321-M Consultant (BPS-19) 9 8 6,452,000 4,517,000

C176-M Computer Programmer (BPS-18) 1 1 591,000 609,000

S090-M Senior Law Officer (BPS-18) 1 1 746,000 609,000

A012-M Accounts Officer (BPS-17) 1 1 473,000 487,000

A028-M Additional Registrar (BPS-17) 3 3 1,411,000 1,362,000

L047-M Law Officer (BPS-17) 1 1 520,000 487,000

P139-M Private Secretary (BPS-17) 2 2 830,000 869,000

P173-M Protocol Officer (BPS-17) 1 1 520,000 415,000

P184-M Public Relation Officer (BPS-17) 1 1 444,000 487,000

R036-M Registrar (BPS-17) 1 1 444,000 386,000

R059-M Research Officer (BPS-17) 2 2 1,150,000 830,000

P037-M Personal Assistant (BPS-16) 8 8 2,762,000 2,802,000

S282-M Superintendent (BPS-16) 2 2 641,000 726,000

A011-2 TOTAL PAY OF OTHER STAFF 268 275 40,906,000 34,569,000 41,923,000

A01151 Total Basic Pay of Other Staff 268 275 40,906,000 34,569,000 41,923,000

A336-F Assistant/Deputy (BPS-14) 1 2 176,000 400,000


Superintendent
399

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
011104 ADMINISTRATIVE INSPECTION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0111 EXECUTIVE AND LEGISLATIVE ORGANS
011104 ADMINISTRATIVE INSPECTION

LQ4061 Provincial Ombudsman

A336-M Assistant/Deputy (BPS-14) 43 42 10,205,000 10,499,000


Superintendent

C162-M Composer (BPS-14) 2 2 650,000 565,000

S216-F Stenographer (BPS-14) 1 1 168,000 200,000

S216-M Stenographer (BPS-14) 36 36 7,801,000 7,510,000

L068-M Library Assistant (BPS-11) 1 1 276,000 220,000

C134-M Clerk (BPS-07) 30 2,794,000

J019-M Junior Clerk (BPS-07) 17 47 3,580,000 6,858,000

T036-M Telephone Operator (BPS-07) 1 1 300,000 187,000

C193-M Cook (BPS-05) 1 158,000

D089-M Despatch Rider (BPS-05) 2 360,000

D186-M Driver (BPS-05) 16 16 2,220,000 2,650,000

S292-M Supervisor (BPS-05) 1 158,000

D089-M Despatch Rider (BPS-04) 6 8 682,000 1,226,000

D186-M Driver (BPS-04) 23 23 3,130,000 2,798,000

A139-M Assistant Cook (BPS-03) 1 132,000

D003-M Daftri (BPS-03) 2 2 229,000 152,000

M005-M Machine Operator (BPS-03) 2 1 306,000 156,000

C112-M Chowkidar (BPS-02) 1 150,000

F087-M Frash (BPS-02) 1 150,000

M005-M Machine Operator (BPS-02) 1 72,000

M019-M Mali (BPS-02) 3 410,000

N006-M Naib Qasid (BPS-02) 8 1 878,000 100,000

Q003-M Qasid (BPS-02) 1 1 86,000 86,000

S311-M Sanitary Worker (BPS-02) 5 2 595,000 272,000

C112-M Chowkidar (BPS-01) 8 9 854,000 814,000

D305-M Dish Washer (BPS-01) 1 112,000

F087-M Frash (BPS-01) 1 72,000

K020-M Kitchen Attendant (BPS-01) 1 112,000


400

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
011104 ADMINISTRATIVE INSPECTION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0111 EXECUTIVE AND LEGISLATIVE ORGANS
011104 ADMINISTRATIVE INSPECTION

LQ4061 Provincial Ombudsman

M019-M Mali (BPS-01) 1 4 76,000 343,000

N006-M Naib Qasid (BPS-01) 44 51 3,907,000 4,212,000

S059-M Security Guard (BPS-01) 9 9 558,000 1,008,000

S137-M Service Boy (BPS-01) 1 112,000

S311-M Sanitary Worker (BPS-01) 4 7 365,000 627,000

W001-M Waiter (BPS-01) 1 112,000

A012 TOTAL ALLOWANCES 81,130,000 71,591,000 96,083,000

A012-1 TOTAL REGULAR ALLOWANCES 78,420,000 69,919,000 93,283,000

A01201 Senior Post Allowance 226,000 200,000 215,000


A01202 House Rent Allowance 10,688,000 8,757,000 10,941,000
A01203 Conveyance Allowance 6,817,000 7,796,000 8,208,000
A01207 Washing Allowance 55,000 67,000 50,000
A0120D Integrated Allowance 290,000 1,108,000 330,000
A0120X Ad - hoc Allowance - 2010 20,073,000 10,735,000 21,033,000
A01217 Medical Allowance 5,958,000 5,458,000 7,170,000
A0121A Adhoc Relief Allowance 2011 6,106,000 3,595,000 6,357,000
A0121M Adhoc Relief Allowance - 2012 11,945,000 11,043,000 13,637,000
A0121N Personal Allowance 1,385,000 1,000,000 100,000
A0121T Adhoc Relief Allowance 2013 6,466,000 5,502,000 6,821,000
A0121Z Adhoc Relief Allowance - 2014 5,503,000 8,642,000
A01224 Entertainment Allowance 162,000 166,000 164,000
A01226 Computer Allowance 18,000 18,000 18,000
A01228 Orderly Allowance 652,000 904,000 624,000
A01248 Judicial Allowance 336,000 2,260,000 672,000
A01270 Others 7,243,000 5,807,000 8,301,000
001 Others 1,097,000 5,807,000 885,000
025 Special Judicial Allowance to Honorable Judges 1,638,000 2,260,000
037 30% Social Security Benefit in lieu of Pension to the Contract Employees 4,508,000 5,156,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 2,710,000 1,672,000 2,800,000

A01271 Overtime Allowance 1,410,000 1,426,000 1,170,000


A01273 Honoraria 780,000 850,000
000 Honoraria 780,000
A01274 Medical Charges 520,000 246,000 780,000
401

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
011104 ADMINISTRATIVE INSPECTION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0111 EXECUTIVE AND LEGISLATIVE ORGANS
011104 ADMINISTRATIVE INSPECTION

LQ4061 Provincial Ombudsman

A03 TOTAL OPERATING EXPENSES 29,425,000 39,781,000 30,485,000

A032 TOTAL COMMUNICATIONS 4,372,000 4,818,000 5,000,000

A03201 Postage and Telegraph 1,616,000 1,818,000 2,000,000


A03202 Telephone and Trunk Call 2,756,000 3,000,000 3,000,000

A033 TOTAL UTILITIES 7,452,000 6,072,000 6,000,000

A03301 Gas 564,000 800,000 600,000


A03302 Water 222,000 100,000 200,000
A03303 Electricity 6,472,000 5,000,000 5,000,000
001 Electricity 6,472,000 5,000,000 5,000,000
A03304 Hot and Cold Weather Charges 194,000 172,000 200,000

A034 TOTAL OCCUPANCY COSTS 1,954,000 3,936,000 2,225,000

A03402 Rent for Office Building 1,732,000 3,636,000 2,000,000


A03407 Rates and Taxes 222,000 300,000 225,000

A038 TOTAL TRAVEL & 9,480,000 8,686,000 10,850,000


TRANSPORTATION

A03805 Travelling Allowance 715,000 320,000 800,000


001 Travelling Allowance 320,000
A03806 Transportation of Goods 10,000 399,000 50,000
A03807 P.O.L Charges 8,755,000 7,967,000 10,000,000

A039 TOTAL GENERAL 6,167,000 16,269,000 6,410,000

A03901 Stationery 1,331,000 2,350,000 1,500,000


A03902 Printing and Publication 822,000 1,908,000 1,000,000
001 Printing and Publications 822,000 1,908,000 1,000,000
A03905 Newspapers Periodicals and Books 573,000 1,135,000 600,000
001 News Papers, Periodicals & Books 573,000 1,135,000 600,000
A03906 Uniforms and Protective Clothing 308,000 685,000 310,000
A03907 Advertising & Publicity 544,000 483,000 100,000
001 Advertising & Publicity 544,000 483,000 100,000
A03942 Cost of Other Stores 1,012,000 5,886,000 1,200,000
001 Cost of Other Stores 1,012,000 5,886,000 1,200,000
402

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
011104 ADMINISTRATIVE INSPECTION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0111 EXECUTIVE AND LEGISLATIVE ORGANS
011104 ADMINISTRATIVE INSPECTION

LQ4061 Provincial Ombudsman

A03955 Computer Stationary 994,000 1,888,000 1,000,000


A03970 Others 583,000 1,934,000 700,000
001 Others 583,000 1,934,000 700,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 41,000 1,000

A041 TOTAL PENSION 1,000 41,000 1,000

A04114 Superannuation Encashment Of L.P.R 1,000 41,000 1,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 800,000 700,000 800,000

A052 TOTAL GRANTS-DOMESTIC 800,000 700,000 800,000

A05216 Fin. Assis. to the families of 500,000 400,000 500,000


G. Serv. who expire
001 Fin. Assis. to the families of the persons who expires during service. 500,000 400,000 500,000
A05270 To Others 300,000 300,000 300,000
001 Others 300,000
077 Discretionery Grant by Provincial Ombudsman 300,000 300,000

A06 TOTAL TRANSFERS 225,000 475,000 250,000

A063 TOTAL ENTERTAINMENT & 225,000 475,000 250,000


GIFTS

A06301 Entertainments & Gifts 225,000 475,000 250,000


001 Entertainment & Gifts 225,000 475,000 250,000

A09 TOTAL PHYSICAL ASSETS 2,000 11,970,000 2,000

A095 TOTAL PURCHASE OF 4,220,000


TRANSPORT

A09501 Transport 4,220,000


001 Transport 4,220,000

A096 TOTAL PURCHASE OF PLANT & 1,000 4,500,000 1,000


MACHINERY
403

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
011104 ADMINISTRATIVE INSPECTION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0111 EXECUTIVE AND LEGISLATIVE ORGANS
011104 ADMINISTRATIVE INSPECTION

LQ4061 Provincial Ombudsman

A09601 Plant and Machinery 1,000 4,500,000 1,000

A097 TOTAL PURCHASE FURNITURE 1,000 3,250,000 1,000


& FIXTURE

A09701 Purchase of Furniture and Fixture 1,000 3,250,000 1,000

A13 TOTAL REPAIRS AND MAINTENANCE 3,458,000 7,405,000 4,131,000

A130 TOTAL TRANSPORT 1,852,000 4,592,000 2,500,000

A13001 Transport 1,852,000 4,592,000 2,500,000

A131 TOTAL MACHINERY AND 975,000 1,484,000 1,000,000


EQUIPMENT

A13101 Machinery and Equipment 975,000 1,484,000 1,000,000

A132 TOTAL FURNITURE AND 631,000 1,329,000 630,000


FIXTURE

A13201 Furniture and Fixture 631,000 1,329,000 630,000

A133 TOTAL BUILDINGS AND 1,000


STRUCTURE

A13301 Office Buildings 1,000

_______________________________________________________________________________
Provincial Ombudsman 190,745,000 195,532,000 207,910,000
_______________________________________________________________________________
404

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
011104 ADMINISTRATIVE INSPECTION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0111 EXECUTIVE AND LEGISLATIVE ORGANS
011104 ADMINISTRATIVE INSPECTION

LQ5037 Provincial Ombudsperson

A01 TOTAL EMPLOYEES RELATED EXPENSES. 9,408,000 10,350,000 9,969,000

A011 TOTAL PAY 27 27 3,876,000 5,307,000 3,776,000

A011-1 TOTAL PAY OF OFFICERS 7 7 1,584,000 4,607,000 1,584,000

A01101 Total Basic Pay of Officers 7 7 1,584,000 4,607,000 1,584,000

O088-F Ombudsperson (Special) 1 1 500,000 500,000

C321-M Consultant (BPS-19) 1 1 234,000 234,000

S045-M Secretary (BPS-18) 1 1 200,000 200,000

A031-M Administration Officer (BPS-17) 1 1 200,000 200,000

P139-M Private Secretary (BPS-17) 1 1 200,000 200,000

P037-M Personal Assistant (BPS-16) 2 2 250,000 250,000

A011-2 TOTAL PAY OF OTHER STAFF 20 20 2,292,000 700,000 2,192,000

A01151 Total Basic Pay of Other Staff 20 20 2,292,000 700,000 2,192,000

A097-M Assistant (BPS-14) 3 3 600,000 600,000

S216-M Stenographer (BPS-14) 2 2 400,000 300,000

J019-M Junior Clerk (BPS-07) 2 2 300,000 300,000

D089-M Despatch Rider (BPS-04) 1 1 110,000 110,000

D186-M Driver (BPS-04) 3 3 213,000 213,000

C112-M Chowkidar (BPS-01) 1 1 80,000 80,000

N006-M Naib Qasid (BPS-01) 6 6 449,000 449,000

S325-M Sweeper/Sanitary Worker (BPS-01) 2 2 140,000 140,000

A012 TOTAL ALLOWANCES 5,532,000 5,043,000 6,193,000

A012-1 TOTAL REGULAR ALLOWANCES 5,490,000 4,358,000 6,151,000

A01201 Senior Post Allowance 60,000 60,000


A01202 House Rent Allowance 1,335,000 1,700,000 1,335,000
A01203 Conveyance Allowance 1,368,000 330,000 1,368,000
A01207 Washing Allowance 18,000 5,000 18,000
405

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
011104 ADMINISTRATIVE INSPECTION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0111 EXECUTIVE AND LEGISLATIVE ORGANS
011104 ADMINISTRATIVE INSPECTION

LQ5037 Provincial Ombudsperson

A0120D Integrated Allowance 168,000 10,000 168,000


A0120N Spl. allowances @ 20% of basic 276,000 120,000 276,000
pay for Secretariat
A0120P Adhoc Relief 2009 35,000
A0120X Ad - hoc Allowance - 2010 1,110,000 570,000 1,110,000
A01217 Medical Allowance 366,000 220,000 366,000
A0121A Adhoc Relief Allowance 2011 145,000 175,000 145,000
A0121M Adhoc Relief Allowance - 2012 348,000 430,000 348,000
A0121T Adhoc Relief Allowance 2013 29,000 215,000 185,000
A0121Z Adhoc Relief Allowance - 2014 215,000 370,000
A01224 Entertainment Allowance 60,000 60,000
A01228 Orderly Allowance 60,000 60,000
A01241 Utility allowance for electricity 84,000 158,000 184,000
A01270 Others 63,000 210,000 63,000
037 30% Social Security Benefit in lieu of Pension to the Contract Employees 63,000 210,000 63,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 42,000 685,000 42,000

A01271 Overtime Allowance 15,000 60,000 15,000


A01273 Honoraria 1,000 100,000 1,000
000 Honoraria 1,000 100,000
A01274 Medical Charges 25,000 25,000 25,000
A01277 Contingent Paid Staff 1,000 500,000 1,000

A03 TOTAL OPERATING EXPENSES 2,509,000 6,771,000 2,509,000

A032 TOTAL COMMUNICATIONS 122,000 255,000 122,000

A03201 Postage and Telegraph 10,000 31,000 10,000


A03202 Telephone and Trunk Call 100,000 200,000 100,000
A03204 Electronic Communication 6,000 19,000 6,000
A03205 Courier and Pilot Service 6,000 5,000 6,000

A033 TOTAL UTILITIES 447,000 447,000 447,000

A03301 Gas 40,000 40,000 40,000


A03302 Water 7,000 7,000 7,000
A03303 Electricity 400,000 400,000 400,000
001 Electricity 400,000 400,000 400,000
406

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
011104 ADMINISTRATIVE INSPECTION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0111 EXECUTIVE AND LEGISLATIVE ORGANS
011104 ADMINISTRATIVE INSPECTION

LQ5037 Provincial Ombudsperson

A034 TOTAL OCCUPANCY COSTS 1,225,000 3,971,000 1,225,000

A03402 Rent for Office Building 1,200,000 3,921,000 1,200,000


A03407 Rates and Taxes 25,000 50,000 25,000

A038 TOTAL TRAVEL & 265,000 1,179,000 265,000


TRANSPORTATION

A03805 Travelling Allowance 50,000 384,000 50,000


001 Travelling Allowance 384,000
A03806 Transportation of Goods 15,000 13,000 15,000
A03807 P.O.L Charges 200,000 782,000 200,000

A039 TOTAL GENERAL 450,000 919,000 450,000

A03901 Stationery 80,000 141,000 80,000


A03902 Printing and Publication 75,000 127,000 75,000
001 Printing and Publications 75,000 127,000 75,000
A03903 Conference/Seminars/Workshops/ 30,000 57,000 30,000
Symposia
A03905 Newspapers Periodicals and Books 20,000 28,000 20,000
001 News Papers, Periodicals & Books 20,000 28,000 20,000
A03906 Uniforms and Protective Clothing 10,000 9,000 10,000
A03907 Advertising & Publicity 60,000 103,000 60,000
001 Advertising & Publicity 60,000 103,000 60,000
A03917 Law Charges 40,000 65,000 40,000
A03918 Exhibitions, Fairs & Other 40,000 35,000 40,000
National Celebrations
A03942 Cost of Other Stores 15,000 113,000 15,000
001 Cost of Other Stores 15,000 113,000 15,000
A03955 Computer Stationary 30,000 97,000 30,000
A03970 Others 50,000 144,000 50,000
001 Others 50,000 144,000 50,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 1,000

A041 TOTAL PENSION 1,000 1,000

A04114 Superannuation Encashment Of L.P.R 1,000 1,000


407

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
011104 ADMINISTRATIVE INSPECTION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0111 EXECUTIVE AND LEGISLATIVE ORGANS
011104 ADMINISTRATIVE INSPECTION

LQ5037 Provincial Ombudsperson

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 400,000

A052 TOTAL GRANTS-DOMESTIC 400,000

A05216 Fin. Assis. to the families of 400,000


G. Serv. who expire
001 Fin. Assis. to the families of the persons who expires during service. 400,000

A06 TOTAL TRANSFERS 20,000 80,000 20,000

A063 TOTAL ENTERTAINMENT & 20,000 80,000 20,000


GIFTS

A06301 Entertainments & Gifts 20,000 80,000 20,000


001 Entertainment & Gifts 20,000 80,000 20,000

A09 TOTAL PHYSICAL ASSETS 100,000

A097 TOTAL PURCHASE FURNITURE 100,000


& FIXTURE

A09701 Purchase of Furniture and Fixture 100,000

A13 TOTAL REPAIRS AND MAINTENANCE 160,000 281,000 160,000

A130 TOTAL TRANSPORT 60,000 133,000 60,000

A13001 Transport 60,000 133,000 60,000

A131 TOTAL MACHINERY AND 50,000 84,000 50,000


EQUIPMENT

A13101 Machinery and Equipment 50,000 84,000 50,000

A132 TOTAL FURNITURE AND 50,000 64,000 50,000


FIXTURE

A13201 Furniture and Fixture 50,000 64,000 50,000


408

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
011104 ADMINISTRATIVE INSPECTION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0111 EXECUTIVE AND LEGISLATIVE ORGANS
011104 ADMINISTRATIVE INSPECTION

LQ5037 Provincial Ombudsperson

_______________________________________________________________________________
Provincial Ombudsperson 12,098,000 17,583,000 13,058,000
_______________________________________________________________________________
409

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
011105 DISTRICT ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0111 EXECUTIVE AND LEGISLATIVE ORGANS
011105 DISTRICT ADMINISTRATION

LQ4583 District Administration

A01 TOTAL EMPLOYEES RELATED EXPENSES. 680,030,000 480,399,000 735,653,000

A011 TOTAL PAY 2011 2011 312,148,000 220,995,000 327,317,000

A011-1 TOTAL PAY OF OFFICERS 197 197 66,749,000 22,687,000 69,594,000

A01101 Total Basic Pay of Officers 197 197 66,732,000 22,582,000 69,534,000

C402-M Collector of District (BPS-19) 36 36 17,769,000 18,487,000

A601-M Additional Collector of (BPS-18) 2 2 979,000 824,000


District

C176-M Computer Programmer (BPS-17) 1 1 301,000 431,000

G092-M General Assistant (BPS-17) 37 37 12,795,000 14,077,000


(Revenue)

S264-M Sub Registrar (BPS-17) 2 2 875,000 993,000

S444 Special Judicial (BPS-17) 51 51 15,494,000 15,308,000


Magistrate

D023-M Data Processing Officer (BPS-16) 1 1 174,000 160,000

H001-M H.V.C. (BPS-16) 2 2 462,000 506,000

P037-M Personal Assistant (BPS-16) 6 6 1,180,000 1,349,000

S114-M Senior Scale Stenographer (BPS-16) 9 9 2,747,000 2,954,000

S282-M Superintendent (BPS-16) 37 37 10,813,000 11,380,000

T032-M Tehsildar (BPS-16) 13 13 3,143,000 3,065,000

A01102 Personal pay 105,000 50,000


A01103 Special Pay 17,000 10,000

A011-2 TOTAL PAY OF OTHER STAFF 1814 1814 245,399,000 198,308,000 257,723,000

A01151 Total Basic Pay of Other Staff 1814 1814 243,940,000 197,450,000 256,134,000

A097-M Assistant (BPS-15) 2 2 610,000 650,000

H001-M H.V.C. (BPS-15) 31 31 7,852,000 8,675,000

S412-M Senior Data Processor (BPS-15) 14 14 2,084,000 2,203,000

A097-M Assistant (BPS-14) 98 98 20,499,000 22,134,000

H001-M H.V.C. (BPS-14) 3 3 514,000 632,000


410

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
011105 DISTRICT ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0111 EXECUTIVE AND LEGISLATIVE ORGANS
011105 DISTRICT ADMINISTRATION

LQ4583 District Administration

N011-M Naib Tehsildar (BPS-14) 100 100 22,983,000 23,198,000

S216-M Stenographer (BPS-14) 61 61 9,669,000 10,175,000

C173-M Computer Operator (BPS-12) 18 18 2,011,000 2,086,000

S218-M Stenographer-Cum-Computer (BPS-12) 4 4 375,000 401,000


Operator

S078-M Senior Clerk (BPS-09) 139 139 23,873,000 25,231,000

D186-M Driver (BPS-07) 5 5 909,000 930,000

J019-M Junior Clerk (BPS-07) 566 566 77,100,000 78,849,000

D089-M Despatch Rider (BPS-05) 1 1 151,000 151,000

D186-M Driver (BPS-05) 53 53 6,480,000 7,310,000

S250-M Store Keeper (BPS-05) 2 2 386,000 514,000

D003-M Daftri (BPS-04) 1 1 134,000 139,000

D186-M Driver (BPS-04) 27 27 2,946,000 3,314,000

D003-M Daftri (BPS-03) 5 5 558,000 637,000

C112-M Chowkidar (BPS-02) 4 4 436,000 531,000

C256-M Class Iv (BPS-02) 104 104 10,015,000 10,717,000

D003-M Daftri (BPS-02) 13 13 1,204,000 1,348,000

D011-M Dak Runner (BPS-02) 3 3 200,000 325,000

D089-M Despatch Rider (BPS-02) 2 2 160,000 210,000

M019-M Mali (BPS-02) 4 4 399,000 344,000

N006-M Naib Qasid (BPS-02) 337 337 33,458,000 34,586,000

S311-M Sanitary Worker (BPS-02) 2 2 238,000 223,000

S325-M Sweeper/Sanitary Worker (BPS-02) 7 7 977,000 1,094,000

T109-M Turnkeys (BPS-02) 1 1 75,000 100,000

W019-M Water Carrier (BPS-02) 1 1 64,000 68,000

C112-M Chowkidar (BPS-01) 5 5 332,000 318,000

C256-M Class Iv (BPS-01) 65 65 6,061,000 6,628,000

D011-M Dak Runner (BPS-01) 1 1 59,000 63,000

M019-M Mali (BPS-01) 3 3 230,000 234,000


411

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
011105 DISTRICT ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0111 EXECUTIVE AND LEGISLATIVE ORGANS
011105 DISTRICT ADMINISTRATION

LQ4583 District Administration

M047-M Mashki (BPS-01) 3 3 181,000 189,000

N006-M Naib Qasid (BPS-01) 127 127 10,617,000 11,771,000

S311-M Sanitary Worker (BPS-01) 1 1 63,000

W019-M Water Carrier (BPS-01) 1 1 100,000 93,000

A01152 Personal pay 367,000 784,000 989,000


A01153 Special Pay 200,000 2,000 200,000
A01154 Good conduct pay 200,000 200,000
A01155 Qualification Pay 200,000 200,000
A01156 Total Pay of contract staff 492,000 72,000

A012 TOTAL ALLOWANCES 367,882,000 259,404,000 408,336,000

A012-1 TOTAL REGULAR ALLOWANCES 352,152,000 252,852,000 388,698,000

A01201 Senior Post Allowance 13,000 14,000


A01202 House Rent Allowance 33,328,000 20,730,000 33,943,000
A01203 Conveyance Allowance 51,663,000 37,785,000 54,229,000
A01207 Washing Allowance 127,000 29,000 124,000
A0120D Integrated Allowance 2,397,000 1,918,000 2,722,000
A0120Q Fixed Daily Allowance 235,000 84,000 239,000
A0120X Ad - hoc Allowance - 2010 92,288,000 59,322,000 91,248,000
A01216 Qualification Allowance 75,000 60,000
A01217 Medical Allowance 27,667,000 22,658,000 31,824,000
A0121A Adhoc Relief Allowance 2011 28,594,000 18,567,000 28,970,000
A0121K Utility Al to commissioners, 4,115,000 55,000 3,132,000
DCOs and AC
A0121M Adhoc Relief Allowance - 2012 60,097,000 43,913,000 61,409,000
A0121T Adhoc Relief Allowance 2013 33,386,000 22,223,000 32,929,000
A0121Z Adhoc Relief Allowance - 2014 21,089,000 33,739,000
A01224 Entertainment Allowance 221,000 2,000 186,000
A01226 Computer Allowance 178,000 65,000 187,000
A01227 Project Allowance 200,000 200,000
A01238 Charge Allowance 2,163,000 2,168,000
A01239 Special Allowance 565,000 99,000 765,000
001 Special Allowance 565,000 99,000 765,000
A01241 Utility allowance for electricity 66,000 240,000 85,000
A01248 Judicial Allowance 4,284,000 484,000 2,208,000
A01270 Others 10,490,000 3,329,000 8,577,000
412

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
011105 DISTRICT ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0111 EXECUTIVE AND LEGISLATIVE ORGANS
011105 DISTRICT ADMINISTRATION

LQ4583 District Administration

001 Others 1,583,000


037 30% Social Security Benefit in lieu of Pension to the Contract Employees 10,490,000 3,329,000 6,994,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 15,730,000 6,552,000 19,638,000

A01273 Honoraria 7,180,000 3,462,000 8,660,000


000 Honoraria 7,180,000 3,462,000 8,660,000
A01274 Medical Charges 6,675,000 2,790,000 8,378,000
A01277 Contingent Paid Staff 900,000 1,300,000
A01278 Leave Salary 975,000 300,000 1,300,000

A03 TOTAL OPERATING EXPENSES 74,398,000 45,942,000 85,665,000

A032 TOTAL COMMUNICATIONS 7,826,000 2,913,000 7,843,000

A03201 Postage and Telegraph 538,000 460,000 538,000


A03202 Telephone and Trunk Call 7,250,000 2,444,000 7,250,000
A03203 Telex Teleprinter and Fax 5,000 5,000
A03204 Electronic Communication 12,000 9,000 20,000
A03205 Courier and Pilot Service 21,000 30,000

A033 TOTAL UTILITIES 17,871,000 10,251,000 27,068,000

A03301 Gas 530,000 453,000 2,757,000


A03302 Water 122,000 205,000
A03303 Electricity 16,259,000 8,915,000 23,106,000
001 Electricity 16,259,000 8,915,000 23,106,000
A03304 Hot and Cold Weather Charges 960,000 883,000 1,000,000

A034 TOTAL OCCUPANCY COSTS 430,000 23,000 828,000

A03407 Rates and Taxes 430,000 23,000 828,000

A038 TOTAL TRAVEL & 28,432,000 16,851,000 28,437,000


TRANSPORTATION

A03801 Training - domestic 10,000 15,000


001 Training - domestic 10,000 15,000
A03805 Travelling Allowance 8,594,000 5,387,000 8,594,000
001 Travelling Allowance 5,387,000 8,594,000
413

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
011105 DISTRICT ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0111 EXECUTIVE AND LEGISLATIVE ORGANS
011105 DISTRICT ADMINISTRATION

LQ4583 District Administration

A03806 Transportation of Goods 45,000 1,000 45,000


A03807 P.O.L Charges 19,583,000 11,463,000 19,583,000
A03809 CNG Charges (Govt) 200,000 200,000

A039 TOTAL GENERAL 19,839,000 15,904,000 21,489,000

A03901 Stationery 6,015,000 5,150,000 6,620,000


A03902 Printing and Publication 1,677,000 1,677,000 1,845,000
001 Printing and Publications 1,677,000 1,677,000 1,845,000
A03903 Conference/Seminars/Workshops/ 12,000 15,000
Symposia
A03904 Hire of Vehicles 55,000 43,000 60,000
A03905 Newspapers Periodicals and Books 594,000 409,000 600,000
001 News Papers, Periodicals & Books 594,000 409,000 600,000
A03906 Uniforms and Protective Clothing 515,000 450,000 567,000
A03907 Advertising & Publicity 1,324,000 535,000 1,456,000
001 Advertising & Publicity 1,324,000 535,000 1,456,000
A03914 Secret Service Expenditure 5,000 10,000
A03917 Law Charges 1,265,000 711,000 1,392,000
A03918 Exhibitions, Fairs & Other 393,000 352,000 432,000
National Celebrations
A03921 Unforeseen exp.for disaster 3,000 3,000
preparedness & relief
A03923 Security of VIP's 2,000 4,000
A03936 Foreign/Inland Training Course Fee 48,000 5,000 50,000
001 Foreign Training 5,000 50,000
A03940 Unforeseen expenditure 1,212,000 295,000 1,212,000
A03942 Cost of Other Stores 1,670,000 1,635,000 1,670,000
001 Cost of Other Stores 1,670,000 1,635,000 1,670,000
A03955 Computer Stationary 311,000 272,000 342,000
A03970 Others 4,738,000 4,370,000 5,211,000
001 Others 4,738,000 4,370,000 5,211,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 662,000 2,058,000 13,201,000

A041 TOTAL PENSION 662,000 2,058,000 13,201,000

A04101 Pension-Civil 105,000 120,000


A04110 Payment of Pension 241,000 25,000 265,000
Contribution of Ex-Local Fund
414

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
011105 DISTRICT ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0111 EXECUTIVE AND LEGISLATIVE ORGANS
011105 DISTRICT ADMINISTRATION

LQ4583 District Administration

A04114 Superannuation Encashment Of L.P.R 316,000 2,033,000 12,816,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 6,063,000 4,078,000 22,933,000

A052 TOTAL GRANTS-DOMESTIC 6,063,000 4,078,000 22,933,000

A05216 Fin. Assis. to the families of 3,307,000 3,900,000 19,902,000


G. Serv. who expire
001 Fin. Assis. to the families of the persons who expires during service. 3,307,000 3,900,000 19,902,000
A05270 To Others 2,756,000 178,000 3,031,000
001 Others 2,756,000 178,000 3,031,000

A06 TOTAL TRANSFERS 519,000 288,000 480,000

A061 TOTAL SCHOLARSHIP 182,000 110,000 195,000

A06103 Cash Awards 60,000 60,000 70,000


A06104 Bonus 122,000 50,000 125,000

A062 TOTAL TECHNICAL 37,000 40,000


ASSISTANCE

A06201 Foreign Training in Pakistan 37,000 40,000

A063 TOTAL ENTERTAINMENT & 178,000 178,000 195,000


GIFTS

A06301 Entertainments & Gifts 178,000 178,000 195,000


001 Entertainment & Gifts 178,000 178,000 195,000

A064 TOTAL OTHER TRANSFER 122,000 50,000


PAYMENTS

A06402 Contribution/transfer to 122,000 50,000


reserve fund

A13 TOTAL REPAIRS AND MAINTENANCE 11,132,000 6,672,000 12,289,000

A130 TOTAL TRANSPORT 6,083,000 3,575,000 6,691,000


415

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
011105 DISTRICT ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0111 EXECUTIVE AND LEGISLATIVE ORGANS
011105 DISTRICT ADMINISTRATION

LQ4583 District Administration

A13001 Transport 6,083,000 3,575,000 6,691,000

A131 TOTAL MACHINERY AND 2,180,000 1,742,000 2,398,000


EQUIPMENT

A13101 Machinery and Equipment 2,180,000 1,742,000 2,398,000

A132 TOTAL FURNITURE AND 1,425,000 1,270,000 1,567,000


FIXTURE

A13201 Furniture and Fixture 1,425,000 1,270,000 1,567,000

A133 TOTAL BUILDINGS AND 1,212,000 1,333,000


STRUCTURE

A13301 Office Buildings 1,212,000 1,333,000


001 Office Buildings 1,212,000 1,333,000

A137 TOTAL COMPUTER EQUIPMENT 232,000 85,000 300,000

A13701 Hardware 88,000 45,000 100,000


A13702 Software 48,000 100,000
A13703 I.T. Equipment 96,000 40,000 100,000

_______________________________________________________________________________
District Administration 772,804,000 539,437,000 870,221,000
_______________________________________________________________________________
416

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
011105 DISTRICT ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0111 EXECUTIVE AND LEGISLATIVE ORGANS
011105 DISTRICT ADMINISTRATION

LQ4584 Sub Divisional Administration

A01 TOTAL EMPLOYEES RELATED EXPENSES. 1,716,526,000 1,356,615,000 1,974,371,000

A011 TOTAL PAY 6019 6019 798,626,000 619,693,000 817,010,000

A011-1 TOTAL PAY OF OFFICERS 366 366 115,498,000 80,912,000 116,878,000

A01101 Total Basic Pay of Officers 366 366 115,114,000 80,747,000 116,723,000

A135-M Assistant Commissioner (BPS-17) 146 146 51,295,000 50,094,000

S264-M Sub Registrar (BPS-17) 43 43 10,588,000 10,889,000

S444 Special Judicial (BPS-17) 15 15 3,341,000 3,509,000


Magistrate

S612-M Special Judicial (BPS-17) 24 24 5,237,000 5,179,000


Magistrate/Sub-Registrar

S114-M Senior Scale Stenographer (BPS-16) 8 8 2,233,000 2,338,000

T032-M Tehsildar (BPS-16) 130 130 42,420,000 44,714,000

A01102 Personal pay 153,000 165,000 105,000


A01103 Special Pay 84,000 50,000
A01104 Technical pay 42,000
A01105 Qualification Pay 105,000

A011-2 TOTAL PAY OF OTHER STAFF 5653 5653 683,128,000 538,781,000 700,132,000

A01151 Total Basic Pay of Other Staff 5653 5653 677,406,000 536,785,000 694,350,000

A097-M Assistant (BPS-15) 2 2 462,000 474,000

N011-M Naib Tehsildar (BPS-15) 4 4 1,073,000 1,100,000

A097-M Assistant (BPS-14) 143 143 28,481,000 29,335,000

N011-M Naib Tehsildar (BPS-14) 347 347 74,631,000 82,082,000

S216-M Stenographer (BPS-14) 121 121 16,739,000 19,131,000

C173-M Computer Operator (BPS-12) 6 6 595,000 1,167,000

S218-M Stenographer-Cum-Computer (BPS-12) 17 17 1,853,000 2,109,000


Operator

K002-M Kanungo (BPS-11) 6 6 778,000 1,100,000

O069 Office Kanungo (BPS-11) 4 445,000


417

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
011105 DISTRICT ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0111 EXECUTIVE AND LEGISLATIVE ORGANS
011105 DISTRICT ADMINISTRATION

LQ4584 Sub Divisional Administration

I004-M Imam Masjid (BPS-09) 2 2 382,000 376,000

N058 Naib Office Kanungo (BPS-09) 8 8 1,042,000 768,000

O069 Office Kanungo (BPS-09) 4 422,000

P027-M Patwari (BPS-09) 4 4 326,000 528,000

S078-M Senior Clerk (BPS-09) 275 275 46,904,000 48,451,000

J019-M Junior Clerk (BPS-07) 1495 1495 204,501,000 204,477,000

D186-M Driver (BPS-05) 126 126 15,233,000 16,239,000

D186-M Driver (BPS-04) 110 110 12,156,000 12,146,000

J001-M Jamadar (BPS-04) 1 1 135,000 143,000

M019-M Mali (BPS-03) 1 1 63,000 64,000

N006 Naib Qasid (BPS-03) 11 1,409,000

N006-M Naib Qasid (BPS-03) 11 1,297,000

S311-M Sanitary Worker (BPS-03) 1 1 133,000 132,000

B019-M Beldar (BPS-02) 16 16 1,373,000 1,657,000

C112-M Chowkidar (BPS-02) 16 16 1,504,000 1,456,000

C256-M Class Iv (BPS-02) 357 357 32,406,000 35,106,000

D003-M Daftri (BPS-02) 1 1 156,000 150,000

M019-M Mali (BPS-02) 11 11 1,118,000 965,000

N006-M Naib Qasid (BPS-02) 1572 1572 155,996,000 155,499,000

S311-M Sanitary Worker (BPS-02) 8 713,000

S325-M Sweeper/Sanitary Worker (BPS-02) 8 781,000

W019-M Water Carrier (BPS-02) 2 2 250,000 276,000

B019-M Beldar (BPS-01) 22 22 897,000 562,000

C112-M Chowkidar (BPS-01) 15 15 1,185,000 1,059,000

C195-M Coolie (BPS-01) 10 10 615,000 622,000

C256-M Class Iv (BPS-01) 230 230 17,342,000 18,236,000

D011-M Dak Runner (BPS-01) 3 3 197,000 192,000

F087-M Frash (BPS-01) 2 2 126,000 125,000

K011-M Khalasi (BPS-01) 4 4 374,000 318,000


418

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
011105 DISTRICT ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0111 EXECUTIVE AND LEGISLATIVE ORGANS
011105 DISTRICT ADMINISTRATION

LQ4584 Sub Divisional Administration

M019-M Mali (BPS-01) 6 6 507,000 515,000

M047-M Mashki (BPS-01) 3 3 307,000 305,000

M151-M Mochi (BPS-01) 1 1 66,000 30,000

M293 Mait (BPS-01) 3 254,000

M293-M Mait (BPS-01) 3 256,000

N006-M Naib Qasid (BPS-01) 650 650 52,307,000 52,276,000

P148-M Process Server (BPS-01) 3 3 194,000 198,000

S311-M Sanitary Worker (BPS-01) 30 30 1,866,000 1,852,000

T109-M Turnkeys (BPS-01) 3 3 192,000 254,000

W019-M Water Carrier (BPS-01) 1 1 120,000 119,000

A01152 Personal pay 1,316,000 1,919,000 2,391,000


A01153 Special Pay 406,000 5,000 554,000
A01154 Good conduct pay 918,000 755,000
A01155 Qualification Pay 1,732,000 1,690,000
A01156 Total Pay of contract staff 1,350,000 72,000 392,000

A012 TOTAL ALLOWANCES 917,900,000 736,922,000 1,157,361,000

A012-1 TOTAL REGULAR ALLOWANCES 898,798,000 729,678,000 1,131,605,000

A01201 Senior Post Allowance 120,000 120,000


A01202 House Rent Allowance 83,779,000 56,611,000 88,460,000
A01203 Conveyance Allowance 133,852,000 106,101,000 148,569,000
A01205 Dearness Allowance 271,000 50,000
A01206 Local Compensatory Allowance 3,000 5,000
A01207 Washing Allowance 1,270,000 93,000 486,000
A01208 Dress Allowance 1,000 118,000
A01209 Special Additional Allowance 457,000 25,000
A0120D Integrated Allowance 10,098,000 7,200,000 10,659,000
A0120K Special Judicial Allowance 268,000 144,000 100,000
A0120P Adhoc Relief 2009 200,000 116,000
A0120Q Fixed Daily Allowance 688,000 507,000 1,187,000
A0120X Ad - hoc Allowance - 2010 221,811,000 165,002,000 224,967,000
A01211 Hill Allowance 1,206,000 441,000 1,203,000
A01216 Qualification Allowance 25,000
419

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
011105 DISTRICT ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0111 EXECUTIVE AND LEGISLATIVE ORGANS
011105 DISTRICT ADMINISTRATION

LQ4584 Sub Divisional Administration

A01217 Medical Allowance 79,060,000 68,772,000 95,485,000


A01218 Fixed stationary allowance 75,000 30,000 93,000
A0121A Adhoc Relief Allowance 2011 73,366,000 51,785,000 78,388,000
A0121K Utility Al to commissioners, 26,414,000 17,978,000 25,606,000
DCOs and AC
A0121M Adhoc Relief Allowance - 2012 157,839,000 122,814,000 165,647,000
A0121T Adhoc Relief Allowance 2013 86,285,000 61,771,000 90,075,000
A0121Z Adhoc Relief Allowance - 2014 60,517,000 175,136,000
A01226 Computer Allowance 43,000 70,000
A01227 Project Allowance 959,000
A01236 Deputation Allowance 73,000
A01238 Charge Allowance 23,000 7,000 18,000
A01239 Special Allowance 1,417,000 120,000 2,193,000
001 Special Allowance 120,000 2,193,000
A01241 Utility allowance for electricity 210,000
A01242 Consolidation Travelling Allowance 43,000 92,000 82,000
A01244 Adhoc Relief 400,000 13,000
A01248 Judicial Allowance 1,262,000 309,000 1,402,000
A01262 Special Relief Allowance 410,000 680,000
A01270 Others 17,105,000 9,228,000 20,573,000
001 Others 8,362,000 4,332,000 12,925,000
037 30% Social Security Benefit in lieu of Pension to the Contract Employees 8,743,000 4,896,000 7,648,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 19,102,000 7,244,000 25,756,000

A01273 Honoraria 6,390,000 5,126,000 7,028,000


000 Honoraria 6,389,000 5,126,000 7,028,000
A01274 Medical Charges 10,405,000 2,094,000 16,188,000
A01277 Contingent Paid Staff 1,257,000 1,385,000
A01278 Leave Salary 1,050,000 1,155,000
A01299 Others 24,000
001 Others 24,000

A03 TOTAL OPERATING EXPENSES 147,741,000 156,744,000 167,092,000

A032 TOTAL COMMUNICATIONS 15,152,000 15,941,000 16,486,000

A03201 Postage and Telegraph 537,000 465,000 575,000


A03202 Telephone and Trunk Call 14,488,000 15,390,000 15,772,000
A03204 Electronic Communication 11,000 7,000 12,000
420

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
011105 DISTRICT ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0111 EXECUTIVE AND LEGISLATIVE ORGANS
011105 DISTRICT ADMINISTRATION

LQ4584 Sub Divisional Administration

A03205 Courier and Pilot Service 116,000 79,000 127,000

A033 TOTAL UTILITIES 51,421,000 32,572,000 66,797,000

A03301 Gas 1,562,000 2,069,000 1,690,000


A03302 Water 143,000 146,000 156,000
A03303 Electricity 48,107,000 28,218,000 63,191,000
001 Electricity 28,218,000 63,191,000
A03304 Hot and Cold Weather Charges 1,609,000 2,139,000 1,760,000

A034 TOTAL OCCUPANCY COSTS 1,221,000 235,000 2,421,000

A03402 Rent for Office Building 578,000 600,000


A03407 Rates and Taxes 629,000 235,000 1,805,000
A03408 Rent of Machine & Equipment 14,000 16,000

A038 TOTAL TRAVEL & 62,608,000 80,327,000 62,619,000


TRANSPORTATION

A03805 Travelling Allowance 17,147,000 24,787,000 17,146,000


001 Travelling Allowance 24,787,000 17,146,000
A03806 Transportation of Goods 99,000 66,000 110,000
A03807 P.O.L Charges 44,639,000 55,272,000 44,639,000
A03808 Conveyance Charges 11,000 15,000 12,000
A03809 CNG Charges (Govt) 712,000 187,000 712,000

A039 TOTAL GENERAL 17,339,000 27,669,000 18,769,000

A03901 Stationery 1,150,000 5,625,000 1,265,000


A03902 Printing and Publication 1,920,000 3,121,000 2,110,000
001 Printing and Publications 3,121,000 2,110,000
A03904 Hire of Vehicles 50,000
A03905 Newspapers Periodicals and Books 918,000 1,288,000 1,010,000
001 News Papers, Periodicals & Books 1,288,000 1,010,000
A03906 Uniforms and Protective Clothing 842,000 1,150,000 925,000
A03907 Advertising & Publicity 842,000 862,000 926,000
001 Advertising & Publicity 862,000 926,000
A03915 Payments to Govt. Deptt. for 1,000 11,000
Service Rendered
001 Payments to Govt. Dept. 11,000
421

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
011105 DISTRICT ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0111 EXECUTIVE AND LEGISLATIVE ORGANS
011105 DISTRICT ADMINISTRATION

LQ4584 Sub Divisional Administration

A03917 Law Charges 529,000 703,000 582,000


A03918 Exhibitions, Fairs & Other 843,000 1,090,000 930,000
National Celebrations
A03919 Payments to Others for Service 26,000 30,000
Rendered
001 Payments to Others for Service Rendered 30,000
A03921 Unforeseen exp.for disaster 1,323,000 950,000 1,323,000
preparedness & relief
A03936 Foreign/Inland Training Course Fee 11,000 12,000
001 Foreign Training 12,000
A03940 Unforeseen expenditure 16,000 16,000
A03942 Cost of Other Stores 1,789,000 2,421,000 1,789,000
001 Cost of Other Stores 2,421,000 1,789,000
A03955 Computer Stationary 237,000 727,000 260,000
A03970 Others 6,892,000 9,682,000 7,580,000
001 Others 9,682,000 7,580,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 54,000 8,216,000 40,749,000

A041 TOTAL PENSION 54,000 8,216,000 40,749,000

A04101 Pension-Civil 53,000 57,000


A04110 Payment of Pension 400,000
Contribution of Ex-Local Fund
A04114 Superannuation Encashment Of L.P.R 1,000 8,216,000 40,292,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 6,892,000 5,796,000 43,534,000

A052 TOTAL GRANTS-DOMESTIC 6,892,000 5,796,000 43,534,000

A05216 Fin. Assis. to the families of 6,682,000 5,700,000 43,304,000


G. Serv. who expire
001 Fin. Assis. to the families of the persons who expires during service. 5,700,000 43,304,000
A05270 To Others 210,000 96,000 230,000
001 Others 96,000 230,000

A06 TOTAL TRANSFERS 124,000 35,000 134,000

A061 TOTAL SCHOLARSHIP 106,000 114,000


422

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
011105 DISTRICT ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0111 EXECUTIVE AND LEGISLATIVE ORGANS
011105 DISTRICT ADMINISTRATION

LQ4584 Sub Divisional Administration

A06103 Cash Awards 53,000 57,000


A06104 Bonus 53,000 57,000

A063 TOTAL ENTERTAINMENT & 18,000 35,000 20,000


GIFTS

A06301 Entertainments & Gifts 18,000 35,000 20,000


001 Entertainment & Gifts 18,000 35,000 20,000

A09 TOTAL PHYSICAL ASSETS 3,100,000

A095 TOTAL PURCHASE OF 3,100,000


TRANSPORT

A09501 Transport 3,100,000


001 Transport 3,100,000

A13 TOTAL REPAIRS AND MAINTENANCE 16,271,000 20,203,000 15,809,000

A130 TOTAL TRANSPORT 9,907,000 12,538,000 10,898,000

A13001 Transport 9,907,000 12,538,000 10,898,000

A131 TOTAL MACHINERY AND 3,056,000 3,533,000 2,260,000


EQUIPMENT

A13101 Machinery and Equipment 3,056,000 3,533,000 2,260,000

A132 TOTAL FURNITURE AND 2,878,000 3,513,000 2,175,000


FIXTURE

A13201 Furniture and Fixture 2,878,000 3,513,000 2,175,000

A133 TOTAL BUILDINGS AND 53,000 102,000 60,000


STRUCTURE

A13301 Office Buildings 53,000 102,000 60,000


001 Office Buildings 53,000 102,000 60,000
423

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
011105 DISTRICT ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0111 EXECUTIVE AND LEGISLATIVE ORGANS
011105 DISTRICT ADMINISTRATION

LQ4584 Sub Divisional Administration

A136 TOTAL ROADS, HIGHWAYS AND 16,000 18,000


BRIDGES

A13604 Other bridges 16,000 18,000

A137 TOTAL COMPUTER EQUIPMENT 332,000 452,000 365,000

A13701 Hardware 123,000 251,000 135,000


A13702 Software 25,000 21,000 28,000
A13703 I.T. Equipment 184,000 180,000 202,000

A139 TOTAL TELECOMMUNICATION 29,000 65,000 33,000


WORKS

A13920 Others-Repairs 29,000 65,000 33,000

_______________________________________________________________________________
Sub Divisional Administration 1,890,708,000 1,547,609,000 2,241,689,000
_______________________________________________________________________________
424

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
011105 DISTRICT ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0111 EXECUTIVE AND LEGISLATIVE ORGANS
011105 DISTRICT ADMINISTRATION

LQ4586 Additional Collector

A01 TOTAL EMPLOYEES RELATED EXPENSES. 812,438,000 671,241,000 934,536,000

A011 TOTAL PAY 2789 2789 370,540,000 309,435,000 404,291,000

A011-1 TOTAL PAY OF OFFICERS 187 187 56,649,000 31,598,000 64,394,000

A01101 Total Basic Pay of Officers 187 187 56,625,000 31,550,000 64,289,000

A601-M Additional Collector of (BPS-18) 36 36 16,326,000 16,211,000


District

C403-M Colony Assistant (BPS-17) 5 5 1,775,000 1,551,000

P355-M Political Assistant (BPS-17) 1 1 367,000 329,000

S264-M Sub Registrar (BPS-17) 35 35 6,570,000 16,330,000

S444 Special Judicial (BPS-17) 12 12 4,118,000 2,589,000


Magistrate

S612-M Special Judicial (BPS-17) 52 52 13,270,000 13,319,000


Magistrate/Sub-Registrar

H001-M H.V.C. (BPS-16) 1 1 315,000 365,000

P037-M Personal Assistant (BPS-16) 2 2 220,000 214,000

S114-M Senior Scale Stenographer (BPS-16) 4 4 1,322,000 1,168,000

S282-M Superintendent (BPS-16) 37 37 11,537,000 11,449,000

T032-M Tehsildar (BPS-16) 2 2 805,000 764,000

A01102 Personal pay 24,000 46,000 105,000


A01103 Special Pay 2,000

A011-2 TOTAL PAY OF OTHER STAFF 2602 2602 313,891,000 277,837,000 339,897,000

A01151 Total Basic Pay of Other Staff 2602 2602 311,952,000 276,742,000 338,235,000

H001-M H.V.C. (BPS-15) 8 8 2,170,000 2,038,000

A097-M Assistant (BPS-14) 152 152 28,090,000 30,630,000

H001-M H.V.C. (BPS-14) 1 1 303,000 308,000

N011-M Naib Tehsildar (BPS-14) 20 20 4,903,000 4,981,000

S216-M Stenographer (BPS-14) 75 75 10,378,000 12,306,000

C173-M Computer Operator (BPS-12) 1 1 110,000 88,000


425

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
011105 DISTRICT ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0111 EXECUTIVE AND LEGISLATIVE ORGANS
011105 DISTRICT ADMINISTRATION

LQ4586 Additional Collector

S218-M Stenographer-Cum-Computer (BPS-12) 2 2 355,000 370,000


Operator

D171-M Draftsman (BPS-11) 1 1 243,000 237,000

K002-M Kanungo (BPS-11) 5 5 415,000 433,000

I004-M Imam Masjid (BPS-09) 1 1 216,000 214,000

P027-M Patwari (BPS-09) 6 6 544,000 591,000

S078-M Senior Clerk (BPS-09) 225 225 37,496,000 40,735,000

J019-M Junior Clerk (BPS-07) 969 969 121,890,000 133,129,000

S250-M Store Keeper (BPS-07) 1 1 75,000 73,000

D186-M Driver (BPS-05) 59 59 7,423,000 8,056,000

T061-M Tracer (BPS-05) 1 1 78,000 101,000

D003-M Daftri (BPS-04) 3 3 430,000 359,000

D186-M Driver (BPS-04) 38 38 3,720,000 3,916,000

D003-M Daftri (BPS-03) 37 16 3,630,000 1,730,000

D089-M Despatch Rider (BPS-03) 1 1 124,000 75,000

N006-M Naib Qasid (BPS-03) 5 5 680,000 546,000

B012-M Basta Bardars (BPS-02) 1 1 109,000 99,000

C112-M Chowkidar (BPS-02) 4 4 282,000 279,000

C256-M Class Iv (BPS-02) 152 152 14,690,000 15,029,000

D003-M Daftri (BPS-02) 21 1,957,000

D011-M Dak Runner (BPS-02) 2 2 242,000 137,000

K011-M Khalasi (BPS-02) 1 1 110,000 101,000

M019-M Mali (BPS-02) 3 3 256,000 254,000

M047-M Mashki (BPS-02) 1 1 393,000 121,000

N006-M Naib Qasid (BPS-02) 608 608 56,272,000 60,869,000

S325-M Sweeper/Sanitary Worker (BPS-02) 4 4 400,000 463,000

C112-M Chowkidar (BPS-01) 3 3 205,000 197,000

C195-M Coolie (BPS-01) 1 1 76,000 63,000

C256-M Class Iv (BPS-01) 93 93 7,810,000 8,480,000


426

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
011105 DISTRICT ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0111 EXECUTIVE AND LEGISLATIVE ORGANS
011105 DISTRICT ADMINISTRATION

LQ4586 Additional Collector

D011-M Dak Runner (BPS-01) 2 2 130,000 121,000

D089-M Despatch Rider (BPS-01) 1 1 72,000 58,000

M019-M Mali (BPS-01) 2 2 132,000 123,000

N006-M Naib Qasid (BPS-01) 110 110 7,270,000 8,741,000

S311-M Sanitary Worker (BPS-01) 3 3 230,000 227,000

A01152 Personal pay 1,037,000 1,087,000 1,362,000


A01153 Special Pay 2,000
A01154 Good conduct pay 200,000 200,000
A01155 Qualification Pay 150,000 50,000
A01156 Total Pay of contract staff 552,000 6,000 50,000

A012 TOTAL ALLOWANCES 441,898,000 361,806,000 530,245,000

A012-1 TOTAL REGULAR ALLOWANCES 428,505,000 357,434,000 512,458,000

A01202 House Rent Allowance 48,368,000 29,221,000 41,478,000


A01203 Conveyance Allowance 65,398,000 53,064,000 68,842,000
A01207 Washing Allowance 47,000 25,000 47,000
A01208 Dress Allowance 3,000
A0120D Integrated Allowance 3,657,000 3,053,000 3,746,000
A0120K Special Judicial Allowance 255,000
A0120N Spl. allowances @ 20% of basic 48,000
pay for Secretariat
A0120P Adhoc Relief 2009 108,000
A0120Q Fixed Daily Allowance 4,000 25,000 114,000
A0120X Ad - hoc Allowance - 2010 110,339,000 83,102,000 108,064,000
A01216 Qualification Allowance 110,000 10,000 50,000
A01217 Medical Allowance 36,876,000 33,821,000 41,046,000
A0121A Adhoc Relief Allowance 2011 34,392,000 25,768,000 35,071,000
A0121K Utility Al to commissioners, 635,000 215,000 875,000
DCOs and AC
A0121M Adhoc Relief Allowance - 2012 77,702,000 61,811,000 76,953,000
A0121T Adhoc Relief Allowance 2013 40,468,000 31,198,000 40,997,000
A0121Z Adhoc Relief Allowance - 2014 30,795,000 81,980,000
A01224 Entertainment Allowance 45,000 45,000
A01226 Computer Allowance 94,000 13,000 94,000
A01227 Project Allowance 200,000 150,000
427

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
011105 DISTRICT ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0111 EXECUTIVE AND LEGISLATIVE ORGANS
011105 DISTRICT ADMINISTRATION

LQ4586 Additional Collector

A01228 Orderly Allowance 36,000


A01238 Charge Allowance 70,000 75,000
A01239 Special Allowance 50,000 2,000 250,000
001 Special Allowance 2,000 250,000
A01241 Utility allowance for electricity 285,000
A01242 Consolidation Travelling Allowance 31,000 29,000
A01248 Judicial Allowance 2,900,000 882,000 3,044,000
A01270 Others 7,011,000 3,802,000 9,508,000
001 Others 3,288,000 1,650,000 4,904,000
037 30% Social Security Benefit in lieu of Pension to the Contract Employees 3,723,000 2,152,000 4,604,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 13,393,000 4,372,000 17,787,000

A01273 Honoraria 5,398,000 3,092,000 7,867,000


000 Honoraria 3,092,000 7,867,000
A01274 Medical Charges 6,445,000 962,000 8,470,000
A01277 Contingent Paid Staff 1,050,000 303,000 950,000
A01278 Leave Salary 500,000 500,000
A01299 Others 15,000
001 Others 15,000

A03 TOTAL OPERATING EXPENSES 79,911,000 81,237,000 88,731,000

A032 TOTAL COMMUNICATIONS 7,515,000 6,883,000 8,411,000

A03201 Postage and Telegraph 555,000 619,000 611,000


A03202 Telephone and Trunk Call 6,950,000 6,258,000 7,650,000
A03204 Electronic Communication 6,000 100,000
A03205 Courier and Pilot Service 4,000 6,000 50,000

A033 TOTAL UTILITIES 19,347,000 15,728,000 24,715,000

A03301 Gas 1,164,000 685,000 1,280,000


A03302 Water 245,000 113,000 300,000
A03303 Electricity 16,285,000 13,373,000 21,217,000
001 Electricity 16,285,000 13,373,000 21,217,000
A03304 Hot and Cold Weather Charges 1,653,000 1,557,000 1,818,000
A03305 POL for Generator 100,000
428

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
011105 DISTRICT ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0111 EXECUTIVE AND LEGISLATIVE ORGANS
011105 DISTRICT ADMINISTRATION

LQ4586 Additional Collector

A034 TOTAL OCCUPANCY COSTS 278,000 91,000 700,000

A03407 Rates and Taxes 278,000 91,000 700,000

A038 TOTAL TRAVEL & 27,740,000 30,984,000 27,775,000


TRANSPORTATION

A03805 Travelling Allowance 9,235,000 11,037,000 9,235,000


001 Travelling Allowance 11,037,000 9,235,000
A03806 Transportation of Goods 135,000 23,000 150,000
A03807 P.O.L Charges 18,040,000 19,909,000 18,040,000
A03809 CNG Charges (Govt) 330,000 15,000 350,000

A039 TOTAL GENERAL 25,031,000 27,551,000 27,130,000

A03901 Stationery 6,793,000 7,942,000 7,472,000


A03902 Printing and Publication 3,776,000 4,310,000 4,154,000
001 Printing and Publications 4,310,000 4,154,000
A03905 Newspapers Periodicals and Books 485,000 532,000 534,000
001 News Papers, Periodicals & Books 532,000 534,000
A03906 Uniforms and Protective Clothing 575,000 657,000 633,000
A03907 Advertising & Publicity 1,142,000 787,000 1,256,000
001 Advertising & Publicity 787,000 1,256,000
A03915 Payments to Govt. Deptt. for 1,000 1,000
Service Rendered
001 Payments to Govt. Dept. 1,000
A03917 Law Charges 1,102,000 1,038,000 1,212,000
A03918 Exhibitions, Fairs & Other 270,000 363,000 297,000
National Celebrations
A03921 Unforeseen exp.for disaster 55,000 55,000
preparedness & relief
A03936 Foreign/Inland Training Course Fee 30,000 33,000
001 Foreign Training 33,000
A03940 Unforeseen expenditure 45,000 30,000 45,000
A03942 Cost of Other Stores 3,941,000 3,659,000 3,941,000
001 Cost of Other Stores 3,659,000 3,941,000
A03955 Computer Stationary 152,000 219,000 167,000
A03970 Others 6,664,000 8,014,000 7,330,000
001 Others 8,014,000 7,330,000
429

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
011105 DISTRICT ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0111 EXECUTIVE AND LEGISLATIVE ORGANS
011105 DISTRICT ADMINISTRATION

LQ4586 Additional Collector

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 736,000 3,789,000 13,245,000

A041 TOTAL PENSION 736,000 3,789,000 13,245,000

A04101 Pension-Civil 24,000 5,000 30,000


A04110 Payment of Pension 105,000 115,000
Contribution of Ex-Local Fund
A04114 Superannuation Encashment Of L.P.R 607,000 3,784,000 13,100,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 8,053,000 4,280,000 23,489,000

A052 TOTAL GRANTS-DOMESTIC 8,053,000 4,280,000 23,489,000

A05216 Fin. Assis. to the families of 5,703,000 4,100,000 20,904,000


G. Serv. who expire
001 Fin. Assis. to the families of the persons who expires during service. 4,100,000 20,904,000
A05270 To Others 2,350,000 180,000 2,585,000
001 Others 180,000 2,585,000

A06 TOTAL TRANSFERS 145,000 97,000 165,000

A061 TOTAL SCHOLARSHIP 79,000 54,000 90,000

A06103 Cash Awards 67,000 54,000 75,000


A06104 Bonus 12,000 15,000

A063 TOTAL ENTERTAINMENT & 60,000 43,000 70,000


GIFTS

A06301 Entertainments & Gifts 60,000 43,000 70,000


001 Entertainment & Gifts 43,000 70,000

A064 TOTAL OTHER TRANSFER 6,000 5,000


PAYMENTS

A06402 Contribution/transfer to 6,000 5,000


reserve fund

A13 TOTAL REPAIRS AND MAINTENANCE 10,923,000 12,399,000 12,017,000


430

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
011105 DISTRICT ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0111 EXECUTIVE AND LEGISLATIVE ORGANS
011105 DISTRICT ADMINISTRATION

LQ4586 Additional Collector

A130 TOTAL TRANSPORT 6,110,000 7,067,000 6,721,000

A13001 Transport 6,110,000 7,067,000 6,721,000

A131 TOTAL MACHINERY AND 2,502,000 2,885,000 2,752,000


EQUIPMENT

A13101 Machinery and Equipment 2,502,000 2,885,000 2,752,000

A132 TOTAL FURNITURE AND 1,618,000 2,119,000 1,780,000


FIXTURE

A13201 Furniture and Fixture 1,618,000 2,119,000 1,780,000

A133 TOTAL BUILDINGS AND 525,000 200,000 578,000


STRUCTURE

A13301 Office Buildings 525,000 200,000 578,000


001 Office Buildings 200,000 578,000

A137 TOTAL COMPUTER EQUIPMENT 168,000 128,000 186,000

A13701 Hardware 48,000 45,000 53,000


A13702 Software 48,000 15,000 53,000
A13703 I.T. Equipment 72,000 68,000 80,000

_______________________________________________________________________________
Additional Collector 912,206,000 773,043,000 1,072,183,000
_______________________________________________________________________________
431

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
011108 LOCAL AUTHORITY ADMIN. & REGULATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0111 EXECUTIVE AND LEGISLATIVE ORGANS
011108 LOCAL AUTHORITY ADMIN. & REGULATION

LQ4065 Local Government and Community Dev Deptt

A01 TOTAL EMPLOYEES RELATED EXPENSES. 116,049,000 89,421,000 133,337,000

A011 TOTAL PAY 292 294 64,826,000 39,243,000 65,623,000

A011-1 TOTAL PAY OF OFFICERS 77 81 37,810,000 19,787,000 37,550,000

A01101 Total Basic Pay of Officers 77 81 37,260,000 18,650,000 37,000,000

L061-M Legal Advisor (Special) 1 1 660,000 647,000

S045-M Secretary (BPS-20) 1 1 756,000 741,000

A029-M Additional Secretary (BPS-19) 4 4 2,755,000 2,738,000

D100-M Director (BPS-19) 1 1 400,000 412,000

I071-M Institutional Development (BPS-19) 1 1 1,800,000 1,764,000


Specialist

L152-M Local Government (BPS-19) 2 2 3,600,000 3,528,000


Specialist

L153-M Local Government Finance (BPS-19) 1 1 1,800,000 1,764,000


Specialist

L154-M Local Government Taxation (BPS-19) 1 1 1,800,000 1,764,000


Specialist

M267-M Municipal Service (BPS-19) 1 1 1,800,000 1,764,000


Specialist

S397-M Special Secretary (BPS-19) 1 1 574,000 581,000

D078-M Deputy Secretary (BPS-18) 8 8 3,954,000 4,633,000

M238-M Manager (BPS-18) 1 447,000

M318-M MIS MANAGER (BPS-18) 1 456,000

A012-M Accounts Officer (BPS-17) 1 1 271,000 266,000

A146-M Assistant Director (BPS-17) 3 3 1,428,000 1,078,000

D304-M Database Administrator (BPS-17) 1 1 214,000 223,000

S211-M Statistical Officer (BPS-17) 1 1 286,000 280,000

S314-M System Administrator (BPS-17) 1 214,000

S443-M System Network (BPS-17) 1 223,000


Administrator

U017-M Under Secretary/Section (BPS-17) 20 20 7,080,000 6,394,000


Officer
432

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
011108 LOCAL AUTHORITY ADMIN. & REGULATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0111 EXECUTIVE AND LEGISLATIVE ORGANS
011108 LOCAL AUTHORITY ADMIN. & REGULATION

LQ4065 Local Government and Community Dev Deptt

N056-M Network/System Engineer (BPS-16) 2 2 634,000 621,000

P037-M Personal Assistant (BPS-16) 7 7 2,256,000 2,004,000

P139-M Private Secretary (BPS-16) 1 1 418,000 478,000

S114-M Senior Scale Stenographer (BPS-16) 13 13 2,851,000 2,681,000

S282-M Superintendent (BPS-16) 4 8 1,262,000 1,960,000

A01102 Personal pay 400,000 300,000 400,000


A01103 Special Pay 107,000 750,000 67,000
A01105 Qualification Pay 36,000 80,000 72,000
A01106 Total Pay of contract staff 1,000

001 Pay of Contract Staff 1,000


A01150 Others 7,000 7,000 10,000
002 Pay of Officers 7,000 10,000

A011-2 TOTAL PAY OF OTHER STAFF 215 213 27,016,000 19,456,000 28,073,000

A01151 Total Basic Pay of Other Staff 215 213 26,944,000 19,300,000 28,000,000

A097-F Assistant (BPS-14) 1 139,000

A097-M Assistant (BPS-14) 24 5,593,000

R057-M Research Assistant (BPS-14) 6 6 1,080,000 655,000

S207-M Statistical Assistant (BPS-14) 1 1 122,000 124,000

S216-M Stenographer (BPS-14) 14 14 1,716,000 1,844,000

S336-M Senior Clerk/Urdu Typist (BPS-14) 25 5,290,000

C174-M Computer Operator (BPS-12) 17 17 2,003,000 2,030,000

D020-M Data Entry Operator (BPS-12) 5 5 555,000 585,000

L155-F Litigation Assistant (BPS-11) 1 367,000

L155-M Litigation Assistant (BPS-11) 4 3 1,440,000 1,102,000

S078-M Senior Clerk (BPS-09) 20 20 3,380,000 3,495,000

J019-M Junior Clerk (BPS-07) 41 39 4,063,000 4,226,000

D186-M Driver (BPS-05) 9 691,000

D011-M Dak Runner (BPS-04) 1 1 75,000 82,000


433

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
011108 LOCAL AUTHORITY ADMIN. & REGULATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0111 EXECUTIVE AND LEGISLATIVE ORGANS
011108 LOCAL AUTHORITY ADMIN. & REGULATION

LQ4065 Local Government and Community Dev Deptt

D089-M Despatch Rider (BPS-04) 2 2 308,000 322,000

D186-M Driver (BPS-04) 8 17 492,000 1,387,000

D003-M Daftri (BPS-02) 5 5 386,000 415,000

Q003-M Qasid (BPS-02) 1 1 134,000 139,000

C112-M Chowkidar (BPS-01) 1 1 121,000 125,000

F004-F Farashes (BPS-01) 1 70,000

F004-M Farashes (BPS-01) 4 3 345,000 289,000

N006-M Naib Qasid (BPS-01) 50 50 4,630,000 4,892,000

S311-M Sanitary Worker (BPS-01) 1 1 113,000 119,000

A01152 Personal pay 6,000 90,000 6,000


A01153 Special Pay 50,000 50,000 50,000
A01156 Total Pay of contract staff 1,000

A01170 Others 16,000 16,000 16,000


002 Pay of Staff 16,000 16,000

A012 TOTAL ALLOWANCES 51,223,000 50,178,000 67,714,000

A012-1 TOTAL REGULAR ALLOWANCES 49,086,000 48,123,000 65,559,000

A01201 Senior Post Allowance 32,000 18,000 32,000


A01202 House Rent Allowance 6,600,000 4,700,000 6,600,000
A01203 Conveyance Allowance 7,011,000 6,300,000 8,400,000
A01207 Washing Allowance 20,000 20,000 100,000
A0120D Integrated Allowance 210,000 200,000 280,000
A0120N Spl. allowances @ 20% of basic 4,732,000 4,000,000 5,500,000
pay for Secretariat
A0120X Ad - hoc Allowance - 2010 12,072,000 9,500,000 13,000,000
A01216 Qualification Allowance 18,000 18,000 18,000
A01217 Medical Allowance 4,251,000 3,800,000 5,000,000
A0121A Adhoc Relief Allowance 2011 3,571,000 3,200,000 4,000,000
A0121M Adhoc Relief Allowance - 2012 7,397,000 7,397,000 9,200,000
A0121T Adhoc Relief Allowance 2013 1,616,000 3,600,000 4,800,000
A0121Z Adhoc Relief Allowance - 2014 3,600,000 8,000,000
A01224 Entertainment Allowance 50,000 35,000 50,000
A01226 Computer Allowance 45,000 20,000 45,000
434

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
011108 LOCAL AUTHORITY ADMIN. & REGULATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0111 EXECUTIVE AND LEGISLATIVE ORGANS
011108 LOCAL AUTHORITY ADMIN. & REGULATION

LQ4065 Local Government and Community Dev Deptt

A01228 Orderly Allowance 168,000 60,000 168,000


A01236 Deputation Allowance 100,000 60,000 10,000
A01238 Charge Allowance 200,000 1,000
A01239 Special Allowance 200,000 150,000 150,000
A01248 Judicial Allowance 200,000 20,000 10,000
A01252 Non Practicing Allowance 125,000 100,000
A01270 Others 793,000 1,100,000 95,000
001 Others 50,000 75,000
027 Personal Allowance 171,000 10,000
037 30% Social Security Benefit in lieu of Pension to the Contract Employees 572,000 10,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 2,137,000 2,055,000 2,155,000

A01271 Overtime Allowance 782,000 600,000 600,000


A01273 Honoraria 1,250,000 1,250,000 1,400,000
000 Honoraria 1,250,000
A01274 Medical Charges 100,000 200,000 150,000
A01278 Leave Salary 5,000 5,000 5,000

A03 TOTAL OPERATING EXPENSES 38,953,000 50,868,000 53,374,000

A032 TOTAL COMMUNICATIONS 6,195,000 5,005,000 5,800,000

A03201 Postage and Telegraph 1,005,000 1,005,000 800,000


A03202 Telephone and Trunk Call 5,190,000 4,000,000 5,000,000

A033 TOTAL UTILITIES 864,000 1,073,000 1,015,000

A03301 Gas 143,000 143,000 200,000


A03302 Water 110,000 30,000 15,000
A03303 Electricity 385,000 500,000 500,000
001 Electricity 385,000 500,000
A03304 Hot and Cold Weather Charges 226,000 400,000 300,000

A034 TOTAL OCCUPANCY COSTS 1,274,000 108,000 1,424,000

A03402 Rent for Office Building 1,224,000 1,224,000


A03407 Rates and Taxes 50,000 108,000 200,000
435

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
011108 LOCAL AUTHORITY ADMIN. & REGULATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0111 EXECUTIVE AND LEGISLATIVE ORGANS
011108 LOCAL AUTHORITY ADMIN. & REGULATION

LQ4065 Local Government and Community Dev Deptt

A038 TOTAL TRAVEL & 14,339,000 14,188,000 17,414,000


TRANSPORTATION

A03805 Travelling Allowance 2,414,000 1,052,000 2,414,000


A03807 P.O.L Charges 11,925,000 13,136,000 15,000,000

A039 TOTAL GENERAL 16,281,000 30,494,000 27,721,000

A03901 Stationery 5,700,000 8,850,000 9,000,000


A03902 Printing and Publication 2,700,000 4,845,000 6,000,000
001 Printing and Publications 2,700,000 6,000,000
A03905 Newspapers Periodicals and Books 815,000 893,000 1,000,000
001 News Papers, Periodicals & Books 815,000 1,000,000
A03906 Uniforms and Protective Clothing 55,000 47,000 55,000
A03907 Advertising & Publicity 55,000 3,347,000 60,000
001 Advertising & Publicity 55,000 60,000
A03917 Law Charges 5,000 4,000 5,000
A03936 Foreign/Inland Training Course Fee 1,000 1,000 1,000
A03942 Cost of Other Stores 875,000 1,744,000 2,300,000
001 Cost of Other Stores 875,000 2,300,000
A03955 Computer Stationary 3,605,000 8,064,000 6,500,000
A03970 Others 2,470,000 2,699,000 2,800,000
001 Others 2,470,000 2,800,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 2,351,000 1,800,000

A041 TOTAL PENSION 1,000 2,351,000 1,800,000

A04110 Payment of Pension 600,000


Contribution of Ex-Local Fund
A04114 Superannuation Encashment Of L.P.R 1,000 1,751,000 1,800,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 550,000 467,000 1,000,000

A052 TOTAL GRANTS-DOMESTIC 550,000 467,000 1,000,000

A05216 Fin. Assis. to the families of 550,000 467,000 1,000,000


G. Serv. who expire
001 Fin. Assis. to the families of the persons who expires during service. 550,000 1,000,000
436

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
011108 LOCAL AUTHORITY ADMIN. & REGULATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0111 EXECUTIVE AND LEGISLATIVE ORGANS
011108 LOCAL AUTHORITY ADMIN. & REGULATION

LQ4065 Local Government and Community Dev Deptt

A06 TOTAL TRANSFERS 473,000 1,702,000 700,000

A063 TOTAL ENTERTAINMENT & 473,000 1,702,000 700,000


GIFTS

A06301 Entertainments & Gifts 473,000 1,702,000 700,000


001 Entertainment & Gifts 473,000 700,000

A13 TOTAL REPAIRS AND MAINTENANCE 8,665,000 12,564,000 9,700,000

A130 TOTAL TRANSPORT 3,705,000 4,149,000 3,800,000

A13001 Transport 3,705,000 4,149,000 3,800,000

A131 TOTAL MACHINERY AND 3,160,000 3,886,000 3,600,000


EQUIPMENT

A13101 Machinery and Equipment 3,160,000 3,886,000 3,600,000

A132 TOTAL FURNITURE AND 1,580,000 2,743,000 1,700,000


FIXTURE

A13201 Furniture and Fixture 1,580,000 2,743,000 1,700,000

A137 TOTAL COMPUTER EQUIPMENT 220,000 1,786,000 600,000

A13701 Hardware 110,000 893,000 300,000


A13703 I.T. Equipment 110,000 893,000 300,000

_______________________________________________________________________________
Local Government and Community Dev Deptt 164,691,000 157,373,000 199,911,000
_______________________________________________________________________________
437

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
011110 GENERAL COMMISSION AND ENQUIRIES
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0111 EXECUTIVE AND LEGISLATIVE ORGANS
011110 GENERAL COMMISSION AND ENQUIRIES

LQ4092 Public Service Commission

A01 TOTAL EMPLOYEES RELATED EXPENSES. 198,660,000 228,497,000 360,693,000

A011 TOTAL PAY 350 567 100,787,000 100,832,000 140,453,000

A011-1 TOTAL PAY OF OFFICERS 101 170 70,036,000 62,021,000 99,950,000

A01101 Total Basic Pay of Officers 101 170 69,831,000 61,750,000 99,721,000

C055-M Chairman (BPS-22) 1 1 3,588,000 3,888,000

M109-M Member (BPS-21) 15 20 37,335,000 42,340,000

D110-M Director General (BPS-20) 2 1,900,000

S045-M Secretary (BPS-20) 1 1 785,000 837,000

A029-M Additional Secretary (BPS-19) 1 600,000

D100-M Director (BPS-19) 1 400,000

D528-M Director I.T. (BPS-19) 1 1 516,000 535,000

P179-M Psychologist (BPS-19) 1 1 766,000 382,000

A012-M Accounts Officer (BPS-18) 1 275,000

D078-M Deputy Secretary (BPS-18) 2 600,000

D100-M Director (BPS-18) 3 8 1,773,000 3,455,000

D304-M Database Administrator (BPS-18) 1 1 249,000 240,000

D583-M Director Research (BPS-18) 1 1 321,000 321,000

L047-M Law Officer (BPS-18) 1 1 393,000 393,000

P179-M Psychologist (BPS-18) 1 382,000

S061-M Security Officer (BPS-18) 1 275,000

S106-M Senior Programmer (BPS-18) 1 1 249,000 321,000

S314-M System Administrator (BPS-18) 1 900,000

S315-M System Analyst (BPS-18) 1 1 339,000 339,000

A012-M Accounts Officer (BPS-17) 1 1 373,000 473,000

A146-M Assistant Director (BPS-17) 7 12 1,250,000 3,386,000

B142-M Branch Officer (BPS-17) 4 384,000

D051-M Deputy Director (BPS-17) 13 21 5,480,000 7,106,000


438

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
011110 GENERAL COMMISSION AND ENQUIRIES
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0111 EXECUTIVE AND LEGISLATIVE ORGANS
011110 GENERAL COMMISSION AND ENQUIRIES

LQ4092 Public Service Commission

D078-M Deputy Secretary (BPS-17) 1 1 458,000 458,000

J036-M Junior Psychologist (BPS-17) 2 3 1,029,000 899,000

N056-M Network/System Engineer (BPS-17) 1 2 213,000 399,000

P139-M Private Secretary (BPS-17) 17 23 6,573,000 10,066,000

P158-M Programmer (BPS-17) 2 2 585,000 492,000

P173-M Protocol Officer (BPS-17) 1 500,000

S061-M Security Officer (BPS-17) 1 1 214,000 214,000

S282-M Superintendent (BPS-17) 2 1 902,000 458,000

W094-M Web Designer (BPS-17) 1 200,000

A389-M Assistant Computer (BPS-16) 2 2 403,000 403,000


Programmer

D304-M Database Administrator (BPS-16) 7 3,500,000

G076-M Graphic Designer (BPS-16) 1 100,000

L066-M Librarian (BPS-16) 1 1 159,000 269,000

P173-M Protocol Officer (BPS-16) 1 100,000

S114-M Senior Scale Stenographer (BPS-16) 8 10 1,755,000 1,955,000

S282-M Superintendent (BPS-16) 16 24 4,123,000 9,176,000

S483-M Security Supervisor (BPS-16) 1 500,000

S597-M Social Support Officer (BPS-16) 3 300,000

A01102 Personal pay 100,000 146,000 115,000


A01103 Special Pay 100,000 100,000 66,000
A01105 Qualification Pay 5,000 25,000 48,000

A011-2 TOTAL PAY OF OTHER STAFF 249 397 30,751,000 38,811,000 40,503,000

A01151 Total Basic Pay of Other Staff 249 397 30,751,000 38,811,000 40,503,000

A336-M Assistant/Deputy (BPS-15) 4 2 1,115,000 694,000


Superintendent

H144-M Hardware Technician (BPS-15) 1 2 115,000 406,000

A097-M Assistant (BPS-14) 16 1,256,000

A336-M Assistant/Deputy (BPS-14) 44 46 8,582,000 8,581,000


Superintendent
439

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
011110 GENERAL COMMISSION AND ENQUIRIES
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0111 EXECUTIVE AND LEGISLATIVE ORGANS
011110 GENERAL COMMISSION AND ENQUIRIES

LQ4092 Public Service Commission

L019-F Lady Assistant (BPS-14) 1 1 224,000 224,000

S216-M Stenographer (BPS-14) 15 29 1,827,000 2,541,000

T118-M Technical Assistant (BPS-12) 2 200,000

D020-M Data Entry Operator (BPS-11) 8 17 1,231,000 1,883,000

R057-M Research Assistant (BPS-11) 2 6 175,000 483,000

S078-M Senior Clerk (BPS-09) 19 27 2,816,000 3,362,000

D186-M Driver (BPS-07) 5 5 883,000 882,000

J019-M Junior Clerk (BPS-07) 39 65 3,436,000 5,101,000

L029-M Lady Junior Clerk (BPS-07) 1 1 87,000 87,000

T036-M Telephone Operator (BPS-07) 3 200,000

D003-M Daftri (BPS-05) 1 1 150,000 151,000

D089-M Despatch Rider (BPS-05) 2 2 273,000 273,000

D186-M Driver (BPS-05) 14 12 1,871,000 1,561,000

E034-M Electrician (BPS-05) 1 70,000

G041-M Generator Operator (BPS-05) 5 350,000

D089-M Despatch Rider (BPS-04) 1 2 75,000 304,000

D186-M Driver (BPS-04) 5 15 315,000 1,076,000

D003-M Daftri (BPS-03) 3 2 357,000 256,000

C112-M Chowkidar (BPS-02) 6 5 566,000 464,000

D003-M Daftri (BPS-02) 1 4 107,000 468,000

F004-M Farashes (BPS-02) 6 6 557,000 573,000

N006-M Naib Qasid (BPS-02) 32 26 3,247,000 2,825,000

Q003-M Qasid (BPS-02) 1 100,000

S025-M Sanitary Worker (BPS-02) 6 6 594,000 587,000

W022-M Water Man (BPS-02) 1 1 112,000 113,000

C112-M Chowkidar (BPS-01) 2 11 135,000 663,000

F004-M Farashes (BPS-01) 2 2 135,000 135,000

L030-M Lady Naib Qasid (BPS-01) 1 1 62,000 58,000


440

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
011110 GENERAL COMMISSION AND ENQUIRIES
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0111 EXECUTIVE AND LEGISLATIVE ORGANS
011110 GENERAL COMMISSION AND ENQUIRIES

LQ4092 Public Service Commission

M019-M Mali (BPS-01) 1 7 59,000 419,000

N006-M Naib Qasid (BPS-01) 25 52 1,579,000 3,329,000

S025-M Sanitary Worker (BPS-01) 1 1 66,000 68,000

S059-M Security Guard (BPS-01) 6 400,000

S311-M Sanitary Worker (BPS-01) 6 360,000

A012 TOTAL ALLOWANCES 97,873,000 127,665,000 220,240,000

A012-1 TOTAL REGULAR ALLOWANCES 71,607,000 83,721,000 133,754,000

A01201 Senior Post Allowance 15,000 15,000 60,000


A01202 House Rent Allowance 18,470,000 22,898,000 33,225,000
A01203 Conveyance Allowance 9,600,000 9,937,000 19,208,000
A01207 Washing Allowance 33,000 33,000 43,000
A0120D Integrated Allowance 317,000 317,000 462,000
A0120X Ad - hoc Allowance - 2010 16,556,000 14,961,000 23,951,000
A01217 Medical Allowance 5,157,000 5,428,000 10,230,000
A0121A Adhoc Relief Allowance 2011 4,916,000 4,816,000 7,983,000
A0121M Adhoc Relief Allowance - 2012 10,341,000 11,264,000 16,385,000
A0121T Adhoc Relief Allowance 2013 5,170,000 5,636,000 9,766,000
A0121Z Adhoc Relief Allowance - 2014 5,651,000 9,940,000
A01224 Entertainment Allowance 19,000 19,000 43,000
A01226 Computer Allowance 200,000 212,000 510,000
A01228 Orderly Allowance 84,000 84,000 336,000
A01240 Utility allowance for Gas 500,000 2,172,000 500,000
A01270 Others 229,000 278,000 1,112,000
001 Others 129,000 1,082,000
037 30% Social Security Benefit in lieu of Pension to the Contract Employees 100,000 278,000 30,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 26,266,000 43,944,000 86,486,000

A01271 Overtime Allowance 480,000 540,000 480,000


A01273 Honoraria 100,000 4,728,000 5,000,000
000 Honoraria 100,000 4,728,000
A01274 Medical Charges 500,000 500,000 800,000
A01277 Contingent Paid Staff 180,000 180,000 200,000
A01278 Leave Salary 6,000 6,000 6,000
A01299 Others 25,000,000 37,990,000 80,000,000
002 Remuniration to Examiners/Advisors 25,000,000 37,990,000 80,000,000
441

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
011110 GENERAL COMMISSION AND ENQUIRIES
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0111 EXECUTIVE AND LEGISLATIVE ORGANS
011110 GENERAL COMMISSION AND ENQUIRIES

LQ4092 Public Service Commission

A03 TOTAL OPERATING EXPENSES 47,695,000 48,636,000 73,840,000

A032 TOTAL COMMUNICATIONS 2,600,000 2,344,000 3,500,000

A03201 Postage and Telegraph 500,000 144,000 500,000


A03202 Telephone and Trunk Call 2,100,000 2,200,000 3,000,000

A033 TOTAL UTILITIES 5,270,000 4,308,000 5,710,000

A03301 Gas 385,000 385,000 400,000


A03302 Water 175,000 175,000 200,000
A03303 Electricity 4,600,000 3,700,000 5,000,000
001 Electricity 4,600,000 3,700,000 5,000,000
A03304 Hot and Cold Weather Charges 110,000 48,000 110,000

A034 TOTAL OCCUPANCY COSTS 12,300,000 9,980,000 20,900,000

A03402 Rent for Office Building 2,200,000 2,942,000 5,700,000


A03404 Rent for other building 10,000,000 6,928,000 15,000,000
A03407 Rates and Taxes 100,000 110,000 200,000

A038 TOTAL TRAVEL & 11,585,000 17,507,000 17,510,000


TRANSPORTATION

A03805 Travelling Allowance 1,300,000 6,954,000 5,000,000


001 Travelling Allowance 6,954,000
A03806 Transportation of Goods 10,000 9,000 10,000
A03807 P.O.L Charges 10,000,000 9,100,000 12,000,000
A03825 Travelling allowance 275,000 1,444,000 500,000

A039 TOTAL GENERAL 15,940,000 14,497,000 26,220,000

A03901 Stationery 1,850,000 2,142,000 4,000,000


A03902 Printing and Publication 8,000,000 1,450,000 10,000,000
001 Printing and Publications 8,000,000 1,450,000 10,000,000
A03905 Newspapers Periodicals and Books 360,000 319,000 700,000
001 News Papers, Periodicals & Books 360,000 319,000 700,000
A03906 Uniforms and Protective Clothing 110,000 98,000 500,000
A03907 Advertising & Publicity 3,500,000 8,106,000 6,000,000
442

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
011110 GENERAL COMMISSION AND ENQUIRIES
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0111 EXECUTIVE AND LEGISLATIVE ORGANS
011110 GENERAL COMMISSION AND ENQUIRIES

LQ4092 Public Service Commission

001 Advertising & Publicity 3,500,000 8,106,000 6,000,000


A03917 Law Charges 20,000 18,000 20,000
A03919 Payments to Others for Service 1,000
Rendered
001 Payments to Others for Service Rendered 1,000
A03936 Foreign/Inland Training Course Fee 2,000,000
A03955 Computer Stationary 1,100,000 1,476,000 2,000,000
A03970 Others 1,000,000 887,000 1,000,000
001 Others 1,000,000 887,000 1,000,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 1,130,000 1,000,000

A041 TOTAL PENSION 1,000 1,130,000 1,000,000

A04114 Superannuation Encashment Of L.P.R 1,000 1,130,000 1,000,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 500,000 2,800,000 2,000,000

A052 TOTAL GRANTS-DOMESTIC 500,000 2,800,000 2,000,000

A05216 Fin. Assis. to the families of 500,000 300,000 2,000,000


G. Serv. who expire
001 Fin. Assis. to the families of the persons who expires during service. 500,000 300,000 2,000,000
A05270 To Others 2,500,000
001 Others 2,500,000

A06 TOTAL TRANSFERS 132,000 767,000 2,000,000

A063 TOTAL ENTERTAINMENT & 132,000 767,000 2,000,000


GIFTS

A06301 Entertainments & Gifts 132,000 767,000 2,000,000


001 Entertainment & Gifts 132,000 767,000 2,000,000

A09 TOTAL PHYSICAL ASSETS 9,093,000 8,070,000 110,758,000

A092 TOTAL COMPUTER EQUIPMENT 9,093,000 8,070,000 10,500,000

A09201 Hardware 500,000


A09202 Software 450,000 399,000
443

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
011110 GENERAL COMMISSION AND ENQUIRIES
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0111 EXECUTIVE AND LEGISLATIVE ORGANS
011110 GENERAL COMMISSION AND ENQUIRIES

LQ4092 Public Service Commission

A09203 I.T. Equipment 8,643,000 7,671,000 10,000,000

A095 TOTAL PURCHASE OF 70,000,000


TRANSPORT

A09501 Transport 70,000,000

A096 TOTAL PURCHASE OF PLANT & 30,258,000


MACHINERY

A09601 Plant and Machinery 30,258,000

A13 TOTAL REPAIRS AND MAINTENANCE 2,090,000 4,504,000 2,210,000

A130 TOTAL TRANSPORT 1,280,000 3,036,000 1,300,000

A13001 Transport 1,280,000 3,036,000 1,300,000

A131 TOTAL MACHINERY AND 600,000 1,182,000 700,000


EQUIPMENT

A13101 Machinery and Equipment 600,000 1,182,000 700,000

A132 TOTAL FURNITURE AND 210,000 286,000 210,000


FIXTURE

A13201 Furniture and Fixture 210,000 286,000 210,000

_______________________________________________________________________________
Public Service Commission 258,171,000 294,404,000 552,501,000
_______________________________________________________________________________
444

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
011111 DIVISIONAL ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0111 EXECUTIVE AND LEGISLATIVE ORGANS
011111 DIVISIONAL ADMINISTRATION

LQ4508 Divisional Administration

A01 TOTAL EMPLOYEES RELATED EXPENSES. 399,473,000 207,348,000 215,269,000

A011 TOTAL PAY 928 928 193,191,000 90,454,000 101,278,000

A011-1 TOTAL PAY OF OFFICERS 270 270 97,047,000 46,309,000 51,278,000

A01101 Total Basic Pay of Officers 270 270 95,717,000 45,746,000 50,000,000

C154-M Commissioner (BPS-21) 5 5 5,059,000 4,000,000

C154 Commissioner (BPS-20) 1 1 728,000 9,000,000

C154-M Commissioner (BPS-20) 3 3 2,187,000 3,000,000

A017-M Additional Commissioner (BPS-19) 24 24 17,336,000 2,000,000

D100-M Director (BPS-19) 9 9 6,953,000 800,000

A135-M Assistant Commissioner (BPS-18) 9 9 3,803,000 2,000,000

L047-M Law Officer (BPS-18) 7 7 2,850,000 1,800,000

A135-M Assistant Commissioner (BPS-17) 9 9 3,555,000 1,500,000

A146-M Assistant Director (BPS-17) 27 27 8,910,000 1,500,000

D304-M Database Administrator (BPS-17) 9 9 2,772,000 1,100,000

L047-M Law Officer (BPS-17) 2 2 707,000 1,100,000

P173-M Protocol Officer (BPS-17) 9 9 2,974,000 1,800,000

P037-M Personal Assistant (BPS-16) 87 87 18,041,000 5,000,000

P139-M Private Secretary (BPS-16) 18 18 5,469,000 3,000,000

R016-M Reader (BPS-16) 24 24 5,443,000 9,500,000

S282-M Superintendent (BPS-16) 27 27 8,930,000 2,900,000

A01102 Personal pay 607,000 359,000 400,000


A01103 Special Pay 320,000 18,000 300,000
A01105 Qualification Pay 88,000 126,000 178,000
A01150 Others 315,000 60,000 400,000
000 Others 400,000
001 Pay of Officers (R.E.) 60,000

A011-2 TOTAL PAY OF OTHER STAFF 658 658 96,144,000 44,145,000 50,000,000

A01151 Total Basic Pay of Other Staff 658 658 96,144,000 44,071,000 50,000,000
445

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
011111 DIVISIONAL ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0111 EXECUTIVE AND LEGISLATIVE ORGANS
011111 DIVISIONAL ADMINISTRATION

LQ4508 Divisional Administration

A008-M Accountant (BPS-14) 9 9 1,922,000 1,500,000

A097-M Assistant (BPS-14) 72 72 16,455,000 1,000,000

C173-M Computer Operator (BPS-14) 105 105 19,163,000 10,000,000

H001-M H.V.C. (BPS-14) 9 9 2,005,000 9,800,000

C040-M Cashier (BPS-11) 9 9 1,692,000 900,000

R135-M Revenue Assistant (BPS-11) 9 9 1,482,000 900,000

A055-M Ahlmad (Civil) (BPS-09) 15 15 2,824,000 900,000

A055-M Ahlmad (Civil) (BPS-07) 15 15 2,594,000 1,000,000

C134-M Clerk (BPS-07) 15 15 2,577,000 1,000,000

J019-M Junior Clerk (BPS-07) 45 45 7,959,000 4,000,000

R024-M Record Keeper (BPS-07) 15 15 2,000,000 1,000,000

T036-M Telephone Operator (BPS-07) 78 78 9,853,000 5,000,000

D186-M Driver (BPS-04) 115 115 12,038,000 6,000,000

C112-M Chowkidar (BPS-01) 36 36 3,000,000 1,000,000

N006-M Naib Qasid (BPS-01) 111 111 10,580,000 6,000,000

A01152 Personal pay 74,000

A012 TOTAL ALLOWANCES 206,282,000 116,894,000 113,991,000

A012-1 TOTAL REGULAR ALLOWANCES 182,367,000 104,394,000 101,491,000

A01201 Senior Post Allowance 179,000 139,000 150,000


A01202 House Rent Allowance 23,260,000 8,665,000 8,000,000
A01203 Conveyance Allowance 29,398,000 12,802,000 12,000,000
A01205 Dearness Allowance 250,000 135,000
A01207 Washing Allowance 58,000 34,000 58,000
A01208 Dress Allowance 90,000 4,000 79,000
A01209 Special Additional Allowance 150,000 100,000
A0120D Integrated Allowance 685,000 393,000 657,000
A0120N Spl. allowances @ 20% of basic 75,000 730,000 75,000
pay for Secretariat
A0120P Adhoc Relief 2009 150,000 125,000
A0120X Ad - hoc Allowance - 2010 37,926,000 23,197,000 25,000,000
446

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
011111 DIVISIONAL ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0111 EXECUTIVE AND LEGISLATIVE ORGANS
011111 DIVISIONAL ADMINISTRATION

LQ4508 Divisional Administration

A01216 Qualification Allowance 345,000 293,000 130,000


A01217 Medical Allowance 16,450,000 8,701,000 8,000,000
A0121A Adhoc Relief Allowance 2011 14,714,000 7,368,000 7,000,000
A0121K Utility Al to commissioners, 948,000 681,000 610,000
DCOs and AC
A0121M Adhoc Relief Allowance - 2012 29,103,000 18,086,000 18,000,000
A0121T Adhoc Relief Allowance 2013 14,345,000 8,940,000 8,000,000
A0121Z Adhoc Relief Allowance - 2014 8,803,000 8,000,000
A01224 Entertainment Allowance 374,000 171,000 200,000
A01226 Computer Allowance 216,000 10,000 210,000
A01228 Orderly Allowance 120,000 48,000 84,000
A01236 Deputation Allowance 900,000 140,000 798,000
A01239 Special Allowance 798,000 558,000 600,000
001 Special Allowance 558,000 600,000
A01241 Utility allowance for electricity 2,262,000 2,435,000 2,000,000
A01244 Adhoc Relief 100,000 44,000 80,000
A01252 Non Practicing Allowance 514,000 90,000 180,000
A01262 Special Relief Allowance 100,000 12,000 80,000
A01270 Others 8,857,000 2,050,000 1,140,000
001 Others 1,160,000 2,050,000 140,000
037 30% Social Security Benefit in lieu of Pension to the Contract Employees 7,417,000 1,000,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 23,915,000 12,500,000 12,500,000

A01271 Overtime Allowance 1,115,000 55,000 500,000


A01273 Honoraria 4,775,000 5,000,000 4,000,000
000 Honoraria 5,000,000 4,000,000
A01274 Medical Charges 5,075,000 2,235,000 2,000,000
A01277 Contingent Paid Staff 10,350,000 5,150,000 5,000,000
A01278 Leave Salary 2,600,000 60,000 1,000,000

A03 TOTAL OPERATING EXPENSES 88,481,000 126,696,000 117,001,000

A032 TOTAL COMMUNICATIONS 8,686,000 10,875,000 7,746,000

A03201 Postage and Telegraph 1,177,000 825,000 1,000,000


A03202 Telephone and Trunk Call 6,744,000 9,529,000 6,000,000
A03204 Electronic Communication 20,000 1,000
A03205 Courier and Pilot Service 745,000 521,000 745,000
447

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
011111 DIVISIONAL ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0111 EXECUTIVE AND LEGISLATIVE ORGANS
011111 DIVISIONAL ADMINISTRATION

LQ4508 Divisional Administration

A033 TOTAL UTILITIES 15,602,000 18,346,000 17,180,000

A03301 Gas 4,257,000 5,183,000 5,000,000


A03302 Water 525,000 331,000 500,000
A03303 Electricity 10,140,000 11,983,000 11,000,000
001 Electricity 10,140,000 11,983,000 11,000,000
A03304 Hot and Cold Weather Charges 680,000 849,000 680,000

A034 TOTAL OCCUPANCY COSTS 1,482,000 475,000 600,000

A03407 Rates and Taxes 1,482,000 475,000 600,000

A038 TOTAL TRAVEL & 29,106,000 60,090,000 61,000,000


TRANSPORTATION

A03805 Travelling Allowance 8,521,000 8,861,000 1,000,000


001 Travelling Allowance 8,861,000 1,000,000
A03807 P.O.L Charges 20,585,000 51,229,000 60,000,000

A039 TOTAL GENERAL 33,605,000 36,910,000 30,475,000

A03901 Stationery 6,670,000 7,131,000 6,500,000


A03902 Printing and Publication 1,912,000 2,098,000 2,000,000
001 Printing and Publications 1,912,000 2,098,000 2,000,000
A03903 Conference/Seminars/Workshops/ 2,498,000 1,566,000 1,600,000
Symposia
A03905 Newspapers Periodicals and Books 898,000 1,162,000 900,000
001 News Papers, Periodicals & Books 898,000 1,162,000 900,000
A03906 Uniforms and Protective Clothing 471,000 760,000 475,000
A03907 Advertising & Publicity 1,239,000 2,354,000 300,000
001 Advertising & Publicity 1,239,000 2,354,000 300,000
A03914 Secret Service Expenditure 1,630,000 1,979,000 1,500,000
A03917 Law Charges 849,000 82,000 800,000
A03918 Exhibitions, Fairs & Other 88,000 358,000 100,000
National Celebrations
A03919 Payments to Others for Service 1,011,000 101,000 1,000,000
Rendered
001 Payments to Others for Service Rendered 101,000 1,000,000
A03940 Unforeseen expenditure 1,779,000 508,000 300,000
A03942 Cost of Other Stores 6,062,000 3,792,000 3,500,000
448

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
011111 DIVISIONAL ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0111 EXECUTIVE AND LEGISLATIVE ORGANS
011111 DIVISIONAL ADMINISTRATION

LQ4508 Divisional Administration

001 Cost of Other Stores 6,062,000 3,792,000 3,500,000


A03955 Computer Stationary 2,979,000 3,741,000 3,000,000
A03970 Others 5,519,000 11,278,000 8,500,000
001 Others 5,519,000 11,278,000 8,500,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 4,820,000 1,550,000

A041 TOTAL PENSION 1,000 4,820,000 1,550,000

A04110 Payment of Pension 320,000


Contribution of Ex-Local Fund
A04114 Superannuation Encashment Of L.P.R 1,000 4,500,000 1,550,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 400,000 900,000 1,000,000

A052 TOTAL GRANTS-DOMESTIC 400,000 900,000 1,000,000

A05216 Fin. Assis. to the families of 400,000 900,000 1,000,000


G. Serv. who expire
001 Fin. Assis. to the families of the persons who expires during service. 900,000 1,000,000

A06 TOTAL TRANSFERS 2,844,000 3,731,000 2,900,000

A063 TOTAL ENTERTAINMENT & 2,844,000 3,731,000 2,900,000


GIFTS

A06301 Entertainments & Gifts 2,844,000 3,731,000 2,900,000


001 Entertainment & Gifts 2,844,000 3,731,000 2,900,000

A09 TOTAL PHYSICAL ASSETS 1,200,000 6,000

A092 TOTAL COMPUTER EQUIPMENT 3,000

A09201 Hardware 1,000


A09202 Software 1,000
A09203 I.T. Equipment 1,000

A095 TOTAL PURCHASE OF 1,000


TRANSPORT
449

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
011111 DIVISIONAL ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0111 EXECUTIVE AND LEGISLATIVE ORGANS
011111 DIVISIONAL ADMINISTRATION

LQ4508 Divisional Administration

A09501 Transport 1,000


001 Transport 1,000

A096 TOTAL PURCHASE OF PLANT & 1,200,000 1,000


MACHINERY

A09601 Plant and Machinery 1,200,000 1,000

A097 TOTAL PURCHASE FURNITURE 1,000


& FIXTURE

A09701 Purchase of Furniture and Fixture 1,000

A13 TOTAL REPAIRS AND MAINTENANCE 9,700,000 24,139,000 24,100,000

A130 TOTAL TRANSPORT 6,420,000 15,871,000 17,000,000

A13001 Transport 6,420,000 15,871,000 17,000,000

A131 TOTAL MACHINERY AND 2,098,000 5,813,000 5,000,000


EQUIPMENT

A13101 Machinery and Equipment 2,098,000 5,813,000 5,000,000

A132 TOTAL FURNITURE AND 1,182,000 2,455,000 2,100,000


FIXTURE

A13201 Furniture and Fixture 1,182,000 2,455,000 2,100,000

_______________________________________________________________________________
Divisional Administration 500,899,000 368,834,000 361,826,000
_______________________________________________________________________________
450

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
011111 DIVISIONAL ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0111 EXECUTIVE AND LEGISLATIVE ORGANS
011111 DIVISIONAL ADMINISTRATION

LQ4519 Circuit House Of Various Divisional


Headquraters

A01 TOTAL EMPLOYEES RELATED EXPENSES. 32,968,000 15,040,000 29,048,000

A011 TOTAL PAY 168 168 13,523,000 5,903,000 16,306,000

A011-2 TOTAL PAY OF OTHER STAFF 168 168 13,523,000 5,903,000 16,306,000

A01151 Total Basic Pay of Other Staff 168 168 13,523,000 5,883,000 16,306,000

A124-M Assistant Care-Taker (BPS-14) 7 7 1,587,000 1,722,000

T033-M Telephone Attendant (BPS-05) 14 14 1,944,000 2,100,000

K011-M Khalasi (BPS-04) 4 509,000

E034-M Electrician (BPS-03) 7 7 733,000 950,000

P095-M Plumber (BPS-03) 7 7 731,000 900,000

A304-M Attendant (BPS-01) 24 24 1,568,000 2,198,000

B005-M Baildar (BPS-01) 26 26 1,684,000 1,983,000

B015-M Bearer (BPS-01) 16 16 1,069,000 1,267,000

C112-M Chowkidar (BPS-01) 13 13 823,000 1,021,000

C193-M Cook (BPS-01) 15 15 908,000 1,106,000

K011-M Khalasi (BPS-01) 4 311,000

K013-M Khansama (BPS-01) 1 1 71,000 200,000

K018-M Khidmatgar (BPS-01) 2 2 142,000 250,000

M019-M Mali (BPS-01) 6 6 395,000 500,000

S311-M Sanitary Worker (BPS-01) 26 26 1,557,000 1,600,000

A01152 Personal pay 20,000

A012 TOTAL ALLOWANCES 19,445,000 9,137,000 12,742,000

A012-1 TOTAL REGULAR ALLOWANCES 17,813,000 8,897,000 11,141,000

A01202 House Rent Allowance 2,492,000 1,019,000 1,200,000


A01203 Conveyance Allowance 2,664,000 1,481,000 1,200,000
A01205 Dearness Allowance 30,000 1,000
451

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
011111 DIVISIONAL ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0111 EXECUTIVE AND LEGISLATIVE ORGANS
011111 DIVISIONAL ADMINISTRATION

LQ4519 Circuit House Of Various Divisional


Headquraters

A01207 Washing Allowance 16,000 16,000 16,000


A01209 Special Additional Allowance 20,000 20,000
A0120D Integrated Allowance 211,000 81,000 190,000
A0120P Adhoc Relief 2009 39,000 4,000 1,000
A0120X Ad - hoc Allowance - 2010 3,089,000 1,522,000 2,000,000
A01217 Medical Allowance 1,891,000 1,060,000 1,000,000
A0121A Adhoc Relief Allowance 2011 1,606,000 475,000 600,000
A0121M Adhoc Relief Allowance - 2012 2,596,000 1,254,000 1,200,000
A0121T Adhoc Relief Allowance 2013 2,014,000 745,000 700,000
A0121Z Adhoc Relief Allowance - 2014 821,000 2,000,000
A01244 Adhoc Relief 15,000 2,000 1,000
A01262 Special Relief Allowance 15,000 2,000 1,000
A01270 Others 1,115,000 415,000 1,011,000
001 Others 100,000 415,000 1,000
037 30% Social Security Benefit in lieu of Pension to the Contract Employees 1,015,000 1,010,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 1,632,000 240,000 1,601,000

A01271 Overtime Allowance 131,000 100,000


A01273 Honoraria 359,000 200,000 359,000
000 Honoraria 359,000 200,000 359,000
A01274 Medical Charges 363,000 40,000 363,000
A01277 Contingent Paid Staff 640,000 640,000
A01278 Leave Salary 139,000 139,000

A03 TOTAL OPERATING EXPENSES 13,534,000 16,995,000 16,853,000

A032 TOTAL COMMUNICATIONS 495,000 87,000 212,000

A03201 Postage and Telegraph 107,000 100,000


A03202 Telephone and Trunk Call 376,000 87,000 100,000
A03205 Courier and Pilot Service 12,000 12,000

A033 TOTAL UTILITIES 9,487,000 12,122,000 13,030,000

A03301 Gas 1,886,000 2,154,000 3,000,000


A03302 Water 21,000 72,000 20,000
A03303 Electricity 7,570,000 9,856,000 10,000,000
001 Electricity 9,856,000 10,000,000
452

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
011111 DIVISIONAL ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0111 EXECUTIVE AND LEGISLATIVE ORGANS
011111 DIVISIONAL ADMINISTRATION

LQ4519 Circuit House Of Various Divisional


Headquraters

A03304 Hot and Cold Weather Charges 10,000 40,000 10,000

A039 TOTAL GENERAL 3,552,000 4,786,000 3,611,000

A03901 Stationery 49,000 118,000 49,000


A03903 Conference/Seminars/Workshops/ 137,000 50,000 137,000
Symposia
A03905 Newspapers Periodicals and Books 192,000 101,000 192,000
001 News Papers, Periodicals & Books 101,000 192,000
A03906 Uniforms and Protective Clothing 13,000 115,000 200,000
A03918 Exhibitions, Fairs & Other 30,000 152,000 30,000
National Celebrations
A03942 Cost of Other Stores 1,422,000 1,100,000 1,000,000
001 Cost of Other Stores 1,100,000 1,000,000
A03955 Computer Stationary 3,000 100,000 3,000
A03970 Others 1,706,000 3,050,000 2,000,000
001 Others 3,050,000 2,000,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 150,000 1,000,000

A041 TOTAL PENSION 1,000 150,000 1,000,000

A04114 Superannuation Encashment Of L.P.R 1,000 150,000 1,000,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 1,000,000

A052 TOTAL GRANTS-DOMESTIC 1,000,000

A05216 Fin. Assis. to the families of 1,000,000


G. Serv. who expire
001 Fin. Assis. to the families of the persons who expires during service. 1,000,000

A06 TOTAL TRANSFERS 952,000 1,086,000 952,000

A063 TOTAL ENTERTAINMENT & 952,000 1,086,000 952,000


GIFTS

A06301 Entertainments & Gifts 952,000 1,086,000 952,000


001 Entertainment & Gifts 1,086,000 952,000
453

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
011111 DIVISIONAL ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0111 EXECUTIVE AND LEGISLATIVE ORGANS
011111 DIVISIONAL ADMINISTRATION

LQ4519 Circuit House Of Various Divisional


Headquraters

A13 TOTAL REPAIRS AND MAINTENANCE 1,354,000 2,647,000 1,862,000

A130 TOTAL TRANSPORT 29,000 7,000 29,000

A13001 Transport 29,000 7,000 29,000

A131 TOTAL MACHINERY AND 229,000 1,150,000 600,000


EQUIPMENT

A13101 Machinery and Equipment 229,000 1,150,000 600,000

A132 TOTAL FURNITURE AND 397,000 900,000 500,000


FIXTURE

A13201 Furniture and Fixture 397,000 900,000 500,000

A133 TOTAL BUILDINGS AND 566,000 510,000 600,000


STRUCTURE

A13370 Others 566,000 510,000 600,000


001 Others 510,000 600,000

A137 TOTAL COMPUTER EQUIPMENT 133,000 80,000 133,000

A13701 Hardware 133,000 80,000 133,000

_______________________________________________________________________________
Circuit House Of Various Divisional 48,809,000 35,918,000 50,715,000
Headquraters
_______________________________________________________________________________
454

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
011204 ADMINISTRATION OF FINANCIAL AFFAIRS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0112 FINANCIAL AND FISCAL AFFAIRS
011204 ADMINISTRATION OF FINANCIAL AFFAIRS

LQ4066 Finance Department

A01 TOTAL EMPLOYEES RELATED EXPENSES. 305,229,000 253,839,000 361,465,000

A011 TOTAL PAY 707 753 131,977,000 102,082,000 154,052,000

A011-1 TOTAL PAY OF OFFICERS 166 184 62,403,000 46,133,000 78,061,000

A01101 Total Basic Pay of Officers 166 184 61,101,000 45,201,000 76,602,000

F135-M Financial Assistant (Special) 1 1 900,000 900,000

O090-M Officer Tax Coordination (Special) 4 6,000,000

P365-M Procurement Specialist (Special) 1 1,500,000

R144-M Risk Management (Special) 1 1 2,700,000 2,700,000


Specialist

R145-M Risk Analyst (Special) 1 1 1,500,000 1,500,000

U021-M Unit Head (Special) 1 3,000,000

S045-M Secretary (BPS-21) 1 1 785,000 757,000

S397-M Special Secretary (BPS-20) 1 1 672,000 536,000

A029-M Additional Secretary (BPS-19) 6 6 2,892,000 3,615,000

A464-M Additional Secretary / (BPS-19) 1 1 650,000 689,000


Director (Budget)

A727-M Additional Director (BPS-19) 1 1 850,000 870,000


(Budget)

D100-M Director (BPS-19) 1 1 766,000 670,000

S315-M System Analyst (BPS-19) 1 1 593,000 612,000

D078-M Deputy Secretary (BPS-18) 15 16 6,340,000 6,693,000

D322-M Deputy Coordinator (BPS-18) 2 2 674,000 810,000

O012-M Officer On Special Duty (BPS-18) 1 1 610,000 609,000

S090-M Senior Law Officer (BPS-18) 1 1 555,000 393,000

S211-M Statistical Officer (BPS-18) 2 2 1,146,000 1,182,000

A012-M Accounts Officer (BPS-17) 3 4 759,000 1,003,000

L047-M Law Officer (BPS-17) 2 2 672,000 700,000

P139-M Private Secretary (BPS-17) 8 9 2,964,000 4,796,000

P158-M Programmer (BPS-17) 2 2 687,000 716,000


455

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
011204 ADMINISTRATION OF FINANCIAL AFFAIRS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0112 FINANCIAL AND FISCAL AFFAIRS
011204 ADMINISTRATION OF FINANCIAL AFFAIRS

LQ4066 Finance Department

R059-M Research Officer (BPS-17) 2 2 573,000 602,000

S053-M Section Officer (BPS-17) 3 600,000

U017-M Under Secretary/Section (BPS-17) 56 56 18,124,000 17,680,000


Officer

A008-M Accountant (BPS-16) 1 1 228,000 288,000

A256-M Assistant Research (BPS-16) 1 1 270,000 280,000


Officer

C162-M Composer (BPS-16) 7 7 1,786,000 1,853,000

P037-M Personal Assistant (BPS-16) 18 19 5,751,000 5,919,000

S114-M Senior Scale Stenographer (BPS-16) 12 12 2,352,000 2,362,000

S282-M Superintendent (BPS-16) 18 23 5,302,000 6,767,000

A01102 Personal pay 500,000 400,000 600,000


A01103 Special Pay 602,000 412,000 659,000
A01105 Qualification Pay 200,000 120,000 200,000

A011-2 TOTAL PAY OF OTHER STAFF 541 569 69,574,000 55,949,000 75,991,000

A01151 Total Basic Pay of Other Staff 541 569 67,374,000 54,674,000 73,589,000

J013-M Junior Accountant (BPS-15) 2 2 557,000 574,000

A097-M Assistant (BPS-14) 4 396,000

A336-M Assistant/Deputy (BPS-14) 87 82 18,458,000 18,277,000


Superintendent

S216-M Stenographer (BPS-14) 69 69 7,011,000 8,497,000

C162-M Composer (BPS-12) 36 44 4,098,000 5,452,000

D020-M Data Entry Operator (BPS-12) 1 1 117,000 123,000

H030-M Head Draftsman (BPS-12) 1 239,000

U019-M Urdu Composer (BPS-12) 2 204,000

D310-M Data Collector (BPS-11) 6 6 689,000 989,000

L068-M Library Assistant (BPS-11) 1 1 148,000 165,000

O046-M Overseer (BPS-11) 1 1 165,000 165,000

T038-M Telephone Technician (BPS-10) 1 1 216,000 221,000


456

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
011204 ADMINISTRATION OF FINANCIAL AFFAIRS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0112 FINANCIAL AND FISCAL AFFAIRS
011204 ADMINISTRATION OF FINANCIAL AFFAIRS

LQ4066 Finance Department

A098-M Assistant Accountant (BPS-09) 2 240,000

A757-M Accounts Assistant (BPS-09) 2 245,000

S078-M Senior Clerk (BPS-09) 65 65 8,997,000 9,216,000

C230-M Care Taker (BPS-08) 1 1 201,000 138,000

A270-M Assistant Steward (BPS-07) 1 160,000

J019-M Junior Clerk (BPS-07) 66 75 7,094,000 8,242,000

L071-M Library Restorer (BPS-05) 1 1 160,000 160,000

B015-M Bearer (BPS-04) 1 156,000

D089-M Despatch Rider (BPS-04) 5 6 377,000 457,000

D186-M Driver (BPS-04) 43 46 4,223,000 4,466,000

G044-M Gestetner Operator (BPS-04) 1 1 145,000 148,000

C112-M Chowkidar (BPS-02) 2 2 185,000 191,000

D003-M Daftri (BPS-02) 17 17 1,427,000 1,492,000

J001-M Jamadar (BPS-02) 1 1 67,000 91,000

C112-M Chowkidar (BPS-01) 1 2 66,000 128,000

F087-M Frash (BPS-01) 12 12 1,227,000 1,256,000

N006-M Naib Qasid (BPS-01) 110 119 10,262,000 11,624,000

S311-M Sanitary Worker (BPS-01) 4 4 427,000 436,000

S325-M Sweeper/Sanitary Worker (BPS-01) 1 58,000

W018-M Watchman (BPS-01) 2 2 218,000 222,000

A01152 Personal pay 200,000 175,000 300,000


A01153 Special Pay 2,000,000 1,100,000 2,102,000

A012 TOTAL ALLOWANCES 173,252,000 151,757,000 207,413,000

A012-1 TOTAL REGULAR ALLOWANCES 145,081,000 127,159,000 172,262,000

A01201 Senior Post Allowance 40,000 18,000 40,000


A01202 House Rent Allowance 14,850,000 11,250,000 16,572,000
A01203 Conveyance Allowance 19,160,000 16,760,000 21,755,000
A01207 Washing Allowance 62,000 52,000 77,000
A01209 Special Additional Allowance 200,000 210,000 250,000
457

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
011204 ADMINISTRATION OF FINANCIAL AFFAIRS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0112 FINANCIAL AND FISCAL AFFAIRS
011204 ADMINISTRATION OF FINANCIAL AFFAIRS

LQ4066 Finance Department

A0120D Integrated Allowance 407,000 467,000 443,000


A0120N Spl. allowances @ 20% of basic 13,303,000 9,503,000 13,715,000
pay for Secretariat
A0120X Ad - hoc Allowance - 2010 34,007,000 25,607,000 34,834,000
A01217 Medical Allowance 10,955,000 9,385,000 11,901,000
A0121A Adhoc Relief Allowance 2011 11,339,000 7,979,000 11,564,000
A0121M Adhoc Relief Allowance - 2012 21,310,000 19,720,000 24,298,000
A0121N Personal Allowance 500,000
A0121T Adhoc Relief Allowance 2013 10,658,000 9,500,000 12,649,000
A0121Z Adhoc Relief Allowance - 2014 10,000,000 12,649,000
A01224 Entertainment Allowance 82,000 64,000 106,000
A01226 Computer Allowance 50,000 30,000 50,000
A01228 Orderly Allowance 180,000 86,000 200,000
A01236 Deputation Allowance 275,000 10,000 300,000
A01239 Special Allowance 4,680,000 4,010,000 5,508,000
001 Special Allowance 4,680,000 4,010,000 5,508,000
A01243 Special travelling allowance 1,200,000 1,200,000 1,500,000
A01270 Others 2,323,000 1,308,000 3,351,000
001 Others 778,000
024 Ph.D. Allowence 100,000
037 30% Social Security Benefit in lieu of Pension to the Contract Employees 2,323,000 1,308,000 2,473,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 28,171,000 24,598,000 35,151,000

A01271 Overtime Allowance 1,830,000 1,272,000 2,150,000


A01273 Honoraria 25,000,000 20,175,000 30,000,000
000 Honoraria 25,000,000 20,175,000
A01274 Medical Charges 1,000,000 1,500,000 2,000,000
A01277 Contingent Paid Staff 300,000 1,650,000 1,000,000
A01278 Leave Salary 41,000 1,000 1,000

A03 TOTAL OPERATING EXPENSES 127,928,000 8,168,618,000 79,323,000

A032 TOTAL COMMUNICATIONS 5,600,000 5,600,000 6,300,000

A03201 Postage and Telegraph 400,000 400,000 550,000


A03202 Telephone and Trunk Call 5,200,000 5,200,000 5,750,000

A033 TOTAL UTILITIES 910,000 8,079,920,000 2,600,000


458

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
011204 ADMINISTRATION OF FINANCIAL AFFAIRS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0112 FINANCIAL AND FISCAL AFFAIRS
011204 ADMINISTRATION OF FINANCIAL AFFAIRS

LQ4066 Finance Department

A03301 Gas 150,000 150,000 380,000


A03302 Water 10,000 10,000 50,000
A03303 Electricity 550,000 8,079,310,000 1,800,000
001 Electricity 550,000 8,079,310,000 1,800,000
A03304 Hot and Cold Weather Charges 200,000 450,000 370,000

A034 TOTAL OCCUPANCY COSTS 176,000 226,000 2,811,000

A03402 Rent for Office Building 1,000 1,000 2,401,000


A03407 Rates and Taxes 175,000 225,000 410,000

A038 TOTAL TRAVEL & 40,560,000 17,750,000 23,600,000


TRANSPORTATION

A03801 Training - domestic 20,000,000


002 Provision of Block Allocation for Training 15,000,000
004 Block Allocation for T.A. relating to Training. 5,000,000
A03805 Travelling Allowance 2,200,000 2,200,000 3,600,000
001 Travelling Allowance 2,200,000 600,000
A03806 Transportation of Goods 110,000 220,000 250,000
A03807 P.O.L Charges 18,100,000 15,300,000 19,600,000
A03808 Conveyance Charges 150,000 30,000 150,000

A039 TOTAL GENERAL 80,682,000 65,122,000 44,012,000

A03901 Stationery 5,020,000 9,570,000 8,020,000


A03902 Printing and Publication 15,010,000 12,360,000 18,410,000
001 Printing and Publications 15,010,000 12,360,000 18,410,000
A03905 Newspapers Periodicals and Books 320,000 470,000 570,000
001 News Papers, Periodicals & Books 320,000 470,000 570,000
A03906 Uniforms and Protective Clothing 400,000 650,000 680,000
A03907 Advertising & Publicity 200,000 10,594,000 400,000
001 Advertising & Publicity 200,000 10,594,000 400,000
A03915 Payments to Govt. Deptt. for 10,000 1,000 10,000
Service Rendered
001 Payments to Govt. Dept. 10,000 1,000 10,000
A03917 Law Charges 500,000 14,180,000 700,000
A03918 Exhibitions, Fairs & Other 1,000 1,000 1,000
National Celebrations
459

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
011204 ADMINISTRATION OF FINANCIAL AFFAIRS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0112 FINANCIAL AND FISCAL AFFAIRS
011204 ADMINISTRATION OF FINANCIAL AFFAIRS

LQ4066 Finance Department

A03919 Payments to Others for Service 51,200,000 400,000 1,500,000


Rendered
001 Payments to Others for Service Rendered 400,000
002 Block allocaiton for Consultancy Charges/Services Rendered 50,000,000
A03936 Foreign/Inland Training Course Fee 1,000 1,000 1,000
001 Foreign Training 1,000
A03942 Cost of Other Stores 200,000 900,000 900,000
001 Cost of Other Stores 200,000 900,000 900,000
A03955 Computer Stationary 4,820,000 9,895,000 8,020,000
A03970 Others 3,000,000 6,100,000 4,800,000
001 Others 3,000,000 6,100,000 4,800,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 10,126,000 5,001,000 15,125,000

A041 TOTAL PENSION 10,126,000 5,001,000 15,125,000

A04114 Superannuation Encashment Of L.P.R 1,000 5,001,000 5,000,000


A04170 Others 10,125,000 10,125,000
004 Block Allocation for Automated Pension Disbursement 10,125,000 10,125,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 1,000,000 900,000 3,000,000

A052 TOTAL GRANTS-DOMESTIC 1,000,000 900,000 3,000,000

A05216 Fin. Assis. to the families of 1,000,000 800,000 3,000,000


G. Serv. who expire
001 Fin. Assis. to the families of the persons who expires during service. 1,000,000 800,000 3,000,000
A05270 To Others 100,000
001 Others 100,000

A06 TOTAL TRANSFERS 3,000,000 6,200,000 5,100,000

A063 TOTAL ENTERTAINMENT & 3,000,000 6,200,000 5,100,000


GIFTS

A06301 Entertainments & Gifts 3,000,000 6,200,000 5,100,000


001 Entertainment & Gifts 3,000,000 6,200,000 5,100,000

A09 TOTAL PHYSICAL ASSETS 20,000,000 18,486,000 31,000,000


460

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
011204 ADMINISTRATION OF FINANCIAL AFFAIRS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0112 FINANCIAL AND FISCAL AFFAIRS
011204 ADMINISTRATION OF FINANCIAL AFFAIRS

LQ4066 Finance Department

A092 TOTAL COMPUTER EQUIPMENT 3,800,000 4,060,000 6,700,000

A09201 Hardware 2,500,000 2,700,000 4,000,000


A09202 Software 100,000 110,000 300,000
A09203 I.T. Equipment 1,200,000 1,250,000 2,400,000

A095 TOTAL PURCHASE OF 10,000,000 8,026,000 17,200,000


TRANSPORT

A09501 Transport 10,000,000 8,026,000 17,200,000


001 Transport 8,026,000 7,200,000

A096 TOTAL PURCHASE OF PLANT & 5,000,000 5,000,000 5,000,000


MACHINERY

A09601 Plant and Machinery 5,000,000 5,000,000 5,000,000

A097 TOTAL PURCHASE FURNITURE 1,200,000 1,400,000 2,100,000


& FIXTURE

A09701 Purchase of Furniture and Fixture 1,200,000 1,400,000 2,100,000

A13 TOTAL REPAIRS AND MAINTENANCE 7,665,000 15,565,000 11,615,000

A130 TOTAL TRANSPORT 4,165,000 9,165,000 6,865,000

A13001 Transport 4,165,000 9,165,000 6,865,000

A131 TOTAL MACHINERY AND 2,800,000 5,000,000 3,650,000


EQUIPMENT

A13101 Machinery and Equipment 2,800,000 5,000,000 3,650,000

A132 TOTAL FURNITURE AND 700,000 1,400,000 1,100,000


FIXTURE

A13201 Furniture and Fixture 700,000 1,400,000 1,100,000


461

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
011204 ADMINISTRATION OF FINANCIAL AFFAIRS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0112 FINANCIAL AND FISCAL AFFAIRS
011204 ADMINISTRATION OF FINANCIAL AFFAIRS

LQ4066 Finance Department

_______________________________________________________________________________
Finance Department 474,948,000 8,468,609,000 506,628,000
_______________________________________________________________________________
462

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
011204 ADMINISTRATION OF FINANCIAL AFFAIRS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0112 FINANCIAL AND FISCAL AFFAIRS
011204 ADMINISTRATION OF FINANCIAL AFFAIRS

LQ5293 Provincial Finance Commission

A01 TOTAL EMPLOYEES RELATED EXPENSES. 8,526,000 4,012,000 9,009,000

A011 TOTAL PAY 33 33 4,053,000 1,194,000 4,053,000

A011-1 TOTAL PAY OF OFFICERS 7 7 1,709,000 1,709,000

A01101 Total Basic Pay of Officers 7 7 1,706,000 1,706,000

D078-M Deputy Secretary (BPS-18) 1 1 430,000 430,000

S053-M Section Officer (BPS-17) 2 2 600,000 600,000

P037-M Personal Assistant (BPS-16) 1 1 170,000 170,000

S114-M Senior Scale Stenographer (BPS-16) 2 2 306,000 306,000

S282-M Superintendent (BPS-16) 1 1 200,000 200,000

A01103 Special Pay 3,000 3,000

A011-2 TOTAL PAY OF OTHER STAFF 26 26 2,344,000 1,194,000 2,344,000

A01151 Total Basic Pay of Other Staff 26 26 2,344,000 1,194,000 2,344,000

A008-M Accountant (BPS-14) 1 1 111,000 111,000

A097-M Assistant (BPS-14) 4 4 394,000 394,000

S216-M Stenographer (BPS-14) 2 2 256,000 256,000

J019-M Junior Clerk (BPS-07) 5 5 473,000 473,000

D011-M Dak Runner (BPS-04) 1 1 76,000 76,000

D186-M Driver (BPS-04) 2 2 185,000 185,000

D003-M Daftri (BPS-02) 1 1 71,000 71,000

C193-M Cook (BPS-01) 1 1 79,000 79,000

F087-M Frash (BPS-01) 1 1 66,000 66,000

N006-M Naib Qasid (BPS-01) 5 5 425,000 425,000

S311-M Sanitary Worker (BPS-01) 2 2 142,000 142,000

W001-M Waiter (BPS-01) 1 1 66,000 66,000

A012 TOTAL ALLOWANCES 4,473,000 2,818,000 4,956,000


463

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
011204 ADMINISTRATION OF FINANCIAL AFFAIRS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0112 FINANCIAL AND FISCAL AFFAIRS
011204 ADMINISTRATION OF FINANCIAL AFFAIRS

LQ5293 Provincial Finance Commission

A012-1 TOTAL REGULAR ALLOWANCES 4,292,000 2,687,000 4,715,000

A01202 House Rent Allowance 600,000 365,000 600,000


A01203 Conveyance Allowance 450,000 350,000 450,000
A01207 Washing Allowance 4,000 1,000 5,000
A0120D Integrated Allowance 40,000 36,000 50,000
A0120N Spl. allowances @ 20% of basic 405,000 140,000 400,000
pay for Secretariat
A0120X Ad - hoc Allowance - 2010 1,013,000 895,000 1,000,000
A01217 Medical Allowance 400,000 220,000 400,000
A0121A Adhoc Relief Allowance 2011 210,000 110,000 210,000
A0121M Adhoc Relief Allowance - 2012 770,000 240,000 800,000
A0121T Adhoc Relief Allowance 2013 300,000 120,000 300,000
A0121Z Adhoc Relief Allowance - 2014 120,000 300,000
A01270 Others 100,000 90,000 200,000
037 30% Social Security Benefit in lieu of Pension to the Contract Employees 100,000 90,000 200,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 181,000 131,000 241,000

A01271 Overtime Allowance 70,000 30,000 80,000


A01273 Honoraria 10,000 10,000
000 Honoraria 10,000
A01274 Medical Charges 100,000 100,000 150,000
A01278 Leave Salary 1,000 1,000 1,000

A03 TOTAL OPERATING EXPENSES 7,451,000 6,067,000 6,451,000

A032 TOTAL COMMUNICATIONS 1,300,000 1,300,000 1,300,000

A03201 Postage and Telegraph 300,000 300,000 300,000


A03202 Telephone and Trunk Call 1,000,000 1,000,000 1,000,000

A034 TOTAL OCCUPANCY COSTS 51,000 26,000 51,000

A03406 Royalties 1,000 1,000 1,000


A03407 Rates and Taxes 50,000 25,000 50,000

A038 TOTAL TRAVEL & 3,000,000 1,000,000 2,000,000


TRANSPORTATION
464

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
011204 ADMINISTRATION OF FINANCIAL AFFAIRS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0112 FINANCIAL AND FISCAL AFFAIRS
011204 ADMINISTRATION OF FINANCIAL AFFAIRS

LQ5293 Provincial Finance Commission

A03805 Travelling Allowance 500,000 500,000 500,000


001 Travelling Allowance 500,000
A03807 P.O.L Charges 2,500,000 500,000 1,500,000

A039 TOTAL GENERAL 3,100,000 3,741,000 3,100,000

A03901 Stationery 600,000 600,000 600,000


A03902 Printing and Publication 600,000 1,100,000 600,000
001 Printing and Publications 600,000 1,100,000 600,000
A03905 Newspapers Periodicals and Books 100,000 40,000 100,000
001 News Papers, Periodicals & Books 100,000 40,000 100,000
A03919 Payments to Others for Service 100,000 1,000 100,000
Rendered
001 Payments to Others for Service Rendered 1,000
A03942 Cost of Other Stores 300,000 400,000 300,000
001 Cost of Other Stores 300,000 400,000 300,000
A03955 Computer Stationary 600,000 600,000 600,000
A03970 Others 800,000 1,000,000 800,000
001 Others 800,000 1,000,000 800,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 1,000 1,000,000

A041 TOTAL PENSION 1,000 1,000 1,000,000

A04114 Superannuation Encashment Of L.P.R 1,000 1,000 1,000,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 1,000,000

A052 TOTAL GRANTS-DOMESTIC 1,000,000

A05216 Fin. Assis. to the families of 1,000,000


G. Serv. who expire

A06 TOTAL TRANSFERS 50,000

A063 TOTAL ENTERTAINMENT & 50,000


GIFTS

A06301 Entertainments & Gifts 50,000


465

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
011204 ADMINISTRATION OF FINANCIAL AFFAIRS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0112 FINANCIAL AND FISCAL AFFAIRS
011204 ADMINISTRATION OF FINANCIAL AFFAIRS

LQ5293 Provincial Finance Commission

A09 TOTAL PHYSICAL ASSETS 2,200,000 500,000 2,500,000

A095 TOTAL PURCHASE OF 1,200,000 1,500,000


TRANSPORT

A09501 Transport 1,200,000 1,500,000

A096 TOTAL PURCHASE OF PLANT & 500,000 500,000 500,000


MACHINERY

A09601 Plant and Machinery 500,000 500,000 500,000

A097 TOTAL PURCHASE FURNITURE 500,000 500,000


& FIXTURE

A09701 Purchase of Furniture and Fixture 500,000 500,000

A13 TOTAL REPAIRS AND MAINTENANCE 1,600,000 1,600,000 1,600,000

A130 TOTAL TRANSPORT 800,000 800,000 800,000

A13001 Transport 800,000 800,000 800,000

A131 TOTAL MACHINERY AND 300,000 300,000 300,000


EQUIPMENT

A13101 Machinery and Equipment 300,000 300,000 300,000

A132 TOTAL FURNITURE AND 500,000 500,000 500,000


FIXTURE

A13201 Furniture and Fixture 500,000 500,000 500,000

_______________________________________________________________________________
Provincial Finance Commission 19,778,000 12,180,000 21,610,000
_______________________________________________________________________________
466

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE) AND TAXATION DEPARMENT
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0112 FINANCIAL AND FISCAL AFFAIRS
011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE) AND TAXATION DEPARMENT

LQ4784 Punjab Revenue Authority (PRA)

A01 TOTAL EMPLOYEES RELATED EXPENSES. 90,200,000 58,893,000 303,692,000

A011 TOTAL PAY 380 46,706,000 16,947,000 145,632,000

A011-1 TOTAL PAY OF OFFICERS 147 20,126,000 16,666,000 115,272,000

A01101 Total Basic Pay of Officers 125 16,381,000 8,833,000 51,414,000

C363-M Chairperson (BPS-21) 1 917,000

C154-M Commissioner (BPS-20) 7 5,360,000

C395-M Chief (BPS-20) 3 2,481,000

M109-M Member (BPS-20) 4 3,308,000

A017-M Additional Commissioner (BPS-19) 9 5,076,000

A029-M Additional Secretary (BPS-19) 3 1,692,000

S045-M Secretary (BPS-19) 1 564,000

B088-M Budget and Accounts (BPS-18) 1 420,000


Officer

D048-M Deputy Commissioner (BPS-18) 10 4,200,000

D078-M Deputy Secretary (BPS-18) 6 2,520,000

T089-M Treasury Officer (BPS-18) 1 420,000

A012-M Accounts Officer (BPS-17) 4 1,344,000

A032-M Administrative Officer (BPS-17) 5 1,680,000

A135-M Assistant Commissioner (BPS-17) 7 2,352,000

D212-M Deputy Superintendent of (BPS-17) 1 336,000


Police

P139-M Private Secretary (BPS-17) 8 2,688,000

P158-M Programmer (BPS-17) 1 336,000

S053-M Section Officer (BPS-17) 10 3,360,000

S071-M Senior Auditor (BPS-17) 4 1,344,000

S282-M Superintendent (BPS-17) 6 2,016,000

S322-M Senior Auditor (BPS-17) 4 1,344,000

A317-M Auditor (BPS-16) 5 1,320,000


467

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE) AND TAXATION DEPARMENT
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0112 FINANCIAL AND FISCAL AFFAIRS
011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE) AND TAXATION DEPARMENT

LQ4784 Punjab Revenue Authority (PRA)

D081-M Deputy Superintendent (BPS-16) 5 1,320,000

I021-M Inspector (BPS-16) 9 2,376,000

P037-M Personal Assistant (BPS-16) 10 2,640,000

A01105 Qualification Pay 90,000 35,000 200,000


A01106 Total Pay of contract staff 22 1,320,000 30,766,000

A020-M Additional Director (Special) 2 4,200,000

D100-M Director (Special) 1 4,800,000

M238-M Manager (Special) 4 6,000,000

P156-M Programme Officer (Special) 12 9,943,000

P139-M Private Secretary (BPS-17) 3 576,000

001 Pay of Contract Staff 1,320,000 30,766,000


A01150 Others 2,335,000 7,798,000 32,892,000
001 Pay of Officers (R.E.) 20,988,000
002 Pay of Officers 2,335,000 7,798,000 11,904,000

A011-2 TOTAL PAY OF OTHER STAFF 233 26,580,000 281,000 30,360,000

A01151 Total Basic Pay of Other Staff 233 26,580,000 281,000 30,360,000

A097-M Assistant (BPS-14) 36 6,714,000

C230-M Care Taker (BPS-14) 4 816,000

S216-M Stenographer (BPS-14) 19 3,896,000

S263-M Sub Inspector Of Police (BPS-14) 2 412,000

C174-M Computer Operator (BPS-12) 8 1,440,000

A274-M Assistant Sub-Inspector (BPS-09) 2 288,000

H013-M Havaldar (BPS-07) 4 509,000

J019-M Junior Clerk (BPS-07) 38 4,968,000

R021-M Receptionist (BPS-05) 2 223,000

S127-M Sepoy (BPS-05) 15 1,674,000

D089-M Despatch Rider (BPS-04) 6 640,000

D186-M Driver (BPS-04) 38 3,929,000


468

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE) AND TAXATION DEPARMENT
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0112 FINANCIAL AND FISCAL AFFAIRS
011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE) AND TAXATION DEPARMENT

LQ4784 Punjab Revenue Authority (PRA)

C112-M Chowkidar (BPS-01) 10 841,000

F087-M Frash (BPS-01) 4 336,000

M019-M Mali (BPS-01) 4 336,000

N006-M Naib Qasid (BPS-01) 32 2,582,000

S025-M Sanitary Worker (BPS-01) 1 84,000

S311-M Sanitary Worker (BPS-01) 8 672,000

A012 TOTAL ALLOWANCES 43,494,000 41,946,000 158,060,000

A012-1 TOTAL REGULAR ALLOWANCES 23,587,000 15,510,000 121,623,000

A01201 Senior Post Allowance 100,000 280,000 260,000


A01202 House Rent Allowance 2,543,000 1,753,000 12,765,000
A01203 Conveyance Allowance 2,040,000 973,000 13,005,000
A0120X Ad - hoc Allowance - 2010 2,826,000 2,033,000 28,604,000
A01217 Medical Allowance 4,193,000 1,184,000 6,227,000
A0121A Adhoc Relief Allowance 2011 1,678,000 1,012,000 7,940,000
A0121M Adhoc Relief Allowance - 2012 3,276,000 3,259,000 12,428,000
A0121T Adhoc Relief Allowance 2013 1,638,000 360,000 6,215,000
A0121Z Adhoc Relief Allowance - 2014 181,000 6,215,000
A01224 Entertainment Allowance 80,000 16,000 260,000
A01228 Orderly Allowance 80,000 100,000 298,000
A01236 Deputation Allowance 2,808,000 1,498,000 6,688,000
A01270 Others 2,325,000 2,861,000 20,718,000
001 Others 1,000,000 5,700,000
037 30% Social Security Benefit in lieu of Pension to the Contract Employees 1,325,000 2,861,000 15,018,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 19,907,000 26,436,000 36,437,000

A01273 Honoraria 1,500,000 1,676,000 5,000,000


000 Honoraria 1,500,000 1,676,000 5,000,000
A01274 Medical Charges 407,000 1,757,000 8,261,000
A01277 Contingent Paid Staff 18,000,000 23,003,000 19,639,000
A01278 Leave Salary 3,537,000

A03 TOTAL OPERATING EXPENSES 183,000,000 154,108,000 344,468,000

A032 TOTAL COMMUNICATIONS 4,030,000 7,213,000 19,791,000


469

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE) AND TAXATION DEPARMENT
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0112 FINANCIAL AND FISCAL AFFAIRS
011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE) AND TAXATION DEPARMENT

LQ4784 Punjab Revenue Authority (PRA)

A03201 Postage and Telegraph 30,000 20,000 436,000


A03202 Telephone and Trunk Call 1,000,000 2,235,000 7,440,000
A03204 Electronic Communication 1,000
A03205 Courier and Pilot Service 3,000,000 4,958,000 11,914,000

A033 TOTAL UTILITIES 2,400,000 1,104,000 11,228,000

A03301 Gas 100,000 34,000 296,000


A03302 Water 40,000 5,000 80,000
A03303 Electricity 2,000,000 1,055,000 10,192,000
001 Electricity 2,000,000 1,055,000 10,192,000
A03304 Hot and Cold Weather Charges 260,000 10,000 660,000

A034 TOTAL OCCUPANCY COSTS 11,840,000 27,272,000 41,488,000

A03402 Rent for Office Building 11,600,000 27,032,000 36,200,000


A03405 Rent Other than on Residential 240,000 240,000 5,088,000
Building
A03407 Rates and Taxes 100,000
A03470 Others 100,000

A036 TOTAL MOTOR VEHICLES 1,000,000 2,222,000 1,200,000

A03603 Registration 1,000,000 2,222,000 1,000,000


A03670 Others 200,000

A037 TOTAL CONSULTANCY AND 840,000 1,808,000


CONTRACTUAL WORK

A03770 Other 840,000 1,808,000

A038 TOTAL TRAVEL & 10,780,000 7,850,000 27,036,000


TRANSPORTATION

A03801 Training - domestic 1,000,000 2,900,000


001 Training - domestic 1,000,000 1,600,000
A03805 Travelling Allowance 1,500,000 1,000,000 6,400,000
001 Travelling Allowance 1,500,000 1,000,000 6,400,000
A03806 Transportation of Goods 50,000 560,000
A03807 P.O.L Charges 7,500,000 6,800,000 15,676,000
470

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE) AND TAXATION DEPARMENT
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0112 FINANCIAL AND FISCAL AFFAIRS
011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE) AND TAXATION DEPARMENT

LQ4784 Punjab Revenue Authority (PRA)

A03808 Conveyance Charges 730,000 50,000 1,300,000


A03820 Others 200,000
001 Others 200,000

A039 TOTAL GENERAL 152,110,000 108,447,000 241,917,000

A03901 Stationery 2,500,000 4,658,000 10,479,000


A03902 Printing and Publication 1,500,000 1,475,000 6,120,000
001 Printing and Publications 1,500,000 1,475,000 6,120,000
A03903 Conference/Seminars/Workshops/ 3,250,000 2,095,000 9,900,000
Symposia
A03905 Newspapers Periodicals and Books 600,000 1,136,000 4,030,000
001 News Papers, Periodicals & Books 600,000 1,136,000 4,030,000
A03906 Uniforms and Protective Clothing 240,000 546,000 1,522,000
A03907 Advertising & Publicity 2,400,000 4,738,000 7,680,000
001 Advertising & Publicity 2,400,000 4,738,000 7,680,000
A03914 Secret Service Expenditure 2,000,000 625,000 2,400,000
A03915 Payments to Govt. Deptt. for 120,000 544,000
Service Rendered
001 Payments to Govt. Dept. 120,000 400,000
A03917 Law Charges 5,000,000 10,000 3,876,000
A03919 Payments to Others for Service 130,000,000 79,000,000 173,000,000
Rendered
001 Payments to Others for Service Rendered 130,000,000 79,000,000
A03942 Cost of Other Stores 1,300,000 3,650,000 6,986,000
001 Cost of Other Stores 1,300,000 3,650,000 6,986,000
A03955 Computer Stationary 2,000,000 5,284,000 9,233,000
A03960 Expenditure on Foreign 500,000
Delegation arriving in PAK
A03970 Others 1,200,000 5,230,000 5,647,000
001 Others 1,200,000 5,230,000 5,647,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,301,000 409,000 4,576,000

A041 TOTAL PENSION 1,301,000 409,000 4,576,000

A04110 Payment of Pension 1,200,000 409,000 3,040,000


Contribution of Ex-Local Fund
A04114 Superannuation Encashment Of L.P.R 1,000 1,016,000
A04170 Others 100,000 520,000
471

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE) AND TAXATION DEPARMENT
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0112 FINANCIAL AND FISCAL AFFAIRS
011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE) AND TAXATION DEPARMENT

LQ4784 Punjab Revenue Authority (PRA)

001 Other-Financial Assistance to deceased civil servants 120,000


002 Others 100,000 400,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 200,000,000 1,000

A052 TOTAL GRANTS-DOMESTIC 200,000,000 1,000

A05216 Fin. Assis. to the families of 1,000


G. Serv. who expire
001 Fin. Assis. to the families of the persons who expires during service. 1,000
A05270 To Others 200,000,000
Z1Z Block Allocation 200,000,000

A06 TOTAL TRANSFERS 7,500,000 6,220,000 19,948,000

A061 TOTAL SCHOLARSHIP 6,300,000 4,000,000 16,200,000

A06103 Cash Awards 6,300,000 4,000,000 16,200,000

A063 TOTAL ENTERTAINMENT & 1,200,000 2,220,000 3,748,000


GIFTS

A06301 Entertainments & Gifts 1,200,000 2,220,000 3,748,000


001 Entertainment & Gifts 1,200,000 2,220,000 3,748,000

A09 TOTAL PHYSICAL ASSETS 16,000,000 118,886,000 48,766,000

A092 TOTAL COMPUTER EQUIPMENT 2,000,000 21,926,000 16,000,000

A09201 Hardware 1,000,000 18,194,000 7,000,000


A09202 Software 1,000,000
A09203 I.T. Equipment 1,000,000 3,732,000 8,000,000

A095 TOTAL PURCHASE OF 11,000,000 41,850,000 16,400,000


TRANSPORT

A09501 Transport 11,000,000 41,850,000 16,400,000


001 Transport 11,000,000 41,850,000 16,400,000
472

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE) AND TAXATION DEPARMENT
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0112 FINANCIAL AND FISCAL AFFAIRS
011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE) AND TAXATION DEPARMENT

LQ4784 Punjab Revenue Authority (PRA)

A096 TOTAL PURCHASE OF PLANT & 1,000,000 27,336,000 2,800,000


MACHINERY

A09601 Plant and Machinery 1,000,000 27,336,000 2,800,000

A097 TOTAL PURCHASE FURNITURE 1,000,000 16,874,000 6,566,000


& FIXTURE

A09701 Purchase of Furniture and Fixture 1,000,000 16,874,000 6,566,000

A098 TOTAL PURCHASE OF OTHER 1,000,000 10,900,000 7,000,000


ASSETS

A09802 Purchase of other assets-others 1,000,000 10,900,000 7,000,000

A13 TOTAL REPAIRS AND MAINTENANCE 2,000,000 6,123,000 15,558,000

A130 TOTAL TRANSPORT 663,000 1,221,000 4,796,000

A13001 Transport 663,000 1,221,000 4,796,000

A131 TOTAL MACHINERY AND 574,000 2,572,000 4,149,000


EQUIPMENT

A13101 Machinery and Equipment 574,000 2,572,000 4,149,000

A132 TOTAL FURNITURE AND 239,000 1,176,000 2,062,000


FIXTURE

A13201 Furniture and Fixture 239,000 1,176,000 2,062,000

A137 TOTAL COMPUTER EQUIPMENT 396,000 873,000 3,757,000

A13701 Hardware 230,000 335,000 2,658,000


A13703 I.T. Equipment 166,000 538,000 1,099,000

A138 TOTAL GENERAL 128,000 281,000 794,000

A13801 Maintenance of Gardens 128,000 281,000 794,000


473

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE) AND TAXATION DEPARMENT
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0112 FINANCIAL AND FISCAL AFFAIRS
011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE) AND TAXATION DEPARMENT

LQ4784 Punjab Revenue Authority (PRA)

_______________________________________________________________________________
Punjab Revenue Authority (PRA) 500,001,000 344,640,000 737,008,000
_______________________________________________________________________________
474

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE) AND TAXATION DEPARMENT
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0112 FINANCIAL AND FISCAL AFFAIRS
011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE) AND TAXATION DEPARMENT

LQ4067 Excise and Taxation Department

A01 TOTAL EMPLOYEES RELATED EXPENSES. 44,878,000 31,920,000 47,160,000

A011 TOTAL PAY 117 124 20,719,000 12,836,000 20,603,000

A011-1 TOTAL PAY OF OFFICERS 32 32 11,733,000 5,685,000 10,625,000

A01101 Total Basic Pay of Officers 32 32 11,629,000 5,685,000 10,292,000

S045-M Secretary (BPS-20) 1 1 955,000 587,000

A029-M Additional Secretary (BPS-19) 1 1 560,000 576,000

D078-M Deputy Secretary (BPS-18) 3 3 1,430,000 1,428,000

S090-M Senior Law Officer (BPS-18) 1 1 555,000 483,000

A012-M Accounts Officer (BPS-17) 1 1 628,000 511,000

L047-M Law Officer (BPS-17) 1 1 1,432,000 1,450,000

M238-M Manager (BPS-17) 1 1 336,000 362,000

S053-M Section Officer (BPS-17) 5 5 336,000 360,000

S211-M Statistical Officer (BPS-17) 1 1 430,000 337,000

U017-M Under Secretary/Section (BPS-17) 5 5 2,105,000 1,686,000


Officer

A468-M Assistant Law Officer (BPS-16) 2 2 448,000 470,000

P037-M Personal Assistant (BPS-16) 3 3 722,000 716,000

S282-M Superintendent (BPS-16) 1 1 298,000 226,000

S393-M Senior Scale Stenographer (BPS-16) 6 6 1,394,000 1,100,000

A01102 Personal pay 49,000


A01103 Special Pay 80,000 235,000
A01105 Qualification Pay 24,000 49,000

A011-2 TOTAL PAY OF OTHER STAFF 85 92 8,986,000 7,151,000 9,978,000

A01151 Total Basic Pay of Other Staff 85 92 8,958,000 7,151,000 9,970,000

A097-M Assistant (BPS-14) 7 1,184,000

A336-M Assistant/Deputy (BPS-14) 6 6 1,220,000 1,293,000


Superintendent

S216-M Stenographer (BPS-14) 11 3 1,395,000 380,000


475

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE) AND TAXATION DEPARMENT
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0112 FINANCIAL AND FISCAL AFFAIRS
011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE) AND TAXATION DEPARMENT

LQ4067 Excise and Taxation Department

S216-M Stenographer (BPS-12) 8 1,065,000

C040-M Cashier (BPS-09) 1 1 172,000 182,000

J019-M Junior Clerk (BPS-07) 30 12 3,077,000 1,360,000

J019-M Junior Clerk (BPS-05) 18 1,523,000

S209-M Statistical Computer (BPS-05) 1 1 77,000 81,000

D089-M Despatch Rider (BPS-04) 1 1 76,000 82,000

D186-M Driver (BPS-04) 5 5 461,000 462,000

D003-M Daftri (BPS-02) 1 1 74,000 62,000

Q003-M Qasid (BPS-02) 1 1 134,000 62,000

C112-M Chowkidar (BPS-01) 2 2 109,000 206,000

M019-M Mali (BPS-01) 1 1 193,000 115,000

N006-M Naib Qasid (BPS-01) 23 23 1,830,000 1,781,000

S311-M Sanitary Worker (BPS-01) 2 2 140,000 132,000

A01153 Special Pay 11,000 8,000


A01155 Qualification Pay 17,000

A012 TOTAL ALLOWANCES 24,159,000 19,084,000 26,557,000

A012-1 TOTAL REGULAR ALLOWANCES 23,849,000 18,181,000 26,007,000

A01201 Senior Post Allowance 13,000 13,000 31,000


A01202 House Rent Allowance 2,782,000 1,936,000 3,010,000
A01203 Conveyance Allowance 3,510,000 2,601,000 3,213,000
A0120D Integrated Allowance 104,000 84,000 122,000
A0120N Spl. allowances @ 20% of basic 2,129,000 1,392,000 1,565,000
pay for Secretariat
A0120X Ad - hoc Allowance - 2010 5,005,000 3,740,000 4,027,000
A01217 Medical Allowance 2,008,000 1,499,000 2,091,000
A0121A Adhoc Relief Allowance 2011 1,962,000 1,188,000 1,608,000
A0121M Adhoc Relief Allowance - 2012 3,188,000 2,859,000 3,549,000
A0121T Adhoc Relief Allowance 2013 2,436,000 1,448,000 2,044,000
A0121Z Adhoc Relief Allowance - 2014 959,000 4,088,000
A01224 Entertainment Allowance 8,000 17,000 18,000
A01228 Orderly Allowance 84,000 95,000 168,000
476

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE) AND TAXATION DEPARMENT
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0112 FINANCIAL AND FISCAL AFFAIRS
011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE) AND TAXATION DEPARMENT

LQ4067 Excise and Taxation Department

A01236 Deputation Allowance 72,000 2,000 72,000


A01238 Charge Allowance 100,000 20,000 100,000
A01239 Special Allowance 100,000 105,000 100,000
001 Special Allowance 100,000 105,000 100,000
A01252 Non Practicing Allowance 91,000 1,000 1,000
A01270 Others 257,000 222,000 200,000
037 30% Social Security Benefit in lieu of Pension to the Contract Employees 257,000 222,000 200,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 310,000 903,000 550,000

A01271 Overtime Allowance 240,000 240,000 190,000


A01273 Honoraria 10,000 603,000 300,000
000 Honoraria 10,000 603,000 300,000
A01274 Medical Charges 50,000 50,000 50,000
A01278 Leave Salary 10,000 10,000 10,000

A03 TOTAL OPERATING EXPENSES 8,239,000 9,210,000 100,575,000

A032 TOTAL COMMUNICATIONS 1,182,000 1,110,000 1,069,000

A03201 Postage and Telegraph 131,000 131,000 69,000


A03202 Telephone and Trunk Call 1,051,000 979,000 1,000,000

A033 TOTAL UTILITIES 1,487,000 1,371,000 2,133,000

A03301 Gas 36,000 40,000 75,000


A03302 Water 35,000 15,000 35,000
A03303 Electricity 1,393,000 1,293,000 2,000,000
001 Electricity 1,210,000 1,293,000 2,000,000
A03304 Hot and Cold Weather Charges 23,000 23,000 23,000

A034 TOTAL OCCUPANCY COSTS 77,000 77,000 100,000

A03407 Rates and Taxes 77,000 77,000 100,000

A038 TOTAL TRAVEL & 3,626,000 3,818,000 3,000,000


TRANSPORTATION

A03805 Travelling Allowance 451,000 451,000 400,000


001 Travelling Allowance 451,000 400,000
477

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE) AND TAXATION DEPARMENT
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0112 FINANCIAL AND FISCAL AFFAIRS
011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE) AND TAXATION DEPARMENT

LQ4067 Excise and Taxation Department

A03807 P.O.L Charges 3,175,000 3,367,000 2,600,000

A039 TOTAL GENERAL 1,867,000 2,834,000 94,273,000

A03901 Stationery 854,000 1,200,000 1,000,000


A03902 Printing and Publication 286,000 350,000 300,000
001 Printing and Publications 165,000 350,000 300,000
A03905 Newspapers Periodicals and Books 83,000 83,000 55,000
001 News Papers, Periodicals & Books 53,000 83,000 55,000
A03906 Uniforms and Protective Clothing 110,000 110,000 100,000
A03907 Advertising & Publicity 43,000 13,000
001 Advertising & Publicity 13,000 13,000
A03917 Law Charges 5,000 5,000 5,000
A03918 Exhibitions, Fairs & Other 30,000 30,000 30,000
National Celebrations
A03942 Cost of Other Stores 71,000 571,000 20,000
001 Cost of Other Stores 71,000 571,000 20,000
A03955 Computer Stationary 160,000 260,000 150,000
A03970 Others 225,000 225,000 92,600,000
001 Others 225,000 225,000 92,600,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 999,000 500,000

A041 TOTAL PENSION 1,000 999,000 500,000

A04114 Superannuation Encashment Of L.P.R 1,000 999,000 500,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 500,000 75,000 900,000

A052 TOTAL GRANTS-DOMESTIC 500,000 75,000 900,000

A05216 Fin. Assis. to the families of 500,000 75,000 900,000


G. Serv. who expire
001 Fin. Assis. to the families of the persons who expires during service. 500,000 75,000 900,000

A06 TOTAL TRANSFERS 119,000 300,000 85,000

A063 TOTAL ENTERTAINMENT & 119,000 300,000 85,000


GIFTS
478

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE) AND TAXATION DEPARMENT
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0112 FINANCIAL AND FISCAL AFFAIRS
011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE) AND TAXATION DEPARMENT

LQ4067 Excise and Taxation Department

A06301 Entertainments & Gifts 119,000 300,000 85,000


001 Entertainment & Gifts 83,000 300,000 85,000

A09 TOTAL PHYSICAL ASSETS 800,000

A092 TOTAL COMPUTER EQUIPMENT 300,000

A09201 Hardware 300,000

A096 TOTAL PURCHASE OF PLANT & 300,000


MACHINERY

A09601 Plant and Machinery 300,000

A097 TOTAL PURCHASE FURNITURE 200,000


& FIXTURE

A09701 Purchase of Furniture and Fixture 200,000

A13 TOTAL REPAIRS AND MAINTENANCE 1,342,000 3,050,000 1,700,000

A130 TOTAL TRANSPORT 495,000 1,400,000 800,000

A13001 Transport 495,000 1,400,000 800,000

A131 TOTAL MACHINERY AND 700,000 1,400,000 700,000


EQUIPMENT

A13101 Machinery and Equipment 700,000 1,400,000 700,000

A132 TOTAL FURNITURE AND 147,000 250,000 200,000


FIXTURE

A13201 Furniture and Fixture 147,000 250,000 200,000

_______________________________________________________________________________
Excise and Taxation Department 55,079,000 45,554,000 151,720,000
_______________________________________________________________________________
479

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE) AND TAXATION DEPARMENT
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0112 FINANCIAL AND FISCAL AFFAIRS
011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE) AND TAXATION DEPARMENT

LQ4099 Board of Revenue

A01 TOTAL EMPLOYEES RELATED EXPENSES. 286,782,000 239,569,000 296,508,000

A011 TOTAL PAY 746 746 129,946,000 105,254,000 129,326,000

A011-1 TOTAL PAY OF OFFICERS 139 139 50,160,000 40,296,000 51,381,000

A01101 Total Basic Pay of Officers 139 139 49,689,000 39,179,000 50,651,000

S098-M Senior Member (BPS-22) 1 1 1,028,000 1,050,000

M109-M Member (BPS-21) 11 11 8,995,000 9,217,000

A029-M Additional Secretary (BPS-19) 1 1 550,000 632,000

A039-M Advisor (BPS-19) 1 1 708,000 506,000

D100-M Director (BPS-19) 1 1 529,000 459,000

S045-M Secretary (BPS-19) 4 4 2,507,000 2,706,000

D051-M Deputy Director (BPS-18) 3 3 834,000 828,000

D078-M Deputy Secretary (BPS-18) 8 8 3,467,000 3,472,000

D100-M Director (BPS-18) 2 2 1,020,000 987,000

S090-M Senior Law Officer (BPS-18) 1 1 357,000 485,000

A012-M Accounts Officer (BPS-17) 1 1 375,000 388,000

A146-M Assistant Director (BPS-17) 2 2 715,000 574,000

A260-M Assistant Secretary (BPS-17) 4 4 1,756,000 1,700,000

A316-M Audit Officer (BPS-17) 2 2 414,000 574,000

B088-M Budget and Accounts (BPS-17) 1 1 214,000 287,000


Officer

C176-M Computer Programmer (BPS-17) 1 2 286,000 502,000

L047-M Law Officer (BPS-17) 1 1 300,000 353,000

L156-M Land Acquistion Collector (BPS-17) 3 3 1,016,000 976,000

P139-M Private Secretary (BPS-17) 12 12 4,940,000 5,000,000

R036-M Registrar (BPS-17) 1 1 300,000 374,000

S211-M Statistical Officer (BPS-17) 2 2 471,000 488,000

C176-M Computer Programmer (BPS-16) 1 221,000

P037-M Personal Assistant (BPS-16) 13 13 2,785,000 3,000,000


480

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE) AND TAXATION DEPARMENT
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0112 FINANCIAL AND FISCAL AFFAIRS
011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE) AND TAXATION DEPARMENT

LQ4099 Board of Revenue

R016-M Reader (BPS-16) 12 12 3,797,000 3,800,000

S216-M Stenographer (BPS-16) 8 8 1,210,000 1,400,000

S282-M Superintendent (BPS-16) 20 20 6,036,000 6,035,000

T032-M Tehsildar (BPS-16) 22 22 4,858,000 4,858,000

A01102 Personal pay 209,000 591,000 350,000


A01103 Special Pay 58,000 298,000 200,000
A01105 Qualification Pay 204,000 228,000 180,000

A011-2 TOTAL PAY OF OTHER STAFF 607 607 79,786,000 64,958,000 77,945,000

A01151 Total Basic Pay of Other Staff 607 607 79,718,000 64,867,000 77,845,000

A097-M Assistant (BPS-14) 16 16 2,749,000 2,901,000

A317-M Auditor (BPS-14) 14 14 1,725,000 1,425,000

A336-F Assistant/Deputy (BPS-14) 8 8 951,000 951,000


Superintendent

A336-M Assistant/Deputy (BPS-14) 74 74 15,929,000 15,429,000


Superintendent

A530-M Assistant Land Control (BPS-14) 2 2 485,000 485,000


Officer

C162-M Composer (BPS-14) 2 2 339,000 339,000

C174-M Computer Operator (BPS-14) 2 2 186,000 186,000

N011-M Naib Tehsildar (BPS-14) 4 4 955,000 987,000

S216-M Stenographer (BPS-14) 12 12 1,446,000 1,246,000

C174-M Computer Operator (BPS-12) 16 16 1,574,000 1,614,000

G048-M Girdawar (BPS-11) 8 8 921,000 969,000

K002-M Kanungo (BPS-11) 2 2 385,000 385,000

C048-M Cataloguer (BPS-09) 1 1 167,000 167,000

C169-M Computer Clerk (BPS-09) 2 2 144,000 144,000

P027-M Patwari (BPS-09) 22 22 3,712,000 3,790,000

S078-F Senior Clerk (BPS-09) 5 5 790,000 790,000

S078-M Senior Clerk (BPS-09) 95 95 17,200,000 16,700,000


481

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE) AND TAXATION DEPARMENT
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0112 FINANCIAL AND FISCAL AFFAIRS
011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE) AND TAXATION DEPARMENT

LQ4099 Board of Revenue

J019-F Junior Clerk (BPS-07) 7 13 643,000 1,165,000

J019-M Junior Clerk (BPS-07) 85 79 8,578,000 7,864,000

S307-M Surveyor (BPS-05) 2 2 221,000 221,000

D089-M Despatch Rider (BPS-04) 3 3 369,000 369,000

D186-M Driver (BPS-04) 30 30 2,958,000 2,866,000

B066-M Book Binder (BPS-02) 1 1 68,000 73,000

D003-M Daftri (BPS-02) 17 17 1,566,000 1,624,000

Q003-M Qasid (BPS-02) 8 8 1,011,000 977,000

S311-F Sanitary Worker (BPS-02) 1 1 122,000 63,000

C112-M Chowkidar (BPS-01) 7 7 663,000 663,000

C130-M Cleaner (BPS-01) 2 2 228,000 228,000

D011-M Dak Runner (BPS-01) 10 10 855,000 873,000

F087-M Frash (BPS-01) 5 5 413,000 426,000

H041-M Head Mali (BPS-01) 1 1 103,000 103,000

K011-M Khalasi (BPS-01) 11 11 965,000 849,000

M019-M Mali (BPS-01) 4 4 324,000 324,000

N006-M Naib Qasid (BPS-01) 114 114 9,944,000 9,681,000

S311-M Sanitary Worker (BPS-01) 10 10 675,000 649,000

W020-M Water Carrier(Pt) (BPS-01) 4 4 354,000 319,000

A01152 Personal pay 68,000 91,000 100,000

A012 TOTAL ALLOWANCES 156,836,000 134,315,000 167,182,000

A012-1 TOTAL REGULAR ALLOWANCES 155,635,000 132,913,000 165,987,000

A01201 Senior Post Allowance 192,000 202,000 195,000


A01202 House Rent Allowance 15,982,000 11,821,000 15,590,000
A01203 Conveyance Allowance 21,519,000 16,213,000 21,131,000
A01207 Washing Allowance 74,000 56,000 77,000
A01209 Special Additional Allowance 480,000 345,000 510,000
A0120D Integrated Allowance 581,000 518,000 588,000
482

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE) AND TAXATION DEPARMENT
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0112 FINANCIAL AND FISCAL AFFAIRS
011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE) AND TAXATION DEPARMENT

LQ4099 Board of Revenue

A0120N Spl. allowances @ 20% of basic 12,973,000 9,435,000 11,436,000


pay for Secretariat
A0120X Ad - hoc Allowance - 2010 36,816,000 27,725,000 36,261,000
A01216 Qualification Allowance 180,000 12,000
A01217 Medical Allowance 11,227,000 10,083,000 11,494,000
A01218 Fixed stationary allowance 1,950,000 1,897,000 1,950,000
A0121A Adhoc Relief Allowance 2011 12,277,000 8,635,000 11,198,000
A0121M Adhoc Relief Allowance - 2012 25,716,000 20,915,000 25,761,000
A0121T Adhoc Relief Allowance 2013 11,781,000 10,386,000 11,906,000
A0121Z Adhoc Relief Allowance - 2014 10,082,000 13,878,000
A01224 Entertainment Allowance 102,000 152,000 112,000
A01226 Computer Allowance 134,000 30,000 75,000
A01228 Orderly Allowance 770,000 1,030,000 900,000
A01236 Deputation Allowance 110,000
A01238 Charge Allowance 200,000 100,000
A01239 Special Allowance 1,195,000 1,438,000 1,195,000
001 Special Allowance 1,195,000 1,438,000 1,195,000
A01252 Non Practicing Allowance 480,000 476,000 480,000
A01270 Others 1,386,000 1,094,000 1,028,000
001 Others 1,336,000 1,094,000 1,028,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 1,201,000 1,402,000 1,195,000

A01271 Overtime Allowance 990,000 711,000 900,000


A01273 Honoraria 15,000 15,000 15,000
000 Honoraria 15,000 15,000 15,000
A01274 Medical Charges 166,000 646,000 250,000
A01278 Leave Salary 30,000 30,000 30,000

A03 TOTAL OPERATING EXPENSES 49,097,000 64,486,000 70,220,000

A032 TOTAL COMMUNICATIONS 4,837,000 4,688,000 4,786,000

A03201 Postage and Telegraph 1,325,000 1,176,000 1,285,000


A03202 Telephone and Trunk Call 3,512,000 3,512,000 3,500,000
A03270 Others 1,000

A033 TOTAL UTILITIES 10,428,000 9,458,000 12,310,000

A03301 Gas 2,093,000 1,093,000 2,000,000


483

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE) AND TAXATION DEPARMENT
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0112 FINANCIAL AND FISCAL AFFAIRS
011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE) AND TAXATION DEPARMENT

LQ4099 Board of Revenue

A03302 Water 55,000 60,000 60,000


A03303 Electricity 8,030,000 8,030,000 10,000,000
001 Electricity 8,030,000 8,030,000 10,000,000
A03304 Hot and Cold Weather Charges 250,000 275,000 250,000

A034 TOTAL OCCUPANCY COSTS 286,000 86,000 250,000

A03407 Rates and Taxes 286,000 86,000 250,000

A038 TOTAL TRAVEL & 26,729,000 23,486,000 25,001,000


TRANSPORTATION

A03801 Training - domestic 163,000


001 Training - domestic 163,000
A03805 Travelling Allowance 4,770,000 4,770,000 5,000,000
001 Travelling Allowance 4,770,000 5,000,000
A03807 P.O.L Charges 21,959,000 18,553,000 20,000,000
A03808 Conveyance Charges 1,000

A039 TOTAL GENERAL 6,817,000 26,768,000 27,873,000

A03901 Stationery 2,753,000 3,000,000 3,000,000


A03902 Printing and Publication 493,000 20,420,000 20,800,000
001 Printing and Publications 493,000 20,420,000 20,800,000
A03905 Newspapers Periodicals and Books 275,000 264,000 275,000
001 News Papers, Periodicals & Books 275,000 264,000 275,000
A03906 Uniforms and Protective Clothing 242,000 250,000 250,000
A03907 Advertising & Publicity 203,000 203,000 182,000
001 Advertising & Publicity 98,000 203,000 182,000
A03917 Law Charges 333,000 8,000 333,000
A03918 Exhibitions, Fairs & Other 22,000 25,000 22,000
National Celebrations
A03942 Cost of Other Stores 11,000 10,000 11,000
001 Cost of Other Stores 11,000 10,000 11,000
A03955 Computer Stationary 1,397,000 1,500,000 2,000,000
A03970 Others 1,088,000 1,088,000 1,000,000
001 Others 1,011,000 1,088,000 1,000,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 5,910,000 7,000,000


484

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE) AND TAXATION DEPARMENT
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0112 FINANCIAL AND FISCAL AFFAIRS
011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE) AND TAXATION DEPARMENT

LQ4099 Board of Revenue

A041 TOTAL PENSION 1,000 5,910,000 7,000,000

A04114 Superannuation Encashment Of L.P.R 1,000 5,910,000 7,000,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 500,000 4,200,000 2,000,000

A052 TOTAL GRANTS-DOMESTIC 500,000 4,200,000 2,000,000

A05216 Fin. Assis. to the families of 500,000 4,200,000 2,000,000


G. Serv. who expire
001 Fin. Assis. to the families of the persons who expires during service. 500,000 4,200,000 2,000,000

A06 TOTAL TRANSFERS 110,000 230,000 110,000

A063 TOTAL ENTERTAINMENT & 110,000 230,000 110,000


GIFTS

A06301 Entertainments & Gifts 110,000 230,000 110,000


001 Entertainment & Gifts 110,000 230,000 110,000

A13 TOTAL REPAIRS AND MAINTENANCE 4,036,000 4,200,000 4,030,000

A130 TOTAL TRANSPORT 2,805,000 2,850,000 2,800,000

A13001 Transport 2,805,000 2,850,000 2,800,000

A131 TOTAL MACHINERY AND 1,000,000 1,100,000 1,000,000


EQUIPMENT

A13101 Machinery and Equipment 1,000,000 1,100,000 1,000,000

A132 TOTAL FURNITURE AND 231,000 250,000 230,000


FIXTURE

A13201 Furniture and Fixture 231,000 250,000 230,000

_______________________________________________________________________________
Board of Revenue 340,526,000 318,595,000 379,868,000
_______________________________________________________________________________
485

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE) AND TAXATION DEPARMENT
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0112 FINANCIAL AND FISCAL AFFAIRS
011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE) AND TAXATION DEPARMENT

LQ4768 Member Colonies

A03 TOTAL OPERATING EXPENSES 1,567,000 16,249,000 1,958,000

A032 TOTAL COMMUNICATIONS 99,000 88,000 100,000

A03201 Postage and Telegraph 99,000 88,000 100,000

A039 TOTAL GENERAL 1,468,000 16,161,000 1,858,000

A03901 Stationery 605,000 537,000 700,000


A03902 Printing and Publication 330,000 293,000 350,000
001 Printing and Publications 330,000 293,000 350,000
A03905 Newspapers Periodicals and Books 28,000 40,000 28,000
001 News Papers, Periodicals & Books 28,000 40,000 28,000
A03907 Advertising & Publicity 6,000 7,301,000 60,000
001 Advertising & Publicity 6,000 7,301,000 60,000
A03917 Law Charges 4,000 7,501,000 20,000
A03955 Computer Stationary 330,000 343,000 500,000
A03970 Others 165,000 146,000 200,000
001 Others 165,000 146,000 200,000

A13 TOTAL REPAIRS AND MAINTENANCE 616,000 545,000 720,000

A130 TOTAL TRANSPORT 275,000 274,000 300,000

A13001 Transport 275,000 274,000 300,000

A131 TOTAL MACHINERY AND 220,000 195,000 300,000


EQUIPMENT

A13101 Machinery and Equipment 220,000 195,000 300,000

A132 TOTAL FURNITURE AND 121,000 76,000 120,000


FIXTURE

A13201 Furniture and Fixture 121,000 76,000 120,000

_______________________________________________________________________________
Member Colonies 2,183,000 16,794,000 2,678,000
_______________________________________________________________________________
486

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE) AND TAXATION DEPARMENT
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0112 FINANCIAL AND FISCAL AFFAIRS
011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE) AND TAXATION DEPARMENT

LQ5471 Appellate Tribunal of PRA

A01 TOTAL EMPLOYEES RELATED EXPENSES. 36,703,000

A011 TOTAL PAY 65 11,981,000

A011-1 TOTAL PAY OF OFFICERS 20 8,606,000

A01101 Total Basic Pay of Officers 20 6,025,000

C363-M Chairperson (BPS-21) 1 948,000

M109-M Member (BPS-21) 4 2,263,000

B088-M Budget and Accounts (BPS-18) 1 366,000


Officer

R036-M Registrar (BPS-18) 1 240,000

D212-M Deputy Superintendent of (BPS-17) 1 192,000


Police

P139-M Private Secretary (BPS-17) 4 768,000

R092-M Reader (BPS-17) 4 768,000

I021-M Inspector (BPS-16) 1 120,000

S282-M Superintendent (BPS-16) 3 360,000

A01102 Personal pay 31,000


A01105 Qualification Pay 50,000
A01106 Total Pay of contract staff 500,000

001 Pay of Contract Staff 500,000


A01150 Others 2,000,000
001 Pay of Officers (R.E.) 2,000,000

A011-2 TOTAL PAY OF OTHER STAFF 45 3,375,000

A01151 Total Basic Pay of Other Staff 45 3,125,000

A097-M Assistant (BPS-14) 4 384,000

S216-M Stenographer (BPS-14) 4 384,000

S272-M Sub-Inspector (BPS-14) 1 79,000

H026-M Head Constable (BPS-07) 3 209,000

J019-M Junior Clerk (BPS-07) 4 278,000


487

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE) AND TAXATION DEPARMENT
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0112 FINANCIAL AND FISCAL AFFAIRS
011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE) AND TAXATION DEPARMENT

LQ5471 Appellate Tribunal of PRA

C188-M Constable (BPS-05) 12 778,000

D011-M Dak Runner (BPS-04) 2 125,000

D186-M Driver (BPS-04) 5 312,000

C112-M Chowkidar (BPS-01) 2 115,000

N006-M Naib Qasid (BPS-01) 8 461,000

A01156 Total Pay of contract staff 250,000

A012 TOTAL ALLOWANCES 24,722,000

A012-1 TOTAL REGULAR ALLOWANCES 21,322,000

A01201 Senior Post Allowance 81,000


A01202 House Rent Allowance 1,951,000
A01203 Conveyance Allowance 2,232,000
A01207 Washing Allowance 100,000
A0120A Special Message Allowance 1,020,000
A0120D Integrated Allowance 100,000
A0120K Special Judicial Allowance 2,795,000
A0120M Car Allowance 2,492,000
A0120T Education Allowance 777,000
A0120X Ad - hoc Allowance - 2010 2,728,000
A0120Z 777,000
A01217 Medical Allowance 2,047,000
A0121A Adhoc Relief Allowance 2011 206,000
A0121M Adhoc Relief Allowance - 2012 275,000
A0121T Adhoc Relief Allowance 2013 138,000
A0121Z Adhoc Relief Allowance - 2014 138,000
A01224 Entertainment Allowance 42,000
A01228 Orderly Allowance 120,000
A01236 Deputation Allowance 1,077,000
A01248 Judicial Allowance 252,000
A01270 Others 1,974,000
001 Others 1,285,000
037 30% Social Security Benefit in lieu of Pension to the Contract Employees 689,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 3,400,000


488

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE) AND TAXATION DEPARMENT
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0112 FINANCIAL AND FISCAL AFFAIRS
011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE) AND TAXATION DEPARMENT

LQ5471 Appellate Tribunal of PRA

A01273 Honoraria 1,000,000


000 Honoraria 500,000
A01274 Medical Charges 1,400,000
A01277 Contingent Paid Staff 1,000,000

A03 TOTAL OPERATING EXPENSES 15,332,000

A032 TOTAL COMMUNICATIONS 1,120,000

A03201 Postage and Telegraph 160,000


A03202 Telephone and Trunk Call 480,000
A03203 Telex Teleprinter and Fax 240,000
A03205 Courier and Pilot Service 240,000

A033 TOTAL UTILITIES 992,000

A03301 Gas 120,000


A03302 Water 40,000
A03303 Electricity 800,000
001 Electricity 800,000
A03304 Hot and Cold Weather Charges 32,000

A034 TOTAL OCCUPANCY COSTS 7,440,000

A03402 Rent for Office Building 7,200,000


A03405 Rent Other than on Residential 160,000
Building
A03407 Rates and Taxes 80,000

A036 TOTAL MOTOR VEHICLES 380,000

A03603 Registration 380,000

A037 TOTAL CONSULTANCY AND 400,000


CONTRACTUAL WORK

A03770 Other 400,000


489

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE) AND TAXATION DEPARMENT
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0112 FINANCIAL AND FISCAL AFFAIRS
011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE) AND TAXATION DEPARMENT

LQ5471 Appellate Tribunal of PRA

A038 TOTAL TRAVEL & 1,240,000


TRANSPORTATION

A03801 Training - domestic 160,000


A03805 Travelling Allowance 400,000
001 Travelling Allowance 400,000
A03806 Transportation of Goods 80,000
A03807 P.O.L Charges 480,000
A03808 Conveyance Charges 120,000

A039 TOTAL GENERAL 3,760,000

A03901 Stationery 400,000


A03902 Printing and Publication 240,000
001 Printing and Publications 240,000
A03903 Conference/Seminars/Workshops/ 400,000
Symposia
A03905 Newspapers Periodicals and Books 320,000
001 News Papers, Periodicals & Books 320,000
A03906 Uniforms and Protective Clothing 40,000
A03907 Advertising & Publicity 240,000
001 Advertising & Publicity 240,000
A03915 Payments to Govt. Deptt. for 160,000
Service Rendered
A03917 Law Charges 400,000
A03919 Payments to Others for Service 640,000
Rendered
A03942 Cost of Other Stores 320,000
001 Cost of Other Stores 320,000
A03955 Computer Stationary 120,000
A03970 Others 480,000
001 Others 480,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,960,000

A041 TOTAL PENSION 1,960,000

A04110 Payment of Pension 700,000


Contribution of Ex-Local Fund
A04114 Superannuation Encashment Of L.P.R 1,100,000
490

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE) AND TAXATION DEPARMENT
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0112 FINANCIAL AND FISCAL AFFAIRS
011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE) AND TAXATION DEPARMENT

LQ5471 Appellate Tribunal of PRA

A04115 Social Security benefit in 160,000


lieu of Pension

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 1,000,000

A052 TOTAL GRANTS-DOMESTIC 1,000,000

A05216 Fin. Assis. to the families of 1,000,000


G. Serv. who expire
001 Fin. Assis. to the families of the persons who expires during service. 1,000,000

A06 TOTAL TRANSFERS 160,000

A063 TOTAL ENTERTAINMENT & 160,000


GIFTS

A06301 Entertainments & Gifts 160,000


001 Entertainment & Gifts 160,000

A09 TOTAL PHYSICAL ASSETS 11,988,000

A091 TOTAL PURCHASE OF 1,728,000


BUILDING

A09101 Land and buildings 1,728,000

A092 TOTAL COMPUTER EQUIPMENT 1,120,000

A09201 Hardware 320,000


A09203 I.T. Equipment 800,000

A095 TOTAL PURCHASE OF 7,140,000


TRANSPORT

A09501 Transport 7,140,000


001 Transport 7,140,000

A096 TOTAL PURCHASE OF PLANT & 500,000


MACHINERY
491

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE) AND TAXATION DEPARMENT
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0112 FINANCIAL AND FISCAL AFFAIRS
011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE) AND TAXATION DEPARMENT

LQ5471 Appellate Tribunal of PRA

A09601 Plant and Machinery 500,000

A097 TOTAL PURCHASE FURNITURE 1,000,000


& FIXTURE

A09701 Purchase of Furniture and Fixture 1,000,000

A098 TOTAL PURCHASE OF OTHER 500,000


ASSETS

A09802 Purchase of other assets-others 500,000

A13 TOTAL REPAIRS AND MAINTENANCE 530,000

A130 TOTAL TRANSPORT 154,000

A13001 Transport 154,000

A131 TOTAL MACHINERY AND 104,000


EQUIPMENT

A13101 Machinery and Equipment 104,000

A132 TOTAL FURNITURE AND 160,000


FIXTURE

A13201 Furniture and Fixture 160,000

A137 TOTAL COMPUTER EQUIPMENT 112,000

A13701 Hardware 48,000


A13702 Software 32,000
A13703 I.T. Equipment 32,000

_______________________________________________________________________________
Appellate Tribunal of PRA 67,673,000
_______________________________________________________________________________
492

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
011206 ACCOUNTING SERVICES
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0112 FINANCIAL AND FISCAL AFFAIRS
011206 ACCOUNTING SERVICES

LQ4100 Inspectorate of Treasuries and Accounts

A01 TOTAL EMPLOYEES RELATED EXPENSES. 21,006,000 13,071,000 23,170,000

A011 TOTAL PAY 59 60 9,044,000 5,230,000 9,151,000

A011-1 TOTAL PAY OF OFFICERS 23 23 6,595,000 4,430,000 6,701,000

A01101 Total Basic Pay of Officers 23 23 6,537,000 4,400,000 6,579,000

C300-M Chief Inspector of (BPS-20) 1 1 828,000 827,000


Treasuries and Accounts

I052-M Insepctor of Treasuries (BPS-19) 4 4 1,801,000 1,533,000


and Accounts

D315-M Deputy Inspector of (BPS-18) 4 4 1,402,000 1,576,000


Treasuries and Accounts

D521-M Deputy Treasury (BPS-17) 10 10 2,004,000 2,004,000


Officer/Deputy District

A334-M Accountant (BPS-16) 4 4 502,000 639,000

A01102 Personal pay 45,000


A01105 Qualification Pay 58,000 30,000 77,000

A011-2 TOTAL PAY OF OTHER STAFF 36 37 2,449,000 800,000 2,450,000

A01151 Total Basic Pay of Other Staff 36 37 2,449,000 800,000 2,449,000

S216-M Stenographer (BPS-14) 5 5 501,000 501,000

C162-M Composer (BPS-12) 4 4 360,000 360,000

J019-M Junior Clerk (BPS-07) 4 4 288,000 288,000

D186-M Driver (BPS-04) 9 9 490,000 490,000

G041-M Generator Operator (BPS-04) 1 1 90,000 90,000

C112-M Chowkidar (BPS-01) 3 3 180,000 180,000

N006-M Naib Qasid (BPS-01) 9 9 460,000 460,000

S311-M Sanitary Worker (BPS-01) 1 2 80,000 80,000

A01152 Personal pay 1,000

A012 TOTAL ALLOWANCES 11,962,000 7,841,000 14,019,000


493

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
011206 ACCOUNTING SERVICES
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0112 FINANCIAL AND FISCAL AFFAIRS
011206 ACCOUNTING SERVICES

LQ4100 Inspectorate of Treasuries and Accounts

A012-1 TOTAL REGULAR ALLOWANCES 11,572,000 6,809,000 13,179,000

A01201 Senior Post Allowance 13,000 15,000 15,000


A01202 House Rent Allowance 1,965,000 1,100,000 2,026,000
A01203 Conveyance Allowance 2,130,000 1,100,000 2,151,000
A0120D Integrated Allowance 33,000 2,000 33,000
A0120X Ad - hoc Allowance - 2010 2,756,000 1,400,000 2,680,000
A01217 Medical Allowance 1,052,000 500,000 1,105,000
A0121A Adhoc Relief Allowance 2011 890,000 450,000 863,000
A0121M Adhoc Relief Allowance - 2012 1,845,000 1,000,000 1,849,000
A0121T Adhoc Relief Allowance 2013 735,000 550,000 935,000
A0121Z Adhoc Relief Allowance - 2014 500,000 1,319,000
A01224 Entertainment Allowance 31,000 10,000 31,000
A01243 Special travelling allowance 72,000 72,000 72,000
A01270 Others 50,000 110,000 100,000
037 30% Social Security Benefit in lieu of Pension to the Contract Employees 50,000 110,000 100,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 390,000 1,032,000 840,000

A01273 Honoraria 200,000 400,000 500,000


000 Honoraria 200,000 400,000
A01274 Medical Charges 95,000 30,000 95,000
A01277 Contingent Paid Staff 50,000 600,000 200,000
A01278 Leave Salary 45,000 2,000 45,000

A03 TOTAL OPERATING EXPENSES 111,590,000 12,827,000 10,908,000

A032 TOTAL COMMUNICATIONS 400,000 319,000 400,000

A03201 Postage and Telegraph 100,000 89,000 100,000


A03202 Telephone and Trunk Call 300,000 230,000 300,000

A033 TOTAL UTILITIES 50,000 614,000 601,000

A03301 Gas 50,000 50,000


A03302 Water 20,000 1,000
A03303 Electricity 500,000 500,000
001 Electricity 500,000
A03304 Hot and Cold Weather Charges 50,000 44,000 50,000
494

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
011206 ACCOUNTING SERVICES
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0112 FINANCIAL AND FISCAL AFFAIRS
011206 ACCOUNTING SERVICES

LQ4100 Inspectorate of Treasuries and Accounts

A034 TOTAL OCCUPANCY COSTS 7,025,000 7,875,000 5,025,000

A03402 Rent for Office Building 7,000,000 7,770,000 5,000,000


A03407 Rates and Taxes 25,000 105,000 25,000

A038 TOTAL TRAVEL & 101,520,000 1,814,000 2,220,000


TRANSPORTATION

A03801 Training - domestic 100,000,000


002 Provision of Block Allocation for Training 70,000,000
004 Block Allocation for T.A. relating to Training. 30,000,000
A03805 Travelling Allowance 500,000 900,000 700,000
001 Travelling Allowance 900,000
A03806 Transportation of Goods 10,000 2,000 10,000
A03807 P.O.L Charges 1,000,000 910,000 1,500,000
A03808 Conveyance Charges 10,000 2,000 10,000

A039 TOTAL GENERAL 2,595,000 2,205,000 2,662,000

A03901 Stationery 155,000 200,000 200,000


A03902 Printing and Publication 200,000 227,000 200,000
001 Printing and Publications 200,000 227,000 200,000
A03905 Newspapers Periodicals and Books 50,000 44,000 50,000
001 News Papers, Periodicals & Books 50,000 44,000 50,000
A03907 Advertising & Publicity 100,000
001 Advertising & Publicity 100,000
A03918 Exhibitions, Fairs & Other 1,000
National Celebrations
A03919 Payments to Others for Service 10,000 9,000 10,000
Rendered
001 Payments to Others for Service Rendered 9,000
A03936 Foreign/Inland Training Course Fee 2,000,000 1,335,000 2,000,000
001 Foreign Training 1,335,000
A03942 Cost of Other Stores 1,000
A03955 Computer Stationary 100,000 149,000 100,000
A03970 Others 80,000 141,000 100,000
001 Others 80,000 141,000 100,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 501,000 621,000 500,000


495

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
011206 ACCOUNTING SERVICES
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0112 FINANCIAL AND FISCAL AFFAIRS
011206 ACCOUNTING SERVICES

LQ4100 Inspectorate of Treasuries and Accounts

A041 TOTAL PENSION 501,000 621,000 500,000

A04114 Superannuation Encashment Of L.P.R 501,000 621,000 500,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 500,000 300,000 500,000

A052 TOTAL GRANTS-DOMESTIC 500,000 300,000 500,000

A05216 Fin. Assis. to the families of 500,000 300,000 500,000


G. Serv. who expire
001 Fin. Assis. to the families of the persons who expires during service. 500,000 300,000 500,000

A09 TOTAL PHYSICAL ASSETS 7,500,000 7,250,000 8,000,000

A092 TOTAL COMPUTER EQUIPMENT 500,000 644,000 1,000,000

A09201 Hardware 500,000 644,000 1,000,000

A095 TOTAL PURCHASE OF 3,500,000 4,000,000 5,000,000


TRANSPORT

A09501 Transport 3,500,000 4,000,000 5,000,000


001 Transport 3,500,000 4,000,000 5,000,000

A096 TOTAL PURCHASE OF PLANT & 2,500,000 1,719,000 1,000,000


MACHINERY

A09601 Plant and Machinery 2,500,000 1,719,000 1,000,000

A097 TOTAL PURCHASE FURNITURE 1,000,000 887,000 1,000,000


& FIXTURE

A09701 Purchase of Furniture and Fixture 1,000,000 887,000 1,000,000

A13 TOTAL REPAIRS AND MAINTENANCE 240,000 335,000 290,000

A130 TOTAL TRANSPORT 220,000 255,000 250,000

A13001 Transport 220,000 255,000 250,000


496

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
011206 ACCOUNTING SERVICES
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0112 FINANCIAL AND FISCAL AFFAIRS
011206 ACCOUNTING SERVICES

LQ4100 Inspectorate of Treasuries and Accounts

A131 TOTAL MACHINERY AND 10,000 50,000 20,000


EQUIPMENT

A13101 Machinery and Equipment 10,000 50,000 20,000

A132 TOTAL FURNITURE AND 10,000 30,000 20,000


FIXTURE

A13201 Furniture and Fixture 10,000 30,000 20,000

_______________________________________________________________________________
Inspectorate of Treasuries and Accounts 141,337,000 34,404,000 43,368,000
_______________________________________________________________________________
497

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
011206 ACCOUNTING SERVICES
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0112 FINANCIAL AND FISCAL AFFAIRS
011206 ACCOUNTING SERVICES

LQ4101 Treasuries/District Accounts Offices

A01 TOTAL EMPLOYEES RELATED EXPENSES. 564,836,000 614,711,000 647,659,000

A011 TOTAL PAY 1748 1749 315,344,000 289,126,000 329,624,000

A011-1 TOTAL PAY OF OFFICERS 418 418 104,596,000 120,521,000 121,551,000

A01101 Total Basic Pay of Officers 418 418 103,630,000 119,251,000 120,345,000

T123-M Treasury Officer/District (BPS-18) 38 38 25,450,000 18,171,000


Accounts Officer

D521-M Deputy Treasury (BPS-17) 194 194 45,200,000 46,961,000


Officer/Deputy District

A008-M Accountant (BPS-16) 186 186 32,980,000 55,213,000

A01102 Personal pay 88,000 169,000 190,000


A01103 Special Pay 20,000 13,000 12,000
A01105 Qualification Pay 858,000 1,088,000 1,004,000

A011-2 TOTAL PAY OF OTHER STAFF 1330 1331 210,748,000 168,605,000 208,073,000

A01151 Total Basic Pay of Other Staff 1330 1331 210,603,000 168,000,000 207,514,000

D522-F Deputy Accountant (BPS-14) 5 80 488,000 5,000,000

D522-M Deputy Accountant (BPS-14) 791 718 140,000,000 136,000,000

S216-M Stenographer (BPS-14) 1 1 330,000 335,000

S266-M Sub-Accountant (BPS-14) 2 571,000

C173-M Computer Operator (BPS-12) 80 80 13,082,000 9,000,000

J019-F Junior Clerk (BPS-07) 2 5 300,000 350,000

J019-M Junior Clerk (BPS-07) 67 65 9,862,000 10,449,000

D089-M Despatch Rider (BPS-04) 1 1 248,000 250,000

G041-M Generator Operator (BPS-04) 36 36 4,203,000 4,250,000

H053-M Head Stamper (BPS-04) 1 1 248,000 250,000

D003-M Daftri (BPS-02) 38 38 4,956,000 5,000,000

C112-M Chowkidar (BPS-01) 75 75 8,260,000 8,300,000

F087-M Frash (BPS-01) 2 2 413,000 415,000

M019-M Mali (BPS-01) 9 9 1,048,000 1,050,000


498

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
011206 ACCOUNTING SERVICES
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0112 FINANCIAL AND FISCAL AFFAIRS
011206 ACCOUNTING SERVICES

LQ4101 Treasuries/District Accounts Offices

N006-M Naib Qasid (BPS-01) 179 179 21,528,000 21,700,000

S204-M Stamper (BPS-01) 4 4 743,000 750,000

S311-F Sanitary Worker (BPS-01) 1 1 90,000 100,000

S311-M Sanitary Worker (BPS-01) 35 35 3,985,000 4,065,000

W019-M Water Carrier (BPS-01) 1 1 248,000 250,000

A01152 Personal pay 145,000 155,000 266,000


A01155 Qualification Pay 450,000 293,000

A012 TOTAL ALLOWANCES 249,492,000 325,585,000 318,035,000

A012-1 TOTAL REGULAR ALLOWANCES 248,182,000 320,845,000 309,525,000

A01202 House Rent Allowance 27,092,000 29,884,000 30,111,000


A01203 Conveyance Allowance 33,103,000 53,623,000 50,123,000
A01207 Washing Allowance 17,000 4,000 6,000
A01208 Dress Allowance 17,000 4,000 6,000
A0120D Integrated Allowance 1,055,000 1,055,000 1,155,000
A0120N Spl. allowances @ 20% of basic 5,000
pay for Secretariat
A0120X Ad - hoc Allowance - 2010 70,138,000 74,250,000 70,158,000
A01211 Hill Allowance 30,000 30,000 30,000
A01216 Qualification Allowance 30,000 241,000 100,000
A01217 Medical Allowance 22,070,000 25,059,000 25,092,000
A0121A Adhoc Relief Allowance 2011 23,086,000 23,462,000 23,093,000
A0121M Adhoc Relief Allowance - 2012 45,083,000 54,970,000 50,097,000
A0121T Adhoc Relief Allowance 2013 24,044,000 28,063,000 27,049,000
A0121Z Adhoc Relief Allowance - 2014 28,063,000 30,098,000
A01226 Computer Allowance 277,000 175,000 277,000
A01238 Charge Allowance 35,000 10,000 20,000
A01239 Special Allowance 5,000 2,000 5,000
001 Special Allowance 5,000 2,000 5,000
A01270 Others 2,100,000 1,950,000 2,100,000
001 Others 100,000 1,950,000 100,000
037 30% Social Security Benefit in lieu of Pension to the Contract Employees 2,000,000 2,000,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 1,310,000 4,740,000 8,510,000


499

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
011206 ACCOUNTING SERVICES
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0112 FINANCIAL AND FISCAL AFFAIRS
011206 ACCOUNTING SERVICES

LQ4101 Treasuries/District Accounts Offices

A01273 Honoraria 100,000 1,100,000 3,000,000


000 Honoraria 100,000 1,100,000
A01274 Medical Charges 510,000 2,912,000 2,510,000
A01277 Contingent Paid Staff 500,000 650,000 2,500,000
A01278 Leave Salary 200,000 78,000 500,000

A03 TOTAL OPERATING EXPENSES 61,149,000 70,590,000 76,375,000

A032 TOTAL COMMUNICATIONS 5,500,000 5,016,000 6,100,000

A03201 Postage and Telegraph 1,800,000 1,897,000 2,000,000


A03202 Telephone and Trunk Call 3,600,000 3,030,000 4,000,000
A03205 Courier and Pilot Service 100,000 89,000 100,000

A033 TOTAL UTILITIES 23,585,000 23,657,000 22,300,000

A03301 Gas 1,200,000 1,600,000 1,400,000


A03302 Water 85,000 91,000 100,000
A03303 Electricity 22,000,000 21,500,000 20,000,000
001 Electricity 22,000,000 21,500,000 20,000,000
A03304 Hot and Cold Weather Charges 300,000 466,000 800,000

A034 TOTAL OCCUPANCY COSTS 804,000 804,000 1,850,000

A03402 Rent for Office Building 804,000 804,000 1,850,000

A038 TOTAL TRAVEL & 21,385,000 28,650,000 30,205,000


TRANSPORTATION

A03801 Training - domestic 6,500,000 8,510,000 9,910,000


001 Training - domestic 6,500,000 8,510,000 9,910,000
A03805 Travelling Allowance 6,600,000 10,557,000 10,000,000
001 Travelling Allowance 10,557,000
A03806 Transportation of Goods 220,000 245,000 220,000
A03807 P.O.L Charges 8,000,000 9,280,000 10,000,000
A03808 Conveyance Charges 65,000 58,000 75,000

A039 TOTAL GENERAL 9,875,000 12,463,000 15,920,000

A03901 Stationery 2,400,000 3,130,000 4,000,000


500

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
011206 ACCOUNTING SERVICES
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0112 FINANCIAL AND FISCAL AFFAIRS
011206 ACCOUNTING SERVICES

LQ4101 Treasuries/District Accounts Offices

A03902 Printing and Publication 2,300,000 2,641,000 3,500,000


001 Printing and Publications 2,300,000 2,641,000 3,500,000
A03905 Newspapers Periodicals and Books 65,000 158,000 100,000
001 News Papers, Periodicals & Books 65,000 158,000 100,000
A03907 Advertising & Publicity 130,000 115,000 130,000
001 Advertising & Publicity 130,000 115,000 130,000
A03917 Law Charges 15,000 13,000 15,000
A03918 Exhibitions, Fairs & Other 165,000 146,000 175,000
National Celebrations
A03955 Computer Stationary 2,500,000 3,219,000 4,000,000
A03970 Others 2,300,000 3,041,000 4,000,000
001 Others 2,300,000 3,041,000 4,000,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 7,369,000 3,000,000

A041 TOTAL PENSION 1,000 7,369,000 3,000,000

A04114 Superannuation Encashment Of L.P.R 1,000 7,369,000 3,000,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 1,500,000 3,000,000 4,000,000

A052 TOTAL GRANTS-DOMESTIC 1,500,000 3,000,000 4,000,000

A05216 Fin. Assis. to the families of 1,500,000 3,000,000 4,000,000


G. Serv. who expire
001 Fin. Assis. to the families of the persons who expires during service. 1,500,000 3,000,000 4,000,000

A09 TOTAL PHYSICAL ASSETS 1,000 10,500,000

A092 TOTAL COMPUTER EQUIPMENT 500,000

A09201 Hardware 500,000

A096 TOTAL PURCHASE OF PLANT & 1,000 7,000,000


MACHINERY

A09601 Plant and Machinery 1,000 7,000,000


501

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
011206 ACCOUNTING SERVICES
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0112 FINANCIAL AND FISCAL AFFAIRS
011206 ACCOUNTING SERVICES

LQ4101 Treasuries/District Accounts Offices

A097 TOTAL PURCHASE FURNITURE 3,000,000


& FIXTURE

A09701 Purchase of Furniture and Fixture 3,000,000

A13 TOTAL REPAIRS AND MAINTENANCE 2,850,000 4,429,000 3,802,000

A131 TOTAL MACHINERY AND 1,500,000 2,331,000 1,800,000


EQUIPMENT

A13101 Machinery and Equipment 1,500,000 2,331,000 1,800,000

A132 TOTAL FURNITURE AND 1,300,000 1,954,000 1,500,000


FIXTURE

A13201 Furniture and Fixture 1,300,000 1,954,000 1,500,000

A137 TOTAL COMPUTER EQUIPMENT 50,000 144,000 502,000

A13701 Hardware 1,000


A13702 Software 1,000
A13703 I.T. Equipment 50,000 144,000 500,000

_______________________________________________________________________________
Treasuries/District Accounts Offices 630,336,000 700,100,000 745,336,000
_______________________________________________________________________________
502

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
011207 AUDITING SERVICES
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0112 FINANCIAL AND FISCAL AFFAIRS
011207 AUDITING SERVICES

LQ4102 Local Fund Audit Department

A01 TOTAL EMPLOYEES RELATED EXPENSES. 281,222,000 248,356,000 282,059,000

A011 TOTAL PAY 702 702 145,331,000 112,854,000 143,322,000

A011-1 TOTAL PAY OF OFFICERS 198 198 66,925,000 47,937,000 68,316,000

A01101 Total Basic Pay of Officers 198 198 65,344,000 46,776,000 66,635,000

P175-M Provincial Director (BPS-20) 1 1 646,000 646,000

D100-M Director (BPS-19) 12 14 6,040,000 7,782,000

D161-M Divisional Director (BPS-19) 2 1,320,000

D051-M Deputy Director (BPS-18) 59 59 23,849,000 24,419,000

A146-M Assistant Director (BPS-17) 86 86 23,229,000 23,226,000

A316-M Audit Officer (BPS-16) 37 37 10,027,000 10,329,000

S114-M Senior Scale Stenographer (BPS-16) 1 1 233,000 233,000

A01102 Personal pay 100,000


A01105 Qualification Pay 1,581,000 1,161,000 1,581,000

A011-2 TOTAL PAY OF OTHER STAFF 504 504 78,406,000 64,917,000 75,006,000

A01151 Total Basic Pay of Other Staff 504 504 78,406,000 64,891,000 74,906,000

A317-M Auditor (BPS-14) 241 357 45,471,000 59,155,000

A336-M Assistant/Deputy (BPS-14) 9 10 1,010,000 1,064,000


Superintendent

S216-M Stenographer (BPS-14) 9 9 812,000 1,830,000

A317-M Auditor (BPS-13) 116 15,990,000

A336-M Assistant/Deputy (BPS-13) 1 300,000


Superintendent

C174-M Computer Operator (BPS-12) 11 11 1,755,000 1,173,000

S078-M Senior Clerk (BPS-09) 10 10 1,323,000 1,231,000

J019-M Junior Clerk (BPS-07) 36 36 3,738,000 3,523,000

D186-M Driver (BPS-04) 10 10 1,464,000 1,403,000

D003-M Daftri (BPS-02) 8 8 895,000 821,000


503

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
011207 AUDITING SERVICES
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0112 FINANCIAL AND FISCAL AFFAIRS
011207 AUDITING SERVICES

LQ4102 Local Fund Audit Department

C112-M Chowkidar (BPS-01) 10 10 1,630,000 712,000

F087-M Frash (BPS-01) 1 1 69,000 73,000

N006-M Naib Qasid (BPS-01) 40 40 3,779,000 3,767,000

S311-M Sanitary Worker (BPS-01) 2 2 170,000 154,000

A01152 Personal pay 26,000 100,000

A012 TOTAL ALLOWANCES 135,891,000 135,502,000 138,737,000

A012-1 TOTAL REGULAR ALLOWANCES 135,609,000 135,014,000 138,425,000

A01201 Senior Post Allowance 5,000


A01202 House Rent Allowance 23,160,000 15,815,000 18,000,000
A01203 Conveyance Allowance 20,881,000 21,074,000 21,000,000
A0120D Integrated Allowance 252,000 192,000 219,000
A0120X Ad - hoc Allowance - 2010 30,746,000 30,095,000 30,000,000
A01211 Hill Allowance 50,000 360,000 80,000
A01217 Medical Allowance 10,211,000 10,085,000 10,000,000
A0121A Adhoc Relief Allowance 2011 10,624,000 9,858,000 10,000,000
A0121M Adhoc Relief Allowance - 2012 24,575,000 22,895,000 23,000,000
A0121T Adhoc Relief Allowance 2013 15,002,000 12,152,000 12,000,000
A0121Z Adhoc Relief Allowance - 2014 11,969,000 14,000,000
A01224 Entertainment Allowance 80,000 54,000 50,000
A01238 Charge Allowance 10,000 9,000 10,000
A01243 Special travelling allowance 36,000 1,000
A01270 Others 18,000 420,000 60,000
001 Others 420,000
024 Ph.D. Allowence 18,000 60,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 282,000 488,000 312,000

A01273 Honoraria 2,000 2,000


000 Honoraria 2,000
A01274 Medical Charges 160,000 274,000 200,000
A01277 Contingent Paid Staff 50,000 88,000 100,000
A01278 Leave Salary 70,000 126,000 10,000

A03 TOTAL OPERATING EXPENSES 14,586,000 18,382,000 21,478,000


504

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
011207 AUDITING SERVICES
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0112 FINANCIAL AND FISCAL AFFAIRS
011207 AUDITING SERVICES

LQ4102 Local Fund Audit Department

A032 TOTAL COMMUNICATIONS 750,000 750,000 880,000

A03201 Postage and Telegraph 265,000 197,000 280,000


A03202 Telephone and Trunk Call 485,000 553,000 600,000

A033 TOTAL UTILITIES 823,000 1,169,000 1,180,000

A03301 Gas 75,000 68,000 80,000


A03302 Water 28,000 19,000 30,000
A03303 Electricity 660,000 1,016,000 1,000,000
001 Electricity 660,000 1,016,000 1,000,000
A03304 Hot and Cold Weather Charges 60,000 66,000 70,000

A034 TOTAL OCCUPANCY COSTS 7,200,000 6,251,000 7,530,000

A03402 Rent for Office Building 7,180,000 6,233,000 7,500,000


A03407 Rates and Taxes 20,000 18,000 30,000

A038 TOTAL TRAVEL & 5,190,000 9,436,000 10,600,000


TRANSPORTATION

A03805 Travelling Allowance 3,300,000 3,281,000 5,500,000


001 Travelling Allowance 3,281,000
A03807 P.O.L Charges 790,000 480,000 800,000
A03821 Training - domestic 1,100,000 5,675,000 4,300,000

A039 TOTAL GENERAL 623,000 776,000 1,288,000

A03901 Stationery 285,000 293,000 400,000


A03902 Printing and Publication 45,000 90,000 100,000
001 Printing and Publications 45,000 90,000 100,000
A03905 Newspapers Periodicals and Books 40,000 65,000 100,000
001 News Papers, Periodicals & Books 40,000 65,000 100,000
A03906 Uniforms and Protective Clothing 2,000 2,000 2,000
A03907 Advertising & Publicity 20,000 18,000 180,000
001 Advertising & Publicity 20,000 18,000 180,000
A03918 Exhibitions, Fairs & Other 6,000 1,000 6,000
National Celebrations
A03942 Cost of Other Stores 50,000 65,000 100,000
001 Cost of Other Stores 50,000 65,000 100,000
505

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
011207 AUDITING SERVICES
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL
0112 FINANCIAL AND FISCAL AFFAIRS
011207 AUDITING SERVICES

LQ4102 Local Fund Audit Department

A03955 Computer Stationary 80,000 108,000 200,000


A03970 Others 95,000 134,000 200,000
001 Others 95,000 134,000 200,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 4,617,000 1,000,000

A041 TOTAL PENSION 1,000 4,617,000 1,000,000

A04114 Superannuation Encashment Of L.P.R 1,000 4,617,000 1,000,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 500,000 1,400,000 500,000

A052 TOTAL GRANTS-DOMESTIC 500,000 1,400,000 500,000

A05216 Fin. Assis. to the families of 500,000 1,400,000 500,000


G. Serv. who expire
001 Fin. Assis. to the families of the persons who expires during service. 500,000 1,400,000 500,000

A13 TOTAL REPAIRS AND MAINTENANCE 440,000 530,000 480,000

A130 TOTAL TRANSPORT 275,000 344,000 300,000

A13001 Transport 275,000 344,000 300,000

A131 TOTAL MACHINERY AND 125,000 131,000 130,000


EQUIPMENT

A13101 Machinery and Equipment 125,000 131,000 130,000

A132 TOTAL FURNITURE AND 40,000 55,000 50,000


FIXTURE

A13201 Furniture and Fixture 40,000 55,000 50,000

_______________________________________________________________________________
Local Fund Audit Department 296,749,000 273,285,000 305,517,000
_______________________________________________________________________________
506

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
015101 ESTABLISHMENT SERVICES GENERAL ADMN.
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
015 GENERAL SERVICES
0151 PERSONNEL SERVICES
015101 ESTABLISHMENT SERVICES GENERAL ADMN.

LQ4063 Services and General Administration


Department

A01 TOTAL EMPLOYEES RELATED EXPENSES. 790,807,000 797,790,000 850,543,000

A011 TOTAL PAY 2129 2118 355,087,000 338,068,000 352,711,000

A011-1 TOTAL PAY OF OFFICERS 395 400 148,730,000 150,300,000 153,208,000

A01101 Total Basic Pay of Officers 395 400 145,629,000 147,571,000 150,511,000

C287-M Chief Coordinator (Special) 1 1 950,000 1,000,000

D100-M Director (Special) 1 1 950,000 1,000,000

E181-M Event Manager (Special) 1 1 960,000 1,500,000

I119-M Incharge/Head (Special) 1 700,000


Infrastructure, MP-I

M241-M Media Coordinator (Special) 1 1 950,000 1,000,000

O089-M Overseas Pakistani's (Special) 1 550,000


Commissioner Punjab

C099-M Chief Secretary (BPS-22) 1 1 1,047,000 1,047,000

A016-M Additional Chief (BPS-21) 1 1 901,000 932,000


Secretary

D129-M Director-Cum-Deputy (BPS-20) 1 1 841,000 900,000


Secretary (A)

M110-M Member (Enquiries) (BPS-20) 4 4 3,322,000 3,265,000

S045-M Secretary (BPS-20) 1 1 559,000 700,000

S048-M Secretary (Services) (BPS-20) 1 1 932,000 932,000

A029-M Additional Secretary (BPS-19) 5 5 2,636,000 3,020,000

D100-M Director (BPS-19) 1 1 583,000 593,000

C156-M Communication Security (BPS-18) 1 1 415,000 430,000


Officer

C166-M Comptroller (BPS-18) 1 1 447,000 483,000

D051-M Deputy Director (BPS-18) 3 2 1,518,000 1,218,000

D078-F Deputy Secretary (BPS-18) 2 2 714,000 768,000

D078-M Deputy Secretary (BPS-18) 13 14 6,257,000 5,920,000

D131-M Director-Cum-Deputy (BPS-18) 1 1 609,000 573,000


Secretary(Transport)
507

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
015101 ESTABLISHMENT SERVICES GENERAL ADMN.
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
015 GENERAL SERVICES
0151 PERSONNEL SERVICES
015101 ESTABLISHMENT SERVICES GENERAL ADMN.

LQ4063 Services and General Administration


Department

E121-M Executive Officer (BPS-18) 2 2 1,056,000 894,000

A012-M Accounts Officer (BPS-17) 1 1 314,000 329,000

A099-M Assistant Accounts (BPS-17) 1 1 343,000 343,000


Officer

A146-M Assistant Director (BPS-17) 2 350,000

A162-F Assistant Director(A) (BPS-17) 1 1 214,000 228,000

A164-M Assistant (BPS-17) 1 1 314,000 329,000


Director(Library)

A166-M Assistant Director(Tech (BPS-17) 1 1 329,000 358,000


Clearance)

A380-M Assistant Comptroller (BPS-17) 1 1 286,000 343,000

A398-M Assistant Protocol (BPS-17) 2 2 586,000 614,000


Officer

E074-M Estate Officer (BPS-17) 1 1 487,000 487,000

L065-M Liaison Officer (BPS-17) 1 1 409,000 430,000

M124-M Microfilming Officer (BPS-17) 1 1 242,000 257,000

N056-M Network/System Engineer (BPS-17) 1 1 257,000 343,000

P139-F Private Secretary (BPS-17) 1 1 434,000 444,000

P139-M Private Secretary (BPS-17) 83 87 35,524,000 35,356,000

P173-M Protocol Officer (BPS-17) 1 1 257,000 343,000

R094-F Research Officer/Senior (BPS-17) 2 2 946,000 960,000


Officer

R094-M Research Officer/Senior (BPS-17) 1 1 343,000 343,000


Officer

S053-M Section Officer (BPS-17) 25 25 9,652,000 9,652,000

S055-M Section Officer(Training) (BPS-17) 38 38 12,611,000 13,042,000

S693-M Sanitation Officer (BPS-17) 1 1 154,000 154,000

T087-M Transport Officer (BPS-17) 1 1 386,000 400,000

U017-M Under Secretary/Section (BPS-17) 32 31 14,050,000 13,319,000


Officer

A136-M Assistant Comptroller (BPS-16) 2 2 461,000 491,000


508

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
015101 ESTABLISHMENT SERVICES GENERAL ADMN.
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
015 GENERAL SERVICES
0151 PERSONNEL SERVICES
015101 ESTABLISHMENT SERVICES GENERAL ADMN.

LQ4063 Services and General Administration


Department

A398-M Assistant Protocol (BPS-16) 1 1 269,000 240,000


Officer

C098-M Chief Sanitary Inspector (BPS-16) 1 1 298,000 269,000

G007-M Garage Superintendent (BPS-16) 1 274,000

L103-M Librarian (BPS-16) 1 1 269,000 269,000

O048-M Overseer(Sub-Engineer) (BPS-16) 1 1 269,000 260,000

P037-M Personal Assistant (BPS-16) 70 66 21,970,000 22,747,000

R140-M Resident Officer (BPS-16) 1 1 216,000 124,000

S004-M S.S. Stenographer (BPS-16) 6 6 1,200,000 1,200,000


(Bps-15)

S020-M Sanitary Inspector (BPS-16) 1 1 269,000 269,000

S114-M Senior Scale Stenographer (BPS-16) 38 38 6,297,000 7,824,000

S226-M Steward (BPS-16) 1 1 271,000 300,000

S262-M Sub Engineer (BPS-16) 2 2 538,000 546,000

S282-M Superintendent (BPS-16) 24 31 7,259,000 9,408,000

S321-M Superintendent (BPS-16) 1 1 300,000 325,000

T040-M Telex Operator (BPS-16) 1 1 300,000 325,000

W030-M Weeding Officer (BPS-16) 2 2 758,000 691,000

A01102 Personal pay 2,106,000 1,356,000 1,647,000


A01103 Special Pay 647,000 1,075,000 626,000
A01105 Qualification Pay 348,000 298,000 424,000

A011-2 TOTAL PAY OF OTHER STAFF 1734 1718 206,357,000 187,768,000 199,503,000

A01151 Total Basic Pay of Other Staff 1734 1718 205,692,000 187,267,000 198,138,000

C162-M Composer (BPS-15) 2 2 400,000 500,000

A097-M Assistant (BPS-14) 14 15 2,721,000 2,902,000

A334-M Accountant (BPS-14) 4 4 589,000 582,000

A336-F Assistant/Deputy (BPS-14) 7 8 1,056,000 1,199,000


Superintendent

A336-M Assistant/Deputy (BPS-14) 142 130 30,122,000 28,035,000


Superintendent
509

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
015101 ESTABLISHMENT SERVICES GENERAL ADMN.
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
015 GENERAL SERVICES
0151 PERSONNEL SERVICES
015101 ESTABLISHMENT SERVICES GENERAL ADMN.

LQ4063 Services and General Administration


Department

C040-M Cashier (BPS-14) 1 1 165,000 216,000

J205-M Junior Programmer (BPS-14) 1 225,000

S216-F Stenographer (BPS-14) 2 3 188,000 364,000

S216-M Stenographer (BPS-14) 57 52 9,294,000 7,144,000

T086-M Transport Assistant (BPS-14) 1 1 165,000 216,000

A337-F Assistant Librarian (BPS-12) 1 210,000

A337-M Assistant Librarian (BPS-12) 1 177,000

C155-M Communication Security (BPS-12) 4 4 722,000 885,000


Assistant

C230-M Care Taker (BPS-12) 1 1 177,000 177,000

C237-M Cameraman (BPS-12) 3 3 500,000 483,000

D015-M Dark Room Attendant (BPS-12) 1 1 177,000 159,000

D020-M Data Entry Operator (BPS-12) 9 11 1,107,000 1,443,000

K015-M Khateeb (BPS-12) 1 1 278,000 288,000

L068-M Library Assistant (BPS-12) 2 2 354,000 354,000

S292-M Supervisor (BPS-12) 1 1 177,000 177,000

T040-M Telex Operator (BPS-12) 3 3 823,000 848,000

U012-M Urdu Stenographer (BPS-12) 1 1 664,000 487,000

A337-F Assistant Librarian (BPS-11) 1 210,000

A337-M Assistant Librarian (BPS-11) 1 144,000

C048-F Cataloguer (BPS-11) 1 95,000

C048-M Cataloguer (BPS-11) 1 220,000

C230-M Care Taker (BPS-11) 3 3 412,000 514,000

D222-M Draftsman (BPS-11) 4 4 791,000 791,000

F109-M Floor Supervisor (BPS-11) 1 1 250,000 352,000

G014-M Garrage Superintendent (BPS-11) 2 2 423,000 429,000

G102-M Garage Supervisor (BPS-11) 3 583,000

M041-M Marker (BPS-11) 4 4 718,000 726,000


510

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
015101 ESTABLISHMENT SERVICES GENERAL ADMN.
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
015 GENERAL SERVICES
0151 PERSONNEL SERVICES
015101 ESTABLISHMENT SERVICES GENERAL ADMN.

LQ4063 Services and General Administration


Department

T133-M Translator (BPS-11) 1 1 130,000 232,000

C048-M Cataloguer (BPS-10) 1 200,000

H027-M Head Cook (BPS-10) 1 1 155,000 155,000

S226-M Steward (BPS-10) 14 14 2,050,000 1,928,000

A001-M A.C.Supervisor (BPS-09) 1 1 183,000 195,000

A011-M Accounts Clerk (BPS-09) 1 1 203,000 203,000

D202-M Duplicating Operator (BPS-09) 1 1 205,000 99,000

H027-M Head Cook (BPS-09) 3 3 373,000 397,000

L164-M Lamination Machine (BPS-09) 1 1 203,000 209,000


Operator

N052-M Naib Khateeb (BPS-09) 1 1 95,000 99,000

S078-F Senior Clerk (BPS-09) 7 5 1,066,000 753,000

S078-M Senior Clerk (BPS-09) 81 83 12,279,000 13,028,000

C048-F Cataloguer (BPS-08) 1 185,000

O052-M Operator/Telephone (BPS-08) 1 215,000


Operator

A270-M Assistant Steward (BPS-07) 12 12 1,660,000 1,625,000

B029-M Bill Clerk (BPS-07) 1 1 129,000 129,000

J019-F Junior Clerk (BPS-07) 12 12 1,142,000 1,027,000

J019-M Junior Clerk (BPS-07) 135 132 14,987,000 13,733,000

T113-M Typist (BPS-07) 1 1 129,000 129,000

U014-M Urdu Typist (BPS-07) 1 1 129,000 129,000

C193-M Cook (BPS-06) 11 11 967,000 1,118,000

H062-M Head Waiter (BPS-06) 1 1 121,000 88,000

M065-M Mechanic (BPS-06) 2 2 257,000 211,000

O052-M Operator/Telephone (BPS-06) 1 210,000


Operator

S250-M Store Keeper (BPS-06) 1 1 100,000 93,000

T036-M Telephone Operator (BPS-06) 2 2 200,000 200,000

A212-M Assistant Mechanic (BPS-05) 3 3 349,000 349,000


511

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
015101 ESTABLISHMENT SERVICES GENERAL ADMN.
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
015 GENERAL SERVICES
0151 PERSONNEL SERVICES
015101 ESTABLISHMENT SERVICES GENERAL ADMN.

LQ4063 Services and General Administration


Department

A320-M Auto Electrician (BPS-05) 1 1 160,000 160,000

A557-M Assistant Dhobi (BPS-05) 1 1 147,000 154,000

B015-M Bearer (BPS-05) 7 7 700,000 700,000

C193-M Cook (BPS-05) 2 2 216,000 207,000

C216-M Crockery Incharge (BPS-05) 1 1 82,000 88,000

C378-M Cook All Rounder (BPS-05) 1 1 115,000 118,000

D186-M Driver (BPS-05) 4 4 350,000 400,000

F063-M Flower Mali (BPS-05) 2 2 226,000 245,000

F071-M Foot Constable (BPS-05) 1 1 126,000 150,000

G041-M Generator Operator (BPS-05) 1 1 85,000 100,000

H028-M Head Dhobi (BPS-05) 1 1 113,000 77,000

H041-M Head Mali (BPS-05) 1 1 121,000 122,000

H103-M House Keeper (BPS-05) 4 4 550,000 425,000

J062-M Janitorial Machine (BPS-05) 1 1 100,000 125,000


Operator

K009-M Khadim (BPS-05) 1 1 138,000 139,000

L074-M Lift Operator (BPS-05) 2 2 180,000 200,000

L087-F Linen Incharge (BPS-05) 1 1 116,000 70,000

L087-M Linen Incharge (BPS-05) 2 2 117,000 106,000

M147-M Moazzan (BPS-05) 1 1 163,000 160,000

R085-M Room Attendant (BPS-05) 2 2 226,000 233,000

S250-M Store Keeper (BPS-05) 2 2 148,000 155,000

S337-M Staff Car Driver (BPS-05) 2 2 200,000 200,000

T036-M Telephone Operator (BPS-05) 3 3 346,000 249,000

T053-M Time Keeper (BPS-05) 3 3 340,000 340,000

T061-M Tracer (BPS-05) 1 1 113,000 132,000

W001-M Waiter (BPS-05) 34 34 3,249,000 3,300,000

B066-M Book Binder (BPS-04) 4 434,000


512

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
015101 ESTABLISHMENT SERVICES GENERAL ADMN.
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
015 GENERAL SERVICES
0151 PERSONNEL SERVICES
015101 ESTABLISHMENT SERVICES GENERAL ADMN.

LQ4063 Services and General Administration


Department

D089-M Despatch Rider (BPS-04) 16 16 1,864,000 1,761,000

D186-M Driver (BPS-04) 74 70 5,735,000 6,009,000

P112-M Porch Orderly (BPS-04) 6 6 353,000 370,000

S337-M Staff Car Driver (BPS-04) 176 177 23,600,000 20,892,000

L006-M Laboratory Attendant (BPS-03) 1 125,000

Q003-M Qasid (BPS-03) 1 1 60,000 60,000

A304-M Attendant (BPS-02) 2 2 195,000 195,000

B066-M Book Binder (BPS-02) 4 534,000

C001-M C&B Messenger (BPS-02) 1 1 90,000 90,000

D003-M Daftri (BPS-02) 36 36 2,942,000 3,031,000

F087-M Frash (BPS-02) 4 4 250,000 250,000

G025-M Gatekeeper (BPS-02) 8 8 1,008,000 1,019,000

J001-M Jamadar (BPS-02) 2 2 226,000 185,000

Q003-M Qasid (BPS-02) 87 87 8,076,000 8,076,000

R069-M Restorer (BPS-02) 1 1 90,000 90,000

T039-M Telex Massenger (BPS-02) 1 1 90,000 90,000

B081-M Brass Polisher (BPS-01) 1 1 115,000 120,000

C112-M Chowkidar (BPS-01) 62 62 5,655,000 5,560,000

C130-M Cleaner (BPS-01) 17 17 1,462,000 1,393,000

D305-M Dish Washer (BPS-01) 3 3 277,000 277,000

F087-M Frash (BPS-01) 49 49 4,822,000 4,735,000

G024-M Gate Messenger (BPS-01) 18 18 1,781,000 1,752,000

G046-M Gift Packer (BPS-01) 1 1 78,000 84,000

K011-M Khalasi (BPS-01) 13 13 1,166,000 1,197,000

M019-M Mali (BPS-01) 16 16 1,527,000 1,447,000

M046-M Masalchi (BPS-01) 9 9 674,000 698,000

M194-M Museum Attendant (BPS-01) 1 1 121,000 121,000

N006-F Naib Qasid (BPS-01) 11 9 780,000 442,000


513

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
015101 ESTABLISHMENT SERVICES GENERAL ADMN.
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
015 GENERAL SERVICES
0151 PERSONNEL SERVICES
015101 ESTABLISHMENT SERVICES GENERAL ADMN.

LQ4063 Services and General Administration


Department

N006-M Naib Qasid (BPS-01) 311 310 29,261,000 28,158,000

P112-M Porch Orderly (BPS-01) 2 2 178,000 178,000

P131-M Pressman (BPS-01) 1 1 76,000 76,000

S025-M Sanitary Worker (BPS-01) 2 2 120,000 120,000

S311-F Sanitary Worker (BPS-01) 7 6 685,000 567,000

S311-M Sanitary Worker (BPS-01) 104 105 9,715,000 9,733,000

T143-M Tandorchi (BPS-01) 2 2 140,000 151,000

W001-M Waiter (BPS-01) 7 7 661,000 661,000

W014-M Washerman (Part Time) (BPS-01) 1 1 72,000 72,000

W016-M Watch And Ward Man (BPS-01) 8 8 720,000 720,000

W019-M Water Carrier (BPS-01) 14 14 1,427,000 1,340,000

P065-M Picker (Fixed) 4 4 342,000 342,000

A01152 Personal pay 460,000 495,000 1,164,000


A01153 Special Pay 205,000 6,000 201,000

A012 TOTAL ALLOWANCES 435,720,000 459,722,000 497,832,000

A012-1 TOTAL REGULAR ALLOWANCES 424,520,000 412,393,000 483,230,000

A01201 Senior Post Allowance 415,000 245,000 480,000


A01202 House Rent Allowance 39,073,000 30,995,000 41,043,000
A01203 Conveyance Allowance 56,529,000 56,446,000 61,592,000
A01205 Dearness Allowance 5,000 5,000 1,000
A01207 Washing Allowance 522,000 362,000 585,000
A01208 Dress Allowance 20,000 50,000 20,000
A01209 Special Additional Allowance 50,000 9,000 1,000
A0120D Integrated Allowance 2,000,000 2,058,000 2,100,000
A0120N Spl. allowances @ 20% of basic 39,985,000 33,150,000 40,855,000
pay for Secretariat
A0120X Ad - hoc Allowance - 2010 104,265,000 84,481,000 108,705,000
A01216 Qualification Allowance 250,000 175,000 300,000
A01217 Medical Allowance 35,445,000 33,715,000 36,456,000
A0121A Adhoc Relief Allowance 2011 29,142,000 26,472,000 31,383,000
A0121M Adhoc Relief Allowance - 2012 67,142,000 64,145,000 69,479,000
514

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
015101 ESTABLISHMENT SERVICES GENERAL ADMN.
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
015 GENERAL SERVICES
0151 PERSONNEL SERVICES
015101 ESTABLISHMENT SERVICES GENERAL ADMN.

LQ4063 Services and General Administration


Department

A0121N Personal Allowance 458,000 2,467,000 1,332,000


A0121T Adhoc Relief Allowance 2013 33,781,000 32,358,000 36,015,000
A0121V Special Assignment Allowance 10,000 10,000 100,000
A0121Z Adhoc Relief Allowance - 2014 35,111,000 36,299,000
A01224 Entertainment Allowance 432,000 172,000 457,000
A01226 Computer Allowance 106,000 319,000 118,000
A01228 Orderly Allowance 1,184,000 954,000 1,184,000
A01236 Deputation Allowance 172,000 45,000 200,000
A01239 Special Allowance 1,125,000 1,025,000 1,125,000
001 Special Allowance 1,125,000 1,025,000 1,125,000
A01240 Utility allowance for Gas 10,000 1,000 10,000
A01241 Utility allowance for electricity 55,000
A01243 Special travelling allowance 150,000 100,000 150,000
A01248 Judicial Allowance 218,000 218,000 220,000
A01252 Non Practicing Allowance 80,000 70,000 80,000
A01270 Others 11,951,000 7,180,000 12,940,000
001 Others 1,000,000 2,525,000 5,000,000
011 C.M.Secretariat Allowance 2,866,000 2,561,000 2,872,000
012 Fuel and Electricity Allowance 222,000 142,000 200,000
013 Fuel and Electricity Subsidy 500,000 551,000 100,000
037 30% Social Security Benefit in lieu of Pension to the Contract Employees 7,363,000 1,401,000 4,768,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 11,200,000 47,329,000 14,602,000

A01271 Overtime Allowance 8,000,000 7,020,000 8,500,000


A01272 Night duty allowance 1,000
A01273 Honoraria 500,000 13,507,000 1,000,000
000 Honoraria 13,507,000
A01274 Medical Charges 1,100,000 11,792,000 2,000,000
A01276 Outfit allowance 1,000
A01277 Contingent Paid Staff 1,500,000 14,800,000 3,000,000
A01278 Leave Salary 100,000 210,000 100,000

A03 TOTAL OPERATING EXPENSES 372,741,000 571,580,000 398,730,000

A032 TOTAL COMMUNICATIONS 18,950,000 15,237,000 19,100,000

A03201 Postage and Telegraph 950,000 1,441,000 1,100,000


A03202 Telephone and Trunk Call 18,000,000 13,796,000 18,000,000
515

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
015101 ESTABLISHMENT SERVICES GENERAL ADMN.
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
015 GENERAL SERVICES
0151 PERSONNEL SERVICES
015101 ESTABLISHMENT SERVICES GENERAL ADMN.

LQ4063 Services and General Administration


Department

A033 TOTAL UTILITIES 206,280,000 168,661,000 216,400,000

A03301 Gas 27,000,000 10,900,000 25,000,000


A03302 Water 580,000 230,000 600,000
A03303 Electricity 178,000,000 156,560,000 190,000,000
001 Electricity 178,000,000 156,560,000 190,000,000
A03304 Hot and Cold Weather Charges 700,000 971,000 800,000

A034 TOTAL OCCUPANCY COSTS 3,600,000 221,821,000 12,920,000

A03402 Rent for Office Building 2,000,000 218,916,000 10,000,000


A03407 Rates and Taxes 1,600,000 2,905,000 2,920,000

A038 TOTAL TRAVEL & 113,511,000 110,442,000 114,600,000


TRANSPORTATION

A03805 Travelling Allowance 11,000,000 12,856,000 10,800,000


001 Travelling Allowance 12,856,000
A03806 Transportation of Goods 11,000 311,000 800,000
A03807 P.O.L Charges 102,500,000 97,275,000 103,000,000

A039 TOTAL GENERAL 30,400,000 55,419,000 35,710,000

A03901 Stationery 8,830,000 8,937,000 9,000,000


A03902 Printing and Publication 3,900,000 4,601,000 5,000,000
001 Printing and Publications 3,900,000 4,601,000 5,000,000
A03905 Newspapers Periodicals and Books 810,000 1,019,000 900,000
001 News Papers, Periodicals & Books 810,000 1,019,000 900,000
A03906 Uniforms and Protective Clothing 2,050,000 2,269,000 2,300,000
A03907 Advertising & Publicity 300,000 2,471,000 400,000
001 Advertising & Publicity 300,000 2,471,000 400,000
A03917 Law Charges 160,000 72,000 160,000
A03918 Exhibitions, Fairs & Other 180,000 760,000 200,000
National Celebrations
A03919 Payments to Others for Service 1,950,000 13,895,000 4,000,000
Rendered
001 Payments to Others for Service Rendered 13,895,000 1,500,000
A03936 Foreign/Inland Training Course Fee 1,000,000 3,476,000 1,000,000
516

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
015101 ESTABLISHMENT SERVICES GENERAL ADMN.
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
015 GENERAL SERVICES
0151 PERSONNEL SERVICES
015101 ESTABLISHMENT SERVICES GENERAL ADMN.

LQ4063 Services and General Administration


Department

001 Foreign Training 3,476,000


A03942 Cost of Other Stores 1,620,000 2,788,000 2,000,000
001 Cost of Other Stores 1,620,000 2,788,000 2,000,000
A03955 Computer Stationary 4,850,000 5,516,000 5,750,000
A03970 Others 4,750,000 9,615,000 5,000,000
001 Others 4,750,000 9,615,000 5,000,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 2,001,000 14,629,000 10,000,000

A041 TOTAL PENSION 2,001,000 14,629,000 10,000,000

A04114 Superannuation Encashment Of L.P.R 2,001,000 14,629,000 10,000,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 3,000,000 17,700,000 10,000,000

A052 TOTAL GRANTS-DOMESTIC 3,000,000 17,700,000 10,000,000

A05216 Fin. Assis. to the families of 3,000,000 10,900,000 10,000,000


G. Serv. who expire
001 Fin. Assis. to the families of the persons who expires during service. 10,900,000
A05270 To Others 6,800,000
001 Others 6,800,000

A06 TOTAL TRANSFERS 12,500,000 14,334,000 13,500,000

A063 TOTAL ENTERTAINMENT & 12,500,000 14,334,000 13,500,000


GIFTS

A06301 Entertainments & Gifts 12,500,000 14,334,000 13,500,000


001 Entertainment & Gifts 12,500,000 14,334,000 13,500,000

A09 TOTAL PHYSICAL ASSETS 66,583,000 69,859,000

A092 TOTAL COMPUTER EQUIPMENT 2,725,000 377,000

A09201 Hardware 1,100,000 201,000


A09202 Software 300,000
A09203 I.T. Equipment 1,325,000 176,000
517

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
015101 ESTABLISHMENT SERVICES GENERAL ADMN.
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
015 GENERAL SERVICES
0151 PERSONNEL SERVICES
015101 ESTABLISHMENT SERVICES GENERAL ADMN.

LQ4063 Services and General Administration


Department

A095 TOTAL PURCHASE OF 34,968,000 66,480,000


TRANSPORT

A09501 Transport 34,968,000 66,480,000


001 Transport 34,968,000

A096 TOTAL PURCHASE OF PLANT & 26,011,000 3,001,000


MACHINERY

A09601 Plant and Machinery 26,011,000 3,001,000

A097 TOTAL PURCHASE FURNITURE 2,879,000 1,000


& FIXTURE

A09701 Purchase of Furniture and Fixture 2,879,000 1,000

A13 TOTAL REPAIRS AND MAINTENANCE 48,760,000 66,223,000 57,726,000

A130 TOTAL TRANSPORT 41,490,000 59,122,000 50,000,000

A13001 Transport 41,490,000 59,122,000 50,000,000

A131 TOTAL MACHINERY AND 4,350,000 4,011,000 4,675,000


EQUIPMENT

A13101 Machinery and Equipment 4,350,000 4,011,000 4,675,000

A132 TOTAL FURNITURE AND 2,600,000 2,457,000 2,600,000


FIXTURE

A13201 Furniture and Fixture 2,600,000 2,457,000 2,600,000

A133 TOTAL BUILDINGS AND 1,000


STRUCTURE

A13301 Office Buildings 1,000

A137 TOTAL COMPUTER EQUIPMENT 320,000 633,000 450,000


518

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
015101 ESTABLISHMENT SERVICES GENERAL ADMN.
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
015 GENERAL SERVICES
0151 PERSONNEL SERVICES
015101 ESTABLISHMENT SERVICES GENERAL ADMN.

LQ4063 Services and General Administration


Department

A13701 Hardware 220,000 545,000 300,000


A13702 Software 50,000 44,000 100,000
A13703 I.T. Equipment 50,000 44,000 50,000

_______________________________________________________________________________
Services and General Administration 1,229,809,000 1,548,839,000 1,410,358,000
Department
_______________________________________________________________________________
519

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
015101 ESTABLISHMENT SERVICES GENERAL ADMN. ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
015 GENERAL SERVICES
0151 PERSONNEL SERVICES
015101 ESTABLISHMENT SERVICES GENERAL ADMN. ADMINISTRATION

LQ4090 Director General Protocol

A01 TOTAL EMPLOYEES RELATED EXPENSES. 20,972,000 23,536,000 25,753,000

A011 TOTAL PAY 78 87 10,238,000 9,746,000 11,128,000

A011-1 TOTAL PAY OF OFFICERS 12 13 3,939,000 3,837,000 4,323,000

A01101 Total Basic Pay of Officers 12 13 3,939,000 3,825,000 4,323,000

D110-M Director General (BPS-19) 1 1 613,000 633,000

D051-M Deputy Director (BPS-18) 2 2 1,239,000 1,257,000

P173-M Protocol Officer (BPS-17) 4 4 1,233,000 1,118,000

A398-M Assistant Protocol (BPS-16) 3 3 160,000 403,000


Officer

B088-M Budget and Accounts (BPS-16) 1 200,000


Officer

S114-M Senior Scale Stenographer (BPS-16) 1 1 347,000 356,000

S282-M Superintendent (BPS-16) 1 1 347,000 356,000

A01102 Personal pay 9,000


A01103 Special Pay 3,000

A011-2 TOTAL PAY OF OTHER STAFF 66 74 6,299,000 5,909,000 6,805,000

A01151 Total Basic Pay of Other Staff 66 74 6,189,000 5,909,000 6,705,000

A336-M Assistant/Deputy (BPS-14) 1 1 129,000 129,000


Superintendent

S216-M Stenographer (BPS-14) 2 2 251,000 259,000

P052-M Photographer (BPS-13) 1 1 110,000 127,000

A443-M ASSISTANT PROTOCOL (BPS-12) 3 3 311,000 347,000

C174-M Computer Operator (BPS-12) 1 3 87,000 158,000

A011-M Accounts Clerk (BPS-11) 1 1 99,000 105,000

A334-M Accountant (BPS-11) 1 1 111,000 121,000

C278-M Care-Taker (BPS-11) 1 97,000

S292-M Supervisor (BPS-11) 1 110,000

S078-M Senior Clerk (BPS-09) 2 2 340,000 357,000


520

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
015101 ESTABLISHMENT SERVICES GENERAL ADMN. ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
015 GENERAL SERVICES
0151 PERSONNEL SERVICES
015101 ESTABLISHMENT SERVICES GENERAL ADMN. ADMINISTRATION

LQ4090 Director General Protocol

S292-M Supervisor (BPS-09) 1 1 91,000 77,000

J019-M Junior Clerk (BPS-07) 4 4 336,000 364,000

A320-M Auto Electrician (BPS-06) 1 1 80,000 87,000

M065-M Mechanic (BPS-05) 1 1 68,000 67,000

D011-M Dak Runner (BPS-04) 1 1 158,000 165,000

D089-M Despatch Rider (BPS-04) 2 2 154,000 164,000

D186-M Driver (BPS-04) 22 28 2,200,000 2,381,000

C112-M Chowkidar (BPS-01) 3 3 262,000 275,000

C130-M Cleaner (BPS-01) 2 2 133,000 140,000

H076-M Helper (BPS-01) 2 2 232,000 214,000

M019-M Mali (BPS-01) 1 1 66,000 70,000

N006-M Naib Qasid (BPS-01) 11 11 742,000 848,000

S311-M Sanitary Worker (BPS-01) 2 2 132,000 140,000

A01152 Personal pay 110,000 100,000

A012 TOTAL ALLOWANCES 10,734,000 13,790,000 14,625,000

A012-1 TOTAL REGULAR ALLOWANCES 10,034,000 12,527,000 13,832,000

A01202 House Rent Allowance 1,794,000 1,474,000 1,905,000


A01203 Conveyance Allowance 1,800,000 1,864,000 2,157,000
A0120D Integrated Allowance 84,000 68,000 72,000
A0120N Spl. allowances @ 20% of basic 60,000
pay for Secretariat
A0120X Ad - hoc Allowance - 2010 2,500,000 2,505,000 2,711,000
A01217 Medical Allowance 1,100,000 1,179,000 1,333,000
A0121A Adhoc Relief Allowance 2011 495,000 795,000 833,000
A0121M Adhoc Relief Allowance - 2012 1,135,000 1,962,000 1,957,000
A0121T Adhoc Relief Allowance 2013 856,000 978,000 1,078,000
A0121Z Adhoc Relief Allowance - 2014 978,000 1,079,000
A01224 Entertainment Allowance 5,000 7,000
A01239 Special Allowance 270,000 425,000 500,000
001 Special Allowance 270,000 425,000 500,000
A01270 Others 234,000 200,000
521

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
015101 ESTABLISHMENT SERVICES GENERAL ADMN. ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
015 GENERAL SERVICES
0151 PERSONNEL SERVICES
015101 ESTABLISHMENT SERVICES GENERAL ADMN. ADMINISTRATION

LQ4090 Director General Protocol

001 Others 234,000


037 30% Social Security Benefit in lieu of Pension to the Contract Employees 200,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 700,000 1,263,000 793,000

A01271 Overtime Allowance 450,000 318,000 522,000


A01273 Honoraria 150,000 895,000 170,000
000 Honoraria 150,000 895,000
A01274 Medical Charges 100,000 50,000 100,000
A01277 Contingent Paid Staff 1,000

A03 TOTAL OPERATING EXPENSES 12,556,000 14,825,000 13,713,000

A032 TOTAL COMMUNICATIONS 740,000 967,000 830,000

A03201 Postage and Telegraph 25,000 222,000 30,000


A03202 Telephone and Trunk Call 715,000 745,000 800,000

A033 TOTAL UTILITIES 532,000 340,000 545,000

A03301 Gas 99,000 39,000 100,000


A03302 Water 66,000 66,000 75,000
A03303 Electricity 350,000 220,000 350,000
001 Electricity 350,000 220,000 350,000
A03304 Hot and Cold Weather Charges 17,000 15,000 20,000

A034 TOTAL OCCUPANCY COSTS 3,755,000 4,065,000 4,075,000

A03402 Rent for Office Building 3,700,000 3,590,000 4,000,000


A03407 Rates and Taxes 55,000 475,000 75,000

A038 TOTAL TRAVEL & 6,662,000 6,756,000 7,215,000


TRANSPORTATION

A03805 Travelling Allowance 200,000 277,000 200,000


001 Travelling Allowance 277,000
A03806 Transportation of Goods 5,000 204,000 5,000
A03807 P.O.L Charges 6,450,000 6,269,000 7,000,000
A03808 Conveyance Charges 7,000 6,000 10,000
522

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
015101 ESTABLISHMENT SERVICES GENERAL ADMN. ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
015 GENERAL SERVICES
0151 PERSONNEL SERVICES
015101 ESTABLISHMENT SERVICES GENERAL ADMN. ADMINISTRATION

LQ4090 Director General Protocol

A039 TOTAL GENERAL 867,000 2,697,000 1,048,000

A03901 Stationery 200,000 177,000 250,000


A03902 Printing and Publication 130,000 315,000 150,000
001 Printing and Publications 130,000 315,000 150,000
A03905 Newspapers Periodicals and Books 44,000 39,000 50,000
001 News Papers, Periodicals & Books 44,000 39,000 50,000
A03906 Uniforms and Protective Clothing 150,000 183,000 160,000
A03907 Advertising & Publicity 22,000 17,000 25,000
001 Advertising & Publicity 22,000 17,000 25,000
A03918 Exhibitions, Fairs & Other 11,000 10,000 12,000
National Celebrations
A03919 Payments to Others for Service 1,001,000 1,000
Rendered
001 Payments to Others for Service Rendered 1,001,000
A03942 Cost of Other Stores 35,000 31,000 50,000
001 Cost of Other Stores 35,000 31,000 50,000
A03955 Computer Stationary 110,000 98,000 150,000
A03970 Others 165,000 826,000 200,000
001 Others 165,000 826,000 200,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 500,000

A041 TOTAL PENSION 1,000 500,000

A04114 Superannuation Encashment Of L.P.R 1,000 500,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 500,000 400,000 500,000

A052 TOTAL GRANTS-DOMESTIC 500,000 400,000 500,000

A05216 Fin. Assis. to the families of 500,000 400,000 500,000


G. Serv. who expire
001 Fin. Assis. to the families of the persons who expires during service. 500,000 400,000 500,000

A06 TOTAL TRANSFERS 15,000,000 56,270,000 20,000,000

A063 TOTAL ENTERTAINMENT & 15,000,000 56,270,000 20,000,000


GIFTS
523

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
015101 ESTABLISHMENT SERVICES GENERAL ADMN. ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
015 GENERAL SERVICES
0151 PERSONNEL SERVICES
015101 ESTABLISHMENT SERVICES GENERAL ADMN. ADMINISTRATION

LQ4090 Director General Protocol

A06301 Entertainments & Gifts 15,000,000 56,270,000 20,000,000


001 Entertainment & Gifts 15,000,000 56,270,000 20,000,000

A09 TOTAL PHYSICAL ASSETS 17,204,000 2,000

A092 TOTAL COMPUTER EQUIPMENT 603,000 2,000

A09201 Hardware 601,000 1,000


A09202 Software 1,000 1,000
A09203 I.T. Equipment 1,000

A095 TOTAL PURCHASE OF 15,300,000


TRANSPORT

A09501 Transport 15,300,000


001 Transport 15,300,000

A096 TOTAL PURCHASE OF PLANT & 1,301,000


MACHINERY

A09601 Plant and Machinery 1,301,000

A13 TOTAL REPAIRS AND MAINTENANCE 1,629,000 1,975,000 1,760,000

A130 TOTAL TRANSPORT 1,500,000 1,831,000 1,600,000

A13001 Transport 1,500,000 1,831,000 1,600,000

A131 TOTAL MACHINERY AND 77,000 68,000 90,000


EQUIPMENT

A13101 Machinery and Equipment 77,000 68,000 90,000

A132 TOTAL FURNITURE AND 25,000 42,000 40,000


FIXTURE

A13201 Furniture and Fixture 25,000 42,000 40,000

A137 TOTAL COMPUTER EQUIPMENT 27,000 34,000 30,000


524

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
015101 ESTABLISHMENT SERVICES GENERAL ADMN. ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
015 GENERAL SERVICES
0151 PERSONNEL SERVICES
015101 ESTABLISHMENT SERVICES GENERAL ADMN. ADMINISTRATION

LQ4090 Director General Protocol

A13701 Hardware 27,000 34,000 30,000

_______________________________________________________________________________
Director General Protocol 50,658,000 114,210,000 62,228,000
_______________________________________________________________________________
525

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
015101 ESTABLISHMENT SERVICES GENERAL ADMN.
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
015 GENERAL SERVICES
0151 PERSONNEL SERVICES
015101 ESTABLISHMENT SERVICES GENERAL ADMN.

LQ4306 Punjab Procurement Regulatory Aughority


(PPRA)

A01 TOTAL EMPLOYEES RELATED EXPENSES. 30,733,000 11,951,000 70,431,000

A011 TOTAL PAY 46 102 8,475,000 4,063,000 18,849,000

A011-1 TOTAL PAY OF OFFICERS 11 23 4,694,000 1,740,000 9,671,000

A01101 Total Basic Pay of Officers 11 23 4,500,000 1,700,000 9,361,000

M215-M Managing Director (BPS-20) 1 1 750,000 780,000

D100-M Director (BPS-19) 1 3 500,000 1,380,000

P149-M Procurement Officer (BPS-19) 2 1 1,050,000 580,000

P153-M Production Specialist (BPS-19) 2 530,000

P365-M Procurement Specialist (BPS-19) 1 400,000

D051-M Deputy Director (BPS-18) 1 2 450,000 940,000

S090-M Senior Law Officer (BPS-18) 1 1 360,000 480,000

S459 Senior Accounts Officer (BPS-18) 1 480,000

A012-M Accounts Officer (BPS-17) 1 1 250,000 250,000

A146-M Assistant Director (BPS-17) 2 880,000

A776-M Assistant Procurement (BPS-17) 2 880,000


Specialist

P139-M Private Secretary (BPS-17) 1 1 300,000 350,000

W106-M Web Developer (BPS-17) 1 1 340,000 250,000

A099-M Assistant Accounts (BPS-16) 1 311,000


Officer

P037-M Personal Assistant (BPS-16) 1 1 250,000 270,000

S282-M Superintendent (BPS-16) 1 2 250,000 600,000

A01102 Personal pay 100,000 1,000 200,000


A01103 Special Pay 25,000 1,000 30,000
A01105 Qualification Pay 44,000 37,000 50,000
A01150 Others 25,000 1,000 30,000
002 Pay of Officers 1,000

A011-2 TOTAL PAY OF OTHER STAFF 35 79 3,781,000 2,323,000 9,178,000


526

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
015101 ESTABLISHMENT SERVICES GENERAL ADMN.
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
015 GENERAL SERVICES
0151 PERSONNEL SERVICES
015101 ESTABLISHMENT SERVICES GENERAL ADMN.

LQ4306 Punjab Procurement Regulatory Aughority


(PPRA)

A01151 Total Basic Pay of Other Staff 35 79 3,721,000 2,321,000 9,098,000

A008-M Accountant (BPS-14) 1 1 200,000 215,000

A097-M Assistant (BPS-14) 3 6 500,000 1,200,000

C040-M Cashier (BPS-14) 1 1 200,000 215,000

C230-M Care Taker (BPS-14) 1 1 200,000 105,000

S216-M Stenographer (BPS-14) 4 7 600,000 1,300,000

C174-M Computer Operator (BPS-12) 2 360,000

A011-M Accounts Clerk (BPS-11) 1 1 150,000 85,000

S078-M Senior Clerk (BPS-09) 1 5 150,000 765,000

J019-M Junior Clerk (BPS-07) 6 16 500,000 1,845,000

D089-M Despatch Rider (BPS-04) 1 2 100,000 163,000

D186-M Driver (BPS-04) 3 10 300,000 825,000

C112-M Chowkidar (BPS-01) 2 4 150,000 290,000

M019-M Mali (BPS-01) 1 1 80,000 60,000

N006-M Naib Qasid (BPS-01) 8 18 450,000 1,375,000

S311-M Sanitary Worker (BPS-01) 2 2 141,000 125,000

S325-M Sweeper/Sanitary Worker (BPS-01) 2 170,000

A01153 Special Pay 30,000 1,000 50,000


A01170 Others 30,000 1,000 30,000
002 Pay of Staff 1,000

A012 TOTAL ALLOWANCES 22,258,000 7,888,000 51,582,000

A012-1 TOTAL REGULAR ALLOWANCES 21,168,000 7,515,000 50,202,000

A01201 Senior Post Allowance 15,000 15,000 25,000


A01202 House Rent Allowance 4,800,000 1,450,000 8,390,000
A01203 Conveyance Allowance 1,341,000 891,000 2,640,000
A01207 Washing Allowance 6,000 5,000 16,000
A0120D Integrated Allowance 55,000 43,000 96,000
527

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
015101 ESTABLISHMENT SERVICES GENERAL ADMN.
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
015 GENERAL SERVICES
0151 PERSONNEL SERVICES
015101 ESTABLISHMENT SERVICES GENERAL ADMN.

LQ4306 Punjab Procurement Regulatory Aughority


(PPRA)

A0120N Spl. allowances @ 20% of basic 1,572,000 400,000 3,170,000


pay for Secretariat
A0120X Ad - hoc Allowance - 2010 2,300,000 995,000 4,800,000
A01216 Qualification Allowance 200,000 109,000 700,000
A01217 Medical Allowance 822,000 522,000 1,960,000
A0121A Adhoc Relief Allowance 2011 700,000 320,000 1,660,000
A0121M Adhoc Relief Allowance - 2012 1,600,000 760,000 3,190,000
A0121N Personal Allowance 200,000 115,000 200,000
A0121T Adhoc Relief Allowance 2013 800,000 380,000 1,840,000
A0121Z Adhoc Relief Allowance - 2014 2,860,000
A01224 Entertainment Allowance 26,000 8,000 50,000
A01226 Computer Allowance 200,000 1,000 250,000
A01228 Orderly Allowance 84,000 84,000 85,000
A01236 Deputation Allowance 850,000 40,000 1,100,000
A01240 Utility allowance for Gas 3,408,000 508,000 12,800,000
A01252 Non Practicing Allowance 180,000 30,000 300,000
A01270 Others 2,009,000 839,000 4,070,000
001 Others 800,000 839,000 1,700,000
037 30% Social Security Benefit in lieu of Pension to the Contract Employees 1,209,000 2,370,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 1,090,000 373,000 1,380,000

A01271 Overtime Allowance 150,000 125,000 400,000


A01273 Honoraria 230,000 230,000 230,000
000 Honoraria 230,000 230,000
A01274 Medical Charges 300,000 15,000 400,000
A01277 Contingent Paid Staff 300,000 1,000 300,000
A01278 Leave Salary 70,000 1,000 10,000
A01288 Contract Allowance 40,000 1,000 40,000

A03 TOTAL OPERATING EXPENSES 14,741,000 19,830,000 43,737,000

A031 TOTAL FEES 220,000 1,000 220,000

A03102 Legal fees 220,000 1,000 220,000

A032 TOTAL COMMUNICATIONS 781,000 557,000 901,000

A03201 Postage and Telegraph 120,000 106,000 150,000


528

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
015101 ESTABLISHMENT SERVICES GENERAL ADMN.
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
015 GENERAL SERVICES
0151 PERSONNEL SERVICES
015101 ESTABLISHMENT SERVICES GENERAL ADMN.

LQ4306 Punjab Procurement Regulatory Aughority


(PPRA)

A03202 Telephone and Trunk Call 600,000 440,000 700,000


A03203 Telex Teleprinter and Fax 1,000 1,000
A03205 Courier and Pilot Service 60,000 11,000 50,000

A033 TOTAL UTILITIES 1,130,000 353,000 1,170,000

A03301 Gas 150,000 8,000 150,000


A03302 Water 60,000 17,000 70,000
A03303 Electricity 700,000 250,000 700,000
001 Electricity 700,000 250,000 700,000
A03304 Hot and Cold Weather Charges 120,000 77,000 150,000
A03370 Others 100,000 1,000 100,000

A034 TOTAL OCCUPANCY COSTS 3,850,000 2,749,000 9,750,000

A03402 Rent for Office Building 3,700,000 2,723,000 9,600,000


A03407 Rates and Taxes 150,000 26,000 150,000

A036 TOTAL MOTOR VEHICLES 100,000 89,000 100,000

A03603 Registration 100,000 89,000 100,000

A037 TOTAL CONSULTANCY AND 1,000,000 887,000 1,000


CONTRACTUAL WORK

A03770 Other 1,000,000 887,000 1,000

A038 TOTAL TRAVEL & 3,450,000 1,339,000 2,775,000


TRANSPORTATION

A03801 Training - domestic 500,000 1,000 500,000


001 Training - domestic 500,000 1,000 500,000
A03805 Travelling Allowance 400,000 39,000 400,000
001 Travelling Allowance 400,000 39,000 400,000
A03806 Transportation of Goods 200,000 177,000 200,000
A03807 P.O.L Charges 2,000,000 1,120,000 1,500,000
A03808 Conveyance Charges 100,000 1,000 25,000
A03809 CNG Charges (Govt) 250,000 1,000 150,000
529

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
015101 ESTABLISHMENT SERVICES GENERAL ADMN.
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
015 GENERAL SERVICES
0151 PERSONNEL SERVICES
015101 ESTABLISHMENT SERVICES GENERAL ADMN.

LQ4306 Punjab Procurement Regulatory Aughority


(PPRA)

A039 TOTAL GENERAL 4,210,000 13,855,000 28,820,000

A03901 Stationery 300,000 266,000 350,000


A03902 Printing and Publication 600,000 532,000 650,000
001 Printing and Publications 600,000 532,000 650,000
A03903 Conference/Seminars/Workshops/ 250,000 1,000 250,000
Symposia
A03905 Newspapers Periodicals and Books 300,000 61,000 200,000
001 News Papers, Periodicals & Books 300,000 61,000 200,000
A03906 Uniforms and Protective Clothing 110,000 98,000 150,000
A03907 Advertising & Publicity 250,000 222,000 250,000
001 Advertising & Publicity 250,000 222,000 250,000
A03915 Payments to Govt. Deptt. for 500,000 1,000,000 500,000
Service Rendered
001 Payments to Govt. Dept. 500,000 1,000,000 500,000
A03917 Law Charges 100,000 1,000 100,000
A03918 Exhibitions, Fairs & Other 100,000 1,000 100,000
National Celebrations
A03919 Payments to Others for Service 200,000 10,430,000 24,770,000
Rendered
001 Payments to Others for Service Rendered 200,000 10,430,000 24,770,000
A03936 Foreign/Inland Training Course Fee 100,000 1,000 100,000
001 Foreign Training 1,000
A03940 Unforeseen expenditure 150,000 133,000 150,000
A03942 Cost of Other Stores 250,000 222,000 250,000
001 Cost of Other Stores 250,000 222,000 250,000
A03955 Computer Stationary 700,000 621,000 700,000
A03970 Others 300,000 266,000 300,000
001 Others 300,000 266,000 300,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 801,000 231,000 1,850,000

A041 TOTAL PENSION 801,000 231,000 1,850,000

A04110 Payment of Pension 800,000 230,000 850,000


Contribution of Ex-Local Fund
A04114 Superannuation Encashment Of L.P.R 1,000 1,000 1,000,000
530

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
015101 ESTABLISHMENT SERVICES GENERAL ADMN.
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
015 GENERAL SERVICES
0151 PERSONNEL SERVICES
015101 ESTABLISHMENT SERVICES GENERAL ADMN.

LQ4306 Punjab Procurement Regulatory Aughority


(PPRA)

A06 TOTAL TRANSFERS 300,000 56,000 300,000

A063 TOTAL ENTERTAINMENT & 300,000 56,000 300,000


GIFTS

A06301 Entertainments & Gifts 300,000 56,000 300,000


001 Entertainment & Gifts 300,000 56,000 300,000

A09 TOTAL PHYSICAL ASSETS 5,350,000 9,091,000 300,000

A092 TOTAL COMPUTER EQUIPMENT 950,000 1,701,000 150,000

A09201 Hardware 500,000 1,099,000 50,000


A09202 Software 150,000 1,000 50,000
A09203 I.T. Equipment 300,000 601,000 50,000

A095 TOTAL PURCHASE OF 3,600,000 3,600,000 50,000


TRANSPORT

A09501 Transport 3,600,000 3,600,000 50,000


001 Transport 3,600,000 3,600,000 50,000

A096 TOTAL PURCHASE OF PLANT & 300,000 1,246,000 50,000


MACHINERY

A09601 Plant and Machinery 300,000 1,246,000 50,000

A097 TOTAL PURCHASE FURNITURE 500,000 2,544,000 50,000


& FIXTURE

A09701 Purchase of Furniture and Fixture 500,000 2,544,000 50,000

A13 TOTAL REPAIRS AND MAINTENANCE 1,800,000 451,000 1,750,000

A130 TOTAL TRANSPORT 500,000 219,000 500,000

A13001 Transport 500,000 219,000 500,000


531

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
015101 ESTABLISHMENT SERVICES GENERAL ADMN.
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
015 GENERAL SERVICES
0151 PERSONNEL SERVICES
015101 ESTABLISHMENT SERVICES GENERAL ADMN.

LQ4306 Punjab Procurement Regulatory Aughority


(PPRA)

A131 TOTAL MACHINERY AND 450,000 67,000 400,000


EQUIPMENT

A13101 Machinery and Equipment 350,000 63,000 300,000


A13199 Others 100,000 4,000 100,000

A132 TOTAL FURNITURE AND 100,000 4,000 100,000


FIXTURE

A13201 Furniture and Fixture 100,000 4,000 100,000

A137 TOTAL COMPUTER EQUIPMENT 750,000 161,000 750,000

A13701 Hardware 250,000 10,000 250,000


A13702 Software 250,000 127,000 250,000
A13703 I.T. Equipment 250,000 24,000 250,000

_______________________________________________________________________________
Punjab Procurement Regulatory Aughority 53,725,000 41,610,000 118,368,000
(PPRA)
_______________________________________________________________________________
532

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
015101 ESTABLISHMENT SERVICES GENERAL ADMN.
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
015 GENERAL SERVICES
0151 PERSONNEL SERVICES
015101 ESTABLISHMENT SERVICES GENERAL ADMN.

LQ4307 I & C Wing (S&GAD)

A03 TOTAL OPERATING EXPENSES 17,443,000 24,127,000 19,130,000

A032 TOTAL COMMUNICATIONS 3,011,000 3,420,000 3,015,000

A03202 Telephone and Trunk Call 3,000,000 3,400,000 3,000,000


A03205 Courier and Pilot Service 11,000 20,000 15,000

A033 TOTAL UTILITIES 2,217,000 3,962,000 3,660,000

A03301 Gas 330,000 430,000 400,000


A03302 Water 17,000 29,000 20,000
A03303 Electricity 1,650,000 3,150,000 3,000,000
001 Electricity 1,650,000 3,150,000 3,000,000
A03304 Hot and Cold Weather Charges 220,000 353,000 240,000

A038 TOTAL TRAVEL & 7,475,000 8,802,000 7,500,000


TRANSPORTATION

A03807 P.O.L Charges 7,475,000 8,802,000 7,500,000

A039 TOTAL GENERAL 4,740,000 7,943,000 4,955,000

A03901 Stationery 1,100,000 1,476,000 1,200,000


A03902 Printing and Publication 220,000 245,000 300,000
001 Printing and Publications 220,000 245,000 300,000
A03905 Newspapers Periodicals and Books 155,000 163,000 165,000
001 News Papers, Periodicals & Books 155,000 163,000 165,000
A03906 Uniforms and Protective Clothing 130,000 220,000 150,000
A03907 Advertising & Publicity 20,000 47,000 40,000
001 Advertising & Publicity 20,000 47,000 40,000
A03914 Secret Service Expenditure 1,000,000 887,000
A03942 Cost of Other Stores 190,000 1,226,000 500,000
001 Cost of Other Stores 190,000 1,226,000 500,000
A03955 Computer Stationary 1,375,000 1,720,000 1,800,000
A03970 Others 550,000 1,959,000 800,000
001 Others 550,000 1,959,000 800,000

A06 TOTAL TRANSFERS 550,000 3,409,000 1,500,000


533

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
015101 ESTABLISHMENT SERVICES GENERAL ADMN.
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
015 GENERAL SERVICES
0151 PERSONNEL SERVICES
015101 ESTABLISHMENT SERVICES GENERAL ADMN.

LQ4307 I & C Wing (S&GAD)

A063 TOTAL ENTERTAINMENT & 550,000 3,409,000 1,500,000


GIFTS

A06301 Entertainments & Gifts 550,000 3,409,000 1,500,000


001 Entertainment & Gifts 550,000 3,409,000 1,500,000

A09 TOTAL PHYSICAL ASSETS 220,000 17,000,000

A095 TOTAL PURCHASE OF 2,000,000


TRANSPORT

A09501 Transport 2,000,000


001 Transport 2,000,000

A096 TOTAL PURCHASE OF PLANT & 220,000 15,000,000


MACHINERY

A09601 Plant and Machinery 220,000 15,000,000

A13 TOTAL REPAIRS AND MAINTENANCE 2,585,000 3,490,000 3,150,000

A130 TOTAL TRANSPORT 1,980,000 2,431,000 2,500,000

A13001 Transport 1,980,000 2,431,000 2,500,000

A131 TOTAL MACHINERY AND 385,000 506,000 420,000


EQUIPMENT

A13101 Machinery and Equipment 385,000 506,000 420,000

A132 TOTAL FURNITURE AND 220,000 553,000 230,000


FIXTURE

A13201 Furniture and Fixture 220,000 553,000 230,000

_______________________________________________________________________________
I & C Wing (S&GAD) 20,578,000 31,246,000 40,780,000
_______________________________________________________________________________
534

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
015101 ESTABLISHMENT SERVICES GENERAL ADMN.
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
015 GENERAL SERVICES
0151 PERSONNEL SERVICES
015101 ESTABLISHMENT SERVICES GENERAL ADMN.

LQ4504 VIP Flight Maintenance and Operation

A01 TOTAL EMPLOYEES RELATED EXPENSES. 42,320,000 42,931,000 46,461,000

A011 TOTAL PAY 44 44 16,659,000 15,632,000 18,125,000

A011-1 TOTAL PAY OF OFFICERS 22 22 13,579,000 12,560,000 14,850,000

A01101 Total Basic Pay of Officers 22 22 11,579,000 10,530,000 12,600,000

C094-M Chief Pilot (BPS-21) 1 1 933,000 930,000

A568-M Aircraft Engineer (BPS-20) 2 2 2,154,000 2,200,000

D100-M Director (BPS-20) 1 1 968,000 970,000

S601-M Senior Engineer (BPS-20) 1 1 924,000 950,000

C144-M Co-Pilot (BPS-19) 3 3 1,225,000 1,225,000

S053-M Section Officer (BPS-18) 1 1 764,000 780,000

C390-M Chief Mechanic (BPS-17) 4 4 1,896,000 2,200,000

P139-M Private Secretary (BPS-17) 1 1 212,000 250,000

S053-M Section Officer (BPS-17) 1 1 488,000 770,000

A569-M Aircraft Mechanic (BPS-16) 4 4 1,081,000 1,300,000

S235-M Store Assistant (BPS-16) 2 2 684,000 725,000

S282-M Superintendent (BPS-16) 1 1 250,000 300,000

A01102 Personal pay 700,000 620,000 700,000


A01103 Special Pay 1,250,000 1,365,000 1,500,000
A01104 Technical pay 50,000 45,000 50,000

A011-2 TOTAL PAY OF OTHER STAFF 22 22 3,080,000 3,072,000 3,275,000

A01151 Total Basic Pay of Other Staff 22 22 3,005,000 3,005,000 3,200,000

A097-M Assistant (BPS-14) 1 1 225,000 235,000

A570-M Aircraft Cleaner (BPS-08) 4 4 925,000 975,000

J019-M Junior Clerk (BPS-07) 3 3 378,000 400,000

D089-M Despatch Rider (BPS-04) 1 1 75,000 85,000

D186-M Driver (BPS-04) 5 5 650,000 700,000

Q003-M Qasid (BPS-02) 1 1 122,000 130,000


535

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
015101 ESTABLISHMENT SERVICES GENERAL ADMN.
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
015 GENERAL SERVICES
0151 PERSONNEL SERVICES
015101 ESTABLISHMENT SERVICES GENERAL ADMN.

LQ4504 VIP Flight Maintenance and Operation

C130-M Cleaner (BPS-01) 1 1 70,000 75,000

N006-M Naib Qasid (BPS-01) 4 4 330,000 350,000

S311-M Sanitary Worker (BPS-01) 2 2 230,000 250,000

A01152 Personal pay 55,000 55,000 55,000


A01170 Others 20,000 12,000 20,000
000 Others 20,000 12,000

A012 TOTAL ALLOWANCES 25,661,000 27,299,000 28,336,000

A012-1 TOTAL REGULAR ALLOWANCES 23,131,000 21,417,000 23,806,000

A01201 Senior Post Allowance 35,000 32,000 35,000


A01202 House Rent Allowance 5,000,000 4,800,000 5,000,000
A01203 Conveyance Allowance 1,200,000 5,100,000 1,500,000
A01207 Washing Allowance 10,000 8,000 10,000
A01208 Dress Allowance 150,000 105,000 150,000
A0120D Integrated Allowance 25,000 21,000 25,000
A0120X Ad - hoc Allowance - 2010 1,800,000 1,685,000 1,800,000
A01217 Medical Allowance 900,000 1,035,000 1,800,000
A0121A Adhoc Relief Allowance 2011 600,000 530,000 600,000
A0121M Adhoc Relief Allowance - 2012 1,250,000 1,275,000 1,250,000
A0121T Adhoc Relief Allowance 2013 600,000 640,000 700,000
A0121V Special Assignment Allowance 575,000 775,000
A0121Z Adhoc Relief Allowance - 2014 640,000 700,000
A01224 Entertainment Allowance 34,000 26,000 34,000
A01228 Orderly Allowance 150,000 170,000 150,000
A01239 Special Allowance 1,000,000 1,000,000 1,100,000
001 Special Allowance 1,000,000 1,000,000 1,100,000
A01241 Utility allowance for electricity 850,000 775,000 950,000
A01270 Others 9,527,000 3,000,000 7,227,000
001 Others 2,500,000 3,000,000 2,100,000
018 Flying Allowance 7,000,000 5,100,000
028 Kit Allowance 7,000 7,000
037 30% Social Security Benefit in lieu of Pension to the Contract Employees 20,000 20,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 2,530,000 5,882,000 4,530,000

A01271 Overtime Allowance 2,000,000 2,800,000 2,500,000


536

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
015101 ESTABLISHMENT SERVICES GENERAL ADMN.
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
015 GENERAL SERVICES
0151 PERSONNEL SERVICES
015101 ESTABLISHMENT SERVICES GENERAL ADMN.

LQ4504 VIP Flight Maintenance and Operation

A01273 Honoraria 500,000 1,552,000 600,000


000 Honoraria 500,000 1,552,000 600,000
A01274 Medical Charges 30,000 30,000 30,000
A01299 Others 1,500,000 1,400,000
001 Others 1,500,000

A03 TOTAL OPERATING EXPENSES 48,462,000 37,502,000 44,872,000

A032 TOTAL COMMUNICATIONS 482,000 410,000 502,000

A03201 Postage and Telegraph 22,000 10,000 22,000


A03202 Telephone and Trunk Call 460,000 400,000 480,000

A033 TOTAL UTILITIES 1,243,000 973,000 1,200,000

A03301 Gas 165,000 40,000 165,000


A03302 Water 33,000 33,000 35,000
A03303 Electricity 1,045,000 900,000 1,000,000
001 Electricity 1,045,000 900,000 1,000,000

A034 TOTAL OCCUPANCY COSTS 100,000 1,500,000 1,000,000

A03407 Rates and Taxes 100,000 1,500,000 1,000,000

A038 TOTAL TRAVEL & 35,275,000 26,143,000 30,550,000


TRANSPORTATION

A03805 Travelling Allowance 1,265,000 1,123,000 1,500,000


001 Travelling Allowance 1,123,000
A03806 Transportation of Goods 10,000 20,000 50,000
A03807 P.O.L Charges 34,000,000 25,000,000 29,000,000

A039 TOTAL GENERAL 11,362,000 8,476,000 11,620,000

A03901 Stationery 150,000 133,000 160,000


A03902 Printing and Publication 50,000 44,000 50,000
001 Printing and Publications 50,000 44,000 50,000
A03905 Newspapers Periodicals and Books 385,000 405,000 500,000
001 News Papers, Periodicals & Books 385,000 405,000 500,000
A03906 Uniforms and Protective Clothing 330,000 395,000 350,000
537

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
015101 ESTABLISHMENT SERVICES GENERAL ADMN.
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
015 GENERAL SERVICES
0151 PERSONNEL SERVICES
015101 ESTABLISHMENT SERVICES GENERAL ADMN.

LQ4504 VIP Flight Maintenance and Operation

A03907 Advertising & Publicity 60,000 85,000 60,000


001 Advertising & Publicity 60,000 85,000 60,000
A03919 Payments to Others for Service 110,000 373,000 150,000
Rendered
001 Payments to Others for Service Rendered 373,000
A03937 Refresher/Recurrent courses of 5,500,000 4,300,000 5,500,000
Pilots
A03938 Insurance of Aircrafts and Pilots 4,000,000 1,865,000 4,000,000
A03939 Landing/Parking Charges of 150,000 100,000 200,000
Aircrafts
A03940 Unforeseen expenditure 300,000 266,000 300,000
A03942 Cost of Other Stores 195,000 393,000 200,000
001 Cost of Other Stores 195,000 393,000 200,000
A03955 Computer Stationary 132,000 117,000 150,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 1,000

A041 TOTAL PENSION 1,000 1,000

A04114 Superannuation Encashment Of L.P.R 1,000 1,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 500,000

A052 TOTAL GRANTS-DOMESTIC 500,000

A05216 Fin. Assis. to the families of 500,000


G. Serv. who expire

A13 TOTAL REPAIRS AND MAINTENANCE 13,135,000 19,267,000 12,645,000

A130 TOTAL TRANSPORT 13,000,000 19,147,000 12,500,000

A13001 Transport 500,000 444,000 500,000


A13005 Helicopter/Air Transport 12,500,000 18,703,000 12,000,000

A131 TOTAL MACHINERY AND 110,000 98,000 120,000


EQUIPMENT

A13101 Machinery and Equipment 110,000 98,000 120,000


538

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
015101 ESTABLISHMENT SERVICES GENERAL ADMN.
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
015 GENERAL SERVICES
0151 PERSONNEL SERVICES
015101 ESTABLISHMENT SERVICES GENERAL ADMN.

LQ4504 VIP Flight Maintenance and Operation

A132 TOTAL FURNITURE AND 25,000 22,000 25,000


FIXTURE

A13201 Furniture and Fixture 25,000 22,000 25,000

_______________________________________________________________________________
VIP Flight Maintenance and Operation 103,918,000 99,700,000 104,479,000
_______________________________________________________________________________
539

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
015101 ESTABLISHMENT SERVICES GENERAL ADMN.
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
015 GENERAL SERVICES
0151 PERSONNEL SERVICES
015101 ESTABLISHMENT SERVICES GENERAL ADMN.

LQ4507 Aviation Flight (RW)

A01 TOTAL EMPLOYEES RELATED EXPENSES. 35,025,000 37,858,000 39,962,000

A011 TOTAL PAY 42 35 14,425,000 11,405,000 16,132,000

A011-1 TOTAL PAY OF OFFICERS 10 10 7,575,000 605,000 7,600,000

A01101 Total Basic Pay of Officers 10 10 7,575,000 605,000 7,600,000

M014-M Maintenance Engineer (Special) 1 1 863,000 864,000

O010-M Officer Incharge (Special) 1 1 1,899,000 1,899,000

P068-M Pilot (Helicoptor) (Special) 2 2 2,763,000 2,763,000

T022-M Technical Officer (Special) 1 1 622,000 622,000

S053-M Section Officer (BPS-17) 1 1 372,000 386,000

P037-M Personal Assistant (BPS-16) 3 3 691,000 701,000

S282-M Superintendent (BPS-16) 1 1 365,000 365,000

A011-2 TOTAL PAY OF OTHER STAFF 32 25 6,850,000 10,800,000 8,532,000

A01151 Total Basic Pay of Other Staff 32 25 6,850,000 10,800,000 8,532,000

A097-M Assistant (BPS-14) 2 2 368,000 382,000

A334-M Accountant (BPS-14) 1 1 239,000 246,000

J019-M Junior Clerk (BPS-07) 4 4 379,000 390,000

T036-M Telephone Operator (BPS-07) 1 1 87,000 87,000

D186-M Driver (BPS-04) 6 6 473,000 489,000

A570-M Aircraft Cleaner (BPS-02) 2 2 183,000 183,000

C112-M Chowkidar (BPS-01) 2 2 227,000 227,000

N006-M Naib Qasid (BPS-01) 4 4 300,000 312,000

S311-M Sanitary Worker (BPS-01) 2 2 182,000 187,000

A571-M Air-Frame Mechanic Class IV 1 538,000 538,000


(Contract)

E034-M Electrician Class IV 1 538,000 538,000


(Contract)
540

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
015101 ESTABLISHMENT SERVICES GENERAL ADMN.
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
015 GENERAL SERVICES
0151 PERSONNEL SERVICES
015101 ESTABLISHMENT SERVICES GENERAL ADMN.

LQ4507 Aviation Flight (RW)

E123-M Engine Mechanic Class IV 3 1,614,000 2,260,000


(Contract)

F108-M Flight Engineer Class IV 1 1 646,000 1,617,000


(Contract)

I035-M Instrument Mechanic Class IV 1 538,000 538,000


(Contract)

R132-M Radio Mechanic Class IV 1 538,000 538,000


(Contract)

A012 TOTAL ALLOWANCES 20,600,000 26,453,000 23,830,000

A012-1 TOTAL REGULAR ALLOWANCES 19,392,000 25,364,000 22,490,000

A01202 House Rent Allowance 2,186,000 3,410,000 2,076,000


A01203 Conveyance Allowance 600,000 3,663,000 800,000
A01207 Washing Allowance 8,000 6,000 8,000
A0120D Integrated Allowance 36,000 22,000 36,000
A0120N Spl. allowances @ 20% of basic 500,000 12,000
pay for Secretariat
A0120X Ad - hoc Allowance - 2010 4,000,000 4,014,000 4,500,000
A01217 Medical Allowance 1,000,000 1,009,000 1,012,000
A0121A Adhoc Relief Allowance 2011 1,400,000 1,220,000 1,400,000
A0121M Adhoc Relief Allowance - 2012 2,400,000 2,300,000 2,400,000
A0121N Personal Allowance 52,000 6,000 58,000
A0121T Adhoc Relief Allowance 2013 1,000,000 1,000,000 1,100,000
A0121V Special Assignment Allowance 450,000 400,000 800,000
A0121Z Adhoc Relief Allowance - 2014 1,125,000 1,100,000
A01225 Instructional Allowance 60,000 60,000 60,000
A01229 Special compensatory allowance 279,000
A01239 Special Allowance 28,000
001 Special Allowance 28,000
A01270 Others 5,700,000 6,810,000 7,140,000
001 Others 1,700,000 6,810,000 900,000
018 Flying Allowance 4,000,000 6,240,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 1,208,000 1,089,000 1,340,000

A01271 Overtime Allowance 240,000 160,000 240,000


A01273 Honoraria 868,000 929,000 1,000,000
000 Honoraria 868,000 929,000
A01274 Medical Charges 100,000 100,000
541

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
015101 ESTABLISHMENT SERVICES GENERAL ADMN.
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
015 GENERAL SERVICES
0151 PERSONNEL SERVICES
015101 ESTABLISHMENT SERVICES GENERAL ADMN.

LQ4507 Aviation Flight (RW)

A03 TOTAL OPERATING EXPENSES 67,102,000 74,448,000 67,870,000

A032 TOTAL COMMUNICATIONS 420,000 228,000 420,000

A03201 Postage and Telegraph 20,000 18,000 20,000


A03202 Telephone and Trunk Call 400,000 210,000 400,000

A033 TOTAL UTILITIES 1,080,000 850,000 1,160,000

A03301 Gas 165,000 150,000 200,000


A03302 Water 55,000 40,000 60,000
A03303 Electricity 860,000 660,000 900,000
001 Electricity 860,000 660,000 900,000

A034 TOTAL OCCUPANCY COSTS 28,000 2,020,000 80,000

A03407 Rates and Taxes 28,000 2,020,000 80,000

A038 TOTAL TRAVEL & 36,000,000 26,700,000 36,000,000


TRANSPORTATION

A03805 Travelling Allowance 2,000,000 3,300,000 2,000,000


001 Travelling Allowance 3,300,000
A03807 P.O.L Charges 34,000,000 23,400,000 34,000,000

A039 TOTAL GENERAL 29,574,000 44,650,000 30,210,000

A03901 Stationery 150,000 133,000 150,000


A03902 Printing and Publication 50,000 43,000 50,000
001 Printing and Publications 50,000 43,000 50,000
A03905 Newspapers Periodicals and Books 50,000 20,000 50,000
001 News Papers, Periodicals & Books 50,000 20,000 50,000
A03906 Uniforms and Protective Clothing 330,000 393,000 500,000
A03907 Advertising & Publicity 65,000 65,000 60,000
001 Advertising & Publicity 65,000 65,000 60,000
A03919 Payments to Others for Service 100,000 500,000 300,000
Rendered
001 Payments to Others for Service Rendered 500,000
542

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
015101 ESTABLISHMENT SERVICES GENERAL ADMN.
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
015 GENERAL SERVICES
0151 PERSONNEL SERVICES
015101 ESTABLISHMENT SERVICES GENERAL ADMN.

LQ4507 Aviation Flight (RW)

A03937 Refresher/Recurrent courses of 12,000,000 2,434,000 12,000,000


Pilots
A03938 Insurance of Aircrafts and Pilots 11,550,000 6,821,000 11,550,000
A03939 Landing/Parking Charges of 150,000 110,000 150,000
Aircrafts
A03940 Unforeseen expenditure 200,000 150,000 200,000
A03942 Cost of Other Stores 100,000 60,000 100,000
001 Cost of Other Stores 100,000 60,000 100,000
A03955 Computer Stationary 100,000 89,000 100,000
A03970 Others 4,729,000 33,832,000 5,000,000
001 Others 4,729,000 33,832,000 5,000,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 141,000 400,000

A041 TOTAL PENSION 1,000 141,000 400,000

A04114 Superannuation Encashment Of L.P.R 1,000 141,000 400,000

A13 TOTAL REPAIRS AND MAINTENANCE 12,225,000 31,694,000 12,425,000

A130 TOTAL TRANSPORT 12,000,000 31,500,000 12,200,000

A13001 Transport 500,000 1,000,000 700,000


A13005 Helicopter/Air Transport 11,500,000 30,500,000 11,500,000

A131 TOTAL MACHINERY AND 200,000 177,000 200,000


EQUIPMENT

A13101 Machinery and Equipment 200,000 177,000 200,000

A132 TOTAL FURNITURE AND 25,000 17,000 25,000


FIXTURE

A13201 Furniture and Fixture 25,000 17,000 25,000

_______________________________________________________________________________
Aviation Flight (RW) 114,353,000 144,141,000 120,657,000
_______________________________________________________________________________
543

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
015101 ESTABLISHMENT SERVICES GENERAL ADMN.
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
015 GENERAL SERVICES
0151 PERSONNEL SERVICES
015101 ESTABLISHMENT SERVICES GENERAL ADMN.

LQ4536 O & M Wing (S&GAD)

A01 TOTAL EMPLOYEES RELATED EXPENSES. 44,065,000 42,784,000 44,117,000

A011 TOTAL PAY 122 123 23,633,000 19,257,000 25,817,000

A011-1 TOTAL PAY OF OFFICERS 44 45 14,408,000 13,231,000 16,782,000

A01101 Total Basic Pay of Officers 44 45 14,236,000 13,100,000 16,616,000

D110-F Director General (BPS-20) 1 1 832,000 964,000

D100-F Director (BPS-19) 1 716,000

D100-M Director (BPS-19) 1 2 608,000 1,356,000

S315-M System Analyst (BPS-19) 1 1 581,000 652,000

D051-F Deputy Director (BPS-18) 1 2 375,000 668,000

D051-M Deputy Director (BPS-18) 4 3 1,514,000 1,623,000

D078-M Deputy Secretary (BPS-18) 1 1 487,000 573,000

L047-M Law Officer (BPS-17) 1 1 365,000 372,000

S211-M Statistical Officer (BPS-17) 1 1 330,000 444,000

U017-M Under Secretary/Section (BPS-17) 8 8 2,402,000 2,688,000


Officer

A256-M Assistant Research (BPS-16) 12 13 3,000,000 3,769,000


Officer

S114-M Senior Scale Stenographer (BPS-16) 9 9 2,206,000 2,720,000

S282-M Superintendent (BPS-16) 3 3 820,000 787,000

A01102 Personal pay 38,000 67,000 86,000


A01103 Special Pay 50,000 26,000 50,000
A01105 Qualification Pay 84,000 30,000 30,000
A01150 Others 8,000
002 Pay of Officers 8,000

A011-2 TOTAL PAY OF OTHER STAFF 78 78 9,225,000 6,026,000 9,035,000

A01151 Total Basic Pay of Other Staff 78 78 9,209,000 6,009,000 9,000,000

C162-M Composer (BPS-15) 2 2 263,000 280,000

A336-M Assistant/Deputy (BPS-14) 11 11 2,085,000 2,006,000


Superintendent
544

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
015101 ESTABLISHMENT SERVICES GENERAL ADMN.
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
015 GENERAL SERVICES
0151 PERSONNEL SERVICES
015101 ESTABLISHMENT SERVICES GENERAL ADMN.

LQ4536 O & M Wing (S&GAD)

S216-M Stenographer (BPS-14) 7 7 1,035,000 975,000

S078-M Senior Clerk (BPS-09) 7 7 1,028,000 984,000

J019-M Junior Clerk (BPS-07) 8 8 814,000 847,000

D011-M Dak Runner (BPS-04) 1 1 89,000 81,000

D186-M Driver (BPS-04) 5 5 506,000 451,000

D003-M Daftri (BPS-02) 3 3 306,000 340,000

N006-M Naib Qasid (BPS-01) 34 34 3,083,000 3,036,000

A01152 Personal pay 12,000 15,000 12,000


A01153 Special Pay 4,000 2,000 23,000

A012 TOTAL ALLOWANCES 20,432,000 23,527,000 18,300,000

A012-1 TOTAL REGULAR ALLOWANCES 19,262,000 22,330,000 17,630,000

A01201 Senior Post Allowance 17,000 17,000 17,000


A01202 House Rent Allowance 1,554,000 1,507,000 1,087,000
A01203 Conveyance Allowance 2,560,000 2,660,000 2,620,000
A01207 Washing Allowance 6,000 5,000 5,000
A01209 Special Additional Allowance 120,000 60,000 120,000
A0120D Integrated Allowance 80,000 80,000 80,000
A0120N Spl. allowances @ 20% of basic 1,891,000 2,019,000 1,569,000
pay for Secretariat
A0120X Ad - hoc Allowance - 2010 4,604,000 4,817,000 3,172,000
A01216 Qualification Allowance 68,000 120,000
A01217 Medical Allowance 1,581,000 1,702,000 1,052,000
A0121A Adhoc Relief Allowance 2011 1,381,000 1,512,000 1,052,000
A0121M Adhoc Relief Allowance - 2012 3,268,000 3,721,000 2,621,000
A0121T Adhoc Relief Allowance 2013 1,635,000 1,882,000 1,062,000
A0121Z Adhoc Relief Allowance - 2014 1,878,000 2,565,000
A01224 Entertainment Allowance 27,000 24,000 27,000
A01226 Computer Allowance 36,000 36,000 36,000
A01228 Orderly Allowance 84,000 84,000 84,000
A01236 Deputation Allowance 54,000 50,000
A01238 Charge Allowance 10,000 1,000 10,000
A01239 Special Allowance 120,000 60,000 120,000
001 Special Allowance 120,000 60,000 120,000
A01252 Non Practicing Allowance 130,000 1,000
545

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
015101 ESTABLISHMENT SERVICES GENERAL ADMN.
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
015 GENERAL SERVICES
0151 PERSONNEL SERVICES
015101 ESTABLISHMENT SERVICES GENERAL ADMN.

LQ4536 O & M Wing (S&GAD)

A01270 Others 158,000 143,000 160,000


001 Others 158,000 143,000 160,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 1,170,000 1,197,000 670,000

A01271 Overtime Allowance 160,000 158,000 160,000


A01273 Honoraria 1,000,000 1,000,000 500,000
000 Honoraria 1,000,000 1,000,000
A01274 Medical Charges 10,000 39,000 10,000

A03 TOTAL OPERATING EXPENSES 7,406,000 4,956,000 6,346,000

A032 TOTAL COMMUNICATIONS 1,225,000 622,000 1,025,000

A03201 Postage and Telegraph 25,000 22,000 25,000


A03202 Telephone and Trunk Call 1,200,000 600,000 1,000,000

A033 TOTAL UTILITIES 315,000 287,000 385,000

A03301 Gas 55,000 55,000 55,000


A03303 Electricity 230,000 205,000 300,000
001 Electricity 230,000 205,000 300,000
A03304 Hot and Cold Weather Charges 30,000 27,000 30,000

A034 TOTAL OCCUPANCY COSTS 25,000 4,000 5,000

A03407 Rates and Taxes 25,000 4,000 5,000

A038 TOTAL TRAVEL & 3,200,000 2,666,000 3,000,000


TRANSPORTATION

A03805 Travelling Allowance 600,000 300,000 500,000


001 Travelling Allowance 600,000 300,000 500,000
A03807 P.O.L Charges 2,600,000 2,366,000 2,500,000

A039 TOTAL GENERAL 2,641,000 1,377,000 1,931,000

A03901 Stationery 530,000 470,000 500,000


A03902 Printing and Publication 1,000,000 300,000
001 Printing and Publications 1,000,000 300,000
546

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
015101 ESTABLISHMENT SERVICES GENERAL ADMN.
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
015 GENERAL SERVICES
0151 PERSONNEL SERVICES
015101 ESTABLISHMENT SERVICES GENERAL ADMN.

LQ4536 O & M Wing (S&GAD)

A03905 Newspapers Periodicals and Books 70,000 34,000 70,000


001 News Papers, Periodicals & Books 70,000 34,000 70,000
A03906 Uniforms and Protective Clothing 50,000 44,000 50,000
A03907 Advertising & Publicity 6,000 6,000
001 Advertising & Publicity 6,000 6,000
A03936 Foreign/Inland Training Course Fee 50,000 50,000
A03942 Cost of Other Stores 105,000 93,000 105,000
001 Cost of Other Stores 105,000 93,000 105,000
A03955 Computer Stationary 530,000 470,000 550,000
A03970 Others 300,000 266,000 300,000
001 Others 300,000 266,000 300,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 1,021,000 500,000

A041 TOTAL PENSION 1,000 1,021,000 500,000

A04114 Superannuation Encashment Of L.P.R 1,000 1,021,000 500,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 400,000

A052 TOTAL GRANTS-DOMESTIC 400,000

A05216 Fin. Assis. to the families of 400,000


G. Serv. who expire

A06 TOTAL TRANSFERS 70,000 62,000 75,000

A063 TOTAL ENTERTAINMENT & 70,000 62,000 75,000


GIFTS

A06301 Entertainments & Gifts 70,000 62,000 75,000


001 Entertainment & Gifts 70,000 62,000 75,000

A09 TOTAL PHYSICAL ASSETS 4,000 4,000 6,000

A092 TOTAL COMPUTER EQUIPMENT 3,000 3,000 3,000

A09201 Hardware 1,000 1,000 1,000


A09202 Software 1,000 1,000 1,000
A09203 I.T. Equipment 1,000 1,000 1,000
547

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
015101 ESTABLISHMENT SERVICES GENERAL ADMN.
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
015 GENERAL SERVICES
0151 PERSONNEL SERVICES
015101 ESTABLISHMENT SERVICES GENERAL ADMN.

LQ4536 O & M Wing (S&GAD)

A095 TOTAL PURCHASE OF 1,000


TRANSPORT

A09501 Transport 1,000

A096 TOTAL PURCHASE OF PLANT & 1,000


MACHINERY

A09601 Plant and Machinery 1,000

A097 TOTAL PURCHASE FURNITURE 1,000 1,000 1,000


& FIXTURE

A09701 Purchase of Furniture and Fixture 1,000 1,000 1,000

A13 TOTAL REPAIRS AND MAINTENANCE 1,582,000 1,405,000 820,000

A130 TOTAL TRANSPORT 1,025,000 910,000 500,000

A13001 Transport 1,025,000 910,000 500,000

A131 TOTAL MACHINERY AND 375,000 333,000 150,000


EQUIPMENT

A13101 Machinery and Equipment 375,000 333,000 150,000

A132 TOTAL FURNITURE AND 107,000 95,000 100,000


FIXTURE

A13201 Furniture and Fixture 107,000 95,000 100,000

A137 TOTAL COMPUTER EQUIPMENT 75,000 67,000 70,000

A13701 Hardware 55,000 49,000 50,000


A13702 Software 10,000 9,000 10,000
A13703 I.T. Equipment 10,000 9,000 10,000
548

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
015101 ESTABLISHMENT SERVICES GENERAL ADMN.
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
015 GENERAL SERVICES
0151 PERSONNEL SERVICES
015101 ESTABLISHMENT SERVICES GENERAL ADMN.

LQ4536 O & M Wing (S&GAD)

_______________________________________________________________________________
O & M Wing (S&GAD) 53,128,000 50,232,000 52,264,000
_______________________________________________________________________________
549

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
015101 ESTABLISHMENT SERVICES GENERAL ADMN.
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
015 GENERAL SERVICES
0151 PERSONNEL SERVICES
015101 ESTABLISHMENT SERVICES GENERAL ADMN.

LQ5039 Punjab Overseas Pakistani Commission

A01 TOTAL EMPLOYEES RELATED EXPENSES. 50,631,000

A011 TOTAL PAY 72 21,719,000

A011-1 TOTAL PAY OF OFFICERS 16 14,193,000

A01101 Total Basic Pay of Officers 16 14,003,000

O089-M Overseas Pakistani's (Special) 1 4,000,000


Commissioner Punjab

D110-M Director General (BPS-20) 1 1,500,000

D100-M Director (BPS-19) 3 3,000,000

D051-M Deputy Director (BPS-18) 7 4,000,000

A146-M Assistant Director (BPS-17) 2 803,000

P139-M Private Secretary (BPS-17) 1 350,000

P252-M Personal Staff Officer (BPS-17) 1 350,000

A01102 Personal pay 60,000


A01103 Special Pay 100,000
A01105 Qualification Pay 30,000

A011-2 TOTAL PAY OF OTHER STAFF 56 7,526,000

A01151 Total Basic Pay of Other Staff 56 7,526,000

A097-M Assistant (BPS-14) 11 2,000,000

S216-M Stenographer (BPS-14) 4 1,000,000

S078-M Senior Clerk (BPS-09) 2 400,000

J019-M Junior Clerk (BPS-07) 12 1,500,000

D186-M Driver (BPS-04) 12 1,500,000

N006-M Naib Qasid (BPS-01) 15 1,126,000

A012 TOTAL ALLOWANCES 28,912,000

A012-1 TOTAL REGULAR ALLOWANCES 24,162,000

A01201 Senior Post Allowance 40,000


550

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
015101 ESTABLISHMENT SERVICES GENERAL ADMN.
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
015 GENERAL SERVICES
0151 PERSONNEL SERVICES
015101 ESTABLISHMENT SERVICES GENERAL ADMN.

LQ5039 Punjab Overseas Pakistani Commission

A01202 House Rent Allowance 5,115,000


A01203 Conveyance Allowance 1,192,000
A01208 Dress Allowance 50,000
A01209 Special Additional Allowance 400,000
A0120D Integrated Allowance 65,000
A0120N Spl. allowances @ 20% of basic 2,000,000
pay for Secretariat
A0120X Ad - hoc Allowance - 2010 3,700,000
A01216 Qualification Allowance 50,000
A01217 Medical Allowance 1,680,000
A0121A Adhoc Relief Allowance 2011 2,100,000
A0121M Adhoc Relief Allowance - 2012 2,200,000
A0121T Adhoc Relief Allowance 2013 1,400,000
A0121Z Adhoc Relief Allowance - 2014 1,500,000
A01224 Entertainment Allowance 400,000
A01225 Instructional Allowance 600,000
A01228 Orderly Allowance 570,000
A01236 Deputation Allowance 500,000
A01240 Utility allowance for Gas 300,000
A01243 Special travelling allowance 300,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 4,750,000

A01271 Overtime Allowance 350,000


A01273 Honoraria 2,000,000
000 Honoraria 2,000,000
A01274 Medical Charges 500,000
A01277 Contingent Paid Staff 1,400,000
A01278 Leave Salary 500,000

A03 TOTAL OPERATING EXPENSES 45,200,000

A032 TOTAL COMMUNICATIONS 5,500,000

A03201 Postage and Telegraph 500,000


A03202 Telephone and Trunk Call 5,000,000

A033 TOTAL UTILITIES 2,300,000

A03301 Gas 500,000


551

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
015101 ESTABLISHMENT SERVICES GENERAL ADMN.
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
015 GENERAL SERVICES
0151 PERSONNEL SERVICES
015101 ESTABLISHMENT SERVICES GENERAL ADMN.

LQ5039 Punjab Overseas Pakistani Commission

A03302 Water 300,000


A03303 Electricity 1,000,000
001 Electricity 1,000,000
A03304 Hot and Cold Weather Charges 500,000

A034 TOTAL OCCUPANCY COSTS 8,000,000

A03402 Rent for Office Building 6,000,000


A03407 Rates and Taxes 2,000,000

A038 TOTAL TRAVEL & 8,000,000


TRANSPORTATION

A03805 Travelling Allowance 3,000,000


001 Travelling Allowance 3,000,000
A03807 P.O.L Charges 5,000,000

A039 TOTAL GENERAL 21,400,000

A03901 Stationery 1,400,000


A03902 Printing and Publication 2,000,000
001 Printing and Publications 2,000,000
A03905 Newspapers Periodicals and Books 500,000
001 News Papers, Periodicals & Books 500,000
A03906 Uniforms and Protective Clothing 500,000
A03907 Advertising & Publicity 2,000,000
001 Advertising & Publicity 2,000,000
A03917 Law Charges 1,000,000
A03919 Payments to Others for Service 10,000,000
Rendered
A03940 Unforeseen expenditure 500,000
A03942 Cost of Other Stores 500,000
001 Cost of Other Stores 500,000
A03955 Computer Stationary 2,000,000
A03970 Others 1,000,000
001 Others 1,000,000

A06 TOTAL TRANSFERS 1,000,000


552

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
015101 ESTABLISHMENT SERVICES GENERAL ADMN.
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
015 GENERAL SERVICES
0151 PERSONNEL SERVICES
015101 ESTABLISHMENT SERVICES GENERAL ADMN.

LQ5039 Punjab Overseas Pakistani Commission

A063 TOTAL ENTERTAINMENT & 1,000,000


GIFTS

A06301 Entertainments & Gifts 1,000,000


001 Entertainment & Gifts 1,000,000

A09 TOTAL PHYSICAL ASSETS 17,500,000

A092 TOTAL COMPUTER EQUIPMENT 2,500,000

A09201 Hardware 1,000,000


A09202 Software 500,000
A09203 I.T. Equipment 1,000,000

A095 TOTAL PURCHASE OF 10,000,000


TRANSPORT

A09501 Transport 10,000,000


001 Transport 10,000,000

A096 TOTAL PURCHASE OF PLANT & 2,000,000


MACHINERY

A09601 Plant and Machinery 2,000,000

A097 TOTAL PURCHASE FURNITURE 3,000,000


& FIXTURE

A09701 Purchase of Furniture and Fixture 3,000,000

A13 TOTAL REPAIRS AND MAINTENANCE 5,500,000

A130 TOTAL TRANSPORT 2,000,000

A13001 Transport 2,000,000

A131 TOTAL MACHINERY AND 1,000,000


EQUIPMENT

A13101 Machinery and Equipment 1,000,000


553

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
015101 ESTABLISHMENT SERVICES GENERAL ADMN.
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
015 GENERAL SERVICES
0151 PERSONNEL SERVICES
015101 ESTABLISHMENT SERVICES GENERAL ADMN.

LQ5039 Punjab Overseas Pakistani Commission

A132 TOTAL FURNITURE AND 1,000,000


FIXTURE

A13201 Furniture and Fixture 1,000,000

A137 TOTAL COMPUTER EQUIPMENT 1,500,000

A13701 Hardware 500,000


A13702 Software 500,000
A13703 I.T. Equipment 500,000

_______________________________________________________________________________
Punjab Overseas Pakistani Commission 119,831,000
_______________________________________________________________________________
554

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
015102 HUMAN RESOURCE MANAGEMENT
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
015 GENERAL SERVICES
0151 PERSONNEL SERVICES
015102 HUMAN RESOURCE MANAGEMENT

LQ4383 Managment and Professional

A01 TOTAL EMPLOYEES RELATED EXPENSES. 25,823,000 22,332,000 26,454,000

A011 TOTAL PAY 59 59 10,739,000 8,781,000 10,449,000

A011-1 TOTAL PAY OF OFFICERS 13 13 5,473,000 4,591,000 5,316,000

A01101 Total Basic Pay of Officers 13 13 5,457,000 4,575,000 5,300,000

S045-F Secretary (BPS-20) 1 1 933,000 876,000

A029-M Additional Secretary (BPS-19) 1 1 708,000 593,000

D078-M Deputy Secretary (BPS-18) 2 2 1,218,000 1,218,000

N055-M Network Administrator (BPS-17) 1 1 243,000 214,000

P139-M Private Secretary (BPS-17) 2 440,000

R059-M Research Officer (BPS-17) 2 2 428,000 428,000

S053-M Section Officer (BPS-17) 2 2 860,000 874,000

P037-M Personal Assistant (BPS-16) 2 1 480,000 500,000

P139-M Private Secretary (BPS-16) 1 430,000

S282-M Superintendent (BPS-16) 1 1 157,000 157,000

A01103 Special Pay 16,000 16,000 16,000

A011-2 TOTAL PAY OF OTHER STAFF 46 46 5,266,000 4,190,000 5,133,000

A01151 Total Basic Pay of Other Staff 46 46 5,266,000 4,190,000 5,133,000

A336-M Assistant/Deputy (BPS-14) 2 2 449,000 464,000


Superintendent

R095-F Research Assistant (BPS-14) 2 2 229,000 214,000

S216-M Stenographer (BPS-14) 4 4 487,000 516,000

D020-M Data Entry Operator (BPS-12) 4 4 384,000 361,000

S078-M Senior Clerk (BPS-09) 3 3 448,000 461,000

J019-M Junior Clerk (BPS-07) 1 1 122,000 126,000

D089-M Despatch Rider (BPS-04) 1 1 135,000 139,000

D186-M Driver (BPS-04) 5 5 745,000 670,000


555

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
015102 HUMAN RESOURCE MANAGEMENT
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
015 GENERAL SERVICES
0151 PERSONNEL SERVICES
015102 HUMAN RESOURCE MANAGEMENT

LQ4383 Managment and Professional

D003-M Daftri (BPS-03) 2 2 141,000 149,000

C112-M Chowkidar (BPS-01) 8 8 663,000 588,000

M019-M Mali (BPS-01) 1 1 111,000 115,000

N006-M Naib Qasid (BPS-01) 9 9 900,000 886,000

S311-M Sanitary Worker (BPS-01) 4 4 452,000 444,000

A012 TOTAL ALLOWANCES 15,084,000 13,551,000 16,005,000

A012-1 TOTAL REGULAR ALLOWANCES 14,304,000 12,773,000 15,075,000

A01201 Senior Post Allowance 17,000 7,000 17,000


A01202 House Rent Allowance 1,251,000 1,137,000 1,300,000
A01203 Conveyance Allowance 1,400,000 1,376,000 1,500,000
A01207 Washing Allowance 6,000 7,000 6,000
A0120D Integrated Allowance 84,000 56,000 84,000
A0120X Ad - hoc Allowance - 2010 1,933,000 1,643,000 1,700,000
A01216 Qualification Allowance 6,000 10,000
A01217 Medical Allowance 1,000,000 881,000 999,000
A0121A Adhoc Relief Allowance 2011 941,000 726,000 910,000
A0121M Adhoc Relief Allowance - 2012 1,900,000 1,752,000 2,000,000
A0121N Personal Allowance 50,000 88,000 50,000
A0121T Adhoc Relief Allowance 2013 1,000,000 881,000 1,000,000
A0121Z Adhoc Relief Allowance - 2014 876,000 1,000,000
A01224 Entertainment Allowance 15,000 7,000 15,000
A01225 Instructional Allowance 2,167,000 1,425,000 2,100,000
A01228 Orderly Allowance 84,000 36,000 84,000
A01239 Special Allowance 2,150,000 1,831,000 2,000,000
001 Special Allowance 2,150,000 1,831,000 2,000,000
A01270 Others 300,000 44,000 300,000
001 Others 44,000
037 30% Social Security Benefit in lieu of Pension to the Contract Employees 300,000 300,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 780,000 778,000 930,000

A01271 Overtime Allowance 180,000 178,000 180,000


A01273 Honoraria 350,000 350,000 350,000
000 Honoraria 350,000 350,000
A01274 Medical Charges 250,000 250,000 400,000
556

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
015102 HUMAN RESOURCE MANAGEMENT
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
015 GENERAL SERVICES
0151 PERSONNEL SERVICES
015102 HUMAN RESOURCE MANAGEMENT

LQ4383 Managment and Professional

A03 TOTAL OPERATING EXPENSES 105,871,000 33,049,000 105,292,000

A032 TOTAL COMMUNICATIONS 585,000 521,000 630,000

A03201 Postage and Telegraph 120,000 106,000 130,000


A03202 Telephone and Trunk Call 465,000 415,000 500,000

A033 TOTAL UTILITIES 1,895,000 1,270,000 1,330,000

A03301 Gas 220,000 220,000 300,000


A03302 Water 25,000 30,000
A03303 Electricity 1,650,000 1,050,000 1,000,000
001 Electricity 1,650,000 1,050,000 1,000,000

A034 TOTAL OCCUPANCY COSTS 220,000 9,000 250,000

A03407 Rates and Taxes 220,000 9,000 250,000

A038 TOTAL TRAVEL & 101,810,000 30,058,000 101,626,000


TRANSPORTATION

A03801 Training - domestic 100,000,000 28,506,000 100,000,000


001 Training - domestic 28,506,000
002 Provision of Block Allocation for Training 100,000,000 100,000,000
A03805 Travelling Allowance 110,000 5,000 125,000
001 Travelling Allowance 5,000
A03807 P.O.L Charges 1,700,000 1,547,000 1,500,000
A03809 CNG Charges (Govt) 1,000

A039 TOTAL GENERAL 1,361,000 1,191,000 1,456,000

A03901 Stationery 285,000 253,000 300,000


A03902 Printing and Publication 155,000 138,000 160,000
001 Printing and Publications 155,000 138,000 160,000
A03905 Newspapers Periodicals and Books 55,000 35,000 55,000
001 News Papers, Periodicals & Books 55,000 35,000 55,000
A03906 Uniforms and Protective Clothing 55,000 60,000
A03907 Advertising & Publicity 275,000 244,000 275,000
001 Advertising & Publicity 275,000 244,000 275,000
A03917 Law Charges 1,000 1,000
557

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
015102 HUMAN RESOURCE MANAGEMENT
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
015 GENERAL SERVICES
0151 PERSONNEL SERVICES
015102 HUMAN RESOURCE MANAGEMENT

LQ4383 Managment and Professional

A03918 Exhibitions, Fairs & Other 5,000 5,000


National Celebrations
A03955 Computer Stationary 180,000 210,000 200,000
A03970 Others 350,000 311,000 400,000
001 Others 350,000 311,000 400,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 1,341,000 1,000

A041 TOTAL PENSION 1,000 1,341,000 1,000

A04114 Superannuation Encashment Of L.P.R 1,000 1,341,000 1,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 1,600,000 500,000

A052 TOTAL GRANTS-DOMESTIC 1,600,000 500,000

A05216 Fin. Assis. to the families of 1,600,000 500,000


G. Serv. who expire
001 Fin. Assis. to the families of the persons who expires during service. 1,600,000

A06 TOTAL TRANSFERS 148,000 33,000 150,000

A063 TOTAL ENTERTAINMENT & 148,000 33,000 150,000


GIFTS

A06301 Entertainments & Gifts 148,000 33,000 150,000


001 Entertainment & Gifts 148,000 33,000 150,000

A13 TOTAL REPAIRS AND MAINTENANCE 495,000 450,000 540,000

A130 TOTAL TRANSPORT 220,000 245,000 250,000

A13001 Transport 220,000 245,000 250,000

A131 TOTAL MACHINERY AND 175,000 205,000 190,000


EQUIPMENT

A13101 Machinery and Equipment 175,000 205,000 190,000


558

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
015102 HUMAN RESOURCE MANAGEMENT
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
015 GENERAL SERVICES
0151 PERSONNEL SERVICES
015102 HUMAN RESOURCE MANAGEMENT

LQ4383 Managment and Professional

A132 TOTAL FURNITURE AND 100,000 100,000


FIXTURE

A13201 Furniture and Fixture 100,000 100,000

_______________________________________________________________________________
Managment and Professional 132,338,000 58,805,000 132,937,000
_______________________________________________________________________________
559

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
015102 HUMAN RESOURCE MANAGEMENT
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
015 GENERAL SERVICES
0151 PERSONNEL SERVICES
015102 HUMAN RESOURCE MANAGEMENT

LQ5992 Punjab Institute of Management and Profe


ssional Development-II

A01 TOTAL EMPLOYEES RELATED EXPENSES. 41,041,000 32,555,000 41,127,000

A011 TOTAL PAY 147 147 14,258,000 10,819,000 14,272,000

A011-1 TOTAL PAY OF OFFICERS 16 16 4,398,000 3,122,000 4,356,000

A01101 Total Basic Pay of Officers 16 16 4,398,000 3,122,000 4,356,000

D100-M Director (BPS-19) 1 1 400,000 400,000

D524-M Deputy Director (Admn) (BPS-18) 1 1 304,000 332,000

S088-M Senior Instructor (BPS-18) 1 1 766,000 538,000

A012-M Accounts Officer (BPS-17) 1 1 250,000 250,000

A032-M Administrative Officer (BPS-17) 1 1 229,000 214,000

H141-M Hostel Warden (BPS-17) 1 1 243,000 214,000

I032-M Instructor (BPS-17) 8 8 1,804,000 1,732,000

L066-M Librarian (BPS-17) 1 1 214,000 488,000

S282-M Superintendent (BPS-16) 1 1 188,000 188,000

A011-2 TOTAL PAY OF OTHER STAFF 131 131 9,860,000 7,697,000 9,916,000

A01151 Total Basic Pay of Other Staff 131 131 9,860,000 7,697,000 9,916,000

A336-M Assistant/Deputy (BPS-14) 5 5 587,000 565,000


Superintendent

S216-M Stenographer (BPS-14) 9 9 997,000 1,011,000

C230-M Care Taker (BPS-11) 1 1 93,000 88,000

D025-M Data Processor (BPS-11) 3 3 302,000 318,000

L068-M Library Assistant (BPS-11) 1 1 88,000 88,000

A306-M Audio Visual Assistant (BPS-10) 1 1 90,000 85,000

H027-M Head Cook (BPS-07) 1 1 87,000 76,000

J019-M Junior Clerk (BPS-07) 8 8 630,000 646,000

S060-M Security Incharge (BPS-07) 1 1 93,000 93,000

S226-M Steward (BPS-07) 1 1 87,000 76,000


560

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
015102 HUMAN RESOURCE MANAGEMENT
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
015 GENERAL SERVICES
0151 PERSONNEL SERVICES
015102 HUMAN RESOURCE MANAGEMENT

LQ5992 Punjab Institute of Management and Profe


ssional Development-II

T028-M Technician (BPS-07) 1 1 90,000 90,000

E034-M Electrician (BPS-06) 2 2 162,000 159,000

T036-M Telephone Operator (BPS-05) 1 1 76,000 70,000

C193-M Cook (BPS-04) 5 5 425,000 450,000

D089-M Despatch Rider (BPS-04) 1 1 67,000 72,000

D186-M Driver (BPS-04) 8 8 654,000 680,000

G044-M Gestetner Operator (BPS-04) 2 2 150,000 161,000

B015-M Bearer (BPS-02) 15 15 1,081,000 1,053,000

D003-M Daftri (BPS-02) 1 1 68,000 72,000

M046-M Masalchi (BPS-02) 1 1 117,000 121,000

P095-M Plumber (BPS-02) 1 1 60,000 60,000

W001-M Waiter (BPS-02) 3 3 180,000 180,000

A304-M Attendant (BPS-01) 5 5 265,000 265,000

C112-M Chowkidar (BPS-01) 8 8 517,000 530,000

C130-M Cleaner (BPS-01) 2 2 130,000 132,000

C193-M Cook (BPS-01) 4 4 263,000 249,000

C275-M Chapati Man /Bearer (BPS-01) 1 1 66,000 62,000

C281-M Chapatimen (BPS-01) 1 1 50,000 50,000

M019-M Mali (BPS-01) 3 3 194,000 201,000

N006-M Naib Qasid (BPS-01) 22 22 1,373,000 1,401,000

P314-M Pantry Man (BPS-01) 1 1 66,000 62,000

S311-M Sanitary Worker (BPS-01) 10 10 652,000 650,000

S325-M Sweeper/Sanitary Worker (BPS-01) 2 2 100,000 100,000

A012 TOTAL ALLOWANCES 26,783,000 21,736,000 26,855,000

A012-1 TOTAL REGULAR ALLOWANCES 23,623,000 19,607,000 25,444,000

A01202 House Rent Allowance 3,152,000 2,424,000 3,152,000


A01203 Conveyance Allowance 3,397,000 3,039,000 3,797,000
561

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
015102 HUMAN RESOURCE MANAGEMENT
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
015 GENERAL SERVICES
0151 PERSONNEL SERVICES
015102 HUMAN RESOURCE MANAGEMENT

LQ5992 Punjab Institute of Management and Profe


ssional Development-II

A01207 Washing Allowance 10,000 7,000 10,000


A0120D Integrated Allowance 166,000 163,000 168,000
A0120X Ad - hoc Allowance - 2010 3,087,000 2,414,000 3,139,000
A01216 Qualification Allowance 11,000 16,000
A01217 Medical Allowance 1,930,000 1,770,000 2,019,000
A0121A Adhoc Relief Allowance 2011 1,198,000 904,000 1,192,000
A0121M Adhoc Relief Allowance - 2012 2,608,000 2,158,000 2,614,000
A0121N Personal Allowance 88,000 426,000 100,000
A0121T Adhoc Relief Allowance 2013 1,305,000 1,082,000 1,408,000
A0121Z Adhoc Relief Allowance - 2014 1,077,000 1,716,000
A01224 Entertainment Allowance 1,000 1,000
A01225 Instructional Allowance 1,127,000 1,130,000 1,627,000
A01239 Special Allowance 3,507,000 2,858,000 3,617,000
001 Special Allowance 3,507,000 2,858,000 3,617,000
A01243 Special travelling allowance 1,000 1,000
A01270 Others 2,035,000 155,000 867,000
037 30% Social Security Benefit in lieu of Pension to the Contract Employees 2,035,000 155,000 867,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 3,160,000 2,129,000 1,411,000

A01271 Overtime Allowance 60,000 60,000 60,000


A01273 Honoraria 800,000 800,000 950,000
000 Honoraria 800,000 800,000
A01274 Medical Charges 300,000 21,000 400,000
A01277 Contingent Paid Staff 1,020,000
A01299 Others 2,000,000 228,000 1,000
001 Others 2,000,000 228,000 1,000

A03 TOTAL OPERATING EXPENSES 10,101,000 10,429,000 11,916,000

A032 TOTAL COMMUNICATIONS 1,090,000 811,000 1,090,000

A03201 Postage and Telegraph 350,000 211,000 350,000


A03202 Telephone and Trunk Call 740,000 600,000 740,000

A033 TOTAL UTILITIES 3,810,000 3,830,000 3,400,000

A03301 Gas 220,000 260,000 300,000


A03302 Water 90,000 70,000 100,000
562

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
015102 HUMAN RESOURCE MANAGEMENT
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
015 GENERAL SERVICES
0151 PERSONNEL SERVICES
015102 HUMAN RESOURCE MANAGEMENT

LQ5992 Punjab Institute of Management and Profe


ssional Development-II

A03303 Electricity 3,500,000 3,500,000 3,000,000


001 Electricity 3,500,000 3,500,000 3,000,000

A034 TOTAL OCCUPANCY COSTS 110,000 38,000 150,000

A03407 Rates and Taxes 110,000 38,000 150,000

A038 TOTAL TRAVEL & 2,700,000 2,315,000 2,700,000


TRANSPORTATION

A03805 Travelling Allowance 200,000 40,000 200,000


001 Travelling Allowance 40,000
A03807 P.O.L Charges 2,500,000 2,275,000 2,500,000

A039 TOTAL GENERAL 2,391,000 3,435,000 4,576,000

A03901 Stationery 550,000 488,000 600,000


A03902 Printing and Publication 300,000 266,000 300,000
001 Printing and Publications 300,000 266,000 300,000
A03905 Newspapers Periodicals and Books 440,000 390,000 450,000
001 News Papers, Periodicals & Books 440,000 390,000 450,000
A03906 Uniforms and Protective Clothing 165,000 146,000 175,000
A03907 Advertising & Publicity 11,000 11,000
001 Advertising & Publicity 11,000 11,000
A03918 Exhibitions, Fairs & Other 10,000 10,000
National Celebrations
A03919 Payments to Others for Service 1,283,000 2,000,000
Rendered
001 Payments to Others for Service Rendered 1,283,000
A03955 Computer Stationary 255,000 276,000 280,000
A03970 Others 660,000 586,000 750,000
001 Others 660,000 586,000 750,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 1,000

A041 TOTAL PENSION 1,000 1,000

A04114 Superannuation Encashment Of L.P.R 1,000 1,000


563

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
015102 HUMAN RESOURCE MANAGEMENT
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
015 GENERAL SERVICES
0151 PERSONNEL SERVICES
015102 HUMAN RESOURCE MANAGEMENT

LQ5992 Punjab Institute of Management and Profe


ssional Development-II

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 500,000

A052 TOTAL GRANTS-DOMESTIC 500,000

A05216 Fin. Assis. to the families of 500,000


G. Serv. who expire

A06 TOTAL TRANSFERS 500,000 244,000 500,000

A063 TOTAL ENTERTAINMENT & 500,000 244,000 500,000


GIFTS

A06301 Entertainments & Gifts 500,000 244,000 500,000


001 Entertainment & Gifts 500,000 244,000 500,000

A13 TOTAL REPAIRS AND MAINTENANCE 1,225,000 1,187,000 1,300,000

A130 TOTAL TRANSPORT 550,000 538,000 600,000

A13001 Transport 550,000 538,000 600,000

A131 TOTAL MACHINERY AND 410,000 414,000 400,000


EQUIPMENT

A13101 Machinery and Equipment 410,000 414,000 400,000

A132 TOTAL FURNITURE AND 265,000 235,000 300,000


FIXTURE

A13201 Furniture and Fixture 265,000 235,000 300,000

_______________________________________________________________________________
Punjab Institute of Management and Profe 52,868,000 44,415,000 55,344,000
ssional Development-II
_______________________________________________________________________________
564

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
015201 PLANNING
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
015 GENERAL SERVICES
0152 PLANNING SERVICES
015201 PLANNING

LQ4068 Planning and Development Department

A01 TOTAL EMPLOYEES RELATED EXPENSES. 196,558,000 207,695,000 272,165,000

A011 TOTAL PAY 500 485 96,168,000 90,122,000 114,690,000

A011-1 TOTAL PAY OF OFFICERS 150 145 56,831,000 53,100,000 72,503,000

A01101 Total Basic Pay of Officers 150 145 55,649,000 49,201,000 56,039,000

R095-M Research Assistant (Special) 6 1,080,000

C055-M Chairman (BPS-22) 1 1 787,000 815,000

C079-M Chief Economist (BPS-21) 1 1 528,000 528,000

J009-M Joint Chief Economist (BPS-20) 1 1 477,000 477,000

M109-M Member (BPS-20) 5 5 6,178,000 8,309,000

S045-M Secretary (BPS-20) 1 1 703,000 702,000

S076-M Senior Chief Of Section (BPS-20) 4 4 3,268,000 3,307,000

A029-M Additional Secretary (BPS-19) 1 1 827,000 827,000

C093-M Chief Of Section (BPS-19) 8 9 5,142,000 5,271,000

A130-M Assistant Chief Sections (BPS-18) 26 26 11,901,000 10,523,000

C130-M Cleaner (BPS-18) 1 340,000

D078-M Deputy Secretary (BPS-18) 1 1 323,000 600,000

D130-M Director-Cum-Deputy (BPS-18) 1 340,000


Secretary(A)

L047-M Law Officer (BPS-18) 1 1 366,000 492,000

I015-M Information Officer (BPS-17) 1 230,000

I114-M IT Professional (BPS-17) 4 800,000

M244-M Manager Management (BPS-17) 1 230,000


Information System

P076-M Planning Officer (BPS-17) 27 29 6,189,000 6,697,000

P139-M Private Secretary (BPS-17) 15 16 4,019,000 4,690,000

P158-M Programmer (BPS-17) 1 1 215,000 215,000

P173-M Protocol Officer (BPS-17) 3 2 835,000 706,000

R063-M Research (BPS-17) 1 1 244,000 258,000


Officer-Cum-Librarian
565

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
015201 PLANNING
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
015 GENERAL SERVICES
0152 PLANNING SERVICES
015201 PLANNING

LQ4068 Planning and Development Department

S491-M System Engineer (BPS-17) 1 230,000

U017-M Under Secretary/Section (BPS-17) 8 8 2,496,000 2,378,000


Officer

P037-M Personal Assistant (BPS-16) 14 16 3,444,000 3,919,000

S061-M Security Officer (BPS-16) 1 172,000

S114-M Senior Scale Stenographer (BPS-16) 13 13 3,719,000 3,342,000

S282-M Superintendent (BPS-16) 4 6 1,246,000 1,303,000

A01102 Personal pay 1,079,000 1,079,000 1,277,000


A01103 Special Pay 23,000 33,000 126,000
A01105 Qualification Pay 80,000 80,000 552,000
A01106 Total Pay of contract staff 2,701,000 200,000

A01150 Others 6,000 14,309,000


002 Pay of Officers 14,304,000

A011-2 TOTAL PAY OF OTHER STAFF 350 340 39,337,000 37,022,000 42,187,000

A01151 Total Basic Pay of Other Staff 350 340 39,217,000 35,706,000 38,051,000

S282-M Superintendent (BPS-16) 1 180,000

D024-M Data Processing (BPS-15) 1 1 149,000 124,000


Supervisor

A097-M Assistant (BPS-14) 1 2 174,000 175,000

A336-M Assistant/Deputy (BPS-14) 42 40 6,857,000 7,017,000


Superintendent

C162-M Composer (BPS-14) 1 1 192,000 192,000

S216-M Stenographer (BPS-14) 57 59 7,320,000 6,706,000

D024-M Data Processing (BPS-13) 1 150,000


Supervisor

P052-M Photographer (BPS-13) 1 150,000

C174-M Computer Operator (BPS-12) 2 250,000

M242-M Multimedia Assistant (BPS-12) 1 150,000

A337-M Assistant Librarian (BPS-11) 1 1 105,000 110,000

D022-M Data Processing Assistant (BPS-11) 10 2 1,009,000 215,000


566

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
015201 PLANNING
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
015 GENERAL SERVICES
0152 PLANNING SERVICES
015201 PLANNING

LQ4068 Planning and Development Department

D222-M Draftsman (BPS-11) 2 2 414,000 424,000

E012-M Economic (BPS-11) 6 6 1,130,000 1,154,000


Computer/Assistant

S057-M Security Assistant (BPS-11) 1 150,000

S078-M Senior Clerk (BPS-09) 22 22 2,895,000 2,805,000

C134-M Clerk (BPS-07) 40 40 3,431,000 3,749,000

J019-M Junior Clerk (BPS-07) 2 150,000

D186-M Driver (BPS-05) 28 28 3,191,000 3,215,000

S059-M Security Guard (BPS-05) 2 2 210,000 145,000

T061-M Tracer (BPS-05) 2 2 159,000 164,000

T113-M Typist (BPS-05) 2 2 149,000 152,000

B030-M Bill Messenger (BPS-04) 1 1 146,000 145,000

D089-M Despatch Rider (BPS-04) 3 3 299,000 311,000

D186-M Driver (BPS-04) 13 7 930,000 245,000

E034-M Electrician (BPS-04) 1 1 85,000 165,000

D003-M Daftri (BPS-02) 7 7 465,000 481,000

G044-M Gestetner Operator (BPS-02) 2 2 221,000 220,000

Q003-M Qasid (BPS-02) 1 1 62,000 62,000

C112-M Chowkidar (BPS-01) 4 4 291,000 332,000

C130-M Cleaner (BPS-01) 1 1 64,000 140,000

F027-M Field Attendant (BPS-01) 3 252,000

F087-M Frash (BPS-01) 3 255,000

M019-M Mali (BPS-01) 1 1 93,000 97,000

N006-M Naib Qasid (BPS-01) 80 82 7,373,000 7,637,000

S311-M Sanitary Worker (BPS-01) 12 12 951,000 1,034,000

A01152 Personal pay 120,000 195,000 293,000


A01153 Special Pay 5,000
A01156 Total Pay of contract staff 1,121,000

A01170 Others 3,838,000


567

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
015201 PLANNING
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
015 GENERAL SERVICES
0152 PLANNING SERVICES
015201 PLANNING

LQ4068 Planning and Development Department

002 Pay of Staff 3,837,000

A012 TOTAL ALLOWANCES 100,390,000 117,573,000 157,475,000

A012-1 TOTAL REGULAR ALLOWANCES 98,345,000 106,453,000 145,290,000

A01201 Senior Post Allowance 250,000 250,000 253,000


A01202 House Rent Allowance 10,480,000 10,738,000 16,792,000
A01203 Conveyance Allowance 12,465,000 12,605,000 16,032,000
A01207 Washing Allowance 55,000 55,000 70,000
A0120D Integrated Allowance 300,000 300,000 400,000
A0120N Spl. allowances @ 20% of basic 627,000 7,547,000 3,366,000
pay for Secretariat
A0120X Ad - hoc Allowance - 2010 24,559,000 24,849,000 26,332,000
A01210 Risk Allowance 8,800,000 9,000,000
A01216 Qualification Allowance 150,000 850,000 400,000
A01217 Medical Allowance 7,333,000 7,623,000 10,911,000
A0121A Adhoc Relief Allowance 2011 7,283,000 7,433,000 8,912,000
A0121M Adhoc Relief Allowance - 2012 16,166,000 16,316,000 19,349,000
A0121T Adhoc Relief Allowance 2013 6,976,000 7,116,000 9,176,000
A0121Z Adhoc Relief Allowance - 2014 7,101,000 14,099,000
A01224 Entertainment Allowance 112,000 112,000 213,000
A01226 Computer Allowance 18,000 1,000
A01228 Orderly Allowance 600,000 760,000 1,136,000
A01235 Secretariat allowance 5,000
A01236 Deputation Allowance 100,000 100,000 100,000
A01238 Charge Allowance 151,000 100,000
A01239 Special Allowance 90,000 100,000
A01243 Special travelling allowance 90,000 20,000 110,000
A01250 Incentive Allowance 126,000 1,300,000
A01251 Mess Allowance 5,000
A01270 Others 1,981,000 2,311,000 7,128,000
001 Others 1,446,000
027 Personal Allowance 63,000
030 Integrated Allowance 11,000 11,000
037 30% Social Security Benefit in lieu of Pension to the Contract Employees 1,907,000 5,671,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 2,045,000 11,120,000 12,185,000

A01271 Overtime Allowance 1,320,000 1,320,000 1,410,000


568

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
015201 PLANNING
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
015 GENERAL SERVICES
0152 PLANNING SERVICES
015201 PLANNING

LQ4068 Planning and Development Department

A01273 Honoraria 100,000 8,900,000 9,000,000


000 Honoraria 100,000 9,000,000
A01274 Medical Charges 200,000 500,000 250,000
A01277 Contingent Paid Staff 400,000 400,000 1,500,000
A01278 Leave Salary 20,000 20,000
A01299 Others 5,000 5,000
001 Others 5,000 5,000

A03 TOTAL OPERATING EXPENSES 27,808,000 28,767,000 28,326,000

A032 TOTAL COMMUNICATIONS 4,037,000 4,009,000 4,187,000

A03201 Postage and Telegraph 187,000 159,000 187,000


A03202 Telephone and Trunk Call 3,850,000 3,850,000 4,000,000

A033 TOTAL UTILITIES 1,402,000 1,201,000 1,205,000

A03301 Gas 187,000 187,000 200,000


A03303 Electricity 1,210,000 1,010,000 1,000,000
001 Electricity 1,210,000 1,000,000
A03304 Hot and Cold Weather Charges 5,000 4,000 5,000

A034 TOTAL OCCUPANCY COSTS 55,000 155,000 63,000

A03407 Rates and Taxes 55,000 155,000 63,000

A038 TOTAL TRAVEL & 16,816,000 17,626,000 17,306,000


TRANSPORTATION

A03801 Training - domestic 2,000,000 500,000


A03805 Travelling Allowance 1,760,000 2,829,000 1,700,000
A03806 Transportation of Goods 6,000 5,000 6,000
A03807 P.O.L Charges 15,050,000 12,792,000 15,100,000

A039 TOTAL GENERAL 5,498,000 5,776,000 5,565,000

A03901 Stationery 1,760,000 1,796,000 1,700,000


A03902 Printing and Publication 715,000 608,000 800,000
001 Printing and Publications 715,000 800,000
A03905 Newspapers Periodicals and Books 440,000 374,000 400,000
569

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
015201 PLANNING
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
015 GENERAL SERVICES
0152 PLANNING SERVICES
015201 PLANNING

LQ4068 Planning and Development Department

001 News Papers, Periodicals & Books 440,000 400,000


A03906 Uniforms and Protective Clothing 83,000 83,000 80,000
A03907 Advertising & Publicity 275,000 234,000 200,000
001 Advertising & Publicity 275,000 200,000
A03917 Law Charges 2,000 2,000 2,000
A03918 Exhibitions, Fairs & Other 28,000 24,000 28,000
National Celebrations
A03955 Computer Stationary 935,000 1,395,000 1,000,000
A03970 Others 1,260,000 1,260,000 1,355,000
001 Others 1,260,000 1,355,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 4,629,000 1,000,000

A041 TOTAL PENSION 1,000 4,629,000 1,000,000

A04114 Superannuation Encashment Of L.P.R 1,000 4,629,000 1,000,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 550,000 1,668,000 1,200,000

A052 TOTAL GRANTS-DOMESTIC 550,000 1,668,000 1,200,000

A05216 Fin. Assis. to the families of 1,501,000 1,000,000


G. Serv. who expire
001 Fin. Assis. to the families of the persons who expires during service. 1,000,000
A05270 To Others 550,000 167,000 200,000
001 Others 550,000 200,000

A06 TOTAL TRANSFERS 748,000 936,000 700,000

A063 TOTAL ENTERTAINMENT & 748,000 936,000 700,000


GIFTS

A06301 Entertainments & Gifts 748,000 936,000 700,000


001 Entertainment & Gifts 748,000 700,000

A09 TOTAL PHYSICAL ASSETS 4,000

A092 TOTAL COMPUTER EQUIPMENT 1,000

A09201 Hardware 1,000


570

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
015201 PLANNING
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
015 GENERAL SERVICES
0152 PLANNING SERVICES
015201 PLANNING

LQ4068 Planning and Development Department

A095 TOTAL PURCHASE OF 1,000


TRANSPORT

A09501 Transport 1,000

A096 TOTAL PURCHASE OF PLANT & 1,000


MACHINERY

A09601 Plant and Machinery 1,000

A097 TOTAL PURCHASE FURNITURE 1,000


& FIXTURE

A09701 Purchase of Furniture and Fixture 1,000

A13 TOTAL REPAIRS AND MAINTENANCE 4,128,000 3,768,000 4,773,000

A130 TOTAL TRANSPORT 3,070,000 2,869,000 3,605,000

A13001 Transport 3,070,000 2,869,000 3,605,000

A131 TOTAL MACHINERY AND 688,000 585,000 688,000


EQUIPMENT

A13101 Machinery and Equipment 688,000 585,000 688,000

A132 TOTAL FURNITURE AND 220,000 187,000 220,000


FIXTURE

A13201 Furniture and Fixture 220,000 187,000 220,000

A137 TOTAL COMPUTER EQUIPMENT 150,000 127,000 260,000

A13701 Hardware 150,000 127,000 260,000

_______________________________________________________________________________
Planning and Development Department 229,793,000 247,463,000 308,168,000
_______________________________________________________________________________
571

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
015201 PLANNING
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
015 GENERAL SERVICES
0152 PLANNING SERVICES
015201 PLANNING

LQ4772 Director General Monitoring & Evaluation


P&D Department

A01 TOTAL EMPLOYEES RELATED EXPENSES. 25,386,000 22,759,000 26,305,000

A011 TOTAL PAY 42 42 7,082,000 6,159,000 7,361,000

A011-1 TOTAL PAY OF OFFICERS 23 23 5,662,000 4,852,000 5,890,000

A01101 Total Basic Pay of Officers 23 23 5,595,000 4,734,000 5,797,000

D110-M Director General (BPS-20) 1 1 534,000 562,000

D501-M Director Coordination (BPS-19) 1 1 403,000 403,000

D502-M Director Project (BPS-18) 1 1 305,000 323,000


Management

S489-M Senior Specialist R&D (BPS-18) 1 1 250,000 269,000

A012-M Accounts Officer (BPS-17) 1 1 424,000 408,000

A248-M Assistant Project Manager (BPS-17) 2 2 401,000 415,000

B133-M BPR Specialist (BPS-17) 1 1 200,000 200,000

E157-M Evaluation Specialist (BPS-17) 1 1 263,000 273,000

I072-M ICT Specialist/Project (BPS-17) 1 1 200,000 215,000


Manager

P164-M Project Manager (BPS-17) 3 3 645,000 688,000

R111-M Research Analyst (BPS-17) 5 5 1,127,000 1,160,000

S314-M System Administrator (BPS-17) 1 1 263,000 273,000

P037-M Personal Assistant (BPS-16) 4 4 580,000 608,000

A01102 Personal pay 67,000 118,000 83,000


A01105 Qualification Pay 10,000

A011-2 TOTAL PAY OF OTHER STAFF 19 19 1,420,000 1,307,000 1,471,000

A01151 Total Basic Pay of Other Staff 19 19 1,420,000 1,307,000 1,471,000

D020-M Data Entry Operator (BPS-12) 3 3 312,000 322,000

D186-M Driver (BPS-04) 9 9 660,000 684,000

C112-M Chowkidar (BPS-01) 2 2 125,000 127,000

N006-M Naib Qasid (BPS-01) 4 4 262,000 273,000


572

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
015201 PLANNING
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
015 GENERAL SERVICES
0152 PLANNING SERVICES
015201 PLANNING

LQ4772 Director General Monitoring & Evaluation


P&D Department

S311-M Sanitary Worker (BPS-01) 1 1 61,000 65,000

A012 TOTAL ALLOWANCES 18,304,000 16,600,000 18,944,000

A012-1 TOTAL REGULAR ALLOWANCES 16,204,000 14,542,000 16,794,000

A01202 House Rent Allowance 1,600,000 1,364,000 1,588,000


A01203 Conveyance Allowance 1,700,000 1,397,000 1,646,000
A0120D Integrated Allowance 27,000
A0120N Spl. allowances @ 20% of basic 207,000 211,000
pay for Secretariat
A0120X Ad - hoc Allowance - 2010 750,000 693,000 720,000
A01210 Risk Allowance 300,000
A01216 Qualification Allowance 240,000 470,000 300,000
A01217 Medical Allowance 700,000 683,000 729,000
A0121A Adhoc Relief Allowance 2011 600,000 493,000 566,000
A0121M Adhoc Relief Allowance - 2012 1,500,000 1,199,000 1,656,000
A0121T Adhoc Relief Allowance 2013 750,000 627,000 828,000
A0121Z Adhoc Relief Allowance - 2014 563,000 828,000
A01224 Entertainment Allowance 10,000 9,000 8,000
A01228 Orderly Allowance 318,000 24,000
A01243 Special travelling allowance 300,000
A01250 Incentive Allowance 6,000,000 5,338,000 6,336,000
A01270 Others 1,436,000 1,448,000 1,378,000
027 Personal Allowance 36,000
037 30% Social Security Benefit in lieu of Pension to the Contract Employees 1,400,000 1,378,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 2,100,000 2,058,000 2,150,000

A01271 Overtime Allowance 350,000 350,000


A01273 Honoraria 600,000 598,000 600,000
000 Honoraria 600,000 600,000
A01274 Medical Charges 300,000 16,000 200,000
A01277 Contingent Paid Staff 850,000 1,444,000 1,000,000

A03 TOTAL OPERATING EXPENSES 3,281,000 2,013,000 3,132,000

A032 TOTAL COMMUNICATIONS 269,000 263,000 290,000


573

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
015201 PLANNING
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
015 GENERAL SERVICES
0152 PLANNING SERVICES
015201 PLANNING

LQ4772 Director General Monitoring & Evaluation


P&D Department

A03201 Postage and Telegraph 15,000 9,000 20,000


A03202 Telephone and Trunk Call 254,000 254,000 270,000

A034 TOTAL OCCUPANCY COSTS 24,000 18,000 30,000

A03402 Rent for Office Building 11,000


A03407 Rates and Taxes 24,000 7,000 30,000

A038 TOTAL TRAVEL & 1,506,000 836,000 1,300,000


TRANSPORTATION

A03805 Travelling Allowance 254,000 119,000 300,000


A03807 P.O.L Charges 1,252,000 717,000 1,000,000

A039 TOTAL GENERAL 1,482,000 896,000 1,512,000

A03901 Stationery 250,000 72,000 250,000


A03902 Printing and Publication 110,000 1,000 110,000
001 Printing and Publications 110,000 110,000
A03905 Newspapers Periodicals and Books 60,000 49,000 60,000
001 News Papers, Periodicals & Books 60,000 60,000
A03907 Advertising & Publicity 190,000 83,000 200,000
001 Advertising & Publicity 190,000 200,000
A03917 Law Charges 3,000 1,000
A03918 Exhibitions, Fairs & Other 20,000 1,000
National Celebrations
A03919 Payments to Others for Service 220,000 433,000 220,000
Rendered
A03936 Foreign/Inland Training Course Fee 121,000 1,000 150,000
A03942 Cost of Other Stores 120,000 15,000 120,000
001 Cost of Other Stores 120,000 120,000
A03955 Computer Stationary 250,000 186,000 250,000
A03970 Others 138,000 56,000 150,000
001 Others 138,000 150,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 441,000 3,000

A041 TOTAL PENSION 441,000 3,000


574

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
015201 PLANNING
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
01 GENERAL PUBLIC SERVICE
015 GENERAL SERVICES
0152 PLANNING SERVICES
015201 PLANNING

LQ4772 Director General Monitoring & Evaluation


P&D Department

A04101 Pension-Civil 200,000 1,000


A04103 Gratuity-Civil 240,000 1,000
A04114 Superannuation Encashment Of L.P.R 1,000 1,000

A06 TOTAL TRANSFERS 30,000 25,000 50,000

A063 TOTAL ENTERTAINMENT & 30,000 25,000 50,000


GIFTS

A06301 Entertainments & Gifts 30,000 25,000 50,000


001 Entertainment & Gifts 30,000 50,000

A13 TOTAL REPAIRS AND MAINTENANCE 529,000 239,000 477,000

A130 TOTAL TRANSPORT 266,000 162,000 275,000

A13001 Transport 266,000 162,000 275,000

A131 TOTAL MACHINERY AND 85,000 50,000 50,000


EQUIPMENT

A13101 Machinery and Equipment 85,000 50,000 50,000

A132 TOTAL FURNITURE AND 50,000 25,000 50,000


FIXTURE

A13201 Furniture and Fixture 50,000 25,000 50,000

A137 TOTAL COMPUTER EQUIPMENT 128,000 2,000 102,000

A13701 Hardware 63,000 1,000 50,000


A13702 Software 2,000 2,000
A13703 I.T. Equipment 63,000 1,000 50,000

_______________________________________________________________________________
Director General Monitoring & Evaluation 29,667,000 25,036,000 29,967,000
P&D Department
_______________________________________________________________________________
575

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
031101 COURTS/JUSTICE
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
031 LAW COURTS
0311 LAW COURTS
031101 COURTS/JUSTICE

LQ4091 Punjab Service Tribunal

A01 TOTAL EMPLOYEES RELATED EXPENSES. 47,532,000 46,629,000 52,031,000

A011 TOTAL PAY 85 88 25,429,000 24,921,000 25,343,000

A011-1 TOTAL PAY OF OFFICERS 26 26 18,454,000 18,721,000 18,385,000

A01101 Total Basic Pay of Officers 26 26 17,744,000 14,400,000 18,310,000

C055-M Chairman (Special) 1 1 7,200,000 7,200,000

M109-M Member (BPS-21) 6 6 5,300,000 5,500,000

R036-M Registrar (BPS-18) 1 1 450,000 450,000

P139-M Private Secretary (BPS-17) 3 3 800,000 1,000,000

A255-M Assistant Registrar (BPS-16) 1 1 350,000 360,000

P037-M Personal Assistant (BPS-16) 7 8 1,850,000 2,400,000

S114-M Senior Scale Stenographer (BPS-16) 1 162,000

S282-M Superintendent (BPS-16) 6 6 1,632,000 1,400,000

A01102 Personal pay 500,000 50,000 60,000


A01103 Special Pay 210,000 14,000 15,000
A01105 Qualification Pay 35,000
A01106 Total Pay of contract staff 4,218,000

001 Pay of Contract Staff 4,218,000


A01150 Others 4,000
002 Pay of Officers 4,000

A011-2 TOTAL PAY OF OTHER STAFF 59 62 6,975,000 6,200,000 6,958,000

A01151 Total Basic Pay of Other Staff 59 62 6,975,000 6,200,000 6,958,000

A337-F Assistant Librarian (BPS-15) 1 1 150,000 150,000

A336-M Assistant/Deputy (BPS-14) 4 4 800,000 650,000


Superintendent

S216-M Stenographer (BPS-14) 6 6 800,000 800,000

S078-M Senior Clerk (BPS-09) 10 10 1,400,000 1,450,000

J019-M Junior Clerk (BPS-07) 6 6 1,000,000 840,000


576

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
031101 COURTS/JUSTICE
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
031 LAW COURTS
0311 LAW COURTS
031101 COURTS/JUSTICE

LQ4091 Punjab Service Tribunal

T033-F Telephone Attendant (BPS-07) 1 1 160,000 160,000

D089-M Despatch Rider (BPS-04) 1 2 70,000 132,000

D186-M Driver (BPS-04) 9 11 925,000 1,161,000

D003-M Daftri (BPS-02) 2 2 250,000 250,000

C112-M Chowkidar (BPS-01) 2 2 160,000 180,000

N006-M Naib Qasid (BPS-01) 14 14 1,000,000 925,000

S311-M Sanitary Worker (BPS-01) 3 3 260,000 260,000

A012 TOTAL ALLOWANCES 22,103,000 21,708,000 26,688,000

A012-1 TOTAL REGULAR ALLOWANCES 21,873,000 21,155,000 26,278,000

A01201 Senior Post Allowance 175,000 85,000 100,000


A01202 House Rent Allowance 3,835,000 2,335,000 3,871,000
A01203 Conveyance Allowance 2,241,000 2,241,000 2,398,000
A0120D Integrated Allowance 158,000 90,000 100,000
A0120K Special Judicial Allowance 1,800,000 2,500,000
A0120X Ad - hoc Allowance - 2010 3,940,000 2,640,000 3,190,000
A01216 Qualification Allowance 60,000 50,000 60,000
A01217 Medical Allowance 2,025,000 2,025,000 2,270,000
A0121A Adhoc Relief Allowance 2011 1,922,000 1,122,000 1,124,000
A0121M Adhoc Relief Allowance - 2012 2,426,000 2,426,000 2,566,000
A0121N Personal Allowance 25,000 69,000
A0121T Adhoc Relief Allowance 2013 1,000,000 1,150,000 1,238,000
A0121Z Adhoc Relief Allowance - 2014 1,100,000 1,476,000
A01224 Entertainment Allowance 90,000 45,000 45,000
A01228 Orderly Allowance 50,000 170,000 85,000
A01236 Deputation Allowance 16,000
A01239 Special Allowance 1,162,000 800,000 1,186,000
001 Special Allowance 1,162,000 800,000 1,186,000
A01241 Utility allowance for electricity 225,000 200,000
A01248 Judicial Allowance 2,500,000 2,600,000 3,500,000
A01270 Others 289,000 210,000 300,000
001 Others 250,000 300,000
037 30% Social Security Benefit in lieu of Pension to the Contract Employees 39,000 210,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 230,000 553,000 410,000


577

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
031101 COURTS/JUSTICE
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
031 LAW COURTS
0311 LAW COURTS
031101 COURTS/JUSTICE

LQ4091 Punjab Service Tribunal

A01271 Overtime Allowance 60,000 160,000 60,000


A01273 Honoraria 20,000 320,000 200,000
000 Honoraria 20,000 320,000
A01274 Medical Charges 50,000 9,000 50,000
A01277 Contingent Paid Staff 100,000 64,000 100,000

A03 TOTAL OPERATING EXPENSES 10,188,000 7,818,000 9,205,000

A032 TOTAL COMMUNICATIONS 650,000 424,000 660,000

A03201 Postage and Telegraph 50,000 74,000 60,000


A03202 Telephone and Trunk Call 600,000 350,000 600,000

A033 TOTAL UTILITIES 1,572,000 443,000 600,000

A03301 Gas 33,000 10,000 50,000


A03302 Water 17,000 13,000 20,000
A03303 Electricity 1,500,000 330,000 500,000
001 Electricity 1,500,000 330,000 500,000
A03304 Hot and Cold Weather Charges 22,000 90,000 30,000

A034 TOTAL OCCUPANCY COSTS 39,000 39,000 50,000

A03407 Rates and Taxes 39,000 39,000 50,000

A038 TOTAL TRAVEL & 6,400,000 4,737,000 6,150,000


TRANSPORTATION

A03805 Travelling Allowance 2,650,000 2,752,000 3,000,000


001 Travelling Allowance 2,752,000
A03806 Transportation of Goods 150,000 85,000 150,000
A03807 P.O.L Charges 3,600,000 1,900,000 3,000,000

A039 TOTAL GENERAL 1,527,000 2,175,000 1,745,000

A03901 Stationery 275,000 444,000 300,000


A03902 Printing and Publication 220,000 245,000 250,000
001 Printing and Publications 220,000 245,000 250,000
A03905 Newspapers Periodicals and Books 210,000 236,000 220,000
001 News Papers, Periodicals & Books 210,000 236,000 220,000
578

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
031101 COURTS/JUSTICE
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
031 LAW COURTS
0311 LAW COURTS
031101 COURTS/JUSTICE

LQ4091 Punjab Service Tribunal

A03906 Uniforms and Protective Clothing 22,000 40,000 25,000


A03942 Cost of Other Stores 80,000 121,000 100,000
001 Cost of Other Stores 80,000 121,000 100,000
A03955 Computer Stationary 220,000 295,000 250,000
A03970 Others 500,000 794,000 600,000
001 Others 500,000 794,000 600,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 983,000 360,000

A041 TOTAL PENSION 1,000 983,000 360,000

A04114 Superannuation Encashment Of L.P.R 1,000 983,000 360,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 500,000 400,000 500,000

A052 TOTAL GRANTS-DOMESTIC 500,000 400,000 500,000

A05216 Fin. Assis. to the families of 500,000 400,000 500,000


G. Serv. who expire
001 Fin. Assis. to the families of the persons who expires during service. 500,000 400,000 500,000

A09 TOTAL PHYSICAL ASSETS 760,000

A095 TOTAL PURCHASE OF 160,000


TRANSPORT

A09501 Transport 160,000


001 Transport 160,000

A097 TOTAL PURCHASE FURNITURE 600,000


& FIXTURE

A09701 Purchase of Furniture and Fixture 600,000

A13 TOTAL REPAIRS AND MAINTENANCE 1,878,000 2,696,000 2,500,000

A130 TOTAL TRANSPORT 1,185,000 1,552,000 1,500,000

A13001 Transport 1,185,000 1,552,000 1,500,000


579

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
031101 COURTS/JUSTICE
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
031 LAW COURTS
0311 LAW COURTS
031101 COURTS/JUSTICE

LQ4091 Punjab Service Tribunal

A131 TOTAL MACHINERY AND 440,000 640,000 500,000


EQUIPMENT

A13101 Machinery and Equipment 440,000 640,000 500,000

A132 TOTAL FURNITURE AND 165,000 276,000 250,000


FIXTURE

A13201 Furniture and Fixture 165,000 276,000 250,000

A137 TOTAL COMPUTER EQUIPMENT 88,000 228,000 250,000

A13701 Hardware 88,000 228,000 250,000

_______________________________________________________________________________
Punjab Service Tribunal 60,099,000 59,286,000 64,596,000
_______________________________________________________________________________
580

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
032108 ECONOMIC CRIME INVESTIGATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
032 POLICE
0321 POLICE
032108 ECONOMIC CRIME INVESTIGATION

LQ4093 Anti-corruption Establishment

A01 TOTAL EMPLOYEES RELATED EXPENSES. 679,179,000 436,424,000 640,331,000

A011 TOTAL PAY 1713 1718 277,083,000 173,673,000 277,418,000

A011-1 TOTAL PAY OF OFFICERS 323 323 111,824,000 58,887,000 111,824,000

A01101 Total Basic Pay of Officers 323 323 111,824,000 58,887,000 111,824,000

D110-M Director General (BPS-20) 1 1 904,000 904,000

A021-M Additional Director (BPS-19) 1 1 646,000 646,000


General

D100-M Director (BPS-19) 12 12 6,338,000 6,338,000

D051-M Deputy Director (BPS-18) 71 71 31,342,000 31,342,000

A012-M Accounts Officer (BPS-17) 1 1 229,000 229,000

A032-M Administrative Officer (BPS-17) 6 6 2,009,000 2,009,000

A146-M Assistant Director (BPS-17) 146 146 48,358,000 48,358,000

E094-M Extra Assistant (BPS-17) 5 5 922,000 922,000


Commissioner

D159-M Divisional Accountant (BPS-16) 9 9 2,302,000 2,302,000

I021-M Inspector (BPS-16) 46 46 12,350,000 12,350,000

P037-M Personal Assistant (BPS-16) 1 1 308,000 308,000

S114-M Senior Scale Stenographer (BPS-16) 13 13 2,844,000 2,844,000

S282-M Superintendent (BPS-16) 11 11 3,272,000 3,272,000

A011-2 TOTAL PAY OF OTHER STAFF 1390 1395 165,259,000 114,786,000 165,594,000

A01151 Total Basic Pay of Other Staff 1390 1395 165,259,000 114,786,000 165,594,000

A336-M Assistant/Deputy (BPS-14) 15 15 3,136,000 3,136,000


Superintendent

S216-M Stenographer (BPS-14) 87 87 12,790,000 12,790,000

S272-M Sub-Inspector (BPS-14) 11 11 2,498,000 2,498,000

D020-M Data Entry Operator (BPS-12) 37 37 2,684,000 2,684,000

D222-M Draftsman (BPS-11) 10 10 1,730,000 1,730,000


581

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
032108 ECONOMIC CRIME INVESTIGATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
032 POLICE
0321 POLICE
032108 ECONOMIC CRIME INVESTIGATION

LQ4093 Anti-corruption Establishment

O048-M Overseer(Sub-Engineer) (BPS-11) 10 10 2,588,000 2,588,000

P052-M Photographer (BPS-11) 1 1 300,000 300,000

A274-M Assistant Sub-Inspector (BPS-09) 75 75 12,123,000 12,123,000

H026-M Head Constable (BPS-09) 45 45 6,574,000 6,574,000

S078-M Senior Clerk (BPS-09) 68 68 11,092,000 11,092,000

H026-M Head Constable (BPS-07) 1 1 100,000 100,000

J019-M Junior Clerk (BPS-07) 149 149 13,410,000 13,410,000

C188-M Constable (BPS-05) 3 3 300,000 300,000

D015-M Dark Room Attendant (BPS-05) 1 1 148,000 148,000

F071-M Foot Constable (BPS-05) 376 376 54,317,000 54,317,000

N001-M Naib Court (BPS-05) 7 7 833,000 833,000

P148-M Process Server (BPS-05) 21 21 1,689,000 1,689,000

D089-M Despatch Rider (BPS-04) 16 16 1,395,000 1,395,000

D186-M Driver (BPS-04) 130 130 12,470,000 12,470,000

G041-M Generator Operator (BPS-04) 1 50,000

P051-M Photo Stat Machine (BPS-04) 4 285,000


Operator

C112-M Chowkidar (BPS-01) 47 47 2,325,000 2,325,000

M019-M Mali (BPS-01) 9 9 798,000 798,000

N006-M Naib Qasid (BPS-01) 226 226 18,859,000 18,859,000

S311-M Sanitary Worker (BPS-01) 45 45 3,100,000 3,100,000

A012 TOTAL ALLOWANCES 402,096,000 262,751,000 362,913,000

A012-1 TOTAL REGULAR ALLOWANCES 397,611,000 258,668,000 358,228,000

A01201 Senior Post Allowance 50,000 29,000 50,000


A01202 House Rent Allowance 50,908,000 23,850,000 43,578,000
A01203 Conveyance Allowance 33,076,000 32,998,000 36,126,000
A01205 Dearness Allowance 975,000 100,000
A01207 Washing Allowance 1,090,000 439,000 760,000
A01209 Special Additional Allowance 500,000 6,000 100,000
A0120D Integrated Allowance 1,586,000 975,000 1,626,000
582

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
032108 ECONOMIC CRIME INVESTIGATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
032 POLICE
0321 POLICE
032108 ECONOMIC CRIME INVESTIGATION

LQ4093 Anti-corruption Establishment

A0120K Special Judicial Allowance 600,000 841,000 600,000


A0120N Spl. allowances @ 20% of basic 50,000
pay for Secretariat
A0120P Adhoc Relief 2009 600,000 100,000
A0120X Ad - hoc Allowance - 2010 81,088,000 44,596,000 63,788,000
A01216 Qualification Allowance 15,000 66,000 20,000
A01217 Medical Allowance 34,816,000 20,852,000 26,906,000
A0121A Adhoc Relief Allowance 2011 24,864,000 15,167,000 21,714,000
A0121M Adhoc Relief Allowance - 2012 35,752,000 32,984,000 36,802,000
A0121N Personal Allowance 1,120,000 100,000 1,000,000
A0121T Adhoc Relief Allowance 2013 16,576,000 17,086,000 19,726,000
A0121Z Adhoc Relief Allowance - 2014 17,227,000 23,212,000
A01224 Entertainment Allowance 220,000 68,000 270,000
A01228 Orderly Allowance 84,000 84,000
A01236 Deputation Allowance 220,000 220,000
A01238 Charge Allowance 125,000 35,000 130,000
A01239 Special Allowance 78,478,000 38,637,000 52,978,000
001 Special Allowance 78,478,000 38,637,000 52,978,000
A01241 Utility allowance for electricity 1,000 1,000
A01244 Adhoc Relief 200,000 200,000
A01252 Non Practicing Allowance 3,950,000 815,000 1,000,000
A01260 Ration Allowance 10,100,000 4,078,000 6,160,000
A01262 Special Relief Allowance 200,000 200,000
A01270 Others 20,417,000 7,819,000 20,727,000
001 Others 7,270,000 7,819,000 7,300,000
006 Uniform Allowance 300,000 300,000
037 30% Social Security Benefit in lieu of Pension to the Contract Employees 12,847,000 13,127,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 4,485,000 4,083,000 4,685,000

A01273 Honoraria 1,820,000 2,380,000 2,020,000


000 Honoraria 1,820,000 2,380,000
A01274 Medical Charges 2,110,000 1,703,000 2,110,000
A01277 Contingent Paid Staff 405,000 405,000
A01278 Leave Salary 150,000 150,000

A03 TOTAL OPERATING EXPENSES 88,176,000 86,079,000 93,921,000

A032 TOTAL COMMUNICATIONS 9,760,000 7,462,000 9,325,000


583

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
032108 ECONOMIC CRIME INVESTIGATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
032 POLICE
0321 POLICE
032108 ECONOMIC CRIME INVESTIGATION

LQ4093 Anti-corruption Establishment

A03201 Postage and Telegraph 690,000 687,000 755,000


A03202 Telephone and Trunk Call 8,940,000 6,660,000 8,440,000
A03205 Courier and Pilot Service 130,000 115,000 130,000

A033 TOTAL UTILITIES 11,705,000 7,648,000 12,840,000

A03301 Gas 855,000 212,000 855,000


A03302 Water 440,000 89,000 465,000
A03303 Electricity 10,100,000 6,852,000 11,100,000
001 Electricity 10,100,000 6,852,000 11,100,000
A03304 Hot and Cold Weather Charges 310,000 495,000 420,000

A034 TOTAL OCCUPANCY COSTS 10,150,000 4,705,000 11,200,000

A03402 Rent for Office Building 9,500,000 4,423,000 10,500,000


A03407 Rates and Taxes 650,000 282,000 700,000

A038 TOTAL TRAVEL & 44,186,000 52,552,000 46,191,000


TRANSPORTATION

A03801 Training - domestic 110,000 130,000 110,000


001 Training - domestic 110,000 130,000 110,000
A03805 Travelling Allowance 17,820,000 23,280,000 18,820,000
001 Travelling Allowance 23,280,000
A03806 Transportation of Goods 55,000 60,000
A03807 P.O.L Charges 26,200,000 29,142,000 27,200,000
A03825 Travelling allowance 1,000 1,000

A039 TOTAL GENERAL 12,375,000 13,712,000 14,365,000

A03901 Stationery 5,330,000 5,730,000 5,830,000


A03902 Printing and Publication 1,610,000 2,029,000 1,910,000
001 Printing and Publications 1,610,000 2,029,000 1,910,000
A03904 Hire of Vehicles 15,000 15,000
A03905 Newspapers Periodicals and Books 460,000 477,000 510,000
001 News Papers, Periodicals & Books 460,000 477,000 510,000
A03906 Uniforms and Protective Clothing 360,000 298,000 1,030,000
A03907 Advertising & Publicity 275,000 168,000 355,000
001 Advertising & Publicity 275,000 168,000 355,000
A03914 Secret Service Expenditure 65,000 15,000
584

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
032108 ECONOMIC CRIME INVESTIGATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
032 POLICE
0321 POLICE
032108 ECONOMIC CRIME INVESTIGATION

LQ4093 Anti-corruption Establishment

A03917 Law Charges 125,000 10,000 125,000


A03942 Cost of Other Stores 725,000 1,000,000 915,000
001 Cost of Other Stores 725,000 1,000,000 915,000
A03955 Computer Stationary 1,905,000 2,000,000 2,155,000
A03970 Others 1,505,000 2,000,000 1,505,000
001 Others 1,505,000 2,000,000 1,505,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 1,777,000 1,001,000

A041 TOTAL PENSION 1,000 1,777,000 1,001,000

A04110 Payment of Pension 1,000


Contribution of Ex-Local Fund
A04114 Superannuation Encashment Of L.P.R 1,000 1,777,000 1,000,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 1,000,000 1,000,000

A052 TOTAL GRANTS-DOMESTIC 1,000,000 1,000,000

A05216 Fin. Assis. to the families of 1,000,000 1,000,000


G. Serv. who expire
001 Fin. Assis. to the families of the persons who expires during service. 1,000,000 1,000,000

A06 TOTAL TRANSFERS 750,000 1,365,000 1,050,000

A061 TOTAL SCHOLARSHIP 630,000 1,059,000 830,000

A06103 Cash Awards 630,000 1,059,000 830,000

A063 TOTAL ENTERTAINMENT & 120,000 306,000 220,000


GIFTS

A06301 Entertainments & Gifts 120,000 306,000 220,000


001 Entertainment & Gifts 120,000 306,000 220,000

A09 TOTAL PHYSICAL ASSETS 4,000

A092 TOTAL COMPUTER EQUIPMENT 1,000

A09201 Hardware 1,000


585

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
032108 ECONOMIC CRIME INVESTIGATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
032 POLICE
0321 POLICE
032108 ECONOMIC CRIME INVESTIGATION

LQ4093 Anti-corruption Establishment

A095 TOTAL PURCHASE OF 1,000


TRANSPORT

A09501 Transport 1,000

A096 TOTAL PURCHASE OF PLANT & 1,000


MACHINERY

A09601 Plant and Machinery 1,000

A097 TOTAL PURCHASE FURNITURE 1,000


& FIXTURE

A09701 Purchase of Furniture and Fixture 1,000

A13 TOTAL REPAIRS AND MAINTENANCE 7,195,000 11,520,000 9,805,000

A130 TOTAL TRANSPORT 5,320,000 8,901,000 7,220,000

A13001 Transport 5,320,000 8,901,000 7,220,000

A131 TOTAL MACHINERY AND 1,405,000 1,802,000 2,055,000


EQUIPMENT

A13101 Machinery and Equipment 1,405,000 1,802,000 2,055,000

A132 TOTAL FURNITURE AND 470,000 817,000 530,000


FIXTURE

A13201 Furniture and Fixture 470,000 817,000 530,000

_______________________________________________________________________________
Anti-corruption Establishment 776,301,000 537,165,000 747,112,000
_______________________________________________________________________________
586

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
032108 ECONOMIC CRIME INVESTIGATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
032 POLICE
0321 POLICE
032108 ECONOMIC CRIME INVESTIGATION

LQ4094 Special Judges Anti-Corruption Courts

A01 TOTAL EMPLOYEES RELATED EXPENSES. 59,430,000 69,573,000 71,033,000

A011 TOTAL PAY 127 130 21,408,000 23,358,000 22,100,000

A011-1 TOTAL PAY OF OFFICERS 21 21 8,959,000 10,382,000 11,036,000

A01101 Total Basic Pay of Officers 21 21 8,462,000 9,885,000 10,596,000

S190-M Special Judge (BPS-21) 11 11 7,862,000 9,393,000

S321-M Superintendent (BPS-16) 10 10 600,000 1,203,000

A01103 Special Pay 497,000 497,000 440,000

A011-2 TOTAL PAY OF OTHER STAFF 106 109 12,449,000 12,976,000 11,064,000

A01151 Total Basic Pay of Other Staff 106 109 12,449,000 12,976,000 11,064,000

R092-M Reader (BPS-14) 10 10 2,138,000 1,452,000

S216-M Stenographer (BPS-14) 10 10 2,242,000 1,195,000

A008-M Accountant (BPS-11) 1 1 35,000 105,000

A011-M Accounts Clerk (BPS-11) 7 9 1,098,000 1,175,000

A011-M Accounts Clerk (BPS-09) 1 160,000

A055-M Ahlmad (Civil) (BPS-07) 10 10 1,297,000 909,000

J019-M Junior Clerk (BPS-07) 10 10 901,000 747,000

D186-M Driver (BPS-05) 9 1 1,095,000 45,000

D186-M Driver (BPS-04) 1 9 105,000 1,231,000

C112-M Chowkidar (BPS-02) 1 2 15,000 145,000

M019-M Mali (BPS-02) 1 1 13,000 40,000

N006-M Naib Qasid (BPS-02) 11 11 309,000 1,146,000

S311-M Sanitary Worker (BPS-02) 1 2 15,000 145,000

C112-M Chowkidar (BPS-01) 8 8 766,000 745,000

N006-M Naib Qasid (BPS-01) 9 9 705,000 580,000

S311-M Sanitary Worker (BPS-01) 8 8 838,000 702,000

W019-M Water Carrier (BPS-01) 8 8 717,000 702,000


587

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
032108 ECONOMIC CRIME INVESTIGATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
032 POLICE
0321 POLICE
032108 ECONOMIC CRIME INVESTIGATION

LQ4094 Special Judges Anti-Corruption Courts

A012 TOTAL ALLOWANCES 38,022,000 46,215,000 48,933,000

A012-1 TOTAL REGULAR ALLOWANCES 37,842,000 45,865,000 48,396,000

A01201 Senior Post Allowance 22,000 163,000 160,000


A01202 House Rent Allowance 2,772,000 2,874,000 3,347,000
A01203 Conveyance Allowance 2,371,000 3,360,000 3,045,000
A01205 Dearness Allowance 53,000 5,000
A01209 Special Additional Allowance 38,000 1,000
A0120D Integrated Allowance 97,000 135,000 110,000
A0120K Special Judicial Allowance 8,820,000 9,565,000 9,900,000
A0120P Adhoc Relief 2009 53,000 7,000 1,000
A0120X Ad - hoc Allowance - 2010 1,784,000 2,614,000 1,950,000
A01217 Medical Allowance 1,954,000 2,372,000 2,148,000
A0121A Adhoc Relief Allowance 2011 1,459,000 1,775,000 1,947,000
A0121M Adhoc Relief Allowance - 2012 3,405,000 4,149,000 4,106,000
A0121N Personal Allowance 154,000 154,000
A0121T Adhoc Relief Allowance 2013 1,500,000 2,075,000 2,032,000
A0121X 605,000
A0121Z Adhoc Relief Allowance - 2014 2,060,000 2,114,000
A01224 Entertainment Allowance 98,000 98,000 280,000
A01236 Deputation Allowance 35,000 18,000 1,000
A01238 Charge Allowance 288,000 1,000
A01239 Special Allowance 3,663,000 3,933,000 3,887,000
001 Special Allowance 3,663,000 3,933,000 3,887,000
A01240 Utility allowance for Gas 2,600,000 3,807,000 652,000
A01241 Utility allowance for electricity 276,000 276,000 4,000,000
A01244 Adhoc Relief 384,000 2,000 1,000
A01248 Judicial Allowance 5,438,000 6,163,000 7,816,000
A01256 Special Adhoc Relief Allowance 53,000 1,000
A01260 Ration Allowance 240,000 1,000
A01270 Others 285,000 265,000 285,000
001 Others 150,000 265,000 285,000
037 30% Social Security Benefit in lieu of Pension to the Contract Employees 20,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 180,000 350,000 537,000

A01271 Overtime Allowance 35,000 280,000 220,000


A01272 Night duty allowance 10,000 11,000
588

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
032108 ECONOMIC CRIME INVESTIGATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
032 POLICE
0321 POLICE
032108 ECONOMIC CRIME INVESTIGATION

LQ4094 Special Judges Anti-Corruption Courts

A01273 Honoraria 30,000 70,000 50,000


000 Honoraria 30,000 70,000
A01274 Medical Charges 100,000 201,000
A01278 Leave Salary 5,000 55,000

A03 TOTAL OPERATING EXPENSES 9,446,000 12,595,000 12,536,000

A032 TOTAL COMMUNICATIONS 741,000 732,000 675,000

A03201 Postage and Telegraph 81,000 72,000 75,000


A03202 Telephone and Trunk Call 660,000 660,000 600,000

A033 TOTAL UTILITIES 1,015,000 1,380,000 1,060,000

A03301 Gas 42,000 62,000 50,000


A03302 Water 5,000
A03303 Electricity 925,000 1,275,000 950,000
001 Electricity 925,000 1,275,000 950,000
A03304 Hot and Cold Weather Charges 48,000 43,000 55,000

A034 TOTAL OCCUPANCY COSTS 1,222,000 1,546,000 1,226,000

A03402 Rent for Office Building 1,200,000 1,500,000 1,200,000


A03407 Rates and Taxes 22,000 46,000 26,000

A038 TOTAL TRAVEL & 5,598,000 7,532,000 8,085,000


TRANSPORTATION

A03805 Travelling Allowance 2,375,000 4,112,000 4,020,000


001 Travelling Allowance 4,112,000
A03806 Transportation of Goods 10,000
A03807 P.O.L Charges 3,220,000 3,420,000 4,050,000
A03808 Conveyance Charges 2,000
A03825 Travelling allowance 3,000 3,000

A039 TOTAL GENERAL 870,000 1,405,000 1,490,000

A03901 Stationery 264,000 434,000 320,000


A03902 Printing and Publication 112,000 169,000 130,000
001 Printing and Publications 112,000 169,000 130,000
589

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
032108 ECONOMIC CRIME INVESTIGATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
032 POLICE
0321 POLICE
032108 ECONOMIC CRIME INVESTIGATION

LQ4094 Special Judges Anti-Corruption Courts

A03905 Newspapers Periodicals and Books 80,000 111,000 110,000


001 News Papers, Periodicals & Books 80,000 111,000 110,000
A03907 Advertising & Publicity 1,000
001 Advertising & Publicity 1,000
A03942 Cost of Other Stores 30,000 50,000 60,000
001 Cost of Other Stores 30,000 50,000 60,000
A03955 Computer Stationary 215,000 341,000 255,000
A03970 Others 169,000 300,000 614,000
001 Others 169,000 300,000 201,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 1,281,000 405,000

A041 TOTAL PENSION 1,000 1,281,000 405,000

A04114 Superannuation Encashment Of L.P.R 1,000 1,281,000 405,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 500,000 1,000,000 510,000

A052 TOTAL GRANTS-DOMESTIC 500,000 1,000,000 510,000

A05216 Fin. Assis. to the families of 500,000 1,000,000 510,000


G. Serv. who expire
001 Fin. Assis. to the families of the persons who expires during service. 500,000 1,000,000 510,000

A09 TOTAL PHYSICAL ASSETS 10,000

A092 TOTAL COMPUTER EQUIPMENT 5,000

A09201 Hardware 5,000

A095 TOTAL PURCHASE OF 5,000


TRANSPORT

A09501 Transport 5,000

A13 TOTAL REPAIRS AND MAINTENANCE 805,000 1,484,000 1,025,000

A130 TOTAL TRANSPORT 520,000 956,000 710,000

A13001 Transport 520,000 956,000 710,000


590

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
032108 ECONOMIC CRIME INVESTIGATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
032 POLICE
0321 POLICE
032108 ECONOMIC CRIME INVESTIGATION

LQ4094 Special Judges Anti-Corruption Courts

A131 TOTAL MACHINERY AND 190,000 324,000 210,000


EQUIPMENT

A13101 Machinery and Equipment 190,000 324,000 210,000

A132 TOTAL FURNITURE AND 95,000 204,000 105,000


FIXTURE

A13201 Furniture and Fixture 95,000 204,000 105,000

_______________________________________________________________________________
Special Judges Anti-Corruption Courts 70,182,000 85,933,000 85,519,000
_______________________________________________________________________________
591

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
034120 OTHERS (OTHER PLACES OF DETENTION & COR)
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
034 PRISON ADMINISTRATION AND OPERATION
0341 PRISON ADMINISTRATION AND OPERATION
034120 OTHERS (OTHER PLACES OF DETENTION & COR)

LQ4103 Reclamation and Probation Department

A01 TOTAL EMPLOYEES RELATED EXPENSES. 98,996,000 93,495,000 107,671,000

A011 TOTAL PAY 298 298 48,406,000 41,741,000 49,058,000

A011-1 TOTAL PAY OF OFFICERS 108 108 28,254,000 25,951,000 28,887,000

A01101 Total Basic Pay of Officers 108 108 28,254,000 25,951,000 28,887,000

D100-M Director (BPS-19) 1 1 710,000 748,000

D051-M Deputy Director (BPS-18) 5 5 1,478,000 1,496,000

S282-M Superintendent (BPS-18) 1 1 269,000 448,000

A146-F Assistant Director (BPS-17) 1 1 373,000 388,000

A146-M Assistant Director (BPS-17) 13 13 4,304,000 4,429,000

M098-M Medical Officer (BPS-17) 1 1 215,000 215,000

P019-M Parole Officer (BPS-16) 15 15 4,151,000 3,890,000

P146-M Probation Officer (BPS-16) 55 55 13,478,000 13,958,000

P147-F Probation Officer (BPS-16) 7 7 1,887,000 1,618,000


(Ladies)

S114-M Senior Scale Stenographer (BPS-16) 1 1 375,000 385,000

S282-M Superintendent (BPS-16) 8 8 1,014,000 1,312,000

A011-2 TOTAL PAY OF OTHER STAFF 190 190 20,152,000 15,790,000 20,171,000

A01151 Total Basic Pay of Other Staff 190 190 20,152,000 15,790,000 20,171,000

A336-M Assistant/Deputy (BPS-14) 13 13 3,199,000 2,665,000


Superintendent

C308-M Computer Instructor (BPS-14) 1 1 71,000 85,000

S216-F Stenographer (BPS-14) 1 1 115,000 144,000

S216-M Stenographer (BPS-14) 11 11 2,285,000 2,257,000

T015-F Teachers (BPS-14) 1 1 130,000 225,000

T015-M Teachers (BPS-14) 1 1 210,000 225,000

C401-M Chief Security Guard (BPS-09) 1 1 203,000 83,000

E026-M Electric Supervisor (BPS-09) 1 1 95,000 118,000


592

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
034120 OTHERS (OTHER PLACES OF DETENTION & COR)
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
034 PRISON ADMINISTRATION AND OPERATION
0341 PRISON ADMINISTRATION AND OPERATION
034120 OTHERS (OTHER PLACES OF DETENTION & COR)

LQ4103 Reclamation and Probation Department

S078-M Senior Clerk (BPS-09) 12 12 1,575,000 1,148,000

D535-M Deputy Chief Security (BPS-07) 3 3 217,000 228,000


Guard

J019-M Junior Clerk (BPS-07) 14 14 1,140,000 1,232,000

D137-M Dispenser (BPS-06) 1 1 83,000 142,000

S059-M Security Guard (BPS-05) 22 22 1,534,000 1,534,000

D186-M Driver (BPS-04) 3 3 290,000 425,000

B010-M Barber (BPS-03) 1 1 108,000 116,000

T005-M Tailor Master (BPS-03) 1 1 72,000 103,000

C193-M Cook (BPS-02) 2 2 164,000 206,000

D003-M Daftri (BPS-02) 1 1 62,000 124,000

C112-M Chowkidar (BPS-01) 13 13 1,212,000 1,219,000

D011-M Dak Runner (BPS-01) 1 1 64,000 62,000

M019-M Mali (BPS-01) 3 3 200,000 215,000

N006-F Naib Qasid (BPS-01) 1 1 64,000 70,000

N006-M Naib Qasid (BPS-01) 71 71 6,189,000 6,621,000

S311-F Sanitary Worker (BPS-01) 1 1 66,000 69,000

S311-M Sanitary Worker (BPS-01) 10 10 804,000 855,000

A012 TOTAL ALLOWANCES 50,590,000 51,754,000 58,613,000

A012-1 TOTAL REGULAR ALLOWANCES 50,385,000 51,520,000 58,313,000

A01202 House Rent Allowance 6,712,000 5,304,000 6,711,000


A01203 Conveyance Allowance 8,515,000 8,238,000 9,015,000
A01207 Washing Allowance 50,000 50,000
A0120D Integrated Allowance 465,000 296,000 314,000
A01216 Qualification Allowance 242,000 100,000
A01217 Medical Allowance 4,486,000 3,903,000 4,426,000
A0121A Adhoc Relief Allowance 2011 3,986,000 3,284,000 3,986,000
A0121M Adhoc Relief Allowance - 2012 7,733,000 7,716,000 9,104,000
A0121N Personal Allowance 100,000 148,000 173,000
A0121T Adhoc Relief Allowance 2013 3,314,000 4,154,000 4,170,000
A0121Z Adhoc Relief Allowance - 2014 4,153,000 4,340,000
593

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
034120 OTHERS (OTHER PLACES OF DETENTION & COR)
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
034 PRISON ADMINISTRATION AND OPERATION
0341 PRISON ADMINISTRATION AND OPERATION
034120 OTHERS (OTHER PLACES OF DETENTION & COR)

LQ4103 Reclamation and Probation Department

A01224 Entertainment Allowance 6,000 6,000 6,000


A01239 Special Allowance 14,303,000 13,630,000 14,803,000
001 Special Allowance 14,303,000 13,630,000 14,803,000
A01243 Special travelling allowance 10,000 10,000
A01270 Others 705,000 446,000 1,105,000
037 30% Social Security Benefit in lieu of Pension to the Contract Employees 705,000 446,000 1,105,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 205,000 234,000 300,000

A01273 Honoraria 25,000 146,000 50,000


000 Honoraria 25,000 146,000
A01274 Medical Charges 150,000 88,000 220,000
A01277 Contingent Paid Staff 20,000 20,000
A01278 Leave Salary 10,000 10,000

A03 TOTAL OPERATING EXPENSES 6,546,000 6,061,000 6,432,000

A032 TOTAL COMMUNICATIONS 545,000 508,000 515,000

A03201 Postage and Telegraph 105,000 114,000 115,000


A03202 Telephone and Trunk Call 440,000 394,000 400,000

A033 TOTAL UTILITIES 714,000 406,000 597,000

A03301 Gas 77,000 22,000 80,000


A03302 Water 44,000 29,000 47,000
A03303 Electricity 510,000 283,000 400,000
001 Electricity 510,000 283,000 400,000
A03304 Hot and Cold Weather Charges 83,000 72,000 70,000

A034 TOTAL OCCUPANCY COSTS 1,397,000 1,338,000 1,405,000

A03402 Rent for Office Building 1,392,000 1,338,000 1,400,000


A03407 Rates and Taxes 5,000 5,000

A038 TOTAL TRAVEL & 2,230,000 2,979,000 2,280,000


TRANSPORTATION

A03805 Travelling Allowance 1,650,000 2,702,000 1,700,000


001 Travelling Allowance 2,702,000
594

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
034120 OTHERS (OTHER PLACES OF DETENTION & COR)
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
034 PRISON ADMINISTRATION AND OPERATION
0341 PRISON ADMINISTRATION AND OPERATION
034120 OTHERS (OTHER PLACES OF DETENTION & COR)

LQ4103 Reclamation and Probation Department

A03806 Transportation of Goods 100,000 100,000


A03807 P.O.L Charges 480,000 277,000 480,000

A039 TOTAL GENERAL 1,660,000 830,000 1,635,000

A03901 Stationery 250,000 222,000 270,000


A03902 Printing and Publication 30,000 27,000 100,000
001 Printing and Publications 30,000 27,000 100,000
A03905 Newspapers Periodicals and Books 80,000 67,000 85,000
001 News Papers, Periodicals & Books 80,000 67,000 85,000
A03906 Uniforms and Protective Clothing 200,000 100,000
A03907 Advertising & Publicity 50,000 50,000
001 Advertising & Publicity 50,000 50,000
A03918 Exhibitions, Fairs & Other 35,000 16,000 35,000
National Celebrations
A03942 Cost of Other Stores 350,000 130,000 350,000
001 Cost of Other Stores 350,000 130,000 350,000
A03955 Computer Stationary 110,000 98,000 125,000
A03970 Others 555,000 270,000 520,000
001 Others 335,000 270,000 300,000
048 Dietry Charges 220,000 220,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 621,000 600,000

A041 TOTAL PENSION 1,000 621,000 600,000

A04114 Superannuation Encashment Of L.P.R 1,000 621,000 600,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 500,000 400,000 1,000,000

A052 TOTAL GRANTS-DOMESTIC 500,000 400,000 1,000,000

A05216 Fin. Assis. to the families of 500,000 400,000 1,000,000


G. Serv. who expire
001 Fin. Assis. to the families of the persons who expires during service. 500,000 400,000 1,000,000

A13 TOTAL REPAIRS AND MAINTENANCE 341,000 284,000 375,000

A130 TOTAL TRANSPORT 200,000 172,000 220,000


595

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
034120 OTHERS (OTHER PLACES OF DETENTION & COR)
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
034 PRISON ADMINISTRATION AND OPERATION
0341 PRISON ADMINISTRATION AND OPERATION
034120 OTHERS (OTHER PLACES OF DETENTION & COR)

LQ4103 Reclamation and Probation Department

A13001 Transport 200,000 172,000 220,000

A131 TOTAL MACHINERY AND 65,000 47,000 70,000


EQUIPMENT

A13101 Machinery and Equipment 65,000 47,000 70,000

A132 TOTAL FURNITURE AND 76,000 65,000 82,000


FIXTURE

A13201 Furniture and Fixture 76,000 65,000 82,000

A137 TOTAL COMPUTER EQUIPMENT 3,000

A13701 Hardware 1,000


A13702 Software 1,000
A13703 I.T. Equipment 1,000

_______________________________________________________________________________
Reclamation and Probation Department 106,384,000 100,861,000 116,078,000
_______________________________________________________________________________
596

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
036101 SECRETARIAT
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
036 ADMINISTRATION OF PUBLIC ORDER
0361 ADMINISTRATION
036101 SECRETARIAT

LQ4064 Home Department

A01 TOTAL EMPLOYEES RELATED EXPENSES. 131,846,000 126,430,000 228,318,000

A011 TOTAL PAY 313 378 62,786,000 53,004,000 97,159,000

A011-1 TOTAL PAY OF OFFICERS 76 99 30,046,000 29,402,000 60,566,000

A01101 Total Basic Pay of Officers 76 99 29,668,000 28,964,000 59,989,000

D304-M Database Administrator (Special) 1 280,000

N055-M Network Administrator (Special) 1 330,000

N056-M Network/System Engineer (Special) 1 280,000

P164-M Project Manager (Special) 1 1 430,000 450,000

D110-M Director General (BPS-20) 1 3,000,000

S045-M Secretary (BPS-20) 1 1 854,000 855,000

S397-M Special Secretary (BPS-20) 1 1 770,000 714,000

A029-M Additional Secretary (BPS-19) 7 7 4,114,000 4,206,000

D100-M Director (BPS-19) 5 10,000,000

D051-M Deputy Director (BPS-18) 10 15,000,000

D078-M Deputy Secretary (BPS-18) 7 7 3,812,000 3,494,000

S090-M Senior Law Officer (BPS-18) 1 1 216,000 384,000

A031-M Administration Officer (BPS-17) 2 2 474,000 557,000

D304-M Database Administrator (BPS-17) 1 358,000

L047-M Law Officer (BPS-17) 1 1 170,000 278,000

N055-M Network Administrator (BPS-17) 1 400,000

N056-M Network/System Engineer (BPS-17) 1 400,000

P139-M Private Secretary (BPS-17) 4 8 1,710,000 3,373,000

P201-F Programmer/Analyst (BPS-17) 1 1 408,000 456,000

S053-M Section Officer (BPS-17) 5 1 2,215,000 430,000

U017-M Under Secretary/Section (BPS-17) 24 28 9,069,000 10,070,000


Officer

P037-M Personal Assistant (BPS-16) 3 1,012,000

S114-M Senior Scale Stenographer (BPS-16) 10 10 1,898,000 2,026,000


597

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
036101 SECRETARIAT
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
036 ADMINISTRATION OF PUBLIC ORDER
0361 ADMINISTRATION
036101 SECRETARIAT

LQ4064 Home Department

S282-M Superintendent (BPS-16) 5 11 1,626,000 3,538,000

A01102 Personal pay 238,000 230,000 300,000


A01103 Special Pay 75,000 94,000 219,000
A01104 Technical pay 9,000
A01105 Qualification Pay 29,000 62,000 22,000
A01109 Command Pay 9,000 9,000 9,000
A01150 Others 27,000 34,000 27,000
002 Pay of Officers 27,000 34,000 27,000

A011-2 TOTAL PAY OF OTHER STAFF 237 279 32,740,000 23,602,000 36,593,000

A01151 Total Basic Pay of Other Staff 237 279 32,637,000 23,477,000 36,489,000

A097-M Assistant (BPS-14) 6 6 1,400,000 900,000

A336-M Assistant/Deputy (BPS-14) 28 30 6,220,000 7,265,000


Superintendent

C162-M Composer (BPS-14) 2 2 580,000 221,000

O070-M Office Assistant (BPS-14) 2 371,000

S216-M Stenographer (BPS-14) 35 41 5,125,000 5,336,000

D020-M Data Entry Operator (BPS-12) 10 16 1,080,000 2,040,000

S488-M System Operator (BPS-12) 3 3 410,000 360,000

S078-M Senior Clerk (BPS-09) 36 36 5,901,000 6,700,000

J019-M Junior Clerk (BPS-07) 29 35 2,841,000 3,481,000

C174-M Computer Operator (BPS-05) 1 1 120,000 115,000

D089-M Despatch Rider (BPS-04) 5 7 459,000 698,000

D186-M Driver (BPS-04) 18 28 2,050,000 2,881,000

D003-M Daftri (BPS-02) 3 3 291,000 335,000

Q003-M Qasid (BPS-02) 2 2 280,000 208,000

C112-M Chowkidar (BPS-01) 2 3 150,000 290,000

F087-M Frash (BPS-01) 5 5 520,000 569,000

N006-M Naib Qasid (BPS-01) 48 58 4,716,000 4,800,000

O077-M Office Boy (BPS-01) 2 2 123,000 140,000


598

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
036101 SECRETARIAT
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
036 ADMINISTRATION OF PUBLIC ORDER
0361 ADMINISTRATION
036101 SECRETARIAT

LQ4064 Home Department

S325-M Sweeper/Sanitary Worker (BPS-01) 1 150,000

A01152 Personal pay 103,000 73,000 104,000


A01153 Special Pay 4,000
A01170 Others 48,000
002 Pay of Staff 48,000

A012 TOTAL ALLOWANCES 69,060,000 73,426,000 131,159,000

A012-1 TOTAL REGULAR ALLOWANCES 68,095,000 67,052,000 129,406,000

A01201 Senior Post Allowance 32,000 45,000 59,000


A01202 House Rent Allowance 7,280,000 5,782,000 10,158,000
A01203 Conveyance Allowance 8,417,000 7,388,000 11,467,000
A01207 Washing Allowance 26,000 32,000 51,000
A01208 Dress Allowance 16,000 18,000
A0120D Integrated Allowance 213,000 205,000 254,000
A0120N Spl. allowances @ 20% of basic 7,158,000 4,954,000 9,847,000
pay for Secretariat
A0120X Ad - hoc Allowance - 2010 16,155,000 12,827,000 21,589,000
A01216 Qualification Allowance 64,000
A01217 Medical Allowance 5,426,000 4,693,000 7,420,000
A0121A Adhoc Relief Allowance 2011 5,115,000 4,062,000 7,594,000
A0121M Adhoc Relief Allowance - 2012 11,211,000 9,495,000 14,124,000
A0121T Adhoc Relief Allowance 2013 5,184,000 4,870,000 7,051,000
A0121Z Adhoc Relief Allowance - 2014 4,490,000 12,773,000
A01224 Entertainment Allowance 52,000 52,000 107,000
A01226 Computer Allowance 108,000 126,000 234,000
A01227 Project Allowance 6,120,000 24,480,000
A01228 Orderly Allowance 168,000 150,000 336,000
A01236 Deputation Allowance 72,000 72,000 72,000
A01239 Special Allowance 243,000 186,000 387,000
001 Special Allowance 243,000 186,000 387,000
A01243 Special travelling allowance 200,000 24,000 200,000
A01244 Adhoc Relief 228,000
A01252 Non Practicing Allowance 300,000 300,000 300,000
A01260 Ration Allowance 11,000 11,000 11,000
A01270 Others 724,000 860,000 874,000
001 Others 25,000 860,000
037 30% Social Security Benefit in lieu of Pension to the Contract Employees 677,000 874,000
599

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
036101 SECRETARIAT
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
036 ADMINISTRATION OF PUBLIC ORDER
0361 ADMINISTRATION
036101 SECRETARIAT

LQ4064 Home Department

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 965,000 6,374,000 1,753,000

A01271 Overtime Allowance 660,000 777,000 1,050,000


A01273 Honoraria 50,000 2,279,000 100,000
000 Honoraria 50,000 2,279,000
A01274 Medical Charges 243,000 3,318,000 600,000
A01276 Outfit allowance 10,000 1,000
A01278 Leave Salary 2,000 2,000

A03 TOTAL OPERATING EXPENSES 36,371,000 182,931,000 47,216,000

A032 TOTAL COMMUNICATIONS 5,995,000 6,386,000 7,796,000

A03201 Postage and Telegraph 665,000 690,000 1,033,000


A03202 Telephone and Trunk Call 5,030,000 5,230,000 6,130,000
A03204 Electronic Communication 300,000 466,000 633,000

A033 TOTAL UTILITIES 1,190,000 1,133,000 2,392,000

A03301 Gas 160,000 176,000 305,000


A03302 Water 5,000 9,000 22,000
A03303 Electricity 825,000 836,000 1,765,000
001 Electricity 825,000 836,000 1,765,000
A03304 Hot and Cold Weather Charges 200,000 112,000 300,000

A034 TOTAL OCCUPANCY COSTS 2,290,000 11,907,000 6,067,000

A03402 Rent for Office Building 2,000,000 5,239,000 5,334,000


A03403 Rent for Residential Building 4,855,000 100,000
A03407 Rates and Taxes 290,000 1,813,000 633,000

A038 TOTAL TRAVEL & 11,170,000 13,976,000 14,586,000


TRANSPORTATION

A03805 Travelling Allowance 1,970,000 1,598,000 2,303,000


001 Travelling Allowance 1,598,000
A03806 Transportation of Goods 33,000 33,000
A03807 P.O.L Charges 9,050,000 10,785,000 12,000,000
A03809 CNG Charges (Govt) 150,000 150,000
A03825 Travelling allowance 1,560,000 100,000
600

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
036101 SECRETARIAT
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
036 ADMINISTRATION OF PUBLIC ORDER
0361 ADMINISTRATION
036101 SECRETARIAT

LQ4064 Home Department

A039 TOTAL GENERAL 15,726,000 149,529,000 16,375,000

A03901 Stationery 2,001,000 2,109,000 2,333,000


A03902 Printing and Publication 1,505,000 2,169,000 1,838,000
001 Printing and Publications 1,505,000 2,169,000 1,838,000
A03905 Newspapers Periodicals and Books 525,000 390,000 658,000
001 News Papers, Periodicals & Books 525,000 390,000 658,000
A03906 Uniforms and Protective Clothing 140,000 141,000 207,000
A03907 Advertising & Publicity 1,090,000 127,881,000 1,223,000
001 Advertising & Publicity 1,090,000 127,881,000 1,223,000
A03914 Secret Service Expenditure 5,700,000 4,221,000 4,300,000
A03915 Payments to Govt. Deptt. for 29,000
Service Rendered
001 Payments to Govt. Dept. 29,000
A03917 Law Charges 100,000 5,599,000 100,000
A03918 Exhibitions, Fairs & Other 50,000 44,000 50,000
National Celebrations
A03919 Payments to Others for Service 112,000
Rendered
001 Payments to Others for Service Rendered 112,000
A03955 Computer Stationary 2,415,000 2,976,000 2,733,000
A03970 Others 2,200,000 3,858,000 2,933,000
001 Others 2,200,000 3,858,000 2,933,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 2,358,000 1,000,000

A041 TOTAL PENSION 1,000 2,358,000 1,000,000

A04114 Superannuation Encashment Of L.P.R 1,000 2,358,000 1,000,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 5,000,700,000 559,801,000 5,008,067,000

A052 TOTAL GRANTS-DOMESTIC 5,000,700,000 559,801,000 5,008,067,000

A05216 Fin. Assis. to the families of 700,000 301,000 3,067,000


G. Serv. who expire
001 Fin. Assis. to the families of the persons who expires during service. 700,000 301,000 3,067,000
A05270 To Others 5,000,000,000 559,500,000 5,005,000,000
001 Others 559,500,000 5,000,000
601

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
036101 SECRETARIAT
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
036 ADMINISTRATION OF PUBLIC ORDER
0361 ADMINISTRATION
036101 SECRETARIAT

LQ4064 Home Department

AAB Block Allocation for Emergent Needs relating to Law and Order 5,000,000,000 4,000,000,000
AAD Block Allocation for Community Participation in Law and Order 1,000,000,000

A06 TOTAL TRANSFERS 380,000 2,280,000 633,000

A063 TOTAL ENTERTAINMENT & 380,000 2,280,000 633,000


GIFTS

A06301 Entertainments & Gifts 380,000 2,280,000 633,000


001 Entertainment & Gifts 380,000 2,280,000 633,000

A09 TOTAL PHYSICAL ASSETS 49,285,000

A092 TOTAL COMPUTER EQUIPMENT 3,267,000

A09201 Hardware 2,567,000


A09202 Software 700,000

A095 TOTAL PURCHASE OF 43,523,000


TRANSPORT

A09501 Transport 43,523,000


001 Transport 43,523,000

A096 TOTAL PURCHASE OF PLANT & 1,145,000


MACHINERY

A09601 Plant and Machinery 1,145,000

A097 TOTAL PURCHASE FURNITURE 1,350,000


& FIXTURE

A09701 Purchase of Furniture and Fixture 1,350,000

A13 TOTAL REPAIRS AND MAINTENANCE 5,253,000 7,994,000 5,712,000

A130 TOTAL TRANSPORT 3,378,000 4,938,000 3,603,000

A13001 Transport 3,378,000 4,938,000 3,603,000


602

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
036101 SECRETARIAT
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
036 ADMINISTRATION OF PUBLIC ORDER
0361 ADMINISTRATION
036101 SECRETARIAT

LQ4064 Home Department

A131 TOTAL MACHINERY AND 1,240,000 1,691,000 1,353,000


EQUIPMENT

A13101 Machinery and Equipment 1,240,000 1,691,000 1,353,000

A132 TOTAL FURNITURE AND 610,000 842,000 653,000


FIXTURE

A13201 Furniture and Fixture 610,000 842,000 653,000

A137 TOTAL COMPUTER EQUIPMENT 25,000 523,000 103,000

A13701 Hardware 25,000 523,000 103,000

_______________________________________________________________________________
Home Department 5,174,551,000 931,079,000 5,290,946,000
_______________________________________________________________________________
603

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
036101 SECRETARIAT
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
036 ADMINISTRATION OF PUBLIC ORDER
0361 ADMINISTRATION
036101 SECRETARIAT

LQ4095 Crisis Management and Control Centre

A01 TOTAL EMPLOYEES RELATED EXPENSES. 6,048,000 1,374,000 6,094,000

A011 TOTAL PAY 13 13 2,384,000 598,000 2,794,000

A011-1 TOTAL PAY OF OFFICERS 4 4 1,766,000 348,000 1,924,000

A01101 Total Basic Pay of Officers 4 4 1,766,000 345,000 1,920,000

D051-M Deputy Director (BPS-18) 2 2 1,200,000 1,200,000

P037-M Personal Assistant (BPS-16) 2 2 566,000 720,000

A01103 Special Pay 3,000 4,000

A011-2 TOTAL PAY OF OTHER STAFF 9 9 618,000 250,000 870,000

A01151 Total Basic Pay of Other Staff 9 9 610,000 249,000 865,000

C188-M Constable (BPS-05) 5 5 440,000 440,000

N006-M Naib Qasid (BPS-01) 4 4 170,000 425,000

A01152 Personal pay 4,000 1,000 4,000


A01153 Special Pay 4,000 1,000

A012 TOTAL ALLOWANCES 3,664,000 776,000 3,300,000

A012-1 TOTAL REGULAR ALLOWANCES 3,554,000 726,000 3,190,000

A01202 House Rent Allowance 353,000 34,000 300,000


A01203 Conveyance Allowance 432,000 104,000 400,000
A0120D Integrated Allowance 7,000 7,000 7,000
A0120N Spl. allowances @ 20% of basic 400,000 68,000 400,000
pay for Secretariat
A0120X Ad - hoc Allowance - 2010 878,000 164,000 500,000
A01217 Medical Allowance 246,000 57,000 200,000
A0121A Adhoc Relief Allowance 2011 352,000 53,000 300,000
A0121M Adhoc Relief Allowance - 2012 481,000 119,000 400,000
A0121T Adhoc Relief Allowance 2013 240,000 60,000 240,000
A0121Z Adhoc Relief Allowance - 2014 60,000 278,000
A01224 Entertainment Allowance 75,000 75,000
A01270 Others 90,000 90,000
604

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
036101 SECRETARIAT
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
036 ADMINISTRATION OF PUBLIC ORDER
0361 ADMINISTRATION
036101 SECRETARIAT

LQ4095 Crisis Management and Control Centre

037 30% Social Security Benefit in lieu of Pension to the Contract Employees 90,000 90,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 110,000 50,000 110,000

A01273 Honoraria 50,000 50,000 50,000


000 Honoraria 50,000 50,000
A01274 Medical Charges 60,000 60,000

A03 TOTAL OPERATING EXPENSES 1,194,000 1,044,000 1,280,000

A032 TOTAL COMMUNICATIONS 354,000 352,000 420,000

A03201 Postage and Telegraph 20,000 18,000 20,000


A03202 Telephone and Trunk Call 334,000 334,000 400,000

A033 TOTAL UTILITIES 25,000 25,000

A03304 Hot and Cold Weather Charges 25,000 25,000

A038 TOTAL TRAVEL & 255,000 191,000 255,000


TRANSPORTATION

A03805 Travelling Allowance 45,000 45,000


A03807 P.O.L Charges 210,000 191,000 210,000

A039 TOTAL GENERAL 560,000 501,000 580,000

A03901 Stationery 150,000 133,000 160,000


A03902 Printing and Publication 140,000 124,000 150,000
001 Printing and Publications 140,000 124,000 150,000
A03905 Newspapers Periodicals and Books 15,000 15,000
001 News Papers, Periodicals & Books 15,000 15,000
A03918 Exhibitions, Fairs & Other 10,000 10,000
National Celebrations
A03955 Computer Stationary 150,000 133,000 150,000
A03970 Others 95,000 111,000 95,000
001 Others 95,000 111,000 95,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 200,000


605

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
036101 SECRETARIAT
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
036 ADMINISTRATION OF PUBLIC ORDER
0361 ADMINISTRATION
036101 SECRETARIAT

LQ4095 Crisis Management and Control Centre

A041 TOTAL PENSION 1,000 200,000

A04114 Superannuation Encashment Of L.P.R 1,000 200,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 400,000

A052 TOTAL GRANTS-DOMESTIC 400,000

A05216 Fin. Assis. to the families of 400,000


G. Serv. who expire

A13 TOTAL REPAIRS AND MAINTENANCE 180,000 193,000 145,000

A130 TOTAL TRANSPORT 75,000 100,000 80,000

A13001 Transport 75,000 100,000 80,000

A131 TOTAL MACHINERY AND 90,000 80,000 50,000


EQUIPMENT

A13101 Machinery and Equipment 90,000 80,000 50,000

A132 TOTAL FURNITURE AND 15,000 13,000 15,000


FIXTURE

A13201 Furniture and Fixture 15,000 13,000 15,000

_______________________________________________________________________________
Crisis Management and Control Centre 7,423,000 2,611,000 8,119,000
_______________________________________________________________________________
606

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
036101 SECRETARIAT
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
036 ADMINISTRATION OF PUBLIC ORDER
0361 ADMINISTRATION
036101 SECRETARIAT

LQ4096 District Public Safety Commission

A01 TOTAL EMPLOYEES RELATED EXPENSES. 60,694,000 2,780,000 60,694,000

A011 TOTAL PAY 252 252 26,417,000 1,346,000 26,417,000

A011-1 TOTAL PAY OF OFFICERS 36 36 9,873,000 886,000 9,873,000

A01101 Total Basic Pay of Officers 36 36 9,873,000 834,000 9,873,000

S045-M Secretary (BPS-18) 36 36 9,873,000 9,873,000

A01103 Special Pay 52,000

A011-2 TOTAL PAY OF OTHER STAFF 216 216 16,544,000 460,000 16,544,000

A01151 Total Basic Pay of Other Staff 216 216 16,544,000 460,000 16,544,000

A097-M Assistant (BPS-14) 1 1 108,000 108,000

S216-M Stenographer (BPS-14) 1 1 119,000 119,000

S216-M Stenographer (BPS-12) 35 35 4,160,000 4,160,000

A097-M Assistant (BPS-11) 35 35 3,772,000 3,772,000

J019-M Junior Clerk (BPS-07) 36 36 2,534,000 2,534,000

D186-M Driver (BPS-04) 36 36 2,309,000 2,309,000

C112-M Chowkidar (BPS-01) 36 36 1,771,000 1,771,000

N006-M Naib Qasid (BPS-01) 36 36 1,771,000 1,771,000

A012 TOTAL ALLOWANCES 34,277,000 1,434,000 34,277,000

A012-1 TOTAL REGULAR ALLOWANCES 34,097,000 1,424,000 34,097,000

A01202 House Rent Allowance 5,361,000 106,000 5,361,000


A01203 Conveyance Allowance 900,000 75,000 900,000
A01205 Dearness Allowance 3,497,000 97,000 3,497,000
A01209 Special Additional Allowance 1,367,000 37,000 1,367,000
A0120D Integrated Allowance 130,000 4,000 130,000
A0120X Ad - hoc Allowance - 2010 148,000
A01217 Medical Allowance 1,102,000 83,000 1,102,000
A0121A Adhoc Relief Allowance 2011 45,000
A0121M Adhoc Relief Allowance - 2012 106,000
607

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
036101 SECRETARIAT
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
036 ADMINISTRATION OF PUBLIC ORDER
0361 ADMINISTRATION
036101 SECRETARIAT

LQ4096 District Public Safety Commission

A0121T Adhoc Relief Allowance 2013 53,000


A01244 Adhoc Relief 3,420,000 95,000 3,420,000
A01262 Special Relief Allowance 3,420,000 95,000 3,420,000
A01270 Others 14,900,000 480,000 14,900,000
001 Others 14,900,000 14,900,000
037 30% Social Security Benefit in lieu of Pension to the Contract Employees 480,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 180,000 10,000 180,000

A01274 Medical Charges 180,000 10,000 180,000

A03 TOTAL OPERATING EXPENSES 20,939,000 250,000 20,939,000

A032 TOTAL COMMUNICATIONS 2,013,000 53,000 2,013,000

A03201 Postage and Telegraph 108,000 3,000 108,000


A03202 Telephone and Trunk Call 1,905,000 50,000 1,905,000

A033 TOTAL UTILITIES 2,832,000 74,000 2,832,000

A03301 Gas 864,000 24,000 864,000


A03303 Electricity 1,898,000 50,000 1,898,000
001 Electricity 1,898,000 50,000 1,898,000
A03304 Hot and Cold Weather Charges 70,000 70,000

A034 TOTAL OCCUPANCY COSTS 11,050,000 11,050,000

A03402 Rent for Office Building 10,980,000 10,980,000


A03407 Rates and Taxes 70,000 70,000

A036 TOTAL MOTOR VEHICLES 252,000 7,000 252,000

A03603 Registration 252,000 7,000 252,000

A038 TOTAL TRAVEL & 2,780,000 64,000 2,780,000


TRANSPORTATION

A03805 Travelling Allowance 497,000 14,000 497,000


001 Travelling Allowance 14,000
A03807 P.O.L Charges 2,283,000 50,000 2,283,000
608

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
036101 SECRETARIAT
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
036 ADMINISTRATION OF PUBLIC ORDER
0361 ADMINISTRATION
036101 SECRETARIAT

LQ4096 District Public Safety Commission

A039 TOTAL GENERAL 2,012,000 52,000 2,012,000

A03901 Stationery 540,000 15,000 540,000


A03905 Newspapers Periodicals and Books 180,000 5,000 180,000
001 News Papers, Periodicals & Books 180,000 5,000 180,000
A03906 Uniforms and Protective Clothing 72,000 2,000 72,000
A03917 Law Charges 70,000 70,000
A03918 Exhibitions, Fairs & Other 70,000 70,000
National Celebrations
A03955 Computer Stationary 360,000 10,000 360,000
A03970 Others 720,000 20,000 720,000
001 Others 720,000 20,000 720,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 484,000

A041 TOTAL PENSION 1,000 484,000

A04114 Superannuation Encashment Of L.P.R 1,000 484,000

A13 TOTAL REPAIRS AND MAINTENANCE 700,000 700,000

A130 TOTAL TRANSPORT 420,000 420,000

A13001 Transport 420,000 420,000

A131 TOTAL MACHINERY AND 245,000 245,000


EQUIPMENT

A13101 Machinery and Equipment 245,000 245,000

A132 TOTAL FURNITURE AND 35,000 35,000


FIXTURE

A13201 Furniture and Fixture 35,000 35,000

_______________________________________________________________________________
District Public Safety Commission 82,334,000 3,514,000 82,333,000
_______________________________________________________________________________
609

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
036101 SECRETARIAT
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
036 ADMINISTRATION OF PUBLIC ORDER
0361 ADMINISTRATION
036101 SECRETARIAT

LQ4097 Forensic Science Laboratory Punjab

A01 TOTAL EMPLOYEES RELATED EXPENSES. 302,825,000 240,912,000 346,857,000

A011 TOTAL PAY 446 499 263,403,000 203,493,000 299,549,000

A011-1 TOTAL PAY OF OFFICERS 246 299 247,843,000 185,393,000 283,283,000

A01101 Total Basic Pay of Officers 246 299 217,591,000 185,392,000 253,031,000

A021-M Additional Director (Special) 1 3,422,000


General

C100-M Chief Security Officer (Special) 1 1 1,200,000 1,212,000

D100-M Director (Special) 1 1 1,500,000 1,515,000

D110-M Director General (Special) 1 1 1,500,000 1,515,000

F130-M Forensic Scientists (Special) 104 128 90,000,000 113,940,000

L012-M Laboratory Technician (Special) 104 129 91,292,000 103,755,000

M238-M Manager (Special) 9 9 10,000,000 10,100,000

S688-M Senior Specialist (IT) (Special) 1 1 1,200,000 1,212,000

A021-M Additional Director (BPS-20) 1 1,515,000


General

D100-M Director (BPS-19) 1 1 1,000,000 1,010,000

D051-M Deputy Director (BPS-18) 2 2 2,000,000 2,020,000

L061-M Legal Advisor (BPS-18) 1 1 900,000 909,000

A146-M Assistant Director (BPS-17) 6 6 5,000,000 5,050,000

A317-M Auditor (BPS-17) 1 192,000

L047-M Law Officer (BPS-17) 1 1 800,000 806,000

E033-M Electrical Supervisor (BPS-16) 1 1 500,000 510,000

M091-M Mechanical Supervisor (BPS-16) 1 1 600,000 610,000

P037-M Personal Assistant (BPS-16) 3 3 1,677,000 1,700,000

S060-M Security Incharge (BPS-16) 3 3 2,500,000 2,550,000

S282-M Superintendent (BPS-16) 3 360,000

S292-M Supervisor (BPS-16) 5 5 2,500,000 2,550,000

A01103 Special Pay 30,252,000 1,000 30,252,000


610

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
036101 SECRETARIAT
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
036 ADMINISTRATION OF PUBLIC ORDER
0361 ADMINISTRATION
036101 SECRETARIAT

LQ4097 Forensic Science Laboratory Punjab

A011-2 TOTAL PAY OF OTHER STAFF 200 200 15,560,000 18,100,000 16,266,000

A01151 Total Basic Pay of Other Staff 200 200 15,560,000 18,100,000 16,266,000

A097-M Assistant (BPS-14) 18 18 3,487,000 3,644,000

D020-M Data Entry Operator (BPS-12) 10 10 1,500,000 1,568,000

A546-M Assistant Supervisor (BPS-11) 1 1 100,000 105,000

H144-M Hardware Technician (BPS-11) 3 3 400,000 420,000

N054-M Networking Technician (BPS-11) 3 3 400,000 420,000

S024-M Sanitary Supervisor (BPS-11) 2 2 200,000 210,000

T028-M Technician (BPS-11) 4 4 1,000,000 1,045,000

J019-M Junior Clerk (BPS-07) 9 9 1,200,000 1,254,000

T036-M Telephone Operator (BPS-07) 10 10 1,400,000 1,463,000

E034-M Electrician (BPS-06) 3 3 250,000 260,000

M173-M Motor Mechanic (BPS-06) 3 3 250,000 260,000

D011-M Dak Runner (BPS-05) 6 6 300,000 314,000

D186-M Driver (BPS-05) 21 21 800,000 836,000

P095-M Plumber (BPS-05) 3 3 220,000 230,000

S059-M Security Guard (BPS-04) 66 66 2,053,000 2,145,000

L074-M Lift Operator (BPS-03) 4 4 200,000 210,000

M019-M Mali (BPS-01) 3 3 200,000 210,000

N006-M Naib Qasid (BPS-01) 18 18 1,000,000 1,045,000

S309-M Sweeper Jamadar (BPS-01) 13 13 600,000 627,000

A012 TOTAL ALLOWANCES 39,422,000 37,419,000 47,308,000

A012-1 TOTAL REGULAR ALLOWANCES 37,548,000 37,116,000 45,108,000

A01201 Senior Post Allowance 13,000 1,000 13,000


A01202 House Rent Allowance 5,010,000 4,725,000 5,161,000
A01203 Conveyance Allowance 5,733,000 5,833,000 6,348,000
A0120D Integrated Allowance 374,000
611

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
036101 SECRETARIAT
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
036 ADMINISTRATION OF PUBLIC ORDER
0361 ADMINISTRATION
036101 SECRETARIAT

LQ4097 Forensic Science Laboratory Punjab

A0120X Ad - hoc Allowance - 2010 6,588,000 6,588,000 6,756,000


A01217 Medical Allowance 3,155,000 3,155,000 3,685,000
A0121A Adhoc Relief Allowance 2011 2,121,000 2,121,000 2,171,000
A0121M Adhoc Relief Allowance - 2012 7,141,000 8,690,000 5,007,000
A0121T Adhoc Relief Allowance 2013 2,502,000
A0121Z Adhoc Relief Allowance - 2014 4,809,000
A01224 Entertainment Allowance 14,000 8,000 14,000
A01228 Orderly Allowance 36,000 36,000
A01236 Deputation Allowance 1,451,000 375,000 1,501,000
A01252 Non Practicing Allowance 120,000 50,000 120,000
A01270 Others 6,166,000 5,570,000 6,611,000
001 Others 5,570,000
037 30% Social Security Benefit in lieu of Pension to the Contract Employees 6,166,000 6,611,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 1,874,000 303,000 2,200,000

A01271 Overtime Allowance 374,000


A01273 Honoraria 300,000 293,000 1,000,000
000 Honoraria 300,000 293,000
A01274 Medical Charges 1,200,000 10,000 1,200,000

A02 TOTAL PROJECT PRE-INVESTMENT ANALYS 170,000 1,000 187,000

A022 TOTAL RESEARCH AND 170,000 1,000 187,000


SERVICE & EXPLORATORY

A02201 Research and Surveys & 170,000 1,000 187,000


Exploratory Operations

A03 TOTAL OPERATING EXPENSES 226,720,000 145,401,000 243,325,000

A032 TOTAL COMMUNICATIONS 8,935,000 6,694,000 9,806,000

A03201 Postage and Telegraph 268,000 124,000 280,000


A03202 Telephone and Trunk Call 1,605,000 880,000 1,765,000
A03204 Electronic Communication 3,210,000 2,071,000 3,531,000
A03205 Courier and Pilot Service 3,852,000 3,619,000 4,230,000

A033 TOTAL UTILITIES 61,064,000 31,851,000 67,169,000


612

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
036101 SECRETARIAT
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
036 ADMINISTRATION OF PUBLIC ORDER
0361 ADMINISTRATION
036101 SECRETARIAT

LQ4097 Forensic Science Laboratory Punjab

A03301 Gas 21,400,000 6,300,000 23,540,000


A03302 Water 107,000 1,000 117,000
A03303 Electricity 39,450,000 25,500,000 43,395,000
001 Electricity 39,450,000 25,500,000 43,395,000
A03304 Hot and Cold Weather Charges 107,000 50,000 117,000

A034 TOTAL OCCUPANCY COSTS 642,000 500,000 1,000,000

A03407 Rates and Taxes 642,000 500,000 1,000,000

A038 TOTAL TRAVEL & 57,531,000 49,696,000 57,617,000


TRANSPORTATION

A03805 Travelling Allowance 4,815,000 2,350,000 4,815,000


001 Travelling Allowance 2,350,000
A03806 Transportation of Goods 54,000 1,000 60,000
A03807 P.O.L Charges 51,750,000 47,092,000 51,750,000
A03809 CNG Charges (Govt) 110,000 1,000 110,000
A03821 Training - domestic 802,000 252,000 882,000

A039 TOTAL GENERAL 98,548,000 56,660,000 107,733,000

A03901 Stationery 6,420,000 5,698,000 7,062,000


A03902 Printing and Publication 4,815,000 4,273,000 5,296,000
001 Printing and Publications 4,815,000 4,273,000 5,296,000
A03903 Conference/Seminars/Workshops/ 1,605,000 1,000,000 1,765,000
Symposia
A03905 Newspapers Periodicals and Books 1,070,000 90,000 1,177,000
001 News Papers, Periodicals & Books 1,070,000 90,000 1,177,000
A03906 Uniforms and Protective Clothing 1,070,000 950,000 1,177,000
A03907 Advertising & Publicity 535,000 475,000 588,000
001 Advertising & Publicity 535,000 475,000 588,000
A03917 Law Charges 321,000 1,000 353,000
A03918 Exhibitions, Fairs & Other 54,000 1,000 60,000
National Celebrations
A03919 Payments to Others for Service 69,550,000 29,750,000 76,505,000
Rendered
001 Payments to Others for Service Rendered 29,750,000
A03940 Unforeseen expenditure 803,000 1,000 803,000
A03942 Cost of Other Stores 535,000 475,000 535,000
613

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
036101 SECRETARIAT
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
036 ADMINISTRATION OF PUBLIC ORDER
0361 ADMINISTRATION
036101 SECRETARIAT

LQ4097 Forensic Science Laboratory Punjab

001 Cost of Other Stores 535,000 475,000 535,000


A03955 Computer Stationary 6,420,000 5,698,000 7,062,000
A03970 Others 5,350,000 8,248,000 5,350,000
001 Others 5,350,000 8,248,000 5,350,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 1,000 1,000

A041 TOTAL PENSION 1,000 1,000 1,000

A04114 Superannuation Encashment Of L.P.R 1,000 1,000 1,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 535,000 801,000 588,000

A052 TOTAL GRANTS-DOMESTIC 535,000 801,000 588,000

A05216 Fin. Assis. to the families of 535,000 801,000 588,000


G. Serv. who expire
001 Fin. Assis. to the families of the persons who expires during service. 535,000 801,000 588,000

A06 TOTAL TRANSFERS 107,000 95,000 117,000

A063 TOTAL ENTERTAINMENT & 107,000 95,000 117,000


GIFTS

A06301 Entertainments & Gifts 107,000 95,000 117,000


001 Entertainment & Gifts 107,000 95,000 117,000

A09 TOTAL PHYSICAL ASSETS 134,820,000 423,655,000 148,302,000

A092 TOTAL COMPUTER EQUIPMENT 170,500,000

A09201 Hardware 130,000,000


A09202 Software 40,500,000

A094 TOTAL OTHER STORES AND 134,820,000 194,653,000 148,302,000


STOCKS

A09407 Specific Consumable 134,820,000 194,653,000 148,302,000


614

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
036101 SECRETARIAT
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
036 ADMINISTRATION OF PUBLIC ORDER
0361 ADMINISTRATION
036101 SECRETARIAT

LQ4097 Forensic Science Laboratory Punjab

A096 TOTAL PURCHASE OF PLANT & 55,501,000


MACHINERY

A09601 Plant and Machinery 55,501,000

A097 TOTAL PURCHASE FURNITURE 3,001,000


& FIXTURE

A09701 Purchase of Furniture and Fixture 3,001,000

A13 TOTAL REPAIRS AND MAINTENANCE 36,305,000 33,342,000 39,938,000

A130 TOTAL TRANSPORT 1,605,000 300,000 1,765,000

A13001 Transport 1,605,000 300,000 1,765,000

A131 TOTAL MACHINERY AND 32,100,000 28,489,000 35,310,000


EQUIPMENT

A13101 Machinery and Equipment 32,100,000 28,489,000 35,310,000

A132 TOTAL FURNITURE AND 321,000 285,000 353,000


FIXTURE

A13201 Furniture and Fixture 321,000 285,000 353,000

A133 TOTAL BUILDINGS AND 353,000 3,313,000 390,000


STRUCTURE

A13301 Office Buildings 353,000 3,313,000 390,000


001 Office Buildings 353,000 3,313,000 390,000

A137 TOTAL COMPUTER EQUIPMENT 1,926,000 955,000 2,120,000

A13701 Hardware 963,000 855,000 1,060,000


A13702 Software 963,000 100,000 1,060,000

_______________________________________________________________________________
Forensic Science Laboratory Punjab 701,483,000 844,208,000 779,315,000
_______________________________________________________________________________
615

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
036101 SECRETARIAT
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
036 ADMINISTRATION OF PUBLIC ORDER
0361 ADMINISTRATION
036101 SECRETARIAT

LQ4456 DG(Inspection)

A01 TOTAL EMPLOYEES RELATED EXPENSES. 16,922,000 5,852,000 17,292,000

A011 TOTAL PAY 49 49 9,890,000 2,695,000 9,890,000

A011-1 TOTAL PAY OF OFFICERS 13 13 4,780,000 2,585,000 4,780,000

A01101 Total Basic Pay of Officers 13 13 4,780,000 2,550,000 4,780,000

D110-M Director General (BPS-20) 1 1 810,000 810,000

D100-M Director (BPS-19) 1 1 680,000 680,000

D051-M Deputy Director (BPS-18) 2 2 890,000 890,000

A146-M Assistant Director (BPS-17) 4 4 1,100,000 1,100,000

P139-M Private Secretary (BPS-17) 1 1 400,000 400,000

P037-M Personal Assistant (BPS-16) 3 3 600,000 600,000

S412-M Senior Data Processor (BPS-16) 1 1 300,000 300,000

A01105 Qualification Pay 35,000

A011-2 TOTAL PAY OF OTHER STAFF 36 36 5,110,000 110,000 5,110,000

A01151 Total Basic Pay of Other Staff 36 36 5,110,000 110,000 5,110,000

A097-M Assistant (BPS-14) 3 3 600,000 600,000

S216-M Stenographer (BPS-14) 5 5 950,000 950,000

D020-M Data Entry Operator (BPS-12) 2 2 510,000 510,000

J019-M Junior Clerk (BPS-07) 10 10 1,420,000 1,420,000

D089-M Despatch Rider (BPS-04) 1 1 110,000 110,000

D186-M Driver (BPS-04) 2 2 280,000 280,000

C112-M Chowkidar (BPS-01) 1 1 110,000 110,000

M019-M Mali (BPS-01) 1 1 110,000 110,000

N006-M Naib Qasid (BPS-01) 10 10 910,000 910,000

S311-M Sanitary Worker (BPS-01) 1 1 110,000 110,000

A012 TOTAL ALLOWANCES 7,032,000 3,157,000 7,402,000


616

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
036101 SECRETARIAT
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
036 ADMINISTRATION OF PUBLIC ORDER
0361 ADMINISTRATION
036101 SECRETARIAT

LQ4456 DG(Inspection)

A012-1 TOTAL REGULAR ALLOWANCES 6,330,000 2,887,000 6,700,000

A01201 Senior Post Allowance 30,000 15,000 30,000


A01202 House Rent Allowance 1,000,000 420,000 1,000,000
A01203 Conveyance Allowance 750,000 235,000 750,000
A0120D Integrated Allowance 165,000 4,000 165,000
A0120X Ad - hoc Allowance - 2010 1,000,000 670,000 1,000,000
A01216 Qualification Allowance 60,000 60,000 80,000
A01217 Medical Allowance 800,000 205,000 800,000
A0121A Adhoc Relief Allowance 2011 800,000 150,000 800,000
A0121M Adhoc Relief Allowance - 2012 800,000 510,000 800,000
A0121T Adhoc Relief Allowance 2013 250,000 250,000 250,000
A0121Z Adhoc Relief Allowance - 2014 240,000 350,000
A01224 Entertainment Allowance 50,000 8,000 50,000
A01239 Special Allowance 200,000 10,000 200,000
001 Special Allowance 200,000 10,000 200,000
A01243 Special travelling allowance 75,000 5,000 75,000
A01252 Non Practicing Allowance 350,000 105,000 350,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 702,000 270,000 702,000

A01273 Honoraria 220,000 220,000 220,000


000 Honoraria 220,000 220,000
A01274 Medical Charges 220,000 50,000 220,000
A01277 Contingent Paid Staff 100,000 100,000
A01278 Leave Salary 52,000 52,000
A01299 Others 110,000 110,000
001 Others 110,000 110,000

A03 TOTAL OPERATING EXPENSES 4,745,000 4,498,000 5,920,000

A032 TOTAL COMMUNICATIONS 380,000 271,000 410,000

A03201 Postage and Telegraph 110,000 1,000 110,000


A03202 Telephone and Trunk Call 270,000 270,000 300,000

A033 TOTAL UTILITIES 310,000 303,000 310,000

A03303 Electricity 250,000 250,000 250,000


001 Electricity 250,000 250,000 250,000
617

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
036101 SECRETARIAT
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
036 ADMINISTRATION OF PUBLIC ORDER
0361 ADMINISTRATION
036101 SECRETARIAT

LQ4456 DG(Inspection)

A03304 Hot and Cold Weather Charges 60,000 53,000 60,000

A034 TOTAL OCCUPANCY COSTS 1,820,000 1,512,000 2,060,000

A03402 Rent for Office Building 1,760,000 1,510,000 2,000,000


A03407 Rates and Taxes 60,000 2,000 60,000

A038 TOTAL TRAVEL & 1,295,000 1,744,000 2,155,000


TRANSPORTATION

A03805 Travelling Allowance 440,000 590,000 800,000


001 Travelling Allowance 590,000
A03806 Transportation of Goods 55,000 26,000 55,000
A03807 P.O.L Charges 800,000 1,128,000 1,300,000

A039 TOTAL GENERAL 940,000 668,000 985,000

A03901 Stationery 165,000 146,000 165,000


A03902 Printing and Publication 160,000 100,000 160,000
001 Printing and Publications 160,000 100,000 160,000
A03905 Newspapers Periodicals and Books 250,000 50,000 250,000
001 News Papers, Periodicals & Books 250,000 50,000 250,000
A03906 Uniforms and Protective Clothing 55,000 1,000 55,000
A03907 Advertising & Publicity 5,000 1,000 5,000
001 Advertising & Publicity 5,000 1,000 5,000
A03942 Cost of Other Stores 85,000 175,000 100,000
001 Cost of Other Stores 85,000 175,000 100,000
A03955 Computer Stationary 135,000 120,000 150,000
A03970 Others 85,000 75,000 100,000
001 Others 85,000 75,000 100,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 1,000 100,000

A041 TOTAL PENSION 1,000 1,000 100,000

A04114 Superannuation Encashment Of L.P.R 1,000 1,000 100,000

A06 TOTAL TRANSFERS 50,000 44,000 50,000


618

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
036101 SECRETARIAT
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
036 ADMINISTRATION OF PUBLIC ORDER
0361 ADMINISTRATION
036101 SECRETARIAT

LQ4456 DG(Inspection)

A063 TOTAL ENTERTAINMENT & 50,000 44,000 50,000


GIFTS

A06301 Entertainments & Gifts 50,000 44,000 50,000


001 Entertainment & Gifts 50,000 44,000 50,000

A13 TOTAL REPAIRS AND MAINTENANCE 390,000 446,000 420,000

A130 TOTAL TRANSPORT 170,000 351,000 200,000

A13001 Transport 170,000 351,000 200,000

A131 TOTAL MACHINERY AND 140,000 74,000 140,000


EQUIPMENT

A13101 Machinery and Equipment 140,000 74,000 140,000

A132 TOTAL FURNITURE AND 80,000 21,000 80,000


FIXTURE

A13201 Furniture and Fixture 80,000 21,000 80,000

_______________________________________________________________________________
DG(Inspection) 22,108,000 10,841,000 23,782,000
_______________________________________________________________________________
619

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
036101 SECRETARIAT
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
036 ADMINISTRATION OF PUBLIC ORDER
0361 ADMINISTRATION
036101 SECRETARIAT

LQ4457 Directorate of Monitoring

A01 TOTAL EMPLOYEES RELATED EXPENSES. 43,714,000 33,514,000 51,875,000

A011 TOTAL PAY 104 104 19,616,000 14,000,000 22,718,000

A011-1 TOTAL PAY OF OFFICERS 24 24 6,916,000 2,800,000 7,822,000

A01101 Total Basic Pay of Officers 24 24 6,916,000 2,800,000 7,822,000

D530-M Data Base Administrator (Special) 2 1 300,000 559,000

L128-M Networking Manager (Special) 1 1 300,000 600,000

S106-M Senior Programmer (Special) 1 1 300,000 508,000

S315-M System Analyst (Special) 1 1 300,000 660,000

D110-M Director General (BPS-20) 1 1 600,000 460,000

A020-M Additional Director (BPS-19) 4 4 1,800,000 1,642,000

D051-M Deputy Director (BPS-18) 2 2 702,000 588,000

A146-M Assistant Director (BPS-17) 6 6 1,314,000 1,411,000

P139-M Private Secretary (BPS-17) 1 1 200,000 206,000

A008-M Accountant (BPS-16) 1 1 200,000 130,000

P037-M Personal Assistant (BPS-16) 3 3 700,000 446,000

S282-M Superintendent (BPS-16) 1 1 200,000 216,000

N055-M Network Administrator (Fixed) 1 396,000

A011-2 TOTAL PAY OF OTHER STAFF 80 80 12,700,000 11,200,000 14,896,000

A01151 Total Basic Pay of Other Staff 80 80 12,700,000 11,200,000 14,896,000

A097-M Assistant (BPS-14) 2 2 500,000 309,000

S216-M Stenographer (BPS-14) 7 7 1,500,000 1,133,000

S488-M System Operator (BPS-12) 10 1,080,000

J019-M Junior Clerk (BPS-07) 4 4 600,000 401,000

D186-M Driver (BPS-05) 17 14 1,800,000 1,388,000

C112-M Chowkidar (BPS-01) 2 150,000

O077-M Office Boy (BPS-01) 11 1,000,000


620

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
036101 SECRETARIAT
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
036 ADMINISTRATION OF PUBLIC ORDER
0361 ADMINISTRATION
036101 SECRETARIAT

LQ4457 Directorate of Monitoring

S311-M Sanitary Worker (BPS-01) 2 4 150,000 316,000

C442-M Call Centre (Fixed) 15 15 3,000,000 5,218,000


Representative

D186-M Driver (Fixed) 3 288,000

E034-M Electrician (Fixed) 2 2 400,000 311,000

N056-M Network/System Engineer (Fixed) 8 8 1,600,000 3,233,000

O077-M Office Boy (Fixed) 11 1,219,000

S488-M System Operator (Fixed) 10 2,000,000

A012 TOTAL ALLOWANCES 24,098,000 19,514,000 29,157,000

A012-1 TOTAL REGULAR ALLOWANCES 22,598,000 18,513,000 27,857,000

A01202 House Rent Allowance 5,581,000 3,000,000 4,320,000


A01203 Conveyance Allowance 2,378,000 1,700,000 1,782,000
A0120X Ad - hoc Allowance - 2010 1,534,000 1,380,000 1,500,000
A01217 Medical Allowance 1,005,000 950,000 1,150,000
A0121A Adhoc Relief Allowance 2011 509,000 430,000 460,000
A0121M Adhoc Relief Allowance - 2012 1,205,000 1,040,000 1,120,000
A0121T Adhoc Relief Allowance 2013 625,000 625,000
A0121Z Adhoc Relief Allowance - 2014 625,000 2,500,000
A01227 Project Allowance 9,023,000 7,500,000 13,000,000
A01270 Others 1,363,000 1,263,000 1,400,000
001 Others 1,263,000
037 30% Social Security Benefit in lieu of Pension to the Contract Employees 1,363,000 1,400,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 1,500,000 1,001,000 1,300,000

A01271 Overtime Allowance 1,000


A01273 Honoraria 1,000,000 800,000 1,000,000
000 Honoraria 1,000,000 800,000
A01274 Medical Charges 500,000 200,000 300,000

A03 TOTAL OPERATING EXPENSES 42,758,000 41,923,000 46,500,000

A032 TOTAL COMMUNICATIONS 27,662,000 25,102,000 29,600,000

A03201 Postage and Telegraph 100,000 40,000 100,000


621

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
036101 SECRETARIAT
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
036 ADMINISTRATION OF PUBLIC ORDER
0361 ADMINISTRATION
036101 SECRETARIAT

LQ4457 Directorate of Monitoring

A03202 Telephone and Trunk Call 27,562,000 25,062,000 5,900,000


A03204 Electronic Communication 23,600,000

A033 TOTAL UTILITIES 2,776,000 2,113,000 2,780,000

A03301 Gas 150,000 50,000 150,000


A03302 Water 100,000 40,000 100,000
A03303 Electricity 2,500,000 2,000,000 2,500,000
001 Electricity 2,500,000 2,000,000 2,500,000
A03304 Hot and Cold Weather Charges 26,000 23,000 30,000

A034 TOTAL OCCUPANCY COSTS 420,000 6,567,000 4,400,000

A03402 Rent for Office Building 220,000 6,367,000 4,200,000


A03407 Rates and Taxes 200,000 200,000 200,000

A038 TOTAL TRAVEL & 6,400,000 3,331,000 4,100,000


TRANSPORTATION

A03801 Training - domestic 100,000 15,000 100,000


001 Training - domestic 100,000 15,000 100,000
A03805 Travelling Allowance 300,000 70,000 300,000
001 Travelling Allowance 70,000
A03807 P.O.L Charges 4,500,000 3,095,000 3,000,000
A03809 CNG Charges (Govt) 1,500,000 151,000 700,000

A039 TOTAL GENERAL 5,500,000 4,810,000 5,620,000

A03901 Stationery 1,500,000 1,331,000 1,500,000


A03902 Printing and Publication 1,000,000 887,000 1,000,000
001 Printing and Publications 1,000,000 887,000 1,000,000
A03905 Newspapers Periodicals and Books 200,000 107,000 200,000
001 News Papers, Periodicals & Books 200,000 107,000 200,000
A03906 Uniforms and Protective Clothing 100,000 89,000 100,000
A03907 Advertising & Publicity 1,500,000 1,331,000 1,500,000
001 Advertising & Publicity 1,500,000 1,331,000 1,500,000
A03970 Others 1,200,000 1,065,000 1,320,000
001 Others 1,200,000 1,065,000 1,320,000
622

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
036101 SECRETARIAT
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
036 ADMINISTRATION OF PUBLIC ORDER
0361 ADMINISTRATION
036101 SECRETARIAT

LQ4457 Directorate of Monitoring

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 502,000

A041 TOTAL PENSION 1,000 502,000

A04114 Superannuation Encashment Of L.P.R 1,000 502,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 1,000,000

A052 TOTAL GRANTS-DOMESTIC 1,000,000

A05216 Fin. Assis. to the families of 1,000,000


G. Serv. who expire
001 Fin. Assis. to the families of the persons who expires during service. 1,000,000

A06 TOTAL TRANSFERS 164,000 164,000 164,000

A063 TOTAL ENTERTAINMENT & 164,000 164,000 164,000


GIFTS

A06301 Entertainments & Gifts 164,000 164,000 164,000


001 Entertainment & Gifts 164,000 164,000 164,000

A09 TOTAL PHYSICAL ASSETS 1,353,000

A092 TOTAL COMPUTER EQUIPMENT 501,000

A09201 Hardware 501,000

A095 TOTAL PURCHASE OF 1,000


TRANSPORT

A09501 Transport 1,000


001 Transport 1,000

A096 TOTAL PURCHASE OF PLANT & 851,000


MACHINERY

A09601 Plant and Machinery 851,000


623

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
036101 SECRETARIAT
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
036 ADMINISTRATION OF PUBLIC ORDER
0361 ADMINISTRATION
036101 SECRETARIAT

LQ4457 Directorate of Monitoring

A13 TOTAL REPAIRS AND MAINTENANCE 2,250,000 6,748,000 4,415,000

A130 TOTAL TRANSPORT 1,300,000 1,154,000 1,400,000

A13001 Transport 1,300,000 1,154,000 1,400,000

A131 TOTAL MACHINERY AND 800,000 710,000 850,000


EQUIPMENT

A13101 Machinery and Equipment 800,000 710,000 850,000

A132 TOTAL FURNITURE AND 150,000 53,000 165,000


FIXTURE

A13201 Furniture and Fixture 150,000 53,000 165,000

A137 TOTAL COMPUTER EQUIPMENT 4,831,000 2,000,000

A13701 Hardware 2,000,000


A13703 I.T. Equipment 4,831,000

_______________________________________________________________________________
Directorate of Monitoring 88,887,000 84,204,000 103,954,000
_______________________________________________________________________________
624

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
036101 SECRETARIAT
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
036 ADMINISTRATION OF PUBLIC ORDER
0361 ADMINISTRATION
036101 SECRETARIAT

LQ5276 Public Prosecution Department

A01 TOTAL EMPLOYEES RELATED EXPENSES. 58,943,000 33,761,000 54,876,000

A011 TOTAL PAY 110 98 29,794,000 14,627,000 29,511,000

A011-1 TOTAL PAY OF OFFICERS 30 30 13,745,000 8,615,000 13,457,000

A01101 Total Basic Pay of Officers 30 30 13,485,000 8,500,000 13,197,000

S045-M Secretary (BPS-20) 1 1 1,000,000 1,000,000

A029-M Additional Secretary (BPS-19) 2 2 1,800,000 1,800,000

D078-M Deputy Secretary (BPS-18) 2 2 1,600,000 1,600,000

D100-M Director (BPS-18) 1 288,000

D323-M Director Appeals (BPS-18) 1 1 600,000 600,000

D324-M Director Opinion & (BPS-18) 1 1 600,000 600,000


Research

A012-M Accounts Officer (BPS-17) 1 400,000

L047-M Law Officer (BPS-17) 3 5 1,200,000 2,000,000

P139-M Private Secretary (BPS-17) 1 3 400,000 400,000

R059-M Research Officer (BPS-17) 1 400,000

S053-M Section Officer (BPS-17) 4 4 1,500,000 1,500,000

P037-M Personal Assistant (BPS-16) 7 5 2,000,000 2,000,000

S282-M Superintendent (BPS-16) 3 4 1,097,000 1,097,000

S412-M Senior Data Processor (BPS-16) 2 2 600,000 600,000

A01102 Personal pay 100,000 70,000 100,000


A01103 Special Pay 100,000 15,000 100,000
A01105 Qualification Pay 60,000 30,000 60,000

A011-2 TOTAL PAY OF OTHER STAFF 80 68 16,049,000 6,012,000 16,054,000

A01151 Total Basic Pay of Other Staff 80 68 16,019,000 6,000,000 16,024,000

A097-M Assistant (BPS-14) 9 1 2,730,000 2,750,000

C040-M Cashier (BPS-14) 1 1 350,000 350,000

C230-M Care Taker (BPS-14) 1 1 350,000 350,000


625

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
036101 SECRETARIAT
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
036 ADMINISTRATION OF PUBLIC ORDER
0361 ADMINISTRATION
036101 SECRETARIAT

LQ5276 Public Prosecution Department

S216-M Stenographer (BPS-14) 7 7 2,300,000 2,300,000

D020-M Data Entry Operator (BPS-12) 6 6 2,000,000 2,000,000

J019-M Junior Clerk (BPS-07) 17 15 3,020,000 3,000,000

D089-M Despatch Rider (BPS-04) 2 2 400,000 400,000

D186-M Driver (BPS-04) 5 5 800,000 800,000

D003-M Daftri (BPS-02) 4 4 699,000 699,000

C112-M Chowkidar (BPS-01) 2 2 300,000 300,000

M019-M Mali (BPS-01) 2 2 250,000 250,000

N006-M Naib Qasid (BPS-01) 19 18 2,260,000 2,300,000

S025-M Sanitary Worker (BPS-01) 1 60,000

S311-M Sanitary Worker (BPS-01) 4 4 500,000 525,000

A01152 Personal pay 30,000 12,000 30,000

A012 TOTAL ALLOWANCES 29,149,000 19,134,000 25,365,000

A012-1 TOTAL REGULAR ALLOWANCES 26,129,000 17,944,000 23,015,000

A01201 Senior Post Allowance 90,000 16,000 50,000


A01202 House Rent Allowance 3,200,000 1,800,000 2,500,000
A01203 Conveyance Allowance 2,715,000 2,200,000 2,500,000
A01207 Washing Allowance 18,000 7,000 15,000
A0120D Integrated Allowance 200,000 83,000 150,000
A0120N Spl. allowances @ 20% of basic 1,728,000 1,200,000 1,500,000
pay for Secretariat
A0120X Ad - hoc Allowance - 2010 5,220,000 3,500,000 5,000,000
A01216 Qualification Allowance 122,000
A01217 Medical Allowance 1,700,000 1,350,000 1,600,000
A0121A Adhoc Relief Allowance 2011 1,568,000 1,200,000 1,500,000
A0121M Adhoc Relief Allowance - 2012 3,740,000 2,700,000 3,000,000
A0121T Adhoc Relief Allowance 2013 1,950,000 1,350,000 1,600,000
A0121Z Adhoc Relief Allowance - 2014 1,350,000 1,600,000
A01224 Entertainment Allowance 30,000 20,000 30,000
A01228 Orderly Allowance 100,000 85,000 100,000
A01239 Special Allowance 200,000 122,000 200,000
001 Special Allowance 200,000 122,000 200,000
A01243 Special travelling allowance 70,000 19,000 70,000
626

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
036101 SECRETARIAT
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
036 ADMINISTRATION OF PUBLIC ORDER
0361 ADMINISTRATION
036101 SECRETARIAT

LQ5276 Public Prosecution Department

A01252 Non Practicing Allowance 500,000 500,000 600,000


A01270 Others 3,100,000 320,000 1,000,000
001 Others 320,000
037 30% Social Security Benefit in lieu of Pension to the Contract Employees 3,100,000 1,000,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 3,020,000 1,190,000 2,350,000

A01271 Overtime Allowance 296,000 200,000 250,000


A01273 Honoraria 480,000 480,000 1,000,000
000 Honoraria 480,000 480,000
A01274 Medical Charges 1,000,000 50,000 200,000
A01277 Contingent Paid Staff 960,000 460,000 900,000
A01278 Leave Salary 110,000
A01299 Others 174,000

A03 TOTAL OPERATING EXPENSES 12,355,000 9,523,000 12,910,000

A032 TOTAL COMMUNICATIONS 1,145,000 1,000,000 1,280,000

A03201 Postage and Telegraph 365,000 100,000 300,000


A03202 Telephone and Trunk Call 750,000 900,000 950,000
A03203 Telex Teleprinter and Fax 30,000 30,000

A033 TOTAL UTILITIES 900,000 563,000 890,000

A03301 Gas 110,000 60,000 100,000


A03302 Water 40,000 20,000 40,000
A03303 Electricity 600,000 400,000 600,000
001 Electricity 600,000 400,000 600,000
A03304 Hot and Cold Weather Charges 150,000 83,000 150,000

A034 TOTAL OCCUPANCY COSTS 1,600,000 1,226,000 1,750,000

A03402 Rent for Office Building 1,500,000 1,201,000 1,650,000


A03407 Rates and Taxes 100,000 25,000 100,000

A038 TOTAL TRAVEL & 3,405,000 3,405,000 3,985,000


TRANSPORTATION

A03805 Travelling Allowance 520,000 900,000 700,000


627

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
036101 SECRETARIAT
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
036 ADMINISTRATION OF PUBLIC ORDER
0361 ADMINISTRATION
036101 SECRETARIAT

LQ5276 Public Prosecution Department

001 Travelling Allowance 900,000


A03806 Transportation of Goods 140,000 10,000 140,000
A03807 P.O.L Charges 2,600,000 2,366,000 3,000,000
A03808 Conveyance Charges 145,000 129,000 145,000

A039 TOTAL GENERAL 5,305,000 3,329,000 5,005,000

A03901 Stationery 600,000 532,000 650,000


A03902 Printing and Publication 600,000 532,000 500,000
001 Printing and Publications 600,000 532,000 500,000
A03903 Conference/Seminars/Workshops/ 243,000 243,000
Symposia
A03905 Newspapers Periodicals and Books 880,000 200,000 880,000
001 News Papers, Periodicals & Books 880,000 200,000 880,000
A03906 Uniforms and Protective Clothing 155,000 88,000 155,000
A03907 Advertising & Publicity 362,000 223,000 362,000
001 Advertising & Publicity 362,000 223,000 362,000
A03917 Law Charges 800,000 60,000 300,000
A03919 Payments to Others for Service 65,000 65,000
Rendered
A03936 Foreign/Inland Training Course Fee 200,000 200,000
A03942 Cost of Other Stores 300,000 400,000 350,000
001 Cost of Other Stores 300,000 400,000 350,000
A03955 Computer Stationary 500,000 544,000 550,000
A03970 Others 600,000 750,000 750,000
001 Others 600,000 750,000 750,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 423,000 1,000,000

A041 TOTAL PENSION 1,000 423,000 1,000,000

A04114 Superannuation Encashment Of L.P.R 1,000 423,000 1,000,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 500,000 1,000,000 1,500,000

A052 TOTAL GRANTS-DOMESTIC 500,000 1,000,000 1,500,000

A05216 Fin. Assis. to the families of 500,000 1,000,000 1,500,000


G. Serv. who expire
001 Fin. Assis. to the families of the persons who expires during service. 500,000 1,000,000 1,500,000
628

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
036101 SECRETARIAT
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
036 ADMINISTRATION OF PUBLIC ORDER
0361 ADMINISTRATION
036101 SECRETARIAT

LQ5276 Public Prosecution Department

A06 TOTAL TRANSFERS 250,000 80,000 100,000

A063 TOTAL ENTERTAINMENT & 250,000 80,000 100,000


GIFTS

A06301 Entertainments & Gifts 250,000 80,000 100,000


001 Entertainment & Gifts 250,000 80,000 100,000

A09 TOTAL PHYSICAL ASSETS 2,000,000

A095 TOTAL PURCHASE OF 2,000,000


TRANSPORT

A09501 Transport 2,000,000

A13 TOTAL REPAIRS AND MAINTENANCE 1,210,000 1,792,000 1,335,000

A130 TOTAL TRANSPORT 700,000 1,250,000 800,000

A13001 Transport 700,000 1,250,000 800,000

A131 TOTAL MACHINERY AND 350,000 400,000 375,000


EQUIPMENT

A13101 Machinery and Equipment 350,000 400,000 375,000

A132 TOTAL FURNITURE AND 160,000 142,000 160,000


FIXTURE

A13201 Furniture and Fixture 160,000 142,000 160,000

_______________________________________________________________________________
Public Prosecution Department 73,259,000 46,579,000 73,721,000
_______________________________________________________________________________
629

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
036101 SECRETARIAT
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
036 ADMINISTRATION OF PUBLIC ORDER
0361 ADMINISTRATION
036101 SECRETARIAT

LQ5283 Prosecuter General

A01 TOTAL EMPLOYEES RELATED EXPENSES. 1,432,787,000 1,149,766,000 1,545,308,000

A011 TOTAL PAY 3553 3653 752,107,000 451,885,000 762,044,000

A011-1 TOTAL PAY OF OFFICERS 1366 1361 547,598,000 272,330,000 547,329,000

A01101 Total Basic Pay of Officers 1366 1361 547,598,000 272,330,000 547,329,000

D110-M Director General (BPS-20) 1 1 800,000 1,700,000

P265-M Prosecutor General (BPS-20) 1 1 1,230,000 1,230,000

A469-M Additional Prosecutor (BPS-19) 18 18 7,850,000 7,850,000


General

D100-M Director (BPS-19) 1 1,600,000

D326-M District Public (BPS-19) 53 53 34,811,000 34,332,000


Prosecutor

D582-M Director (BPS-19) 2 1,200,000

D051-M Deputy Director (BPS-18) 2 2 900,000 600,000

D100-M Director (BPS-18) 1 1 275,000 275,000

D325-M Deputy Prosecutor General (BPS-18) 68 68 20,393,000 21,352,000

D327-M Deputy District Public (BPS-18) 328 328 150,080,000 150,080,000


Prosecutor

A146-M Assistant Director (BPS-17) 7 3 2,614,000 865,000

A470-M Assistant Prosecutor (BPS-17) 1 1 602,000 602,000


General

A471-M Assistant District Public (BPS-17) 796 796 303,950,000 303,950,000


Prosecutor

L047-M Law Officer (BPS-17) 4 4 1,027,000 1,027,000

P139-M Private Secretary (BPS-17) 1 1 133,000 133,000

P037-M Personal Assistant (BPS-16) 38 38 11,450,000 11,450,000

S282-M Superintendent (BPS-16) 44 44 10,150,000 10,150,000

S412-M Senior Data Processor (BPS-16) 1 1 133,000 133,000

A011-2 TOTAL PAY OF OTHER STAFF 2187 2292 204,509,000 179,555,000 214,715,000

A01151 Total Basic Pay of Other Staff 2187 2292 204,509,000 179,555,000 214,715,000
630

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
036101 SECRETARIAT
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
036 ADMINISTRATION OF PUBLIC ORDER
0361 ADMINISTRATION
036101 SECRETARIAT

LQ5283 Prosecuter General

A097-M Assistant (BPS-14) 57 57 13,100,000 13,100,000

S216-M Stenographer (BPS-14) 62 62 12,800,000 12,800,000

D020-M Data Entry Operator (BPS-12) 2 2 188,000 188,000

A008-M Accountant (BPS-11) 1 1 103,000 103,000

C040-M Cashier (BPS-11) 1 1 103,000 103,000

S078-M Senior Clerk (BPS-09) 105 10,206,000

J019-M Junior Clerk (BPS-07) 1009 1009 90,013,000 90,013,000

A186-M Assistant Flayer (BPS-04) 37 9,750,000

D089-M Despatch Rider (BPS-04) 5 5 344,000 344,000

D186-M Driver (BPS-04) 37 9,750,000

C112-M Chowkidar (BPS-01) 2 2 123,000 123,000

M019-M Mali (BPS-01) 1 1 62,000 62,000

N006-M Naib Qasid (BPS-01) 1008 1008 77,800,000 77,800,000

S311-M Sanitary Worker (BPS-01) 2 2 123,000 123,000

A012 TOTAL ALLOWANCES 680,680,000 697,881,000 783,264,000

A012-1 TOTAL REGULAR ALLOWANCES 678,480,000 695,335,000 780,764,000

A01202 House Rent Allowance 103,379,000 81,485,000 107,756,000


A01203 Conveyance Allowance 92,066,000 107,463,000 104,501,000
A0120D Integrated Allowance 3,500,000 3,760,000 4,000,000
A0120X Ad - hoc Allowance - 2010 121,554,000 107,966,000 120,000,000
A01216 Qualification Allowance 1,000,000 1,865,000 2,500,000
A01217 Medical Allowance 51,288,000 52,989,000 68,488,000
A0121A Adhoc Relief Allowance 2011 41,186,000 35,064,000 42,335,000
A0121M Adhoc Relief Allowance - 2012 82,864,000 89,715,000 94,426,000
A0121T Adhoc Relief Allowance 2013 47,057,000 44,927,000 52,838,000
A0121X 3,591,000
A0121Z Adhoc Relief Allowance - 2014 44,581,000 55,883,000
A01224 Entertainment Allowance 500,000 225,000 500,000
A01243 Special travelling allowance 200,000 200,000
A01252 Non Practicing Allowance 112,360,000 111,900,000 100,000,000
A01270 Others 21,526,000 13,395,000 23,746,000
631

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
036101 SECRETARIAT
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
036 ADMINISTRATION OF PUBLIC ORDER
0361 ADMINISTRATION
036101 SECRETARIAT

LQ5283 Prosecuter General

001 Others 21,526,000 13,395,000 23,746,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 2,200,000 2,546,000 2,500,000

A01271 Overtime Allowance 100,000 100,000


A01273 Honoraria 1,300,000 1,300,000 1,400,000
000 Honoraria 1,300,000 1,300,000
A01274 Medical Charges 600,000 1,096,000 800,000
A01277 Contingent Paid Staff 150,000 150,000 150,000
A01278 Leave Salary 50,000 50,000

A03 TOTAL OPERATING EXPENSES 47,040,000 58,434,000 64,150,000

A032 TOTAL COMMUNICATIONS 2,750,000 3,588,000 3,600,000

A03201 Postage and Telegraph 550,000 588,000 600,000


A03202 Telephone and Trunk Call 2,200,000 3,000,000 3,000,000

A033 TOTAL UTILITIES 2,750,000 3,434,000 4,050,000

A03301 Gas 330,000 155,000 300,000


A03302 Water 330,000 134,000 300,000
A03303 Electricity 1,650,000 2,934,000 3,000,000
001 Electricity 1,650,000 2,934,000 3,000,000
A03304 Hot and Cold Weather Charges 440,000 211,000 450,000

A034 TOTAL OCCUPANCY COSTS 15,330,000 15,150,000 23,330,000

A03402 Rent for Office Building 15,000,000 15,000,000 23,000,000


A03407 Rates and Taxes 330,000 150,000 330,000

A038 TOTAL TRAVEL & 16,100,000 16,921,000 18,100,000


TRANSPORTATION

A03805 Travelling Allowance 2,200,000 4,274,000 3,000,000


001 Travelling Allowance 4,274,000
A03806 Transportation of Goods 100,000 89,000 100,000
A03807 P.O.L Charges 13,800,000 12,558,000 15,000,000
632

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
036101 SECRETARIAT
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
036 ADMINISTRATION OF PUBLIC ORDER
0361 ADMINISTRATION
036101 SECRETARIAT

LQ5283 Prosecuter General

A039 TOTAL GENERAL 10,110,000 19,341,000 15,070,000

A03901 Stationery 2,000,000 2,903,000 2,100,000


A03902 Printing and Publication 1,450,000 905,000 2,500,000
001 Printing and Publications 1,450,000 905,000 2,500,000
A03905 Newspapers Periodicals and Books 1,200,000 1,315,000 1,200,000
001 News Papers, Periodicals & Books 1,200,000 1,315,000 1,200,000
A03906 Uniforms and Protective Clothing 140,000 124,000 150,000
A03907 Advertising & Publicity 220,000 45,000 220,000
001 Advertising & Publicity 220,000 45,000 220,000
A03917 Law Charges 2,000,000 8,775,000 2,500,000
A03936 Foreign/Inland Training Course Fee 100,000 1,000 2,000,000
001 Foreign Training 1,000
A03942 Cost of Other Stores 700,000 1,421,000 1,000,000
001 Cost of Other Stores 700,000 1,421,000 1,000,000
A03955 Computer Stationary 1,100,000 1,687,000 2,000,000
A03970 Others 1,200,000 2,165,000 1,400,000
001 Others 1,200,000 2,165,000 1,400,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 1,501,000 1,000,000

A041 TOTAL PENSION 1,000 1,501,000 1,000,000

A04114 Superannuation Encashment Of L.P.R 1,000 1,501,000 1,000,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 2,000,000 500,000 2,000,000

A052 TOTAL GRANTS-DOMESTIC 2,000,000 500,000 2,000,000

A05216 Fin. Assis. to the families of 2,000,000 500,000 2,000,000


G. Serv. who expire
001 Fin. Assis. to the families of the persons who expires during service. 2,000,000 500,000 2,000,000

A06 TOTAL TRANSFERS 1,500,000 203,000 1,500,000

A063 TOTAL ENTERTAINMENT & 1,500,000 203,000 1,500,000


GIFTS

A06301 Entertainments & Gifts 1,500,000 203,000 1,500,000


001 Entertainment & Gifts 1,500,000 203,000 1,500,000
633

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
036101 SECRETARIAT
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
036 ADMINISTRATION OF PUBLIC ORDER
0361 ADMINISTRATION
036101 SECRETARIAT

LQ5283 Prosecuter General

A09 TOTAL PHYSICAL ASSETS 1,685,000 3,000

A095 TOTAL PURCHASE OF 1,685,000 1,000


TRANSPORT

A09501 Transport 1,685,000 1,000


001 Transport 1,685,000

A096 TOTAL PURCHASE OF PLANT & 1,000


MACHINERY

A09601 Plant and Machinery 1,000

A097 TOTAL PURCHASE FURNITURE 1,000


& FIXTURE

A09701 Purchase of Furniture and Fixture 1,000

A13 TOTAL REPAIRS AND MAINTENANCE 2,970,000 2,989,000 3,500,000

A130 TOTAL TRANSPORT 2,200,000 2,643,000 2,500,000

A13001 Transport 2,200,000 2,643,000 2,500,000

A131 TOTAL MACHINERY AND 550,000 248,000 900,000


EQUIPMENT

A13101 Machinery and Equipment 550,000 248,000 900,000

A132 TOTAL FURNITURE AND 220,000 98,000 100,000


FIXTURE

A13201 Furniture and Fixture 220,000 98,000 100,000

_______________________________________________________________________________
Prosecuter General 1,486,298,000 1,215,078,000 1,617,461,000
_______________________________________________________________________________
634

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
036101 SECRETARIAT
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
036 ADMINISTRATION OF PUBLIC ORDER
0361 ADMINISTRATION
036101 SECRETARIAT

LQ5362 Child Protection

A01 TOTAL EMPLOYEES RELATED EXPENSES. 259,878,000 93,366,000 373,374,000

A011 TOTAL PAY 124 124 193,828,000 55,582,000 211,551,000

A011-1 TOTAL PAY OF OFFICERS 13 13 76,575,000 22,101,000 61,106,000

A01101 Total Basic Pay of Officers 13 13 12,074,000 3,032,000 16,130,000

A023-M Additional Distt. & (BPS-20) 1 1 1,661,000 1,725,000


Session Judges

D110-M Director General (BPS-19) 1 1 1,174,000 1,408,000

D100-M Director (BPS-18) 1 1 1,013,000 1,363,000

A146-M Assistant Director (BPS-17) 4 4 3,737,000 4,921,000

A099-M Assistant Accounts (BPS-16) 1 1 626,000 1,091,000


Officer

A110-M Assistant Audit Officer (BPS-16) 1 1 731,000 1,091,000

E074-M Estate Officer (BPS-16) 1 1 626,000 1,091,000

P197-M Purchase Officer (BPS-16) 1 1 626,000 1,091,000

S114-M Senior Scale Stenographer (BPS-16) 1 1 1,258,000 1,258,000

S282-M Superintendent (BPS-16) 1 1 622,000 1,091,000

A01150 Others 64,501,000 19,069,000 44,976,000


002 Pay of Officers 64,501,000 19,069,000 44,976,000

A011-2 TOTAL PAY OF OTHER STAFF 111 111 117,253,000 33,481,000 150,445,000

A01151 Total Basic Pay of Other Staff 111 111 62,940,000 24,476,000 32,915,000

A097-M Assistant (BPS-14) 2 2 540,000 1,716,000

S216-M Stenographer (BPS-14) 10 6,004,000

S216-M Stenographer (BPS-12) 10 41,526,000

A008-M Accountant (BPS-11) 1 1 156,000 1,045,000

C040-M Cashier (BPS-11) 1 1 432,000 735,000

C135-M Clerk Of Court (BPS-11) 1 1 432,000 845,000

C173-M Computer Operator (BPS-11) 1 1 368,000 858,000


635

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
036101 SECRETARIAT
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
036 ADMINISTRATION OF PUBLIC ORDER
0361 ADMINISTRATION
036101 SECRETARIAT

LQ5362 Child Protection

C230-M Care Taker (BPS-11) 8 8 4,644,000 1,698,000

R016-M Reader (BPS-11) 1 1 432,000 858,000

S078-M Senior Clerk (BPS-09) 2 2 421,000 1,065,000

J019-M Junior Clerk (BPS-07) 9 9 1,307,000 2,351,000

A055-M Ahlmad (Civil) (BPS-05) 1 1 242,000 656,000

B006-M Bailiff (BPS-05) 1 1 242,000 656,000

C199-M Copy Clerk (BPS-05) 1 1 244,000 656,000

R024-M Record Keeper (BPS-05) 1 1 242,000 656,000

D186-M Driver (BPS-04) 29 29 4,860,000 5,980,000

P148-M Process Server (BPS-04) 1 1 238,000 656,000

N006-M Naib Qasid (BPS-01) 41 41 6,614,000 6,480,000

A01170 Others 54,313,000 9,005,000 117,530,000


002 Pay of Staff 54,313,000 9,005,000 117,530,000

A012 TOTAL ALLOWANCES 66,050,000 37,784,000 161,823,000

A012-1 TOTAL REGULAR ALLOWANCES 65,690,000 37,736,000 160,547,000

A01201 Senior Post Allowance 48,000 1,153,000


A01202 House Rent Allowance 12,120,000 7,904,000 23,060,000
A01203 Conveyance Allowance 11,820,000 9,081,000 28,646,000
A0120D Integrated Allowance 12,240,000 396,000 22,704,000
A0120K Special Judicial Allowance 600,000 533,000 1,540,000
A01217 Medical Allowance 12,180,000 5,330,000 29,304,000
A0121N Personal Allowance 120,000 528,000
A01226 Computer Allowance 60,000 18,000 495,000
A01228 Orderly Allowance 82,000 528,000
A01236 Deputation Allowance 540,000 241,000 2,085,000
A01239 Special Allowance 600,000 243,000 2,178,000
001 Special Allowance 600,000 243,000 2,178,000
A01241 Utility allowance for electricity 340,000 127,000 946,000
A01248 Judicial Allowance 1,500,000 608,000 2,496,000
A01252 Non Practicing Allowance 330,000
A01256 Special Adhoc Relief Allowance 13,440,000 13,255,000 44,107,000
A01270 Others 447,000
636

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
036101 SECRETARIAT
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
036 ADMINISTRATION OF PUBLIC ORDER
0361 ADMINISTRATION
036101 SECRETARIAT

LQ5362 Child Protection

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 360,000 48,000 1,276,000

A01274 Medical Charges 360,000 48,000 1,276,000

A03 TOTAL OPERATING EXPENSES 102,726,000 78,016,000 149,543,000

A032 TOTAL COMMUNICATIONS 1,409,000 1,378,000 1,560,000

A03201 Postage and Telegraph 315,000 280,000 346,000


A03202 Telephone and Trunk Call 1,050,000 1,050,000 1,155,000
A03203 Telex Teleprinter and Fax 6,000 8,000
A03204 Electronic Communication 1,000 1,000
A03205 Courier and Pilot Service 37,000 48,000 50,000

A033 TOTAL UTILITIES 16,419,000 5,699,000 24,276,000

A03301 Gas 3,090,000 1,635,000 3,400,000


A03302 Water 105,000 14,000 110,000
A03303 Electricity 13,200,000 4,050,000 20,736,000
001 Electricity 13,200,000 4,050,000 20,736,000
A03304 Hot and Cold Weather Charges 24,000 30,000

A034 TOTAL OCCUPANCY COSTS 12,540,000 6,432,000 20,563,000

A03402 Rent for Office Building 11,550,000 6,226,000 19,008,000


A03407 Rates and Taxes 990,000 206,000 1,555,000

A038 TOTAL TRAVEL & 13,215,000 9,289,000 13,265,000


TRANSPORTATION

A03805 Travelling Allowance 630,000 559,000 630,000


001 Travelling Allowance 559,000
A03806 Transportation of Goods 315,000 150,000 345,000
A03807 P.O.L Charges 10,800,000 8,394,000 10,800,000
A03808 Conveyance Charges 210,000 186,000 230,000
A03809 CNG Charges (Govt) 1,260,000 1,260,000

A039 TOTAL GENERAL 59,143,000 55,218,000 89,879,000

A03901 Stationery 3,630,000 3,222,000 3,993,000


637

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
036101 SECRETARIAT
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
036 ADMINISTRATION OF PUBLIC ORDER
0361 ADMINISTRATION
036101 SECRETARIAT

LQ5362 Child Protection

A03902 Printing and Publication 525,000 966,000 578,000


001 Printing and Publications 525,000 966,000 578,000
A03904 Hire of Vehicles 158,000 140,000 170,000
A03905 Newspapers Periodicals and Books 630,000 329,000 693,000
001 News Papers, Periodicals & Books 630,000 329,000 693,000
A03906 Uniforms and Protective Clothing 735,000 652,000 1,210,000
A03907 Advertising & Publicity 840,000 1,645,000 924,000
001 Advertising & Publicity 840,000 1,645,000 924,000
A03918 Exhibitions, Fairs & Other 525,000 466,000 578,000
National Celebrations
A03927 Purchase of drug and medicines 1,575,000 1,457,000 1,733,000
A03942 Cost of Other Stores 525,000 1,966,000 25,000,000
001 Cost of Other Stores 525,000 1,966,000 25,000,000
A03970 Others 50,000,000 44,375,000 55,000,000
001 Others 50,000,000 44,375,000 55,000,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,261,000 856,000 1,886,000

A041 TOTAL PENSION 1,261,000 856,000 1,886,000

A04114 Superannuation Encashment Of L.P.R 1,000 500,000


A04115 Social Security benefit in 1,260,000 856,000 1,386,000
lieu of Pension

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 500,000,000 1,300,000 1,100,000

A052 TOTAL GRANTS-DOMESTIC 500,000,000 1,300,000 1,100,000

A05216 Fin. Assis. to the families of 1,300,000 1,100,000


G. Serv. who expire
001 Fin. Assis. to the families of the persons who expires during service. 1,300,000 1,100,000
A05270 To Others 500,000,000
Z1Z Block Allocation 500,000,000

A06 TOTAL TRANSFERS 210,000 186,000 230,000

A063 TOTAL ENTERTAINMENT & 210,000 186,000 230,000


GIFTS

A06301 Entertainments & Gifts 210,000 186,000 230,000


638

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
036101 SECRETARIAT
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
036 ADMINISTRATION OF PUBLIC ORDER
0361 ADMINISTRATION
036101 SECRETARIAT

LQ5362 Child Protection

001 Entertainment & Gifts 210,000 186,000 230,000

A09 TOTAL PHYSICAL ASSETS 1,471,000 7,506,000

A092 TOTAL COMPUTER EQUIPMENT 1,156,000 1,025,000

A09201 Hardware 263,000 233,000


A09202 Software 263,000 233,000
A09203 I.T. Equipment 630,000 559,000

A097 TOTAL PURCHASE FURNITURE 6,201,000


& FIXTURE

A09701 Purchase of Furniture and Fixture 6,201,000

A098 TOTAL PURCHASE OF OTHER 315,000 280,000


ASSETS

A09802 Purchase of other assets-others 315,000 280,000

A13 TOTAL REPAIRS AND MAINTENANCE 3,030,000 4,990,000 3,330,000

A130 TOTAL TRANSPORT 550,000 1,988,000 605,000

A13001 Transport 550,000 1,988,000 605,000

A131 TOTAL MACHINERY AND 550,000 788,000 605,000


EQUIPMENT

A13101 Machinery and Equipment 550,000 788,000 605,000

A132 TOTAL FURNITURE AND 550,000 488,000 605,000


FIXTURE

A13201 Furniture and Fixture 550,000 488,000 605,000

A133 TOTAL BUILDINGS AND 1,050,000 1,432,000 1,155,000


STRUCTURE

A13301 Office Buildings 1,050,000 1,432,000 1,155,000


639

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
036101 SECRETARIAT
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
036 ADMINISTRATION OF PUBLIC ORDER
0361 ADMINISTRATION
036101 SECRETARIAT

LQ5362 Child Protection

001 Office Buildings 1,050,000 1,432,000 1,155,000

A137 TOTAL COMPUTER EQUIPMENT 330,000 294,000 360,000

A13701 Hardware 110,000 98,000 120,000


A13702 Software 110,000 98,000 120,000
A13703 I.T. Equipment 110,000 98,000 120,000

_______________________________________________________________________________
Child Protection 868,576,000 186,220,000 529,463,000
_______________________________________________________________________________
640

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
036101 SECRETARIAT
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
036 ADMINISTRATION OF PUBLIC ORDER
0361 ADMINISTRATION
036101 SECRETARIAT

LQ5470 Center for Professional Development of


Public Prosecutors

A01 TOTAL EMPLOYEES RELATED EXPENSES. 19,459,000

A011 TOTAL PAY 30 6,992,000

A011-1 TOTAL PAY OF OFFICERS 9 3,792,000

A01101 Total Basic Pay of Officers 9 3,792,000

D100-M Director (BPS-19) 1 700,000

D100-M Director (BPS-18) 1 500,000

A146-M Assistant Director (BPS-17) 4 1,600,000

P037-M Personal Assistant (BPS-16) 3 992,000

A011-2 TOTAL PAY OF OTHER STAFF 21 3,200,000

A01151 Total Basic Pay of Other Staff 21 3,200,000

A097-M Assistant (BPS-14) 2 500,000

S216-M Stenographer (BPS-14) 2 500,000

J019-M Junior Clerk (BPS-07) 8 1,440,000

D186-M Driver (BPS-04) 2 200,000

N006-M Naib Qasid (BPS-01) 6 480,000

S311-M Sanitary Worker (BPS-01) 1 80,000

A012 TOTAL ALLOWANCES 12,467,000

A012-1 TOTAL REGULAR ALLOWANCES 11,937,000

A01202 House Rent Allowance 3,150,000


A01203 Conveyance Allowance 1,000,000
A0120D Integrated Allowance 41,000
A0120X Ad - hoc Allowance - 2010 1,983,000
A01216 Qualification Allowance 360,000
A01217 Medical Allowance 397,000
A0121A Adhoc Relief Allowance 2011 595,000
A0121M Adhoc Relief Allowance - 2012 794,000
641

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
036101 SECRETARIAT
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
036 ADMINISTRATION OF PUBLIC ORDER
0361 ADMINISTRATION
036101 SECRETARIAT

LQ5470 Center for Professional Development of


Public Prosecutors

A0121N Personal Allowance 20,000


A0121T Adhoc Relief Allowance 2013 397,000
A0121Z Adhoc Relief Allowance - 2014 1,154,000
A01224 Entertainment Allowance 6,000
A01239 Special Allowance 100,000
001 Special Allowance 100,000
A01252 Non Practicing Allowance 1,740,000
A01270 Others 200,000
001 Others 200,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 530,000

A01271 Overtime Allowance 60,000


A01273 Honoraria 100,000
000 Honoraria 100,000
A01274 Medical Charges 50,000
A01277 Contingent Paid Staff 300,000
A01278 Leave Salary 10,000
A01299 Others 10,000
001 Others 10,000

A03 TOTAL OPERATING EXPENSES 4,934,000 16,640,000

A032 TOTAL COMMUNICATIONS 93,000 280,000

A03201 Postage and Telegraph 26,000 110,000


A03202 Telephone and Trunk Call 54,000 120,000
A03204 Electronic Communication 13,000 50,000

A033 TOTAL UTILITIES 151,000 710,000

A03301 Gas 10,000 30,000


A03302 Water 10,000 50,000
A03303 Electricity 120,000 600,000
001 Electricity 120,000 600,000
A03304 Hot and Cold Weather Charges 11,000 30,000

A034 TOTAL OCCUPANCY COSTS 10,000 1,810,000


642

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
036101 SECRETARIAT
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
036 ADMINISTRATION OF PUBLIC ORDER
0361 ADMINISTRATION
036101 SECRETARIAT

LQ5470 Center for Professional Development of


Public Prosecutors

A03402 Rent for Office Building 1,800,000


A03407 Rates and Taxes 10,000 10,000

A038 TOTAL TRAVEL & 375,000 1,150,000


TRANSPORTATION

A03805 Travelling Allowance 100,000 400,000


001 Travelling Allowance 100,000 400,000
A03806 Transportation of Goods 60,000 110,000
A03807 P.O.L Charges 175,000 600,000
A03808 Conveyance Charges 40,000 40,000

A039 TOTAL GENERAL 4,305,000 12,690,000

A03901 Stationery 415,000 600,000


A03902 Printing and Publication 400,000 400,000
001 Printing and Publications 400,000 400,000
A03903 Conference/Seminars/Workshops/ 300,000 300,000
Symposia
A03905 Newspapers Periodicals and Books 400,000 250,000
001 News Papers, Periodicals & Books 400,000 250,000
A03906 Uniforms and Protective Clothing 20,000
A03907 Advertising & Publicity 200,000 220,000
001 Advertising & Publicity 200,000 220,000
A03917 Law Charges 100,000
A03919 Payments to Others for Service 1,500,000 9,500,000
Rendered
001 Payments to Others for Service Rendered 1,500,000 9,500,000
A03936 Foreign/Inland Training Course Fee 200,000 200,000
001 Foreign Training 200,000 200,000
A03942 Cost of Other Stores 187,000 200,000
001 Cost of Other Stores 187,000 200,000
A03955 Computer Stationary 453,000 550,000
A03970 Others 250,000 350,000
001 Others 250,000 350,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 300,000


643

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
036101 SECRETARIAT
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
036 ADMINISTRATION OF PUBLIC ORDER
0361 ADMINISTRATION
036101 SECRETARIAT

LQ5470 Center for Professional Development of


Public Prosecutors

A052 TOTAL GRANTS-DOMESTIC 300,000

A05216 Fin. Assis. to the families of 300,000


G. Serv. who expire
001 Fin. Assis. to the families of the persons who expires during service. 300,000

A06 TOTAL TRANSFERS 3,000,000 600,000

A063 TOTAL ENTERTAINMENT & 3,000,000 600,000


GIFTS

A06301 Entertainments & Gifts 3,000,000 600,000


001 Entertainment & Gifts 3,000,000 600,000

A09 TOTAL PHYSICAL ASSETS 1,000 9,600,000

A092 TOTAL COMPUTER EQUIPMENT 100,000

A09201 Hardware 100,000

A095 TOTAL PURCHASE OF 5,500,000


TRANSPORT

A09501 Transport 5,500,000


001 Transport 5,500,000

A096 TOTAL PURCHASE OF PLANT & 2,000,000


MACHINERY

A09601 Plant and Machinery 2,000,000

A097 TOTAL PURCHASE FURNITURE 1,000 2,000,000


& FIXTURE

A09701 Purchase of Furniture and Fixture 1,000 2,000,000

A13 TOTAL REPAIRS AND MAINTENANCE 304,000 600,000


644

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
036101 SECRETARIAT
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
036 ADMINISTRATION OF PUBLIC ORDER
0361 ADMINISTRATION
036101 SECRETARIAT

LQ5470 Center for Professional Development of


Public Prosecutors

A130 TOTAL TRANSPORT 150,000

A13001 Transport 150,000

A131 TOTAL MACHINERY AND 204,000 340,000


EQUIPMENT

A13101 Machinery and Equipment 204,000 340,000

A132 TOTAL FURNITURE AND 100,000 110,000


FIXTURE

A13201 Furniture and Fixture 100,000 110,000

_______________________________________________________________________________
Center for Professional Development of 8,239,000 47,199,000
Public Prosecutors
_______________________________________________________________________________
645

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
041310 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
041 GEN. ECONOMIC,COMMERCIAL & LABOR AFFAIRS
0413 GENERAL LABOR AFFAIRS
041310 ADMINISTRATION

LQ4075 Labour and Human Resource Department

A01 TOTAL EMPLOYEES RELATED EXPENSES. 22,555,000 20,037,000 26,454,000

A011 TOTAL PAY 57 59 10,656,000 8,621,000 11,302,000

A011-1 TOTAL PAY OF OFFICERS 14 14 5,669,000 5,084,000 5,592,000

A01101 Total Basic Pay of Officers 14 14 5,539,000 5,069,000 5,462,000

S045-M Secretary (BPS-20) 1 1 916,000 787,000

A029-M Additional Secretary (BPS-19) 1 1 458,000 660,000

D078-M Deputy Secretary (BPS-18) 2 2 912,000 738,000

L047-M Law Officer (BPS-17) 1 1 256,000 271,000

U017-M Under Secretary/Section (BPS-17) 4 4 1,677,000 1,647,000


Officer

P037-M Personal Assistant (BPS-16) 2 2 557,000 576,000

S114-M Senior Scale Stenographer (BPS-16) 2 2 355,000 375,000

S282-M Superintendent (BPS-16) 1 1 408,000 408,000

A01102 Personal pay 130,000 100,000


A01103 Special Pay 15,000 30,000

A011-2 TOTAL PAY OF OTHER STAFF 43 45 4,987,000 3,537,000 5,710,000

A01151 Total Basic Pay of Other Staff 43 45 4,957,000 3,457,000 5,710,000

A097-M Assistant (BPS-14) 6 576,000

A336-M Assistant/Deputy (BPS-14) 5 5 937,000 1,085,000


Superintendent

C162-M Composer (BPS-14) 1 1 166,000 173,000

S216-M Stenographer (BPS-14) 9 5 617,000 655,000

J019-M Junior Clerk (BPS-09) 10 1,247,000

S078-M Senior Clerk (BPS-09) 4 500,000

J019-M Junior Clerk (BPS-07) 6 790,000

D186-M Driver (BPS-05) 4 500,000

D089-M Despatch Rider (BPS-04) 2 2 246,000 258,000


646

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
041310 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
041 GEN. ECONOMIC,COMMERCIAL & LABOR AFFAIRS
0413 GENERAL LABOR AFFAIRS
041310 ADMINISTRATION

LQ4075 Labour and Human Resource Department

D186-M Driver (BPS-04) 4 513,000

D003-M Daftri (BPS-03) 2 159,000

D003-M Daftri (BPS-02) 2 164,000

Q003-M Qasid (BPS-02) 1 1 132,000 132,000

C112-M Chowkidar (BPS-01) 1 1 58,000 61,000

N006-M Naib Qasid (BPS-01) 8 8 895,000 803,000

A01152 Personal pay 80,000


A01153 Special Pay 30,000

A012 TOTAL ALLOWANCES 11,899,000 11,416,000 15,152,000

A012-1 TOTAL REGULAR ALLOWANCES 11,577,000 10,559,000 14,447,000

A01201 Senior Post Allowance 16,000 16,000 16,000


A01202 House Rent Allowance 1,033,000 1,033,000 1,208,000
A01203 Conveyance Allowance 1,320,000 1,105,000 1,527,000
A01207 Washing Allowance 15,000 15,000 15,000
A01209 Special Additional Allowance 60,000 1,000
A0120D Integrated Allowance 36,000 36,000 36,000
A0120K Special Judicial Allowance 1,000
A0120N Spl. allowances @ 20% of basic 952,000 850,000 912,000
pay for Secretariat
A0120X Ad - hoc Allowance - 2010 3,227,000 2,100,000 3,317,000
A01216 Qualification Allowance 12,000 12,000 24,000
A01217 Medical Allowance 812,000 812,000 900,000
A0121A Adhoc Relief Allowance 2011 706,000 706,000 793,000
A0121M Adhoc Relief Allowance - 2012 1,806,000 1,700,000 1,927,000
A0121T Adhoc Relief Allowance 2013 1,068,000 900,000 1,064,000
A0121Z Adhoc Relief Allowance - 2014 800,000 1,957,000
A01224 Entertainment Allowance 20,000 10,000 20,000
A01228 Orderly Allowance 84,000 84,000 84,000
A01239 Special Allowance 180,000 130,000 295,000
001 Special Allowance 180,000 130,000 295,000
A01252 Non Practicing Allowance 100,000 1,000
A01270 Others 190,000 190,000 349,000
001 Others 30,000 30,000 15,000
037 30% Social Security Benefit in lieu of Pension to the Contract Employees 160,000 160,000 333,000
60 Additional Charge Allowance 1,000
647

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
041310 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
041 GEN. ECONOMIC,COMMERCIAL & LABOR AFFAIRS
0413 GENERAL LABOR AFFAIRS
041310 ADMINISTRATION

LQ4075 Labour and Human Resource Department

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 322,000 857,000 705,000

A01271 Overtime Allowance 150,000 180,000 150,000


A01273 Honoraria 120,000 627,000 500,000
000 Honoraria 120,000 627,000 500,000
A01274 Medical Charges 50,000 50,000 50,000
A01278 Leave Salary 2,000 5,000

A03 TOTAL OPERATING EXPENSES 6,689,000 7,924,000 7,084,000

A032 TOTAL COMMUNICATIONS 1,314,000 1,552,000 1,350,000

A03201 Postage and Telegraph 104,000 142,000 100,000


A03202 Telephone and Trunk Call 1,210,000 1,410,000 1,250,000

A033 TOTAL UTILITIES 549,000 462,000 605,000

A03301 Gas 60,000 60,000 25,000


A03302 Water 10,000 10,000
A03303 Electricity 413,000 313,000 500,000
001 Electricity 413,000 313,000 500,000
A03304 Hot and Cold Weather Charges 66,000 89,000 70,000

A034 TOTAL OCCUPANCY COSTS 12,000 62,000 40,000

A03407 Rates and Taxes 12,000 62,000 40,000

A038 TOTAL TRAVEL & 2,650,000 3,621,000 2,915,000


TRANSPORTATION

A03805 Travelling Allowance 220,000 1,110,000 500,000


001 Travelling Allowance 1,110,000 500,000
A03806 Transportation of Goods 7,000 6,000 7,000
A03807 P.O.L Charges 2,415,000 2,498,000 2,400,000
A03808 Conveyance Charges 8,000 7,000 8,000

A039 TOTAL GENERAL 2,164,000 2,227,000 2,174,000

A03901 Stationery 715,000 715,000 700,000


648

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
041310 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
041 GEN. ECONOMIC,COMMERCIAL & LABOR AFFAIRS
0413 GENERAL LABOR AFFAIRS
041310 ADMINISTRATION

LQ4075 Labour and Human Resource Department

A03902 Printing and Publication 237,000 237,000 240,000


001 Printing and Publications 237,000 237,000 240,000
A03905 Newspapers Periodicals and Books 75,000 75,000 80,000
001 News Papers, Periodicals & Books 75,000 75,000 80,000
A03906 Uniforms and Protective Clothing 97,000 106,000 90,000
A03907 Advertising & Publicity 3,000 93,000 3,000
001 Advertising & Publicity 3,000 93,000 3,000
A03917 Law Charges 1,000 1,000
A03918 Exhibitions, Fairs & Other 13,000 13,000 40,000
National Celebrations
A03942 Cost of Other Stores 138,000 138,000 140,000
001 Cost of Other Stores 138,000 138,000 140,000
A03955 Computer Stationary 577,000 537,000 580,000
A03970 Others 308,000 313,000 300,000
001 Others 308,000 313,000 300,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 822,000 500,000

A041 TOTAL PENSION 1,000 822,000 500,000

A04114 Superannuation Encashment Of L.P.R 1,000 822,000 500,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 400,000

A052 TOTAL GRANTS-DOMESTIC 400,000

A05216 Fin. Assis. to the families of 400,000


G. Serv. who expire
001 Fin. Assis. to the families of the persons who expires during service. 400,000

A06 TOTAL TRANSFERS 110,000 110,000 120,000

A063 TOTAL ENTERTAINMENT & 110,000 110,000 120,000


GIFTS

A06301 Entertainments & Gifts 110,000 110,000 120,000


001 Entertainment & Gifts 110,000 110,000 120,000

A13 TOTAL REPAIRS AND MAINTENANCE 877,000 877,000 994,000


649

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
041310 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
041 GEN. ECONOMIC,COMMERCIAL & LABOR AFFAIRS
0413 GENERAL LABOR AFFAIRS
041310 ADMINISTRATION

LQ4075 Labour and Human Resource Department

A130 TOTAL TRANSPORT 533,000 533,000 650,000

A13001 Transport 533,000 533,000 650,000

A131 TOTAL MACHINERY AND 220,000 220,000 220,000


EQUIPMENT

A13101 Machinery and Equipment 220,000 220,000 220,000

A132 TOTAL FURNITURE AND 100,000 100,000 100,000


FIXTURE

A13201 Furniture and Fixture 100,000 100,000 100,000

A137 TOTAL COMPUTER EQUIPMENT 24,000 24,000 24,000

A13703 I.T. Equipment 24,000 24,000 24,000

_______________________________________________________________________________
Labour and Human Resource Department 30,232,000 29,770,000 35,552,000
_______________________________________________________________________________
650

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
042101 ADMINISTRATION/LAND COMMISSION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0421 AGRICULTURE
042101 ADMINISTRATION/LAND COMMISSION

LQ4081 Agriculture Department

A01 TOTAL EMPLOYEES RELATED EXPENSES. 74,860,000 54,830,000 74,412,000

A011 TOTAL PAY 141 141 34,439,000 23,511,000 33,271,000

A011-1 TOTAL PAY OF OFFICERS 40 42 17,713,000 13,891,000 17,254,000

A01101 Total Basic Pay of Officers 40 42 17,592,000 13,618,000 16,904,000

S045-M Secretary (BPS-21) 1 813,000

S045-M Secretary (BPS-20) 1 616,000

S397-M Special Secretary (BPS-20) 1 1 743,000 743,000

A029-M Additional Secretary (BPS-19) 3 3 2,191,000 2,019,000

A160-M Assistant Director (BPS-18) 1 1 600,000 600,000


Statistics

D078-M Deputy Secretary (BPS-18) 5 5 2,604,000 2,514,000

R054-M Research And Progress (BPS-18) 1 480,000


Officer

S090-M Senior Law Officer (BPS-18) 1 1 438,000 403,000

L047-M Law Officer (BPS-17) 2 2 701,000 557,000

R054-M Research And Progress (BPS-17) 1 480,000


Officer

S211-M Statistical Officer (BPS-17) 3 3 1,203,000 922,000

S282-M Superintendent (BPS-17) 5 1,354,000

U017-M Under Secretary/Section (BPS-17) 14 14 5,281,000 5,237,000


Officer

P037-M Personal Assistant (BPS-16) 2 2 704,000 643,000

S114-M Senior Scale Stenographer (BPS-16) 3 3 965,000 816,000

S282-M Superintendent (BPS-16) 3 869,000

A01102 Personal pay 74,000 200,000 200,000


A01103 Special Pay 35,000 30,000 50,000
A01105 Qualification Pay 12,000 25,000 50,000
A01150 Others 18,000 50,000
000 Others 50,000
002 Pay of Officers 18,000
651

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
042101 ADMINISTRATION/LAND COMMISSION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0421 AGRICULTURE
042101 ADMINISTRATION/LAND COMMISSION

LQ4081 Agriculture Department

A011-2 TOTAL PAY OF OTHER STAFF 101 99 16,726,000 9,620,000 16,017,000

A01151 Total Basic Pay of Other Staff 101 99 16,719,000 9,594,000 15,897,000

P037-M Personal Assistant (BPS-15) 2 2 524,000 465,000

A097-M Assistant (BPS-14) 1 235,000

A336-M Assistant/Deputy (BPS-14) 14 13 3,771,000 3,419,000


Superintendent

C162-M Composer (BPS-14) 3 3 662,000 670,000

C168-M Computer Assistant (BPS-14) 2 2 434,000 492,000

S216-M Stenographer (BPS-14) 13 17 2,640,000 3,217,000

S216-M Stenographer (BPS-12) 4 706,000

C134-M Clerk (BPS-07) 16 21 2,439,000 3,167,000

J019-M Junior Clerk (BPS-07) 5 708,000

D089-M Despatch Rider (BPS-04) 2 2 236,000 329,000

D186-M Driver (BPS-04) 7 7 1,062,000 977,000

D003-M Daftri (BPS-02) 3 3 319,000 317,000

Q003-M Qasid (BPS-02) 1 1 61,000 62,000

N006-M Naib Qasid (BPS-01) 27 27 2,832,000 2,702,000

S311-M Sanitary Worker (BPS-01) 1 1 90,000 80,000

A01152 Personal pay 6,000 25,000 50,000


A01153 Special Pay 1,000 1,000 50,000
A01156 Total Pay of contract staff 20,000

A012 TOTAL ALLOWANCES 40,421,000 31,319,000 41,141,000

A012-1 TOTAL REGULAR ALLOWANCES 39,479,000 29,562,000 39,967,000

A01201 Senior Post Allowance 15,000 15,000 15,000


A01202 House Rent Allowance 4,351,000 2,642,000 2,515,000
A01203 Conveyance Allowance 2,354,000 3,422,000 2,308,000
A01207 Washing Allowance 11,000 11,000 11,000
A0120D Integrated Allowance 75,000 100,000 200,000
652

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
042101 ADMINISTRATION/LAND COMMISSION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0421 AGRICULTURE
042101 ADMINISTRATION/LAND COMMISSION

LQ4081 Agriculture Department

A0120N Spl. allowances @ 20% of basic 4,246,000 2,572,000 3,149,000


pay for Secretariat
A0120X Ad - hoc Allowance - 2010 10,114,000 6,336,000 10,372,000
A01216 Qualification Allowance 50,000 50,000 50,000
A01217 Medical Allowance 3,053,000 2,156,000 2,612,000
A0121A Adhoc Relief Allowance 2011 3,435,000 1,888,000 2,612,000
A0121M Adhoc Relief Allowance - 2012 6,883,000 4,640,000 5,171,000
A0121T Adhoc Relief Allowance 2013 3,430,000 2,355,000 3,327,000
A0121Z Adhoc Relief Allowance - 2014 2,151,000 6,580,000
A01224 Entertainment Allowance 35,000 35,000 33,000
A01226 Computer Allowance 50,000 16,000 50,000
A01228 Orderly Allowance 120,000 91,000 168,000
A01239 Special Allowance 231,000 420,000 174,000
001 Special Allowance 231,000 420,000 174,000
A01241 Utility allowance for electricity 120,000
A01243 Special travelling allowance 50,000 100,000 100,000
A01252 Non Practicing Allowance 840,000 100,000 420,000
A01270 Others 136,000 342,000 100,000
001 Others 82,000 342,000 100,000
027 Personal Allowance 43,000
037 30% Social Security Benefit in lieu of Pension to the Contract Employees 11,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 942,000 1,757,000 1,174,000

A01271 Overtime Allowance 233,000 150,000 270,000


A01273 Honoraria 102,000 1,500,000 102,000
000 Honoraria 102,000 1,500,000 102,000
A01274 Medical Charges 605,000 105,000 800,000
A01278 Leave Salary 2,000 2,000 2,000

A03 TOTAL OPERATING EXPENSES 18,118,000 16,919,000 17,827,000

A032 TOTAL COMMUNICATIONS 4,055,000 3,010,000 2,510,000

A03201 Postage and Telegraph 402,000 357,000 410,000


A03202 Telephone and Trunk Call 3,653,000 2,653,000 2,100,000

A033 TOTAL UTILITIES 554,000 701,000 835,000

A03301 Gas 24,000 54,000 150,000


653

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
042101 ADMINISTRATION/LAND COMMISSION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0421 AGRICULTURE
042101 ADMINISTRATION/LAND COMMISSION

LQ4081 Agriculture Department

A03302 Water 1,000 1,000 1,000


A03303 Electricity 345,000 433,000 500,000
001 Electricity 345,000 433,000 500,000
A03304 Hot and Cold Weather Charges 184,000 213,000 184,000

A034 TOTAL OCCUPANCY COSTS 74,000 74,000 150,000

A03407 Rates and Taxes 74,000 74,000 150,000

A038 TOTAL TRAVEL & 5,476,000 4,610,000 4,317,000


TRANSPORTATION

A03805 Travelling Allowance 1,713,000 1,520,000 1,500,000


001 Travelling Allowance 1,520,000 1,500,000
A03806 Transportation of Goods 12,000 11,000 12,000
A03807 P.O.L Charges 3,746,000 3,070,000 2,800,000
A03808 Conveyance Charges 5,000 9,000 5,000

A039 TOTAL GENERAL 7,959,000 8,524,000 10,015,000

A03901 Stationery 2,778,000 2,966,000 3,500,000


A03902 Printing and Publication 1,235,000 1,496,000 2,200,000
001 Printing and Publications 1,235,000 1,496,000 2,200,000
A03905 Newspapers Periodicals and Books 116,000 113,000 120,000
001 News Papers, Periodicals & Books 116,000 113,000 120,000
A03906 Uniforms and Protective Clothing 154,000 137,000 160,000
A03907 Advertising & Publicity 104,000 142,000 110,000
001 Advertising & Publicity 104,000 142,000 110,000
A03915 Payments to Govt. Deptt. for 5,000 4,000 5,000
Service Rendered
001 Payments to Govt. Dept. 5,000 4,000 5,000
A03917 Law Charges 38,000 34,000 40,000
A03918 Exhibitions, Fairs & Other 29,000 26,000 30,000
National Celebrations
A03942 Cost of Other Stores 357,000 417,000 400,000
001 Cost of Other Stores 357,000 417,000 400,000
A03955 Computer Stationary 2,360,000 2,394,000 2,600,000
A03970 Others 783,000 795,000 850,000
001 Others 783,000 795,000 850,000
654

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
042101 ADMINISTRATION/LAND COMMISSION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0421 AGRICULTURE
042101 ADMINISTRATION/LAND COMMISSION

LQ4081 Agriculture Department

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 530,000 500,000

A041 TOTAL PENSION 1,000 530,000 500,000

A04114 Superannuation Encashment Of L.P.R 1,000 530,000 500,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 500,000 7,585,000 118,300,000

A052 TOTAL GRANTS-DOMESTIC 500,000 7,585,000 118,300,000

A05216 Fin. Assis. to the families of 500,000 1,000,000 500,000


G. Serv. who expire
001 Fin. Assis. to the families of the persons who expires during service. 500,000 1,000,000 500,000
A05270 To Others 6,585,000 117,800,000
001 Others 6,585,000 117,800,000

A06 TOTAL TRANSFERS 300,000 466,000 300,000

A063 TOTAL ENTERTAINMENT & 300,000 466,000 300,000


GIFTS

A06301 Entertainments & Gifts 300,000 466,000 300,000


001 Entertainment & Gifts 300,000 466,000 300,000

A09 TOTAL PHYSICAL ASSETS 5,000

A092 TOTAL COMPUTER EQUIPMENT 3,000

A09201 Hardware 1,000


A09202 Software 1,000
A09203 I.T. Equipment 1,000

A096 TOTAL PURCHASE OF PLANT & 1,000


MACHINERY

A09601 Plant and Machinery 1,000

A097 TOTAL PURCHASE FURNITURE 1,000


& FIXTURE
655

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
042101 ADMINISTRATION/LAND COMMISSION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0421 AGRICULTURE
042101 ADMINISTRATION/LAND COMMISSION

LQ4081 Agriculture Department

A09701 Purchase of Furniture and Fixture 1,000

A13 TOTAL REPAIRS AND MAINTENANCE 2,866,000 2,942,000 3,141,000

A130 TOTAL TRANSPORT 1,321,000 1,322,000 1,500,000

A13001 Transport 1,321,000 1,322,000 1,500,000

A131 TOTAL MACHINERY AND 592,000 575,000 650,000


EQUIPMENT

A13101 Machinery and Equipment 592,000 575,000 650,000

A132 TOTAL FURNITURE AND 255,000 276,000 275,000


FIXTURE

A13201 Furniture and Fixture 255,000 276,000 275,000

A137 TOTAL COMPUTER EQUIPMENT 698,000 769,000 716,000

A13701 Hardware 382,000 389,000 400,000


A13702 Software 16,000 14,000 16,000
A13703 I.T. Equipment 300,000 366,000 300,000

_______________________________________________________________________________
Agriculture Department 96,645,000 83,272,000 214,485,000
_______________________________________________________________________________
656

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
042101 ADMINISTRATION/LAND COMMISSION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0421 AGRICULTURE
042101 ADMINISTRATION/LAND COMMISSION

LQ4082 Food Department

A01 TOTAL EMPLOYEES RELATED EXPENSES. 38,245,000 30,184,000 44,486,000

A011 TOTAL PAY 93 107 20,819,000 13,206,000 21,511,000

A011-1 TOTAL PAY OF OFFICERS 17 21 8,101,000 5,408,000 9,192,000

A01101 Total Basic Pay of Officers 17 21 8,083,000 5,298,000 8,725,000

S045-M Secretary (BPS-20) 1 1 787,000 798,600

A029-M Additional Secretary (BPS-19) 1 1 258,000 483,000

D078-M Deputy Secretary (BPS-18) 3 3 1,831,000 1,800,000

L047-M Law Officer (BPS-17) 1 1 258,000 229,000

U017-M Under Secretary/Section (BPS-17) 10 10 4,453,000 4,368,000


Officer

P037-M Personal Assistant (BPS-16) 1 250,000

S114-M Senior Scale Stenographer (BPS-16) 3 450,000

S282-M Superintendent (BPS-16) 1 1 346,000 346,400

A01102 Personal pay 74,000 377,000


A01103 Special Pay 10,000 72,000
A01105 Qualification Pay 18,000 26,000 18,000

A011-2 TOTAL PAY OF OTHER STAFF 76 86 12,718,000 7,798,000 12,319,000

A01151 Total Basic Pay of Other Staff 76 86 12,716,000 7,735,000 12,279,000

P037-M Personal Assistant (BPS-15) 1 2 273,000 285,000

A097-M Assistant (BPS-14) 6 1,015,000

A336-M Assistant/Deputy (BPS-14) 10 10 2,467,000 1,963,000


Superintendent

C162-M Composer (BPS-14) 1 1 300,000 225,000

S216-M Stenographer (BPS-14) 13 13 3,110,000 1,994,000

S078-M Senior Clerk (BPS-09) 6 6 1,068,000 805,000

J019-M Junior Clerk (BPS-07) 12 12 2,131,000 1,819,000

D089-M Despatch Rider (BPS-04) 1 1 145,000 172,000

D186-M Driver (BPS-04) 4 7 539,000 873,000


657

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
042101 ADMINISTRATION/LAND COMMISSION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0421 AGRICULTURE
042101 ADMINISTRATION/LAND COMMISSION

LQ4082 Food Department

D003-M Daftri (BPS-02) 3 3 304,000 377,000

D089-M Despatch Rider (BPS-02) 1 1 144,000 117,000

C112-M Chowkidar (BPS-01) 2 2 211,000 183,000

F087-M Frash (BPS-01) 2 2 229,000 191,000

N006-M Naib Qasid (BPS-01) 18 18 1,562,000 2,066,000

S311-M Sanitary Worker (BPS-01) 2 2 233,000 194,000

A01152 Personal pay 60,000 39,000


A01153 Special Pay 2,000 3,000 1,000

A012 TOTAL ALLOWANCES 17,426,000 16,978,000 22,975,000

A012-1 TOTAL REGULAR ALLOWANCES 17,174,000 16,697,000 22,753,000

A01201 Senior Post Allowance 13,000 15,000 13,000


A01202 House Rent Allowance 2,088,000 1,608,000 2,629,000
A01203 Conveyance Allowance 1,418,000 2,197,000 1,984,000
A01207 Washing Allowance 7,000 5,000 7,000
A01209 Special Additional Allowance 50,000 121,000
A0120D Integrated Allowance 75,000 69,000 80,000
A0120N Spl. allowances @ 20% of basic 242,000 694,000 392,000
pay for Secretariat
A0120X Ad - hoc Allowance - 2010 4,310,000 3,427,000 4,760,000
A01217 Medical Allowance 1,508,000 1,377,000 1,819,000
A0121A Adhoc Relief Allowance 2011 1,970,000 1,082,000 1,888,000
A0121M Adhoc Relief Allowance - 2012 2,131,000 2,591,000 2,748,000
A0121N Personal Allowance 1,300,000 44,000 1,300,000
A0121T Adhoc Relief Allowance 2013 1,820,000 1,374,000 1,900,000
A0121Z Adhoc Relief Allowance - 2014 1,300,000 2,839,000
A01224 Entertainment Allowance 8,000 7,000 10,000
A01228 Orderly Allowance 100,000 84,000 1,000
A01238 Charge Allowance 102,000
A01239 Special Allowance 36,000 502,000 1,000
A01270 Others 148,000 169,000 261,000
001 Others 45,000 1,000
027 Personal Allowance 35,000 40,000
030 Integrated Allowance 8,000 8,000
037 30% Social Security Benefit in lieu of Pension to the Contract Employees 60,000 212,000
658

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
042101 ADMINISTRATION/LAND COMMISSION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0421 AGRICULTURE
042101 ADMINISTRATION/LAND COMMISSION

LQ4082 Food Department

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 252,000 281,000 222,000

A01271 Overtime Allowance 160,000 160,000 130,000


A01273 Honoraria 40,000 100,000 40,000
000 Honoraria 40,000
A01274 Medical Charges 50,000 21,000 50,000
A01278 Leave Salary 2,000 2,000

A03 TOTAL OPERATING EXPENSES 7,689,000 8,042,000 7,271,000

A032 TOTAL COMMUNICATIONS 1,377,000 956,000 900,000

A03201 Postage and Telegraph 77,000 90,000 100,000


A03202 Telephone and Trunk Call 1,300,000 866,000 800,000

A033 TOTAL UTILITIES 517,000 490,000 625,000

A03301 Gas 75,000 47,000 75,000


A03302 Water 16,000 16,000 50,000
A03303 Electricity 365,000 355,000 400,000
001 Electricity 365,000 400,000
A03304 Hot and Cold Weather Charges 61,000 72,000 100,000

A034 TOTAL OCCUPANCY COSTS 22,000 78,000 22,000

A03407 Rates and Taxes 22,000 78,000 22,000

A038 TOTAL TRAVEL & 3,435,000 3,624,000 3,330,000


TRANSPORTATION

A03805 Travelling Allowance 330,000 325,000 330,000


A03807 P.O.L Charges 3,105,000 3,299,000 3,000,000

A039 TOTAL GENERAL 2,338,000 2,894,000 2,394,000

A03901 Stationery 880,000 998,000 900,000


A03902 Printing and Publication 385,000 477,000 400,000
001 Printing and Publications 385,000 400,000
A03905 Newspapers Periodicals and Books 66,000 66,000 80,000
659

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
042101 ADMINISTRATION/LAND COMMISSION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0421 AGRICULTURE
042101 ADMINISTRATION/LAND COMMISSION

LQ4082 Food Department

001 News Papers, Periodicals & Books 66,000 80,000


A03906 Uniforms and Protective Clothing 33,000 33,000 33,000
A03907 Advertising & Publicity 28,000 54,000 30,000
001 Advertising & Publicity 28,000 30,000
A03917 Law Charges 11,000 11,000 11,000
A03955 Computer Stationary 495,000 581,000 500,000
A03970 Others 440,000 674,000 440,000
001 Others 440,000 440,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 1,040,000 500,000

A041 TOTAL PENSION 1,000 1,040,000 500,000

A04114 Superannuation Encashment Of L.P.R 1,000 1,040,000 500,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 550,000 600,000 500,000

A052 TOTAL GRANTS-DOMESTIC 550,000 600,000 500,000

A05216 Fin. Assis. to the families of 550,000 600,000 500,000


G. Serv. who expire
001 Fin. Assis. to the families of the persons who expires during service. 550,000 500,000

A06 TOTAL TRANSFERS 121,000 300,000 150,000

A063 TOTAL ENTERTAINMENT & 121,000 300,000 150,000


GIFTS

A06301 Entertainments & Gifts 121,000 300,000 150,000


001 Entertainment & Gifts 121,000 150,000

A13 TOTAL REPAIRS AND MAINTENANCE 891,000 2,244,000 1,200,000

A130 TOTAL TRANSPORT 528,000 1,499,000 600,000

A13001 Transport 528,000 1,499,000 600,000

A131 TOTAL MACHINERY AND 231,000 476,000 400,000


EQUIPMENT
660

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
042101 ADMINISTRATION/LAND COMMISSION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0421 AGRICULTURE
042101 ADMINISTRATION/LAND COMMISSION

LQ4082 Food Department

A13101 Machinery and Equipment 231,000 476,000 400,000

A132 TOTAL FURNITURE AND 132,000 269,000 200,000


FIXTURE

A13201 Furniture and Fixture 132,000 269,000 200,000

_______________________________________________________________________________
Food Department 47,497,000 42,410,000 54,107,000
_______________________________________________________________________________
661

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
042101 ADMINISTRATION/LAND COMMISSION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0421 AGRICULTURE
042101 ADMINISTRATION/LAND COMMISSION

LQ4083 Livestock and Dairy Development


Department

A01 TOTAL EMPLOYEES RELATED EXPENSES. 34,114,000 31,203,000 42,215,000

A011 TOTAL PAY 67 78 17,697,000 14,057,000 18,405,000

A011-1 TOTAL PAY OF OFFICERS 27 27 12,100,000 9,829,000 11,242,000

A01101 Total Basic Pay of Officers 27 27 11,519,000 10,661,000

S045-M Secretary (BPS-20) 1 785,000

A029-M Additional Secretary (BPS-19) 1 1 727,000 689,000

A739-M Additional Secretary (BPS-19) 1 1 556,000 560,000


(Technical)

R059-M Research Officer (BPS-19) 1 382,000

S045-M Secretary (BPS-19) 1 708,000

D078-M Deputy Secretary (BPS-18) 3 3 1,647,000 1,474,000

L047-M Law Officer (BPS-17) 1 1 356,000 370,000

P159-M Progress Officer (BPS-17) 1 1 488,000 487,000

R059-M Research Officer (BPS-17) 1 257,000

S211-M Statistical Officer (BPS-17) 2 2 848,000 885,000

U017-F Under Secretary/Section (BPS-17) 1 350,000


Officer

U017-M Under Secretary/Section (BPS-17) 6 5 2,956,000 1,745,000


Officer

S114-M Senior Scale Stenographer (BPS-16) 4 4 1,075,000 1,110,000

S282-M Superintendent (BPS-16) 6 6 1,824,000 1,901,000

A01102 Personal pay 468,000 300,000 468,000


A01103 Special Pay 26,000 26,000 26,000
A01105 Qualification Pay 12,000 3,000 12,000
A01150 Others 75,000 9,500,000 75,000
000 Others 75,000 75,000
001 Pay of Officers (R.E.) 9,500,000

A011-2 TOTAL PAY OF OTHER STAFF 40 51 5,597,000 4,228,000 7,163,000


662

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
042101 ADMINISTRATION/LAND COMMISSION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0421 AGRICULTURE
042101 ADMINISTRATION/LAND COMMISSION

LQ4083 Livestock and Dairy Development


Department

A01151 Total Basic Pay of Other Staff 40 51 5,509,000 7,058,000

A097-M Assistant (BPS-14) 7 14 1,788,000 2,751,000

C162-M Composer (BPS-14) 1 1 240,000 300,000

S216-M Stenographer (BPS-14) 6 909,000

S216-M Stenographer (BPS-12) 6 892,000

S207-M Statistical Assistant (BPS-11) 2 2 161,000 161,000

S078-F Senior Clerk (BPS-09) 2 1 295,000 177,000

J019-M Junior Clerk (BPS-07) 5 6 482,000 671,000

D089-M Despatch Rider (BPS-04) 2 2 163,000 283,000

D186-M Driver (BPS-04) 2 2 252,000 256,000

D003-M Daftri (BPS-02) 1 1 100,000 92,000

C112-M Chowkidar (BPS-01) 2 115,000

N006-M Naib Qasid (BPS-01) 12 12 1,136,000 1,228,000

S311-M Sanitary Worker (BPS-01) 2 115,000

A01152 Personal pay 30,000 13,000 40,000


A01153 Special Pay 8,000 15,000 15,000
A01170 Others 50,000 4,200,000 50,000
000 Others 50,000 50,000
001 Pay of Other Staff (R.E.) 4,200,000

A012 TOTAL ALLOWANCES 16,417,000 17,146,000 23,810,000

A012-1 TOTAL REGULAR ALLOWANCES 16,222,000 16,474,000 23,460,000

A01201 Senior Post Allowance 53,000 10,000 65,000


A01202 House Rent Allowance 1,739,000 1,400,000 1,995,000
A01203 Conveyance Allowance 1,334,000 1,825,000 1,866,000
A01207 Washing Allowance 14,000 4,000 16,000
A01209 Special Additional Allowance 70,000 60,000 120,000
A0120D Integrated Allowance 44,000 37,000 104,000
A0120N Spl. allowances @ 20% of basic 1,801,000 1,451,000 2,124,000
pay for Secretariat
A0120X Ad - hoc Allowance - 2010 4,265,000 3,515,000 4,792,000
663

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
042101 ADMINISTRATION/LAND COMMISSION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0421 AGRICULTURE
042101 ADMINISTRATION/LAND COMMISSION

LQ4083 Livestock and Dairy Development


Department

A01216 Qualification Allowance 20,000 10,000 20,000


A01217 Medical Allowance 1,367,000 1,250,000 1,529,000
A0121A Adhoc Relief Allowance 2011 1,246,000 1,146,000 1,510,000
A0121M Adhoc Relief Allowance - 2012 2,507,000 2,750,000 3,324,000
A0121T Adhoc Relief Allowance 2013 1,350,000 1,400,000 1,837,000
A0121Z Adhoc Relief Allowance - 2014 1,400,000 3,530,000
A01224 Entertainment Allowance 30,000 12,000 30,000
A01228 Orderly Allowance 84,000 42,000 84,000
A01236 Deputation Allowance 15,000 15,000
A01239 Special Allowance 15,000 17,000 40,000
001 Special Allowance 15,000 17,000 40,000
A01252 Non Practicing Allowance 60,000 120,000
A01270 Others 268,000 85,000 339,000
001 Others 150,000 150,000
037 30% Social Security Benefit in lieu of Pension to the Contract Employees 118,000 85,000 189,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 195,000 672,000 350,000

A01271 Overtime Allowance 107,000 90,000 120,000


A01273 Honoraria 11,000 482,000 150,000
000 Honoraria 11,000 482,000 150,000
A01274 Medical Charges 60,000 100,000 60,000
A01278 Leave Salary 17,000 20,000

A03 TOTAL OPERATING EXPENSES 5,246,000 6,035,000 5,630,000

A032 TOTAL COMMUNICATIONS 927,000 1,293,000 1,200,000

A03201 Postage and Telegraph 77,000 268,000 200,000


A03202 Telephone and Trunk Call 850,000 1,025,000 1,000,000

A033 TOTAL UTILITIES 410,000 295,000 420,000

A03301 Gas 58,000 15,000 58,000


A03302 Water 2,000 2,000
A03303 Electricity 300,000 220,000 300,000
001 Electricity 300,000 220,000 300,000
A03304 Hot and Cold Weather Charges 50,000 60,000 60,000
664

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
042101 ADMINISTRATION/LAND COMMISSION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0421 AGRICULTURE
042101 ADMINISTRATION/LAND COMMISSION

LQ4083 Livestock and Dairy Development


Department

A034 TOTAL OCCUPANCY COSTS 20,000 30,000 40,000

A03407 Rates and Taxes 20,000 30,000 40,000

A038 TOTAL TRAVEL & 2,500,000 3,045,000 2,500,000


TRANSPORTATION

A03805 Travelling Allowance 500,000 525,000 500,000


001 Travelling Allowance 500,000 525,000 500,000
A03807 P.O.L Charges 2,000,000 2,520,000 2,000,000

A039 TOTAL GENERAL 1,389,000 1,372,000 1,470,000

A03901 Stationery 450,000 450,000 500,000


A03902 Printing and Publication 198,000 198,000 200,000
001 Printing and Publications 198,000 198,000 200,000
A03905 Newspapers Periodicals and Books 65,000 65,000 65,000
001 News Papers, Periodicals & Books 65,000 65,000 65,000
A03906 Uniforms and Protective Clothing 12,000 41,000 40,000
A03907 Advertising & Publicity 3,000 4,000
001 Advertising & Publicity 3,000 4,000
A03917 Law Charges 10,000 1,000 10,000
A03918 Exhibitions, Fairs & Other 11,000 10,000 11,000
National Celebrations
A03942 Cost of Other Stores 90,000 80,000 90,000
001 Cost of Other Stores 90,000 80,000 90,000
A03955 Computer Stationary 350,000 350,000 350,000
A03970 Others 200,000 177,000 200,000
001 Others 200,000 177,000 200,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 1,916,000 1,200,000

A041 TOTAL PENSION 1,000 1,916,000 1,200,000

A04114 Superannuation Encashment Of L.P.R 1,000 1,916,000 1,200,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 500,000 13,578,000 44,100,000


665

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
042101 ADMINISTRATION/LAND COMMISSION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0421 AGRICULTURE
042101 ADMINISTRATION/LAND COMMISSION

LQ4083 Livestock and Dairy Development


Department

A052 TOTAL GRANTS-DOMESTIC 500,000 13,578,000 44,100,000

A05216 Fin. Assis. to the families of 500,000 500,000


G. Serv. who expire
001 Fin. Assis. to the families of the persons who expires during service. 500,000 500,000
A05270 To Others 13,578,000 43,600,000
001 Others 13,578,000 43,600,000

A06 TOTAL TRANSFERS 80,000 871,000 150,000

A063 TOTAL ENTERTAINMENT & 80,000 871,000 150,000


GIFTS

A06301 Entertainments & Gifts 80,000 871,000 150,000


001 Entertainment & Gifts 80,000 871,000 150,000

A09 TOTAL PHYSICAL ASSETS 221,000

A092 TOTAL COMPUTER EQUIPMENT 221,000

A09201 Hardware 221,000

A13 TOTAL REPAIRS AND MAINTENANCE 968,000 971,000 1,100,000

A130 TOTAL TRANSPORT 550,000 550,000 600,000

A13001 Transport 550,000 550,000 600,000

A131 TOTAL MACHINERY AND 330,000 343,000 400,000


EQUIPMENT

A13101 Machinery and Equipment 330,000 343,000 400,000

A132 TOTAL FURNITURE AND 88,000 78,000 100,000


FIXTURE

A13201 Furniture and Fixture 88,000 78,000 100,000


666

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
042101 ADMINISTRATION/LAND COMMISSION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0421 AGRICULTURE
042101 ADMINISTRATION/LAND COMMISSION

LQ4083 Livestock and Dairy Development


Department

_______________________________________________________________________________
Livestock and Dairy Development 40,909,000 54,795,000 94,395,000
Department
_______________________________________________________________________________
667

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
042101 ADMINISTRATION/LAND COMMISSION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0421 AGRICULTURE
042101 ADMINISTRATION/LAND COMMISSION

LQ4084 Forestry Wildlife Fisheries and Tourism


Department

A01 TOTAL EMPLOYEES RELATED EXPENSES. 36,005,000 33,352,000 41,516,000

A011 TOTAL PAY 82 87 17,493,000 14,419,000 18,906,000

A011-1 TOTAL PAY OF OFFICERS 25 27 9,703,000 8,895,000 11,175,000

A01101 Total Basic Pay of Officers 25 27 9,378,000 8,600,000 10,800,000

S045-M Secretary (BPS-20) 1 1 766,000 841,000

A029-M Additional Secretary (BPS-19) 1 2 727,000 1,427,000

D078-M Deputy Secretary (BPS-18) 2 2 1,164,000 1,218,000

D108-M Director Budget & (BPS-18) 1 1 339,000 357,000


Accounts(Forests)

S090-M Senior Law Officer (BPS-18) 1 1 312,000 357,000

L047-F Law Officer (BPS-17) 2 445,000

L047-M Law Officer (BPS-17) 2 414,000

S211-M Statistical Officer (BPS-17) 3 3 1,289,000 1,299,000

U017-F Under Secretary/Section (BPS-17) 1 214,000


Officer

U017-M Under Secretary/Section (BPS-17) 8 7 2,803,000 2,920,000


Officer

P037-M Personal Assistant (BPS-16) 2 3 633,000 896,000

S114-M Senior Scale Stenographer (BPS-16) 3 3 576,000 528,000

S282-M Superintendent (BPS-16) 1 1 355,000 298,000

A01102 Personal pay 250,000 230,000 300,000


A01103 Special Pay 35,000 25,000 35,000
A01105 Qualification Pay 40,000 40,000 40,000

A011-2 TOTAL PAY OF OTHER STAFF 57 60 7,790,000 5,524,000 7,731,000

A01151 Total Basic Pay of Other Staff 57 60 7,770,000 5,500,000 7,706,000

A336-M Assistant/Deputy (BPS-14) 8 8 1,771,000 1,807,000


Superintendent

C162-M Composer (BPS-14) 3 3 726,000 626,000


668

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
042101 ADMINISTRATION/LAND COMMISSION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0421 AGRICULTURE
042101 ADMINISTRATION/LAND COMMISSION

LQ4084 Forestry Wildlife Fisheries and Tourism


Department

S216-M Stenographer (BPS-14) 7 6 865,000 795,000

S217-F Stenographer (E & U) (BPS-14) 1 129,000

S209-M Statistical Computer (BPS-11) 2 2 346,000 352,000

S078-F Senior Clerk (BPS-09) 1 1 122,000 127,000

S078-M Senior Clerk (BPS-09) 6 6 925,000 934,000

J019-F Junior Clerk (BPS-07) 2 3 162,000 218,000

J019-M Junior Clerk (BPS-07) 4 4 486,000 348,000

D089-M Despatch Rider (BPS-04) 2 2 296,000 256,000

D186-M Driver (BPS-04) 2 3 296,000 316,000

D003-M Daftri (BPS-02) 1 1 68,000 72,000

M202-M Mali/Bahishti/Sweeper & (BPS-01) 4 4 310,000 320,000


Chowkidar

N006-F Naib Qasid (BPS-01) 2 2 150,000 141,000

N006-M Naib Qasid (BPS-01) 13 14 1,247,000 1,265,000

A01152 Personal pay 20,000 20,000 25,000


A01153 Special Pay 4,000

A012 TOTAL ALLOWANCES 18,512,000 18,933,000 22,610,000

A012-1 TOTAL REGULAR ALLOWANCES 18,240,000 18,621,000 22,279,000

A01201 Senior Post Allowance 22,000 20,000 22,000


A01202 House Rent Allowance 1,623,000 1,400,000 1,472,000
A01203 Conveyance Allowance 2,160,000 2,350,000 2,303,000
A01207 Washing Allowance 2,000 2,000 4,000
A01209 Special Additional Allowance 210,000 180,000 210,000
A0120D Integrated Allowance 87,000 70,000 89,000
A0120N Spl. allowances @ 20% of basic 1,510,000 1,450,000 1,526,000
pay for Secretariat
A0120X Ad - hoc Allowance - 2010 4,000,000 3,800,000 3,883,000
A01216 Qualification Allowance 228,000 158,000 228,000
A01217 Medical Allowance 1,293,000 1,325,000 1,482,000
A0121A Adhoc Relief Allowance 2011 1,293,000 1,193,000 1,283,000
669

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
042101 ADMINISTRATION/LAND COMMISSION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0421 AGRICULTURE
042101 ADMINISTRATION/LAND COMMISSION

LQ4084 Forestry Wildlife Fisheries and Tourism


Department

A0121M Adhoc Relief Allowance - 2012 3,172,000 2,872,000 3,483,000


A0121Q Audit & Accounts Allowance 10,000 80,000 75,000
A0121T Adhoc Relief Allowance 2013 1,586,000 1,486,000 1,583,000
A0121Z Adhoc Relief Allowance - 2014 1,450,000 3,684,000
A01224 Entertainment Allowance 20,000 20,000 26,000
A01228 Orderly Allowance 84,000 100,000 84,000
A01236 Deputation Allowance 60,000 40,000 60,000
A01238 Charge Allowance 75,000 50,000 75,000
A01239 Special Allowance 365,000 285,000 300,000
001 Special Allowance 365,000 285,000 300,000
A01243 Special travelling allowance 20,000 10,000
A01270 Others 420,000 290,000 397,000
001 Others 150,000 190,000 100,000
037 30% Social Security Benefit in lieu of Pension to the Contract Employees 270,000 100,000 297,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 272,000 312,000 331,000

A01271 Overtime Allowance 70,000 60,000 70,000


A01273 Honoraria 100,000 150,000 150,000
000 Honoraria 100,000 150,000 150,000
A01274 Medical Charges 100,000 100,000 100,000
A01278 Leave Salary 1,000 1,000 1,000
A01279 Extra duty allowance 1,000 1,000 10,000

A03 TOTAL OPERATING EXPENSES 8,538,000 7,121,000 8,672,000

A032 TOTAL COMMUNICATIONS 1,380,000 1,114,000 1,360,000

A03201 Postage and Telegraph 140,000 124,000 140,000


A03202 Telephone and Trunk Call 1,240,000 990,000 1,220,000

A033 TOTAL UTILITIES 1,356,000 1,070,000 1,218,000

A03301 Gas 160,000 80,000 160,000


A03302 Water 20,000 10,000
A03303 Electricity 1,130,000 930,000 1,000,000
001 Electricity 1,130,000 930,000 1,000,000
A03304 Hot and Cold Weather Charges 46,000 60,000 48,000
670

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
042101 ADMINISTRATION/LAND COMMISSION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0421 AGRICULTURE
042101 ADMINISTRATION/LAND COMMISSION

LQ4084 Forestry Wildlife Fisheries and Tourism


Department

A034 TOTAL OCCUPANCY COSTS 235,000 25,000 250,000

A03407 Rates and Taxes 235,000 25,000 250,000

A038 TOTAL TRAVEL & 3,387,000 2,589,000 3,398,000


TRANSPORTATION

A03805 Travelling Allowance 440,000 510,000 550,000


001 Travelling Allowance 510,000 550,000
A03807 P.O.L Charges 2,700,000 2,032,000 2,600,000
A03808 Conveyance Charges 27,000 27,000 28,000
A03809 CNG Charges (Govt) 220,000 20,000 220,000

A039 TOTAL GENERAL 2,180,000 2,323,000 2,446,000

A03901 Stationery 710,000 690,000 760,000


A03902 Printing and Publication 370,000 450,000 370,000
001 Printing and Publications 370,000 450,000 370,000
A03903 Conference/Seminars/Workshops/ 15,000 20,000 15,000
Symposia
A03905 Newspapers Periodicals and Books 66,000 59,000 66,000
001 News Papers, Periodicals & Books 66,000 59,000 66,000
A03906 Uniforms and Protective Clothing 33,000 40,000 35,000
A03907 Advertising & Publicity 27,000 24,000 27,000
001 Advertising & Publicity 27,000 24,000 27,000
A03917 Law Charges 6,000 10,000 200,000
A03918 Exhibitions, Fairs & Other 33,000 40,000 33,000
National Celebrations
A03942 Cost of Other Stores 105,000 115,000 125,000
001 Cost of Other Stores 105,000 115,000 125,000
A03955 Computer Stationary 460,000 460,000 460,000
A03970 Others 355,000 415,000 355,000
001 Others 355,000 415,000 355,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 215,000 300,000

A041 TOTAL PENSION 1,000 215,000 300,000

A04114 Superannuation Encashment Of L.P.R 1,000 215,000 300,000


671

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
042101 ADMINISTRATION/LAND COMMISSION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0421 AGRICULTURE
042101 ADMINISTRATION/LAND COMMISSION

LQ4084 Forestry Wildlife Fisheries and Tourism


Department

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 500,000 2,500,000 1,000,000

A052 TOTAL GRANTS-DOMESTIC 500,000 2,500,000 1,000,000

A05216 Fin. Assis. to the families of 500,000 1,000,000


G. Serv. who expire
001 Fin. Assis. to the families of the persons who expires during service. 500,000 1,000,000
A05270 To Others 2,500,000
001 Others 2,500,000

A06 TOTAL TRANSFERS 147,000 200,000 190,000

A063 TOTAL ENTERTAINMENT & 147,000 200,000 190,000


GIFTS

A06301 Entertainments & Gifts 147,000 200,000 190,000


001 Entertainment & Gifts 147,000 200,000 190,000

A09 TOTAL PHYSICAL ASSETS 7,138,000

A095 TOTAL PURCHASE OF 7,138,000


TRANSPORT

A09501 Transport 7,138,000


001 Transport 7,138,000

A13 TOTAL REPAIRS AND MAINTENANCE 990,000 1,028,000 1,070,000

A130 TOTAL TRANSPORT 600,000 582,000 680,000

A13001 Transport 600,000 582,000 680,000

A131 TOTAL MACHINERY AND 300,000 316,000 300,000


EQUIPMENT

A13101 Machinery and Equipment 300,000 316,000 300,000


672

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
042101 ADMINISTRATION/LAND COMMISSION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0421 AGRICULTURE
042101 ADMINISTRATION/LAND COMMISSION

LQ4084 Forestry Wildlife Fisheries and Tourism


Department

A132 TOTAL FURNITURE AND 90,000 130,000 90,000


FIXTURE

A13201 Furniture and Fixture 90,000 130,000 90,000

_______________________________________________________________________________
Forestry Wildlife Fisheries and Tourism 53,319,000 44,416,000 52,748,000
Department
_______________________________________________________________________________
673

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
042101 ADMINISTRATION/LAND COMMISSION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0421 AGRICULTURE
042101 ADMINISTRATION/LAND COMMISSION

LQ4085 Cooperative Department

A01 TOTAL EMPLOYEES RELATED EXPENSES. 16,509,000 17,316,000 21,035,000

A011 TOTAL PAY 36 39 7,768,000 7,603,000 9,110,000

A011-1 TOTAL PAY OF OFFICERS 9 12 4,069,000 3,719,000 5,217,000

A01101 Total Basic Pay of Officers 9 12 4,069,000 3,719,000 5,217,000

S045-M Secretary (BPS-20) 1 1 827,000 827,000

A029-M Additional Secretary (BPS-19) 1 1 709,000 780,000

D078-M Deputy Secretary (BPS-18) 1 240,000

S053-M Section Officer (BPS-17) 2 400,000

U017-M Under Secretary/Section (BPS-17) 3 3 1,312,000 1,360,000


Officer

P037-M Personal Assistant (BPS-16) 3 3 870,000 870,000

S282-M Superintendent (BPS-16) 1 1 351,000 740,000

A011-2 TOTAL PAY OF OTHER STAFF 27 27 3,699,000 3,884,000 3,893,000

A01151 Total Basic Pay of Other Staff 27 27 3,699,000 3,884,000 3,893,000

A336-F Assistant/Deputy (BPS-14) 1 1 133,000 200,000


Superintendent

A336-M Assistant/Deputy (BPS-14) 3 3 705,000 600,000


Superintendent

S216-F Stenographer (BPS-14) 2 2 244,000 263,000

S216-M Stenographer (BPS-14) 1 1 111,000 132,000

S078-M Senior Clerk (BPS-09) 4 4 563,000 599,000

J019-M Junior Clerk (BPS-07) 3 3 412,000 431,000

D089-M Despatch Rider (BPS-06) 1 180,000

D089-M Despatch Rider (BPS-04) 1 78,000

D186-M Driver (BPS-04) 2 2 350,000 360,000

D003-M Daftri (BPS-03) 2 2 200,000 210,000

F087-M Frash (BPS-02) 1 1 138,000 138,000


674

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
042101 ADMINISTRATION/LAND COMMISSION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0421 AGRICULTURE
042101 ADMINISTRATION/LAND COMMISSION

LQ4085 Cooperative Department

N006-M Naib Qasid (BPS-01) 7 7 765,000 780,000

A012 TOTAL ALLOWANCES 8,741,000 9,713,000 11,925,000

A012-1 TOTAL REGULAR ALLOWANCES 8,580,000 9,156,000 11,754,000

A01201 Senior Post Allowance 16,000 16,000 16,000


A01202 House Rent Allowance 750,000 630,000 958,000
A01203 Conveyance Allowance 1,118,000 1,100,000 1,410,000
A01207 Washing Allowance 4,000 1,000
A0120D Integrated Allowance 32,000 32,000 36,000
A0120N Spl. allowances @ 20% of basic 786,000 801,000 786,000
pay for Secretariat
A0120X Ad - hoc Allowance - 2010 2,100,000 2,000,000 2,488,000
A01216 Qualification Allowance 18,000 60,000 60,000
A01217 Medical Allowance 650,000 675,000 726,000
A0121A Adhoc Relief Allowance 2011 670,000 682,000 746,000
A0121M Adhoc Relief Allowance - 2012 1,468,000 1,495,000 1,684,000
A0121T Adhoc Relief Allowance 2013 715,000 732,000 872,000
A0121Z Adhoc Relief Allowance - 2014 750,000 1,714,000
A01224 Entertainment Allowance 15,000 15,000 15,000
A01228 Orderly Allowance 84,000 84,000 84,000
A01238 Charge Allowance 36,000 15,000 36,000
A01243 Special travelling allowance 10,000 10,000
A01256 Special Adhoc Relief Allowance 12,000 12,000
A01270 Others 100,000 65,000 100,000
001 Others 50,000 65,000 50,000
037 30% Social Security Benefit in lieu of Pension to the Contract Employees 50,000 50,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 161,000 557,000 171,000

A01271 Overtime Allowance 90,000 145,000 90,000


A01273 Honoraria 20,000 212,000 20,000
000 Honoraria 20,000 212,000 20,000
A01274 Medical Charges 50,000 200,000 60,000
A01278 Leave Salary 1,000 1,000

A03 TOTAL OPERATING EXPENSES 3,624,000 3,589,000 3,567,000

A032 TOTAL COMMUNICATIONS 559,000 419,000 555,000


675

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
042101 ADMINISTRATION/LAND COMMISSION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0421 AGRICULTURE
042101 ADMINISTRATION/LAND COMMISSION

LQ4085 Cooperative Department

A03201 Postage and Telegraph 75,000 75,000 75,000


A03202 Telephone and Trunk Call 484,000 344,000 480,000

A033 TOTAL UTILITIES 583,000 783,000 710,000

A03301 Gas 66,000 86,000 66,000


A03303 Electricity 473,000 653,000 600,000
001 Electricity 473,000 653,000 600,000
A03304 Hot and Cold Weather Charges 44,000 44,000 44,000

A034 TOTAL OCCUPANCY COSTS 17,000 17,000 17,000

A03407 Rates and Taxes 17,000 17,000 17,000

A038 TOTAL TRAVEL & 1,516,000 1,066,000 1,336,000


TRANSPORTATION

A03805 Travelling Allowance 125,000 175,000 125,000


001 Travelling Allowance 175,000 125,000
A03807 P.O.L Charges 1,380,000 880,000 1,200,000
A03808 Conveyance Charges 11,000 11,000 11,000

A039 TOTAL GENERAL 949,000 1,304,000 949,000

A03901 Stationery 300,000 400,000 300,000


A03902 Printing and Publication 127,000 267,000 127,000
001 Printing and Publications 127,000 267,000 127,000
A03905 Newspapers Periodicals and Books 39,000 39,000 39,000
001 News Papers, Periodicals & Books 39,000 39,000 39,000
A03906 Uniforms and Protective Clothing 28,000 36,000 28,000
A03907 Advertising & Publicity 7,000 7,000
001 Advertising & Publicity 7,000 7,000
A03917 Law Charges 6,000 6,000
A03942 Cost of Other Stores 22,000 32,000 22,000
001 Cost of Other Stores 22,000 32,000 22,000
A03955 Computer Stationary 220,000 280,000 220,000
A03970 Others 200,000 250,000 200,000
001 Others 200,000 250,000 200,000
676

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
042101 ADMINISTRATION/LAND COMMISSION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0421 AGRICULTURE
042101 ADMINISTRATION/LAND COMMISSION

LQ4085 Cooperative Department

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 599,000 1,000,000

A041 TOTAL PENSION 1,000 599,000 1,000,000

A04114 Superannuation Encashment Of L.P.R 1,000 599,000 1,000,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 1,000,000 1,000,000

A052 TOTAL GRANTS-DOMESTIC 1,000,000 1,000,000

A05216 Fin. Assis. to the families of 1,000,000 1,000,000


G. Serv. who expire
001 Fin. Assis. to the families of the persons who expires during service. 1,000,000 1,000,000

A06 TOTAL TRANSFERS 55,000 63,000 55,000

A063 TOTAL ENTERTAINMENT & 55,000 63,000 55,000


GIFTS

A06301 Entertainments & Gifts 55,000 63,000 55,000


001 Entertainment & Gifts 55,000 63,000 55,000

A09 TOTAL PHYSICAL ASSETS 98,000 150,000

A092 TOTAL COMPUTER EQUIPMENT 100,000

A09201 Hardware 100,000

A096 TOTAL PURCHASE OF PLANT & 98,000 50,000


MACHINERY

A09601 Plant and Machinery 98,000 50,000

A13 TOTAL REPAIRS AND MAINTENANCE 573,000 598,000 573,000

A130 TOTAL TRANSPORT 275,000 300,000 275,000

A13001 Transport 275,000 300,000 275,000


677

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
042101 ADMINISTRATION/LAND COMMISSION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0421 AGRICULTURE
042101 ADMINISTRATION/LAND COMMISSION

LQ4085 Cooperative Department

A131 TOTAL MACHINERY AND 198,000 198,000 198,000


EQUIPMENT

A13101 Machinery and Equipment 198,000 198,000 198,000

A132 TOTAL FURNITURE AND 100,000 100,000 100,000


FIXTURE

A13201 Furniture and Fixture 100,000 100,000 100,000

_______________________________________________________________________________
Cooperative Department 21,762,000 22,263,000 27,380,000
_______________________________________________________________________________
678

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
042101 ADMINISTRATION/LAND COMMISSION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0421 AGRICULTURE
042101 ADMINISTRATION/LAND COMMISSION

LW4065 Cane Commissioner Punjab

A01 TOTAL EMPLOYEES RELATED EXPENSES. 33,926,000 5,733,000 35,965,000

A011 TOTAL PAY 47 49 10,390,000 2,175,000 11,430,000

A011-1 TOTAL PAY OF OFFICERS 8 8 4,125,000 855,000 4,538,000

A01101 Total Basic Pay of Officers 8 8 3,905,000 855,000 4,296,000

C017-M Cane Commissioner (BPS-19) 1 1 880,000 968,000

A598-M Additional Cane (BPS-18) 1 1 660,000 726,000


Commissioner

A599-M Assistant Cane (BPS-17) 2 2 880,000 968,000


Commissioner

P158-M Programmer (BPS-17) 1 1 440,000 484,000

T022-M Technical Officer (BPS-17) 1 1 275,000 303,000

S282-M Superintendent (BPS-16) 2 2 770,000 847,000

A01103 Special Pay 220,000 242,000

A011-2 TOTAL PAY OF OTHER STAFF 39 41 6,265,000 1,320,000 6,892,000

A01151 Total Basic Pay of Other Staff 39 41 6,133,000 1,320,000 6,747,000

P037-M Personal Assistant (BPS-15) 1 1 413,000 454,000

A097-M Assistant (BPS-14) 6 6 1,320,000 1,452,000

I078-M Inspector (Legal) (BPS-14) 2 2 440,000 484,000

L003-M Laboratory Assistant (BPS-14) 2 2 275,000 303,000

C174-M Computer Operator (BPS-12) 3 3 550,000 605,000

S216-M Stenographer (BPS-12) 1 1 220,000 242,000

K007-M Key Punch Operator (BPS-11) 2 2 330,000 363,000

S078-M Senior Clerk (BPS-09) 2 2 330,000 363,000

H076-M Helper (BPS-07) 1 1 95,000 105,000

J019-M Junior Clerk (BPS-07) 7 7 990,000 1,089,000

D186-M Driver (BPS-05) 2 4 180,000 198,000

D089-M Despatch Rider (BPS-04) 1 1 110,000 121,000


679

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
042101 ADMINISTRATION/LAND COMMISSION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0421 AGRICULTURE
042101 ADMINISTRATION/LAND COMMISSION

LW4065 Cane Commissioner Punjab

D186-M Driver (BPS-04) 3 3 330,000 363,000

C112-M Chowkidar (BPS-01) 1 1 110,000 121,000

N006-M Naib Qasid (BPS-01) 4 4 330,000 363,000

S311-M Sanitary Worker (BPS-01) 1 1 110,000 121,000

A01153 Special Pay 132,000 145,000

A012 TOTAL ALLOWANCES 23,536,000 3,558,000 24,535,000

A012-1 TOTAL REGULAR ALLOWANCES 23,331,000 3,378,000 24,315,000

A01202 House Rent Allowance 4,956,000 484,000 5,084,000


A01203 Conveyance Allowance 2,244,000 520,000 2,324,000
A0120X Ad - hoc Allowance - 2010 5,170,000 590,000 5,284,000
A01217 Medical Allowance 2,299,000 275,000 2,342,000
A0121A Adhoc Relief Allowance 2011 2,255,000 190,000 2,282,000
A0121M Adhoc Relief Allowance - 2012 2,530,000 440,000 2,642,000
A0121T Adhoc Relief Allowance 2013 220,000 121,000
A0121Z Adhoc Relief Allowance - 2014 220,000 242,000
A01224 Entertainment Allowance 120,000 150,000
A01226 Computer Allowance 127,000 10,000 139,000
A01264 Technical Allowance 110,000 121,000
A01270 Others 3,520,000 429,000 3,584,000
037 30% Social Security Benefit in lieu of Pension to the Contract Employees 3,520,000 3,584,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 205,000 180,000 220,000

A01271 Overtime Allowance 50,000 50,000 50,000


A01273 Honoraria 10,000 80,000 10,000
A01274 Medical Charges 100,000 50,000 100,000
A01299 Others 45,000 60,000
001 Others 60,000

A03 TOTAL OPERATING EXPENSES 5,447,000 4,204,000 6,454,000

A032 TOTAL COMMUNICATIONS 440,000 328,000 538,000

A03201 Postage and Telegraph 80,000 68,000 127,000


A03202 Telephone and Trunk Call 360,000 260,000 411,000
680

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
042101 ADMINISTRATION/LAND COMMISSION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0421 AGRICULTURE
042101 ADMINISTRATION/LAND COMMISSION

LW4065 Cane Commissioner Punjab

A033 TOTAL UTILITIES 440,000 174,000 485,000

A03301 Gas 60,000 4,000 60,000


A03302 Water 20,000 3,000 25,000
A03303 Electricity 275,000 125,000 300,000
001 Electricity 300,000
A03304 Hot and Cold Weather Charges 50,000 42,000 50,000
A03370 Others 35,000 50,000

A034 TOTAL OCCUPANCY COSTS 1,595,000 1,183,000 2,086,000

A03402 Rent for Office Building 1,500,000 1,172,000 1,980,000


A03407 Rates and Taxes 95,000 11,000 106,000

A038 TOTAL TRAVEL & 1,525,000 1,297,000 1,625,000


TRANSPORTATION

A03805 Travelling Allowance 355,000 302,000 405,000


A03807 P.O.L Charges 1,170,000 995,000 1,220,000

A039 TOTAL GENERAL 1,447,000 1,222,000 1,720,000

A03901 Stationery 525,000 446,000 630,000


A03902 Printing and Publication 160,000 136,000 211,000
001 Printing and Publications 10,000 211,000
A03905 Newspapers Periodicals and Books 35,000 30,000 35,000
001 News Papers, Periodicals & Books 5,000 35,000
A03906 Uniforms and Protective Clothing 31,000 26,000 32,000
A03907 Advertising & Publicity 141,000 120,000 172,000
001 Advertising & Publicity 21,000 172,000
A03917 Law Charges 10,000 9,000 10,000
A03942 Cost of Other Stores 10,000 10,000
001 Cost of Other Stores 10,000 10,000
A03955 Computer Stationary 250,000 213,000 310,000
A03970 Others 285,000 242,000 310,000
001 Others 155,000 310,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 1,000 1,000


681

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
042101 ADMINISTRATION/LAND COMMISSION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0421 AGRICULTURE
042101 ADMINISTRATION/LAND COMMISSION

LW4065 Cane Commissioner Punjab

A041 TOTAL PENSION 1,000 1,000 1,000

A04114 Superannuation Encashment Of L.P.R 1,000 1,000 1,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 400,000

A052 TOTAL GRANTS-DOMESTIC 400,000

A05216 Fin. Assis. to the families of 400,000


G. Serv. who expire
001 Fin. Assis. to the families of the persons who expires during service. 400,000

A06 TOTAL TRANSFERS 10,000 25,000

A063 TOTAL ENTERTAINMENT & 10,000 25,000


GIFTS

A06301 Entertainments & Gifts 10,000 25,000


001 Entertainment & Gifts 25,000

A13 TOTAL REPAIRS AND MAINTENANCE 765,000 590,000 980,000

A130 TOTAL TRANSPORT 385,000 327,000 450,000

A13001 Transport 385,000 327,000 450,000

A131 TOTAL MACHINERY AND 250,000 213,000 300,000


EQUIPMENT

A13101 Machinery and Equipment 250,000 213,000 300,000

A132 TOTAL FURNITURE AND 130,000 50,000 230,000


FIXTURE

A13201 Furniture and Fixture 130,000 50,000 230,000

_______________________________________________________________________________
Cane Commissioner Punjab 40,149,000 10,528,000 43,825,000
_______________________________________________________________________________
682

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
042201 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0422 IRRIGATION
042201 ADMINISTRATION

LQ4086 Irrigation and Power Department

A01 TOTAL EMPLOYEES RELATED EXPENSES. 88,136,000 79,002,000 96,707,000

A011 TOTAL PAY 227 226 42,548,000 33,748,000 46,689,000

A011-1 TOTAL PAY OF OFFICERS 52 54 20,554,000 15,254,000 22,784,000

A01101 Total Basic Pay of Officers 52 54 20,504,000 15,254,000 22,684,000

S045-M Secretary (BPS-20) 1 1 964,000 813,000

A029-M Additional Secretary (BPS-19) 3 3 2,117,000 2,278,000

D051-M Deputy Director (BPS-18) 1 1 609,000 609,000

D078-M Deputy Secretary (BPS-18) 5 5 2,428,000 2,559,000

A143-M Assistant Design Officer (BPS-17) 1 1 416,000 473,000

U017-M Under Secretary/Section (BPS-17) 18 18 7,534,000 8,323,000


Officer

U018-M Under (BPS-17) 1 1 473,000 487,000


Secretary(Administration &

P037-M Personal Assistant (BPS-16) 2 2 623,000 634,000

S114-M Senior Scale Stenographer (BPS-16) 17 17 4,480,000 4,799,000

S282-M Superintendent (BPS-16) 3 5 860,000 1,709,000

A01103 Special Pay 50,000 100,000

A011-2 TOTAL PAY OF OTHER STAFF 175 172 21,994,000 18,494,000 23,905,000

A01151 Total Basic Pay of Other Staff 175 172 21,994,000 18,494,000 23,905,000

L103-M Librarian (BPS-15) 1 1 358,000 358,000

A336-M Assistant/Deputy (BPS-14) 31 28 7,277,000 7,252,000


Superintendent

S216-M Stenographer (BPS-12) 14 14 1,534,000 3,108,000

D222-M Draftsman (BPS-11) 1 1 248,000 248,000

S078-M Senior Clerk (BPS-09) 23 23 3,698,000 3,889,000

D089-M Despatch Rider (BPS-07) 1 1 187,000 187,000

J019-M Junior Clerk (BPS-07) 18 18 1,921,000 1,933,000


683

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
042201 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0422 IRRIGATION
042201 ADMINISTRATION

LQ4086 Irrigation and Power Department

T061-M Tracer (BPS-06) 1 1 174,000 173,000

D186-M Driver (BPS-05) 1 1 75,000 69,000

E034-M Electrician (BPS-05) 1 1 187,000 187,000

D003-M Daftri (BPS-02) 12 12 1,363,000 1,407,000

H041-M Head Mali (BPS-02) 1 1 144,000 150,000

H056-M Head Sweeper (BPS-02) 1 1 129,000 129,000

Q003-M Qasid (BPS-02) 1 1 121,000 134,000

S059-M Security Guard (BPS-02) 2 2 236,000 242,000

S242-M Store Mistri (BPS-02) 1 1 121,000 121,000

C112-M Chowkidar (BPS-01) 3 3 333,000 360,000

F004-M Farashes (BPS-01) 3 3 204,000 216,000

F023-M Ferro Printer (BPS-01) 1 1 119,000 119,000

G044-M Gestetner Operator (BPS-01) 1 1 119,000 121,000

M019-M Mali (BPS-01) 4 4 208,000 339,000

N006-M Naib Qasid (BPS-01) 39 39 2,153,000 2,152,000

S311-M Sanitary Worker (BPS-01) 8 8 756,000 679,000

W017-M Watcher (BPS-01) 4 4 140,000 139,000

W022-M Water Man (BPS-01) 2 2 189,000 193,000

A012 TOTAL ALLOWANCES 45,588,000 45,254,000 50,018,000

A012-1 TOTAL REGULAR ALLOWANCES 45,408,000 43,974,000 49,638,000

A01201 Senior Post Allowance 14,000 14,000 14,000


A01202 House Rent Allowance 5,000,000 4,500,000 5,000,000
A01203 Conveyance Allowance 6,000,000 5,800,000 6,000,000
A01209 Special Additional Allowance 266,000 200,000
A0120D Integrated Allowance 59,000 259,000 59,000
A0120N Spl. allowances @ 20% of basic 4,200,000 3,400,000 4,200,000
pay for Secretariat
A0120X Ad - hoc Allowance - 2010 11,700,000 9,200,000 11,000,000
A01216 Qualification Allowance 50,000 50,000 50,000
A01217 Medical Allowance 3,100,000 3,100,000 3,100,000
A0121A Adhoc Relief Allowance 2011 3,626,000 3,126,000 3,500,000
684

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
042201 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0422 IRRIGATION
042201 ADMINISTRATION

LQ4086 Irrigation and Power Department

A0121M Adhoc Relief Allowance - 2012 6,800,000 6,700,000 7,000,000


A0121T Adhoc Relief Allowance 2013 4,000,000 3,400,000 4,000,000
A0121Z Adhoc Relief Allowance - 2014 3,400,000 4,700,000
A01224 Entertainment Allowance 20,000 20,000 25,000
A01228 Orderly Allowance 89,000 89,000 90,000
A01239 Special Allowance 250,000 250,000 200,000
A01240 Utility allowance for Gas 100,000 100,000
A01270 Others 400,000 400,000 400,000
037 30% Social Security Benefit in lieu of Pension to the Contract Employees 400,000 400,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 180,000 1,280,000 380,000

A01271 Overtime Allowance 65,000 65,000 65,000


A01273 Honoraria 10,000 1,110,000 10,000
000 Honoraria 10,000 10,000
A01274 Medical Charges 100,000 100,000 300,000
A01278 Leave Salary 5,000 5,000 5,000

A03 TOTAL OPERATING EXPENSES 31,851,000 40,244,000 42,393,000

A032 TOTAL COMMUNICATIONS 3,322,000 2,422,000 3,750,000

A03201 Postage and Telegraph 242,000 342,000 250,000


A03202 Telephone and Trunk Call 3,080,000 2,080,000 3,500,000

A033 TOTAL UTILITIES 3,845,000 1,462,000 8,533,000

A03301 Gas 83,000 83,000 400,000


A03302 Water 33,000 33,000
A03303 Electricity 3,630,000 1,230,000 8,000,000
001 Electricity 3,630,000 8,000,000
A03304 Hot and Cold Weather Charges 99,000 149,000 100,000

A034 TOTAL OCCUPANCY COSTS 16,000 66,000 250,000

A03407 Rates and Taxes 16,000 66,000 250,000

A038 TOTAL TRAVEL & 15,477,000 18,377,000 16,501,000


TRANSPORTATION
685

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
042201 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0422 IRRIGATION
042201 ADMINISTRATION

LQ4086 Irrigation and Power Department

A03805 Travelling Allowance 1,477,000 1,977,000 1,500,000


A03807 P.O.L Charges 14,000,000 16,400,000 15,000,000
A03808 Conveyance Charges 1,000

A039 TOTAL GENERAL 9,191,000 17,917,000 13,359,000

A03901 Stationery 3,200,000 6,145,000 5,000,000


A03902 Printing and Publication 2,100,000 3,800,000 3,000,000
001 Printing and Publications 2,100,000 3,000,000
A03905 Newspapers Periodicals and Books 110,000 236,000 200,000
001 News Papers, Periodicals & Books 110,000 200,000
A03906 Uniforms and Protective Clothing 99,000 134,000 100,000
A03907 Advertising & Publicity 33,000 78,000 33,000
001 Advertising & Publicity 33,000 33,000
A03917 Law Charges 11,000 9,000 18,000
A03918 Exhibitions, Fairs & Other 8,000 7,000 8,000
National Celebrations
A03942 Cost of Other Stores 325,000 1,075,000 600,000
001 Cost of Other Stores 325,000 600,000
A03955 Computer Stationary 2,980,000 5,458,000 4,000,000
A03970 Others 325,000 975,000 400,000
001 Others 325,000 400,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 969,000 1,000,000

A041 TOTAL PENSION 1,000 969,000 1,000,000

A04114 Superannuation Encashment Of L.P.R 1,000 969,000 1,000,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 550,000 467,000 144,800,000

A052 TOTAL GRANTS-DOMESTIC 550,000 467,000 144,800,000

A05216 Fin. Assis. to the families of 550,000 467,000 1,000,000


G. Serv. who expire
001 Fin. Assis. to the families of the persons who expires during service. 550,000 1,000,000
A05270 To Others 143,800,000
001 Others 143,800,000
686

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
042201 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0422 IRRIGATION
042201 ADMINISTRATION

LQ4086 Irrigation and Power Department

A06 TOTAL TRANSFERS 160,000 400,000 200,000

A063 TOTAL ENTERTAINMENT & 160,000 400,000 200,000


GIFTS

A06301 Entertainments & Gifts 160,000 400,000 200,000


001 Entertainment & Gifts 160,000 200,000

A13 TOTAL REPAIRS AND MAINTENANCE 2,112,000 3,433,000 2,300,000

A130 TOTAL TRANSPORT 1,265,000 2,065,000 1,400,000

A13001 Transport 1,265,000 2,065,000 1,400,000

A131 TOTAL MACHINERY AND 704,000 1,104,000 700,000


EQUIPMENT

A13101 Machinery and Equipment 704,000 1,104,000 700,000

A132 TOTAL FURNITURE AND 143,000 264,000 200,000


FIXTURE

A13201 Furniture and Fixture 143,000 264,000 200,000

_______________________________________________________________________________
Irrigation and Power Department 122,810,000 124,515,000 287,400,000
_______________________________________________________________________________
687

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
042601 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0426 FOOD
042601 ADMINISTRATION

LQ4071 Communication and Works Department

A01 TOTAL EMPLOYEES RELATED EXPENSES. 98,782,000 72,211,000 111,916,000

A011 TOTAL PAY 218 228 45,897,000 30,895,000 50,238,000

A011-1 TOTAL PAY OF OFFICERS 53 60 21,185,000 16,118,000 23,899,000

A01101 Total Basic Pay of Officers 53 60 20,983,000 15,783,000 23,629,000

S045-M Secretary (BPS-20) 1 1 784,000 813,000

S397-M Special Secretary (BPS-20) 1 1 770,000 841,000

A029-M Additional Secretary (BPS-19) 3 3 1,905,000 2,182,000

D051-M Deputy Director (BPS-18) 1 1 339,000 609,000

D078-M Deputy Secretary (BPS-18) 3 3 1,783,000 1,683,000

D079-M Deputy Secretary (Tech) (BPS-18) 3 3 1,827,000 1,791,000

S090-M Senior Law Officer (BPS-18) 1 1 650,000 339,000

S443-M System Network (BPS-18) 1 1 359,000 303,000


Administrator

C232-M Circle Head Draftsman (BPS-17) 1 1 358,000 372,000

D304-M Database Administrator (BPS-17) 2 2 400,000 730,000

L047-M Law Officer (BPS-17) 2 2 1,001,000 751,000

N056-M Network/System Engineer (BPS-17) 2 2 400,000 485,000

P139-M Private Secretary (BPS-17) 1 4 260,000 644,000

S053-M Section Officer (BPS-17) 4 1,800,000

U017-M Under Secretary/Section (BPS-17) 15 19 5,039,000 5,183,000


Officer

P037-M Personal Assistant (BPS-16) 7 4 2,077,000 2,363,000

S114-M Senior Scale Stenographer (BPS-16) 3 7 595,000 2,601,000

S282-M Superintendent (BPS-16) 2 5 636,000 1,939,000

A01102 Personal pay 150,000 260,000 206,000


A01103 Special Pay 28,000 28,000 40,000
A01105 Qualification Pay 24,000 27,000 24,000
A01150 Others 20,000
001 Pay of Officers (R.E.) 20,000
688

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
042601 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0426 FOOD
042601 ADMINISTRATION

LQ4071 Communication and Works Department

A011-2 TOTAL PAY OF OTHER STAFF 165 168 24,712,000 14,777,000 26,339,000

A01151 Total Basic Pay of Other Staff 165 168 24,712,000 14,712,000 26,339,000

A097-M Assistant (BPS-14) 4 6 1,300,000 1,894,000

A336-M Assistant/Deputy (BPS-14) 18 19 4,253,000 4,412,000


Superintendent

C162-M Composer (BPS-14) 3 2 850,000 631,000

D222-M Draftsman (BPS-14) 2 2 486,000 637,000

S216-M Stenographer (BPS-14) 20 20 3,356,000 4,423,000

D163-M Divisional Head Draftsman (BPS-13) 1 1 206,000 212,000

C162-M Composer (BPS-12) 2 267,000

D020-M Data Entry Operator (BPS-12) 3 3 416,000 651,000

S271-M Sub-Engineer (BPS-11) 1 336,000

S078-M Senior Clerk (BPS-09) 19 19 3,295,000 3,386,000

J019-M Junior Clerk (BPS-07) 22 22 2,654,000 2,359,000

T061-M Tracer (BPS-05) 1 1 116,000 119,000

D089-M Despatch Rider (BPS-04) 4 3 545,000 226,000

D186-M Driver (BPS-04) 8 9 1,143,000 1,283,000

D003-M Daftri (BPS-03) 9 9 937,000 895,000

F087-M Frash (BPS-03) 1 120,000

C112-M Chowkidar (BPS-02) 1 100,000

F023-M Ferro Printer (BPS-02) 1 1 121,000 121,000

N006-M Naib Qasid (BPS-02) 8 723,000

S311-M Sanitary Worker (BPS-02) 1 100,000

C112-M Chowkidar (BPS-01) 2 3 191,000 320,000

F087-M Frash (BPS-01) 3 4 269,000 334,000

J001-M Jamadar (BPS-01) 1 1 79,000 79,000

N006-M Naib Qasid (BPS-01) 28 36 2,683,000 3,541,000

S311-M Sanitary Worker (BPS-01) 3 4 312,000 428,000


689

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
042601 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0426 FOOD
042601 ADMINISTRATION

LQ4071 Communication and Works Department

W022-M Water Man (BPS-01) 1 1 121,000 121,000

A01152 Personal pay 65,000

A012 TOTAL ALLOWANCES 52,885,000 41,316,000 61,678,000

A012-1 TOTAL REGULAR ALLOWANCES 51,226,000 39,991,000 59,353,000

A01201 Senior Post Allowance 30,000 32,000 30,000


A01202 House Rent Allowance 5,785,000 3,685,000 5,947,000
A01203 Conveyance Allowance 5,521,000 5,221,000 6,533,000
A01207 Washing Allowance 8,000 5,000 10,000
A01209 Special Additional Allowance 270,000 210,000 210,000
A0120A Special Message Allowance 194,000
A0120D Integrated Allowance 259,000 159,000 238,000
A0120M Car Allowance 137,000
A0120N Spl. allowances @ 20% of basic 5,394,000 3,344,000 5,754,000
pay for Secretariat
A0120X Ad - hoc Allowance - 2010 12,413,000 8,113,000 12,826,000
A01216 Qualification Allowance 126,000 60,000 130,000
A01217 Medical Allowance 3,510,000 2,980,000 3,736,000
A0121A Adhoc Relief Allowance 2011 4,129,000 2,529,000 4,565,000
A0121M Adhoc Relief Allowance - 2012 6,991,000 6,141,000 8,491,000
A0121N Personal Allowance 472,000 2,000 499,000
A0121T Adhoc Relief Allowance 2013 3,638,000 3,063,000 3,995,000
A0121Z Adhoc Relief Allowance - 2014 3,000,000 4,065,000
A01224 Entertainment Allowance 97,000 29,000 32,000
A01226 Computer Allowance 108,000 81,000 150,000
A01228 Orderly Allowance 168,000 173,000 168,000
A01238 Charge Allowance 50,000 100,000
A01239 Special Allowance 334,000 234,000 235,000
001 Special Allowance 334,000 234,000 235,000
A01243 Special travelling allowance 250,000 53,000 250,000
A01244 Adhoc Relief 10,000
A01252 Non Practicing Allowance 400,000 600,000
A01270 Others 992,000 817,000 789,000
037 30% Social Security Benefit in lieu of Pension to the Contract Employees 992,000 817,000 789,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 1,659,000 1,325,000 2,325,000


690

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
042601 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0426 FOOD
042601 ADMINISTRATION

LQ4071 Communication and Works Department

A01271 Overtime Allowance 330,000 198,000 340,000


A01273 Honoraria 515,000 1,015,000 825,000
000 Honoraria 515,000 1,015,000
A01274 Medical Charges 712,000 112,000 1,000,000
A01278 Leave Salary 102,000 160,000

A03 TOTAL OPERATING EXPENSES 24,955,000 27,942,000 33,467,000

A032 TOTAL COMMUNICATIONS 2,284,000 1,921,000 2,625,000

A03201 Postage and Telegraph 200,000 207,000 225,000


A03202 Telephone and Trunk Call 2,084,000 1,714,000 2,400,000

A033 TOTAL UTILITIES 2,275,000 1,662,000 3,795,000

A03301 Gas 137,000 27,000 140,000


A03303 Electricity 2,038,000 1,546,000 3,550,000
001 Electricity 2,038,000 1,546,000 3,550,000
A03304 Hot and Cold Weather Charges 100,000 89,000 105,000

A034 TOTAL OCCUPANCY COSTS 90,000 70,000 125,000

A03407 Rates and Taxes 90,000 70,000 125,000

A038 TOTAL TRAVEL & 9,547,000 8,749,000 10,911,000


TRANSPORTATION

A03805 Travelling Allowance 769,000 712,000 800,000


001 Travelling Allowance 712,000
A03806 Transportation of Goods 1,000
A03807 P.O.L Charges 8,773,000 7,983,000 10,100,000
A03808 Conveyance Charges 5,000 54,000 10,000

A039 TOTAL GENERAL 10,759,000 15,540,000 16,011,000

A03901 Stationery 3,484,000 4,292,000 5,110,000


A03902 Printing and Publication 2,022,000 3,522,000 3,110,000
001 Printing and Publications 2,022,000 3,522,000 3,110,000
A03903 Conference/Seminars/Workshops/ 1,000
Symposia
691

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
042601 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0426 FOOD
042601 ADMINISTRATION

LQ4071 Communication and Works Department

A03905 Newspapers Periodicals and Books 104,000 92,000 110,000


001 News Papers, Periodicals & Books 104,000 92,000 110,000
A03906 Uniforms and Protective Clothing 239,000 362,000 325,000
A03907 Advertising & Publicity 41,000 144,000 50,000
001 Advertising & Publicity 41,000 144,000 50,000
A03917 Law Charges 147,000 72,000 130,000
A03918 Exhibitions, Fairs & Other 16,000 16,000
National Celebrations
A03936 Foreign/Inland Training Course Fee 24,000 24,000
A03942 Cost of Other Stores 671,000 1,296,000 1,025,000
001 Cost of Other Stores 671,000 1,296,000 1,025,000
A03955 Computer Stationary 3,016,000 3,677,000 4,110,000
A03970 Others 995,000 2,083,000 2,000,000
001 Others 995,000 2,083,000 2,000,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 519,000 500,000

A041 TOTAL PENSION 1,000 519,000 500,000

A04114 Superannuation Encashment Of L.P.R 1,000 519,000 500,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 500,000 4,000 1,401,000

A052 TOTAL GRANTS-DOMESTIC 500,000 4,000 1,401,000

A05216 Fin. Assis. to the families of 500,000 4,000 1,400,000


G. Serv. who expire
001 Fin. Assis. to the families of the persons who expires during service. 500,000 4,000 1,400,000
A05270 To Others 1,000
001 Others 1,000

A06 TOTAL TRANSFERS 301,000 617,000 350,000

A063 TOTAL ENTERTAINMENT & 301,000 617,000 350,000


GIFTS

A06301 Entertainments & Gifts 301,000 617,000 350,000


001 Entertainment & Gifts 301,000 617,000 350,000
692

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
042601 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0426 FOOD
042601 ADMINISTRATION

LQ4071 Communication and Works Department

A09 TOTAL PHYSICAL ASSETS 3,288,000 4,710,000

A092 TOTAL COMPUTER EQUIPMENT 1,183,000 1,183,000

A09201 Hardware 970,000 970,000


A09203 I.T. Equipment 213,000 213,000

A096 TOTAL PURCHASE OF PLANT & 1,090,000 2,512,000


MACHINERY

A09601 Plant and Machinery 1,090,000 2,512,000

A097 TOTAL PURCHASE FURNITURE 1,015,000 1,015,000


& FIXTURE

A09701 Purchase of Furniture and Fixture 1,015,000 1,015,000

A13 TOTAL REPAIRS AND MAINTENANCE 4,013,000 8,013,000 6,475,000

A130 TOTAL TRANSPORT 2,069,000 5,487,000 4,110,000

A13001 Transport 2,069,000 5,487,000 4,110,000

A131 TOTAL MACHINERY AND 812,000 821,000 1,055,000


EQUIPMENT

A13101 Machinery and Equipment 812,000 821,000 1,055,000

A132 TOTAL FURNITURE AND 502,000 596,000 555,000


FIXTURE

A13201 Furniture and Fixture 502,000 596,000 555,000

A137 TOTAL COMPUTER EQUIPMENT 630,000 1,109,000 755,000

A13701 Hardware 460,000 808,000 505,000


A13702 Software 60,000 53,000 100,000
A13703 I.T. Equipment 110,000 248,000 150,000
693

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
042601 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING
0426 FOOD
042601 ADMINISTRATION

LQ4071 Communication and Works Department

_______________________________________________________________________________
Communication and Works Department 131,840,000 114,016,000 154,109,000
_______________________________________________________________________________
694

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
043701 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
043 FUEL AND ENERGY
0437 OTHERS
043701 ADMINISTRATION

LQ4905 Energy Department

A01 TOTAL EMPLOYEES RELATED EXPENSES. 39,737,000 28,251,000 56,612,000

A011 TOTAL PAY 89 103 17,700,000 11,580,000 21,330,000

A011-1 TOTAL PAY OF OFFICERS 25 31 8,950,000 6,500,000 12,107,000

A01101 Total Basic Pay of Officers 25 31 8,600,000 6,500,000 11,757,000

A753-M Additional Chief (BPS-21) 1 1,256,000


Secretary (Energy)

S045-M Secretary (BPS-20) 1 1 680,000 680,000

A029-M Additional Secretary (BPS-19) 1 2 622,000 1,272,000

D078-M Deputy Secretary (BPS-18) 4 4 1,628,000 1,628,000

M309-M Manager IT (BPS-18) 1 1 1,200,000 1,200,000

P139-M Private Secretary (BPS-17) 2 932,000

S053-M Section Officer (BPS-17) 4 4 600,000 600,000

U017-M Under Secretary/Section (BPS-17) 5 5 1,950,000 1,951,000


Officer

P037-M Personal Assistant (BPS-16) 5 7 956,000 1,606,000

P139-M Private Secretary (BPS-16) 1 332,000

S114-M Senior Scale Stenographer (BPS-16) 2 2 300,000 300,000

S282-M Superintendent (BPS-16) 1 2 332,000 332,000

A01102 Personal pay 200,000 200,000


A01103 Special Pay 50,000 50,000
A01105 Qualification Pay 50,000 50,000
A01150 Others 50,000 50,000
000 Others 50,000

A011-2 TOTAL PAY OF OTHER STAFF 64 72 8,750,000 5,080,000 9,223,000

A01151 Total Basic Pay of Other Staff 64 72 8,500,000 5,080,000 8,973,000

A097-M Assistant (BPS-14) 9 9 1,745,000 1,845,000

S216-M Stenographer (BPS-14) 4 4 325,000 325,000

S216-M Stenographer (BPS-12) 5 5 1,200,000 1,200,000


695

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
043701 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
043 FUEL AND ENERGY
0437 OTHERS
043701 ADMINISTRATION

LQ4905 Energy Department

S078-M Senior Clerk (BPS-09) 11 11 2,060,000 2,060,000

J019-M Junior Clerk (BPS-07) 5 8 350,000 500,000

D186-M Driver (BPS-05) 1 1 80,000 80,000

D011-M Dak Runner (BPS-04) 2 2 263,000 263,000

D186-M Driver (BPS-04) 6 8 910,000 1,030,000

D003-M Daftri (BPS-02) 2 2 144,000 144,000

Q003-M Qasid (BPS-02) 1 1 94,000 94,000

C112-M Chowkidar (BPS-01) 2 2 668,000 668,000

N006-M Naib Qasid (BPS-01) 14 17 513,000 616,000

S311-M Sanitary Worker (BPS-01) 2 2 148,000 148,000

A01152 Personal pay 200,000 200,000


A01153 Special Pay 50,000 50,000

A012 TOTAL ALLOWANCES 22,037,000 16,671,000 35,282,000

A012-1 TOTAL REGULAR ALLOWANCES 21,300,000 15,433,000 34,118,000

A01201 Senior Post Allowance 50,000 15,000 50,000


A01202 House Rent Allowance 2,500,000 1,500,000 3,343,000
A01203 Conveyance Allowance 2,000,000 1,735,000 2,590,000
A01207 Washing Allowance 40,000 12,000 42,000
A0120D Integrated Allowance 210,000 66,000 226,000
A0120N Spl. allowances @ 20% of basic 2,000,000 1,250,000 2,350,000
pay for Secretariat
A0120X Ad - hoc Allowance - 2010 3,500,000 2,860,000 4,998,000
A01213 Expatriation allowance 500,000
A01216 Qualification Allowance 50,000 150,000 50,000
A01217 Medical Allowance 1,650,000 1,190,000 1,976,000
A0121A Adhoc Relief Allowance 2011 1,900,000 1,020,000 2,167,000
A0121M Adhoc Relief Allowance - 2012 1,750,000 2,080,000 2,144,000
A0121T Adhoc Relief Allowance 2013 2,750,000 1,280,000 3,062,000
A0121Z Adhoc Relief Allowance - 2014 1,100,000 6,164,000
A01224 Entertainment Allowance 50,000 25,000 60,000
A01228 Orderly Allowance 50,000 50,000 50,000
A01236 Deputation Allowance 200,000 100,000 200,000
A01238 Charge Allowance 200,000 200,000
696

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
043701 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
043 FUEL AND ENERGY
0437 OTHERS
043701 ADMINISTRATION

LQ4905 Energy Department

A01240 Utility allowance for Gas 400,000 400,000 400,000


A01241 Utility allowance for electricity 2,000,000
A01243 Special travelling allowance 500,000 100,000 200,000
A01270 Others 1,500,000 300,000 1,546,000
001 Others 1,500,000 300,000 1,500,000
037 30% Social Security Benefit in lieu of Pension to the Contract Employees 46,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 737,000 1,238,000 1,164,000

A01271 Overtime Allowance 175,000 175,000 221,000


A01273 Honoraria 10,000 710,000 200,000
000 Honoraria 710,000 200,000
A01274 Medical Charges 331,000 131,000 500,000
A01277 Contingent Paid Staff 201,000
A01278 Leave Salary 221,000 21,000 243,000

A03 TOTAL OPERATING EXPENSES 33,480,000 45,216,000 46,707,000

A032 TOTAL COMMUNICATIONS 6,210,000 1,375,000 1,966,000

A03201 Postage and Telegraph 310,000 375,000 611,000


A03202 Telephone and Trunk Call 5,900,000 1,000,000 1,355,000

A033 TOTAL UTILITIES 1,056,000 2,048,000 2,590,000

A03301 Gas 45,000 245,000 55,000


A03302 Water 19,000 19,000 20,000
A03303 Electricity 925,000 1,725,000 2,500,000
001 Electricity 600,000 1,725,000 2,500,000
A03304 Hot and Cold Weather Charges 67,000 59,000 15,000

A034 TOTAL OCCUPANCY COSTS 12,130,000 12,281,000 12,600,000

A03402 Rent for Office Building 12,000,000 11,951,000 12,000,000


A03407 Rates and Taxes 130,000 330,000 600,000

A038 TOTAL TRAVEL & 6,343,000 15,758,000 8,600,000


TRANSPORTATION

A03805 Travelling Allowance 600,000 10,232,000 550,000


697

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
043701 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
043 FUEL AND ENERGY
0437 OTHERS
043701 ADMINISTRATION

LQ4905 Energy Department

001 Travelling Allowance 10,232,000 550,000


A03807 P.O.L Charges 5,743,000 5,526,000 8,050,000

A039 TOTAL GENERAL 7,741,000 13,754,000 20,951,000

A03901 Stationery 1,725,000 2,200,000 2,610,000


A03902 Printing and Publication 1,000,000 1,887,000 1,655,000
001 Printing and Publications 650,000 1,887,000 1,655,000
A03903 Conference/Seminars/Workshops/ 5,000,000
Symposia
A03905 Newspapers Periodicals and Books 145,000 145,000 455,000
001 News Papers, Periodicals & Books 85,000 145,000 455,000
A03906 Uniforms and Protective Clothing 217,000 193,000 311,000
A03907 Advertising & Publicity 300,000 266,000 500,000
001 Advertising & Publicity 200,000 266,000 500,000
A03917 Law Charges 41,000 36,000 300,000
A03918 Exhibitions, Fairs & Other 13,000 11,000 100,000
National Celebrations
A03919 Payments to Others for Service 2,500,000 3,000,000
Rendered
001 Payments to Others for Service Rendered 2,500,000 3,000,000
A03942 Cost of Other Stores 1,250,000 1,909,000 1,855,000
001 Cost of Other Stores 750,000 1,909,000 1,855,000
A03955 Computer Stationary 1,600,000 2,220,000 2,610,000
A03970 Others 1,450,000 2,387,000 2,555,000
001 Others 850,000 2,387,000 2,555,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 1,101,000

A041 TOTAL PENSION 1,000 1,101,000

A04114 Superannuation Encashment Of L.P.R 1,000 1,101,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 400,000

A052 TOTAL GRANTS-DOMESTIC 400,000

A05216 Fin. Assis. to the families of 400,000


G. Serv. who expire
001 Fin. Assis. to the families of the persons who expires during service. 400,000
698

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
043701 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
043 FUEL AND ENERGY
0437 OTHERS
043701 ADMINISTRATION

LQ4905 Energy Department

A06 TOTAL TRANSFERS 800,000 1,000,000 1,300,000

A063 TOTAL ENTERTAINMENT & 800,000 1,000,000 1,300,000


GIFTS

A06301 Entertainments & Gifts 800,000 1,000,000 1,300,000


001 Entertainment & Gifts 500,000 1,000,000 1,300,000

A09 TOTAL PHYSICAL ASSETS 7,780,000

A095 TOTAL PURCHASE OF 5,779,000


TRANSPORT

A09501 Transport 5,779,000


001 Transport 5,779,000

A096 TOTAL PURCHASE OF PLANT & 2,001,000


MACHINERY

A09601 Plant and Machinery 2,001,000

A13 TOTAL REPAIRS AND MAINTENANCE 3,141,000 5,017,000 5,418,000

A130 TOTAL TRANSPORT 1,220,000 2,375,000 2,077,000

A13001 Transport 1,220,000 2,375,000 2,077,000

A131 TOTAL MACHINERY AND 775,000 853,000 1,330,000


EQUIPMENT

A13101 Machinery and Equipment 775,000 853,000 1,330,000

A132 TOTAL FURNITURE AND 460,000 850,000 1,211,000


FIXTURE

A13201 Furniture and Fixture 460,000 850,000 1,211,000

A137 TOTAL COMPUTER EQUIPMENT 686,000 939,000 800,000


699

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
043701 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
043 FUEL AND ENERGY
0437 OTHERS
043701 ADMINISTRATION

LQ4905 Energy Department

A13701 Hardware 486,000 561,000 800,000


A13702 Software 100,000 189,000
A13703 I.T. Equipment 100,000 189,000

_______________________________________________________________________________
Energy Department 77,159,000 88,365,000 110,437,000
_______________________________________________________________________________
700

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
044105 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
044 MINING AND MANUFACTURING
0441 MANUFACTURING
044105 ADMINISTRATION

LQ4087 Industries Department

A01 TOTAL EMPLOYEES RELATED EXPENSES. 56,114,000 41,418,000 67,104,000

A011 TOTAL PAY 126 135 25,198,000 18,796,000 30,484,000

A011-1 TOTAL PAY OF OFFICERS 34 36 12,686,000 10,578,000 13,928,000

A01101 Total Basic Pay of Officers 34 36 12,686,000 10,578,000 13,928,000

S045-M Secretary (BPS-20) 1 1 849,000 866,000

A029-M Additional Secretary (BPS-19) 2 2 1,355,000 1,420,000

C395-M Chief (BPS-19) 1 1 761,000 800,000

D078-M Deputy Secretary (BPS-18) 2 2 988,000 990,000

E010-M Economic Adviser (BPS-18) 1 1 610,000 620,000

S090-M Senior Law Officer (BPS-18) 1 1 379,000 412,000

A170-M Assistant Economic (BPS-17) 3 3 1,665,000 1,800,000


Advisor

L047-M Law Officer (BPS-17) 1 1 201,000 300,000

P076-M Planning Officer (BPS-17) 4 4 1,038,000 1,100,000

R059-M Research Officer (BPS-17) 1 1 490,000 500,000

S053-M Section Officer (BPS-17) 2 2 580,000 580,000

S211-M Statistical Officer (BPS-17) 1 1 350,000 380,000

U017-M Under Secretary/Section (BPS-17) 5 5 1,131,000 1,740,000


Officer

P037-M Personal Assistant (BPS-16) 2 2 667,000 710,000

S114-M Senior Scale Stenographer (BPS-16) 5 5 945,000 970,000

S282-F Superintendent (BPS-16) 1 1 305,000 350,000

S282-M Superintendent (BPS-16) 1 3 372,000 390,000

A011-2 TOTAL PAY OF OTHER STAFF 92 99 12,512,000 8,218,000 16,556,000

A01151 Total Basic Pay of Other Staff 92 99 12,382,000 8,218,000 16,136,000

A097-M Assistant (BPS-14) 4 13 950,000 2,473,000


701

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
044105 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
044 MINING AND MANUFACTURING
0441 MANUFACTURING
044105 ADMINISTRATION

LQ4087 Industries Department

A336-M Assistant/Deputy (BPS-14) 12 10 2,460,000 3,500,000


Superintendent

C162-M Composer (BPS-14) 2 2 280,000 320,000

S216-M Stenographer (BPS-14) 11 11 1,367,000 1,975,000

S216-M Stenographer (BPS-12) 2 2 402,000 402,000

S078-M Senior Clerk (BPS-09) 6 6 830,000 920,000

J019-M Junior Clerk (BPS-07) 9 9 1,210,000 1,220,000

D089-M Despatch Rider (BPS-04) 3 4 341,000 451,000

D186-M Driver (BPS-04) 9 9 1,022,000 1,090,000

D003-M Daftri (BPS-03) 1 1 80,000 80,000

C112-M Chowkidar (BPS-02) 1 1 65,000 65,000

D003-M Daftri (BPS-02) 4 4 530,000 540,000

N006-M Naib Qasid (BPS-02) 4 4 250,000 250,000

Q003-M Qasid (BPS-02) 1 1 109,000 125,000

S311-M Sanitary Worker (BPS-02) 1 65,000

S325-M Sweeper/Sanitary Worker (BPS-02) 1 65,000

D089-M Despatch Rider (BPS-01) 1 100,000

F087-M Frash (BPS-01) 2 2 250,000 260,000

N006-M Naib Qasid (BPS-01) 19 19 2,071,000 2,400,000

A01152 Personal pay 55,000 300,000


A01153 Special Pay 50,000 60,000
A01155 Qualification Pay 25,000 60,000

A012 TOTAL ALLOWANCES 30,916,000 22,622,000 36,620,000

A012-1 TOTAL REGULAR ALLOWANCES 28,691,000 21,314,000 34,165,000

A01201 Senior Post Allowance 13,000 15,000 13,000


A01202 House Rent Allowance 3,448,000 2,206,000 3,451,000
A01203 Conveyance Allowance 3,780,000 3,024,000 4,100,000
A01205 Dearness Allowance 1,000
A01207 Washing Allowance 21,000 9,000 29,000
A01209 Special Additional Allowance 60,000
702

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
044105 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
044 MINING AND MANUFACTURING
0441 MANUFACTURING
044105 ADMINISTRATION

LQ4087 Industries Department

A0120D Integrated Allowance 99,000 101,000 99,000


A0120N Spl. allowances @ 20% of basic 2,715,000 2,000,000 2,683,000
pay for Secretariat
A0120X Ad - hoc Allowance - 2010 6,908,000 5,000,000 7,158,000
A01216 Qualification Allowance 20,000 12,000 20,000
A01217 Medical Allowance 2,097,000 1,825,000 2,531,000
A0121A Adhoc Relief Allowance 2011 2,263,000 1,535,000 2,237,000
A0121M Adhoc Relief Allowance - 2012 4,616,000 1,000,000 4,889,000
A0121T Adhoc Relief Allowance 2013 1,960,000 1,875,000 2,152,000
A0121Z Adhoc Relief Allowance - 2014 1,821,000 4,028,000
A01224 Entertainment Allowance 19,000 25,000 20,000
A01226 Computer Allowance 18,000 18,000 20,000
A01228 Orderly Allowance 84,000 84,000 85,000
A01239 Special Allowance 231,000 228,000 250,000
001 Special Allowance 231,000 228,000 250,000
A01252 Non Practicing Allowance 10,000 10,000
A01270 Others 389,000 476,000 389,000
001 Others 476,000
027 Personal Allowance 41,000 41,000
037 30% Social Security Benefit in lieu of Pension to the Contract Employees 348,000 348,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 2,225,000 1,308,000 2,455,000

A01271 Overtime Allowance 420,000 363,000 450,000


A01273 Honoraria 710,000 710,000 910,000
000 Honoraria 710,000 710,000 910,000
A01274 Medical Charges 310,000 30,000 310,000
A01277 Contingent Paid Staff 775,000 205,000 775,000
A01278 Leave Salary 10,000 10,000

A03 TOTAL OPERATING EXPENSES 66,644,000 34,574,000 67,879,000

A032 TOTAL COMMUNICATIONS 2,030,000 1,480,000 2,333,000

A03201 Postage and Telegraph 190,000 169,000 156,000


A03202 Telephone and Trunk Call 1,828,000 1,300,000 2,162,000
A03205 Courier and Pilot Service 12,000 11,000 15,000

A033 TOTAL UTILITIES 1,127,000 542,000 1,173,000


703

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
044105 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
044 MINING AND MANUFACTURING
0441 MANUFACTURING
044105 ADMINISTRATION

LQ4087 Industries Department

A03301 Gas 84,000 50,000 85,000


A03302 Water 47,000 7,000 49,000
A03303 Electricity 900,000 300,000 925,000
001 Electricity 900,000 300,000 925,000
A03304 Hot and Cold Weather Charges 96,000 185,000 114,000

A034 TOTAL OCCUPANCY COSTS 174,000 31,000 200,000

A03407 Rates and Taxes 174,000 31,000 200,000

A038 TOTAL TRAVEL & 4,989,000 4,131,000 6,350,000


TRANSPORTATION

A03805 Travelling Allowance 1,024,000 525,000 1,086,000


001 Travelling Allowance 525,000 1,086,000
A03806 Transportation of Goods 40,000 35,000 40,000
A03807 P.O.L Charges 3,902,000 3,551,000 5,200,000
A03808 Conveyance Charges 23,000 20,000 24,000

A039 TOTAL GENERAL 58,324,000 28,390,000 57,823,000

A03901 Stationery 1,777,000 1,977,000 1,847,000


A03902 Printing and Publication 771,000 984,000 766,000
001 Printing and Publications 771,000 984,000 766,000
A03903 Conference/Seminars/Workshops/ 1,762,000 1,162,000
Symposia
A03905 Newspapers Periodicals and Books 243,000 150,000 156,000
001 News Papers, Periodicals & Books 243,000 150,000 156,000
A03906 Uniforms and Protective Clothing 144,000 328,000 146,000
A03907 Advertising & Publicity 386,000 343,000 421,000
001 Advertising & Publicity 386,000 343,000 421,000
A03912 Delegation abroad 11,000 11,000
A03915 Payments to Govt. Deptt. for 20,268,000
Service Rendered
001 Payments to Govt. Dept. 20,268,000
A03917 Law Charges 93,000 93,000
A03918 Exhibitions, Fairs & Other 150,000 133,000 150,000
National Celebrations
A03919 Payments to Others for Service 50,139,000 50,139,000
Rendered
704

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
044105 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
044 MINING AND MANUFACTURING
0441 MANUFACTURING
044105 ADMINISTRATION

LQ4087 Industries Department

001 Payments to Others for Service Rendered 50,000,000 50,139,000


A03936 Foreign/Inland Training Course Fee 150,000 150,000
001 Foreign Training 150,000
A03942 Cost of Other Stores 259,000 630,000 259,000
001 Cost of Other Stores 259,000 630,000 259,000
A03955 Computer Stationary 808,000 1,117,000 889,000
A03960 Expenditure on Foreign 662,000 663,000
Delegation arriving in PAK
A03970 Others 969,000 2,460,000 971,000
001 Others 969,000 2,460,000 971,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 850,000 1,000,000

A041 TOTAL PENSION 1,000 850,000 1,000,000

A04114 Superannuation Encashment Of L.P.R 1,000 850,000 1,000,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 101,100,000 94,950,000 101,900,000

A052 TOTAL GRANTS-DOMESTIC 101,100,000 94,950,000 101,900,000

A05216 Fin. Assis. to the families of 1,100,000 200,000 1,900,000


G. Serv. who expire
001 Fin. Assis. to the families of the persons who expires during service. 1,100,000 200,000 1,900,000
A05270 To Others 100,000,000 94,750,000 100,000,000
001 Others 94,750,000 100,000,000
U28 GRANT-IN-AID TO PBIT. 100,000,000

A06 TOTAL TRANSFERS 422,000 800,000 426,000

A063 TOTAL ENTERTAINMENT & 422,000 800,000 426,000


GIFTS

A06301 Entertainments & Gifts 422,000 800,000 426,000


001 Entertainment & Gifts 422,000 800,000 426,000

A09 TOTAL PHYSICAL ASSETS 1,200,000 1,065,000 1,200,000

A092 TOTAL COMPUTER EQUIPMENT 1,200,000 1,065,000 1,200,000


705

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
044105 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
044 MINING AND MANUFACTURING
0441 MANUFACTURING
044105 ADMINISTRATION

LQ4087 Industries Department

A09203 I.T. Equipment 1,200,000 1,065,000 1,200,000

A11 TOTAL INVESTMENT 13,428,000 11,917,000 13,875,000

A111 TOTAL INVESTMENT LOCAL 13,428,000 11,917,000 13,875,000

A11102 To non financial institutions 13,428,000 11,917,000 13,875,000


001 To non financial ins 13,428,000 11,917,000 13,875,000

A13 TOTAL REPAIRS AND MAINTENANCE 2,690,000 4,487,000 2,997,000

A130 TOTAL TRANSPORT 1,337,000 2,587,000 1,347,000

A13001 Transport 1,337,000 2,587,000 1,347,000

A131 TOTAL MACHINERY AND 922,000 1,118,000 1,174,000


EQUIPMENT

A13101 Machinery and Equipment 922,000 1,118,000 1,174,000

A132 TOTAL FURNITURE AND 380,000 737,000 416,000


FIXTURE

A13201 Furniture and Fixture 380,000 737,000 416,000

A137 TOTAL COMPUTER EQUIPMENT 51,000 45,000 60,000

A13701 Hardware 17,000 15,000 20,000


A13702 Software 17,000 15,000 20,000
A13703 I.T. Equipment 17,000 15,000 20,000

_______________________________________________________________________________
Industries Department 241,599,000 190,061,000 256,381,000
_______________________________________________________________________________
706

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
044105 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
044 MINING AND MANUFACTURING
0441 MANUFACTURING
044105 ADMINISTRATION

LQ4106 Punjab Prices and Supply Board

A01 TOTAL EMPLOYEES RELATED EXPENSES. 5,163,000 4,038,000

A011 TOTAL PAY 23 2,436,000 1,667,000

A011-1 TOTAL PAY OF OFFICERS 4 1,034,000 812,000

A01101 Total Basic Pay of Officers 4 1,029,000 812,000

D078-M Deputy Secretary (BPS-18) 1 645,000

C176-M Computer Programmer (BPS-17) 1 139,000

S053-M Section Officer (BPS-17) 1 139,000

P037-M Personal Assistant (BPS-16) 1 106,000

A01103 Special Pay 5,000

A011-2 TOTAL PAY OF OTHER STAFF 19 1,402,000 855,000

A01151 Total Basic Pay of Other Staff 19 1,402,000 855,000

A097-M Assistant (BPS-14) 3 628,000

S218-M Stenographer-Cum-Computer (BPS-12) 3 162,000


Operator

D089-M Despatch Rider (BPS-04) 1 75,000

D186-M Driver (BPS-04) 4 160,000

D003-M Daftri (BPS-02) 2 138,000

N006-M Naib Qasid (BPS-01) 5 199,000

S311-M Sanitary Worker (BPS-01) 1 40,000

A012 TOTAL ALLOWANCES 2,727,000 2,371,000

A012-1 TOTAL REGULAR ALLOWANCES 2,177,000 1,980,000

A01202 House Rent Allowance 258,000 135,000


A01203 Conveyance Allowance 250,000 234,000
A0120D Integrated Allowance 18,000 14,000
A0120N Spl. allowances @ 20% of basic 150,000 175,000
pay for Secretariat
A0120X Ad - hoc Allowance - 2010 500,000 431,000
707

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
044105 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
044 MINING AND MANUFACTURING
0441 MANUFACTURING
044105 ADMINISTRATION

LQ4106 Punjab Prices and Supply Board

A01217 Medical Allowance 200,000 168,000


A0121A Adhoc Relief Allowance 2011 150,000 133,000
A0121M Adhoc Relief Allowance - 2012 275,000 347,000
A0121T Adhoc Relief Allowance 2013 156,000 174,000
A0121Z Adhoc Relief Allowance - 2014 166,000
A01226 Computer Allowance 20,000
A01236 Deputation Allowance 100,000
A01270 Others 100,000 3,000
037 30% Social Security Benefit in lieu of Pension to the Contract Employees 100,000 3,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 550,000 391,000

A01271 Overtime Allowance 50,000 20,000


A01273 Honoraria 350,000 303,000
000 Honoraria 350,000 303,000
A01274 Medical Charges 100,000 68,000
A01278 Leave Salary 50,000

A03 TOTAL OPERATING EXPENSES 3,344,000 5,921,000

A032 TOTAL COMMUNICATIONS 637,000 479,000

A03201 Postage and Telegraph 120,000 47,000


A03202 Telephone and Trunk Call 495,000 416,000
A03204 Electronic Communication 11,000 7,000
A03205 Courier and Pilot Service 11,000 9,000

A033 TOTAL UTILITIES 214,000 11,000

A03301 Gas 40,000


A03302 Water 11,000
A03303 Electricity 150,000
001 Electricity 150,000
A03304 Hot and Cold Weather Charges 13,000 11,000

A034 TOTAL OCCUPANCY COSTS 25,000

A03407 Rates and Taxes 25,000


708

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
044105 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
044 MINING AND MANUFACTURING
0441 MANUFACTURING
044105 ADMINISTRATION

LQ4106 Punjab Prices and Supply Board

A038 TOTAL TRAVEL & 1,200,000 549,000


TRANSPORTATION

A03805 Travelling Allowance 100,000 7,000


001 Travelling Allowance 7,000
A03807 P.O.L Charges 1,100,000 542,000

A039 TOTAL GENERAL 1,268,000 4,882,000

A03901 Stationery 550,000 244,000


A03902 Printing and Publication 200,000 98,000
001 Printing and Publications 200,000 98,000
A03905 Newspapers Periodicals and Books 50,000 10,000
001 News Papers, Periodicals & Books 50,000 10,000
A03907 Advertising & Publicity 66,000 4,241,000
001 Advertising & Publicity 66,000 4,241,000
A03942 Cost of Other Stores 72,000 45,000
001 Cost of Other Stores 72,000 45,000
A03955 Computer Stationary 165,000 113,000
A03970 Others 165,000 131,000
001 Others 165,000 131,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000

A041 TOTAL PENSION 1,000

A04114 Superannuation Encashment Of L.P.R 1,000

A06 TOTAL TRANSFERS 55,000 99,000

A063 TOTAL ENTERTAINMENT & 55,000 99,000


GIFTS

A06301 Entertainments & Gifts 55,000 99,000


001 Entertainment & Gifts 55,000 99,000

A13 TOTAL REPAIRS AND MAINTENANCE 638,000 527,000

A130 TOTAL TRANSPORT 407,000 358,000


709

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
044105 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
044 MINING AND MANUFACTURING
0441 MANUFACTURING
044105 ADMINISTRATION

LQ4106 Punjab Prices and Supply Board

A13001 Transport 407,000 358,000

A131 TOTAL MACHINERY AND 187,000 149,000


EQUIPMENT

A13101 Machinery and Equipment 187,000 149,000

A132 TOTAL FURNITURE AND 44,000 20,000


FIXTURE

A13201 Furniture and Fixture 44,000 20,000

_______________________________________________________________________________
Punjab Prices and Supply Board 9,201,000 10,585,000
_______________________________________________________________________________
710

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
044105 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
044 MINING AND MANUFACTURING
0441 MANUFACTURING
044105 ADMINISTRATION

LQ4382 Mines and Minerals Department

A01 TOTAL EMPLOYEES RELATED EXPENSES. 23,117,000 23,722,000 26,757,000

A011 TOTAL PAY 61 61 11,188,000 10,634,000 12,356,000

A011-1 TOTAL PAY OF OFFICERS 17 18 6,286,000 6,603,000 6,885,000

A01101 Total Basic Pay of Officers 17 18 6,224,000 6,430,000 6,756,000

S045-M Secretary (BPS-20) 1 1 755,000 702,000

A029-M Additional Secretary (BPS-19) 1 1 700,000 422,000

D078-M Deputy Secretary (BPS-18) 2 2 912,000 950,000

L047-M Law Officer (BPS-17) 1 1 250,000 229,000

P139-M Private Secretary (BPS-17) 1 1 278,000 373,000

U017-M Under Secretary/Section (BPS-17) 5 5 1,611,000 2,100,000


Officer

P037-M Personal Assistant (BPS-16) 5 5 1,367,000 1,452,000

S282-F Superintendent (BPS-16) 1 351,000

S282-M Superintendent (BPS-16) 2 528,000

A01102 Personal pay 30,000 140,000 83,000


A01103 Special Pay 18,000 18,000 22,000
A01105 Qualification Pay 14,000 15,000 24,000

A011-2 TOTAL PAY OF OTHER STAFF 44 43 4,902,000 4,031,000 5,471,000

A01151 Total Basic Pay of Other Staff 44 43 4,897,000 4,022,000 5,458,000

A097-M Assistant (BPS-14) 8 7 1,349,000 1,565,000

C162-M Composer (BPS-14) 1 1 198,000 206,000

S216-M Stenographer (BPS-14) 4 4 461,000 587,000

S078-F Senior Clerk (BPS-09) 1 1 120,000 157,000

S078-M Senior Clerk (BPS-09) 2 2 265,000 312,000

J019-M Junior Clerk (BPS-07) 6 6 583,000 548,000

D086-M Designer (BPS-05) 1 93,000

D186-M Driver (BPS-05) 1 90,000


711

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
044105 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
044 MINING AND MANUFACTURING
0441 MANUFACTURING
044105 ADMINISTRATION

LQ4382 Mines and Minerals Department

D089-M Despatch Rider (BPS-04) 2 2 225,000 246,000

D186-M Driver (BPS-04) 2 2 254,000 186,000

D003-M Daftri (BPS-02) 1 1 67,000 90,000

N006-M Naib Qasid (BPS-02) 2 2 165,000 168,000

C112-M Chowkidar (BPS-01) 2 2 132,000 142,000

N006-M Naib Qasid (BPS-01) 11 11 866,000 1,038,000

S311-M Sanitary Worker (BPS-01) 1 1 122,000 120,000

A01152 Personal pay 5,000 9,000 13,000

A012 TOTAL ALLOWANCES 11,929,000 13,088,000 14,401,000

A012-1 TOTAL REGULAR ALLOWANCES 11,734,000 12,339,000 14,201,000

A01201 Senior Post Allowance 15,000 15,000 15,000


A01202 House Rent Allowance 1,146,000 975,000 1,059,000
A01203 Conveyance Allowance 1,581,000 1,523,000 1,845,000
A01207 Washing Allowance 6,000 4,000 6,000
A01208 Dress Allowance 1,000 2,000 1,000
A0120D Integrated Allowance 61,000 38,000 61,000
A0120N Spl. allowances @ 20% of basic 1,037,000 964,000 937,000
pay for Secretariat
A0120X Ad - hoc Allowance - 2010 2,794,000 2,583,000 3,130,000
A01217 Medical Allowance 947,000 911,000 1,013,000
A0121A Adhoc Relief Allowance 2011 1,014,000 801,000 1,012,000
A0121M Adhoc Relief Allowance - 2012 1,739,000 2,010,000 2,239,000
A0121T Adhoc Relief Allowance 2013 985,000 1,005,000 1,131,000
A0121Z Adhoc Relief Allowance - 2014 1,003,000 1,362,000
A01224 Entertainment Allowance 14,000 15,000 13,000
A01228 Orderly Allowance 84,000 84,000 84,000
A01238 Charge Allowance 50,000 100,000 1,000
A01239 Special Allowance 50,000 90,000 60,000
001 Special Allowance 50,000 90,000 60,000
A01252 Non Practicing Allowance 60,000 60,000 60,000
A01270 Others 150,000 156,000 172,000
027 Personal Allowance 51,000 62,000 94,000
037 30% Social Security Benefit in lieu of Pension to the Contract Employees 99,000 94,000 78,000
712

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
044105 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
044 MINING AND MANUFACTURING
0441 MANUFACTURING
044105 ADMINISTRATION

LQ4382 Mines and Minerals Department

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 195,000 749,000 200,000

A01271 Overtime Allowance 150,000 99,000 150,000


A01273 Honoraria 15,000 550,000 20,000
000 Honoraria 15,000 550,000 20,000
A01274 Medical Charges 30,000 100,000 30,000

A03 TOTAL OPERATING EXPENSES 18,359,000 13,207,000 8,375,000

A032 TOTAL COMMUNICATIONS 835,000 831,000 685,000

A03201 Postage and Telegraph 35,000 31,000 35,000


A03202 Telephone and Trunk Call 800,000 800,000 650,000

A033 TOTAL UTILITIES 539,000 526,000 660,000

A03301 Gas 66,000 60,000 70,000


A03302 Water 22,000 13,000 25,000
A03303 Electricity 440,000 440,000 550,000
001 Electricity 440,000 440,000 550,000
A03304 Hot and Cold Weather Charges 11,000 13,000 15,000

A034 TOTAL OCCUPANCY COSTS 2,535,000 2,520,000 2,550,000

A03402 Rent for Office Building 2,500,000 2,485,000 2,500,000


A03407 Rates and Taxes 35,000 35,000 50,000

A038 TOTAL TRAVEL & 2,548,000 4,113,000 3,000,000


TRANSPORTATION

A03805 Travelling Allowance 248,000 2,520,000 1,200,000


001 Travelling Allowance 2,520,000 1,200,000
A03807 P.O.L Charges 2,300,000 1,593,000 1,800,000

A039 TOTAL GENERAL 11,902,000 5,217,000 1,480,000

A03901 Stationery 330,000 365,000 350,000


A03902 Printing and Publication 160,000 225,000 160,000
001 Printing and Publications 160,000 225,000 160,000
A03905 Newspapers Periodicals and Books 55,000 60,000 60,000
713

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
044105 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
044 MINING AND MANUFACTURING
0441 MANUFACTURING
044105 ADMINISTRATION

LQ4382 Mines and Minerals Department

001 News Papers, Periodicals & Books 55,000 60,000 60,000


A03906 Uniforms and Protective Clothing 39,000 35,000 40,000
A03907 Advertising & Publicity 13,000 1,000 15,000
001 Advertising & Publicity 13,000 1,000 15,000
A03917 Law Charges 2,000 2,000
A03918 Exhibitions, Fairs & Other 2,000 2,000
National Celebrations
A03919 Payments to Others for Service 10,000,000 1,000,000
Rendered
001 Payments to Others for Service Rendered 10,000,000 1,000,000
A03936 Foreign/Inland Training Course Fee 700,000 100,000
001 Foreign Training 500,000 100,000
002 Inland Training Course Fee 200,000
A03942 Cost of Other Stores 1,000 6,000 1,000
001 Cost of Other Stores 1,000 6,000 1,000
A03955 Computer Stationary 330,000 400,000 350,000
A03970 Others 270,000 3,125,000 400,000
001 Others 270,000 3,125,000 400,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 134,000 400,000

A041 TOTAL PENSION 1,000 134,000 400,000

A04114 Superannuation Encashment Of L.P.R 1,000 134,000 400,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 500,000 400,000 1,100,000

A052 TOTAL GRANTS-DOMESTIC 500,000 400,000 1,100,000

A05216 Fin. Assis. to the families of 500,000 400,000 1,100,000


G. Serv. who expire
001 Fin. Assis. to the families of the persons who expires during service. 500,000 400,000 1,100,000

A06 TOTAL TRANSFERS 58,000 80,000 60,000

A063 TOTAL ENTERTAINMENT & 58,000 80,000 60,000


GIFTS

A06301 Entertainments & Gifts 58,000 80,000 60,000


001 Entertainment & Gifts 58,000 80,000 60,000
714

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
044105 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
044 MINING AND MANUFACTURING
0441 MANUFACTURING
044105 ADMINISTRATION

LQ4382 Mines and Minerals Department

A09 TOTAL PHYSICAL ASSETS 1,226,000

A096 TOTAL PURCHASE OF PLANT & 1,226,000


MACHINERY

A09601 Plant and Machinery 1,226,000

A13 TOTAL REPAIRS AND MAINTENANCE 699,000 1,266,000 710,000

A130 TOTAL TRANSPORT 550,000 704,000 550,000

A13001 Transport 550,000 704,000 550,000

A131 TOTAL MACHINERY AND 110,000 331,000 120,000


EQUIPMENT

A13101 Machinery and Equipment 110,000 331,000 120,000

A132 TOTAL FURNITURE AND 39,000 231,000 40,000


FIXTURE

A13201 Furniture and Fixture 39,000 231,000 40,000

_______________________________________________________________________________
Mines and Minerals Department 42,734,000 40,035,000 37,402,000
_______________________________________________________________________________
715

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
044105 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
044 MINING AND MANUFACTURING
0441 MANUFACTURING
044105 ADMINISTRATION

LQ4776 District Consumer Protection Council

A01 TOTAL EMPLOYEES RELATED EXPENSES. 27,410,000 28,194,000 44,546,000

A011 TOTAL PAY 110 170 12,243,000 11,330,000 17,696,000

A011-1 TOTAL PAY OF OFFICERS 11 17 3,322,000 3,316,000 4,628,000

A01101 Total Basic Pay of Officers 11 17 3,322,000 3,316,000 4,628,000

A146-M Assistant Director (BPS-17) 11 17 3,322,000 4,628,000

A011-2 TOTAL PAY OF OTHER STAFF 99 153 8,921,000 8,014,000 13,068,000

A01151 Total Basic Pay of Other Staff 99 153 8,921,000 8,014,000 13,068,000

A097-M Assistant (BPS-14) 11 17 1,430,000 2,083,000

S216-M Stenographer (BPS-14) 11 17 1,353,000 1,934,000

S078-M Senior Clerk (BPS-09) 11 17 1,056,000 1,546,000

J019-M Junior Clerk (BPS-07) 22 34 1,925,000 2,837,000

D186-M Driver (BPS-04) 11 17 880,000 1,287,000

C112-M Chowkidar (BPS-01) 11 17 759,000 1,127,000

N006-M Naib Qasid (BPS-01) 11 17 759,000 1,127,000

S311-M Sanitary Worker (BPS-01) 11 17 759,000 1,127,000

A012 TOTAL ALLOWANCES 15,167,000 16,864,000 26,850,000

A012-1 TOTAL REGULAR ALLOWANCES 14,807,000 16,090,000 26,270,000

A01202 House Rent Allowance 2,387,000 2,221,000 3,753,000


A01203 Conveyance Allowance 2,672,000 2,657,000 4,143,000
A0120D Integrated Allowance 121,000 109,000 186,000
A0120X Ad - hoc Allowance - 2010 2,941,000 2,747,000 4,318,000
A01216 Qualification Allowance 270,000 20,000
A01217 Medical Allowance 1,408,000 1,533,000 2,154,000
A0121A Adhoc Relief Allowance 2011 940,000 870,000 1,355,000
A0121M Adhoc Relief Allowance - 2012 2,070,000 2,240,000 3,185,000
A0121T Adhoc Relief Allowance 2013 1,000,000 1,123,000 1,593,000
A0121Z Adhoc Relief Allowance - 2014 1,118,000 2,986,000
A01270 Others 1,268,000 1,202,000 2,577,000
716

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
044105 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
044 MINING AND MANUFACTURING
0441 MANUFACTURING
044105 ADMINISTRATION

LQ4776 District Consumer Protection Council

001 Others 491,000


027 Personal Allowance 518,000 500,000
037 30% Social Security Benefit in lieu of Pension to the Contract Employees 750,000 711,000 2,077,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 360,000 774,000 580,000

A01273 Honoraria 110,000 81,000 110,000


000 Honoraria 110,000 81,000 110,000
A01274 Medical Charges 250,000 130,000 370,000
A01277 Contingent Paid Staff 563,000 100,000

A03 TOTAL OPERATING EXPENSES 15,959,000 14,043,000 23,269,000

A032 TOTAL COMMUNICATIONS 885,000 645,000 1,365,000

A03201 Postage and Telegraph 250,000 130,000 430,000


A03202 Telephone and Trunk Call 635,000 515,000 935,000

A033 TOTAL UTILITIES 2,111,000 1,185,000 3,630,000

A03301 Gas 165,000 101,000 225,000


A03302 Water 105,000 28,000 140,000
A03303 Electricity 1,707,000 933,000 3,100,000
001 Electricity 1,707,000 933,000 3,100,000
A03304 Hot and Cold Weather Charges 134,000 123,000 165,000

A034 TOTAL OCCUPANCY COSTS 3,996,000 3,542,000 6,530,000

A03402 Rent for Office Building 3,948,000 3,530,000 6,160,000


A03407 Rates and Taxes 48,000 12,000 370,000

A038 TOTAL TRAVEL & 2,470,000 2,360,000 3,102,000


TRANSPORTATION

A03805 Travelling Allowance 440,000 439,000 500,000


001 Travelling Allowance 439,000 500,000
A03806 Transportation of Goods 55,000 38,000 175,000
A03807 P.O.L Charges 1,963,000 1,877,000 2,400,000
A03808 Conveyance Charges 12,000 6,000 27,000
717

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
044105 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
044 MINING AND MANUFACTURING
0441 MANUFACTURING
044105 ADMINISTRATION

LQ4776 District Consumer Protection Council

A039 TOTAL GENERAL 6,497,000 6,311,000 8,642,000

A03901 Stationery 655,000 639,000 1,200,000


A03902 Printing and Publication 1,100,000 1,100,000 1,400,000
001 Printing and Publications 1,100,000 1,100,000 1,400,000
A03905 Newspapers Periodicals and Books 275,000 183,000 325,000
001 News Papers, Periodicals & Books 275,000 183,000 325,000
A03906 Uniforms and Protective Clothing 131,000 124,000 195,000
A03907 Advertising & Publicity 3,025,000 3,025,000 3,600,000
001 Advertising & Publicity 3,025,000 3,025,000 3,600,000
A03917 Law Charges 11,000
A03918 Exhibitions, Fairs & Other 61,000 33,000 61,000
National Celebrations
A03942 Cost of Other Stores 605,000 552,000 905,000
001 Cost of Other Stores 605,000 552,000 905,000
A03970 Others 645,000 655,000 945,000
001 Others 645,000 655,000 945,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 1,000

A041 TOTAL PENSION 1,000 1,000

A04114 Superannuation Encashment Of L.P.R 1,000 1,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 550,000 950,000

A052 TOTAL GRANTS-DOMESTIC 550,000 950,000

A05216 Fin. Assis. to the families of 550,000 950,000


G. Serv. who expire
001 Fin. Assis. to the families of the persons who expires during service. 550,000 950,000

A06 TOTAL TRANSFERS 55,000 48,000 85,000

A063 TOTAL ENTERTAINMENT & 55,000 48,000 85,000


GIFTS

A06301 Entertainments & Gifts 55,000 48,000 85,000


001 Entertainment & Gifts 55,000 48,000 85,000
718

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
044105 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
044 MINING AND MANUFACTURING
0441 MANUFACTURING
044105 ADMINISTRATION

LQ4776 District Consumer Protection Council

A09 TOTAL PHYSICAL ASSETS 12,852,000

A092 TOTAL COMPUTER EQUIPMENT 1,500,000

A09201 Hardware 1,200,000


A09203 I.T. Equipment 300,000

A095 TOTAL PURCHASE OF 7,680,000


TRANSPORT

A09501 Transport 7,680,000


001 Transport 7,680,000

A096 TOTAL PURCHASE OF PLANT & 2,300,000


MACHINERY

A09601 Plant and Machinery 2,300,000

A097 TOTAL PURCHASE FURNITURE 1,372,000


& FIXTURE

A09701 Purchase of Furniture and Fixture 1,372,000

A13 TOTAL REPAIRS AND MAINTENANCE 1,304,000 1,346,000 831,000

A130 TOTAL TRANSPORT 737,000 721,000 121,000

A13001 Transport 737,000 721,000 121,000

A131 TOTAL MACHINERY AND 303,000 326,000 360,000


EQUIPMENT

A13101 Machinery and Equipment 303,000 326,000 360,000

A132 TOTAL FURNITURE AND 143,000 163,000 200,000


FIXTURE

A13201 Furniture and Fixture 143,000 163,000 200,000


719

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
044105 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
044 MINING AND MANUFACTURING
0441 MANUFACTURING
044105 ADMINISTRATION

LQ4776 District Consumer Protection Council

A137 TOTAL COMPUTER EQUIPMENT 121,000 136,000 150,000

A13702 Software 30,000


A13703 I.T. Equipment 121,000 136,000 120,000

_______________________________________________________________________________
District Consumer Protection Council 45,279,000 43,631,000 82,534,000
_______________________________________________________________________________
720

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
044105 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
044 MINING AND MANUFACTURING
0441 MANUFACTURING
044105 ADMINISTRATION

LQ5277 Punjab Consumer Protection Council

A01 TOTAL EMPLOYEES RELATED EXPENSES. 21,958,000 19,324,000 22,696,000

A011 TOTAL PAY 74 74 9,797,000 7,627,000 10,180,000

A011-1 TOTAL PAY OF OFFICERS 18 18 4,826,000 3,634,000 5,112,000

A01101 Total Basic Pay of Officers 18 18 4,816,000 3,634,000 5,092,000

D100-M Director (BPS-20) 1 841,000

D100-M Director (BPS-19) 1 814,000

D051-M Deputy Director (BPS-18) 3 3 1,125,000 1,179,000

A146-M Assistant Director (BPS-17) 7 7 1,798,000 1,913,000

P037-M Personal Assistant (BPS-16) 4 4 560,000 593,000

S282-M Superintendent (BPS-16) 3 3 519,000 566,000

A01103 Special Pay 10,000 8,000


A01105 Qualification Pay 12,000

A011-2 TOTAL PAY OF OTHER STAFF 56 56 4,971,000 3,993,000 5,068,000

A01151 Total Basic Pay of Other Staff 56 56 4,971,000 3,993,000 5,068,000

A097-F Assistant (BPS-14) 1 1 119,000 124,000

A097-M Assistant (BPS-14) 2 2 239,000 248,000

S216-M Stenographer (BPS-14) 9 9 1,117,000 1,168,000

S078-M Senior Clerk (BPS-09) 4 4 398,000 394,000

J019-M Junior Clerk (BPS-07) 7 7 662,000 658,000

D089-M Despatch Rider (BPS-04) 1 1 85,000 85,000

D186-M Driver (BPS-04) 8 8 676,000 660,000

D003-M Daftri (BPS-02) 5 5 333,000 350,000

C112-M Chowkidar (BPS-01) 2 2 144,000 148,000

N006-M Naib Qasid (BPS-01) 15 15 1,054,000 1,085,000

S311-M Sanitary Worker (BPS-01) 2 2 144,000 148,000


721

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
044105 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
044 MINING AND MANUFACTURING
0441 MANUFACTURING
044105 ADMINISTRATION

LQ5277 Punjab Consumer Protection Council

A012 TOTAL ALLOWANCES 12,161,000 11,697,000 12,516,000

A012-1 TOTAL REGULAR ALLOWANCES 11,436,000 10,583,000 11,811,000

A01201 Senior Post Allowance 14,000 15,000 15,000


A01202 House Rent Allowance 1,917,000 1,485,000 1,600,000
A01203 Conveyance Allowance 1,800,000 1,688,000 1,800,000
A0120D Integrated Allowance 87,000 73,000 80,000
A0120X Ad - hoc Allowance - 2010 2,478,000 1,908,000 2,000,000
A01217 Medical Allowance 1,090,000 946,000 1,000,000
A0121A Adhoc Relief Allowance 2011 791,000 595,000 700,000
A0121M Adhoc Relief Allowance - 2012 1,400,000 1,522,000 1,500,000
A0121T Adhoc Relief Allowance 2013 662,000 765,000 800,000
A0121Z Adhoc Relief Allowance - 2014 757,000 1,500,000
A01224 Entertainment Allowance 8,000 7,000 7,000
A01228 Orderly Allowance 36,000 84,000 84,000
A01236 Deputation Allowance 72,000 5,000
A01243 Special travelling allowance 50,000 5,000
A01270 Others 1,031,000 738,000 715,000
027 Personal Allowance 323,000 5,000
037 30% Social Security Benefit in lieu of Pension to the Contract Employees 708,000 738,000 710,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 725,000 1,114,000 705,000

A01273 Honoraria 400,000 292,000 350,000


000 Honoraria 400,000 292,000 350,000
A01274 Medical Charges 300,000 402,000 300,000
A01277 Contingent Paid Staff 420,000 50,000
A01278 Leave Salary 25,000 5,000

A03 TOTAL OPERATING EXPENSES 8,813,000 8,239,000 8,461,000

A032 TOTAL COMMUNICATIONS 403,000 356,000 260,000

A03201 Postage and Telegraph 53,000 56,000 60,000


A03202 Telephone and Trunk Call 350,000 300,000 200,000

A033 TOTAL UTILITIES 1,053,000 1,223,000 1,115,000

A03301 Gas 50,000 36,000 50,000


722

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
044105 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
044 MINING AND MANUFACTURING
0441 MANUFACTURING
044105 ADMINISTRATION

LQ5277 Punjab Consumer Protection Council

A03302 Water 10,000 5,000


A03303 Electricity 935,000 1,135,000 1,000,000
001 Electricity 935,000 1,135,000 1,000,000
A03304 Hot and Cold Weather Charges 58,000 52,000 60,000

A034 TOTAL OCCUPANCY COSTS 2,015,000 2,166,000 2,020,000

A03402 Rent for Office Building 1,998,000 2,160,000 2,000,000


A03407 Rates and Taxes 17,000 6,000 20,000

A038 TOTAL TRAVEL & 1,919,000 1,534,000 1,745,000


TRANSPORTATION

A03805 Travelling Allowance 55,000 69,000 100,000


001 Travelling Allowance 69,000 100,000
A03806 Transportation of Goods 25,000 5,000
A03807 P.O.L Charges 1,800,000 1,430,000 1,600,000
A03808 Conveyance Charges 39,000 35,000 40,000

A039 TOTAL GENERAL 3,423,000 2,960,000 3,321,000

A03901 Stationery 495,000 439,000 500,000


A03902 Printing and Publication 605,000 537,000 600,000
001 Printing and Publications 605,000 537,000 600,000
A03905 Newspapers Periodicals and Books 83,000 24,000 50,000
001 News Papers, Periodicals & Books 83,000 24,000 50,000
A03906 Uniforms and Protective Clothing 60,000 53,000 60,000
A03907 Advertising & Publicity 1,430,000 1,269,000 1,500,000
001 Advertising & Publicity 1,430,000 1,269,000 1,500,000
A03917 Law Charges 200,000 10,000
A03918 Exhibitions, Fairs & Other 88,000 78,000 50,000
National Celebrations
A03942 Cost of Other Stores 231,000 280,000 250,000
001 Cost of Other Stores 231,000 280,000 250,000
A03955 Computer Stationary 1,000
A03970 Others 231,000 280,000 300,000
001 Others 231,000 280,000 300,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 1,000


723

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
044105 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
044 MINING AND MANUFACTURING
0441 MANUFACTURING
044105 ADMINISTRATION

LQ5277 Punjab Consumer Protection Council

A041 TOTAL PENSION 1,000 1,000

A04114 Superannuation Encashment Of L.P.R 1,000 1,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 500,000 1,000,000 1,000,000

A052 TOTAL GRANTS-DOMESTIC 500,000 1,000,000 1,000,000

A05216 Fin. Assis. to the families of 500,000 1,000,000 1,000,000


G. Serv. who expire
001 Fin. Assis. to the families of the persons who expires during service. 500,000 1,000,000 1,000,000

A06 TOTAL TRANSFERS 50,000 44,000 25,000

A063 TOTAL ENTERTAINMENT & 50,000 44,000 25,000


GIFTS

A06301 Entertainments & Gifts 50,000 44,000 25,000


001 Entertainment & Gifts 50,000 44,000 25,000

A13 TOTAL REPAIRS AND MAINTENANCE 738,000 1,027,000 900,000

A130 TOTAL TRANSPORT 440,000 729,000 500,000

A13001 Transport 440,000 729,000 500,000

A131 TOTAL MACHINERY AND 127,000 127,000 150,000


EQUIPMENT

A13101 Machinery and Equipment 127,000 127,000 150,000

A132 TOTAL FURNITURE AND 116,000 116,000 150,000


FIXTURE

A13201 Furniture and Fixture 116,000 116,000 150,000

A137 TOTAL COMPUTER EQUIPMENT 55,000 55,000 100,000

A13703 I.T. Equipment 55,000 55,000 100,000


724

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
044105 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
044 MINING AND MANUFACTURING
0441 MANUFACTURING
044105 ADMINISTRATION

LQ5277 Punjab Consumer Protection Council

_______________________________________________________________________________
Punjab Consumer Protection Council 32,060,000 29,634,000 33,083,000
_______________________________________________________________________________
725

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
044105 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
044 MINING AND MANUFACTURING
0441 MANUFACTURING
044105 ADMINISTRATION

LQ5279 District Consumer Courts

A01 TOTAL EMPLOYEES RELATED EXPENSES. 69,864,000 70,438,000 114,940,000

A011 TOTAL PAY 154 238 25,787,000 23,794,000 37,384,000

A011-1 TOTAL PAY OF OFFICERS 33 51 15,337,000 13,661,000 21,979,000

A01101 Total Basic Pay of Officers 33 51 15,337,000 13,661,000 21,979,000

D144-M District & Session Judge (BPS-20) 6 4,320,000

P126-M Presiding Officer (BPS-19) 11 11 9,485,000 9,310,000

P139-M Private Secretary (BPS-17) 11 17 3,322,000 3,836,000

R036-M Registrar (BPS-17) 11 17 2,530,000 4,513,000

A011-2 TOTAL PAY OF OTHER STAFF 121 187 10,450,000 10,133,000 15,405,000

A01151 Total Basic Pay of Other Staff 121 187 10,450,000 10,133,000 15,405,000

A097-M Assistant (BPS-14) 11 17 1,430,000 2,083,000

S216-M Stenographer (BPS-14) 11 17 1,353,000 2,006,000

S078-M Senior Clerk (BPS-09) 11 17 1,056,000 1,546,000

J019-M Junior Clerk (BPS-07) 22 34 1,925,000 2,837,000

D186-M Driver (BPS-04) 11 17 880,000 1,277,000

M116-M Messenger (BPS-02) 11 11 770,000 803,000

C112-M Chowkidar (BPS-01) 11 17 759,000 1,127,000

M116-M Messenger (BPS-01) 6 345,000

N006-M Naib Qasid (BPS-01) 22 34 1,518,000 2,254,000

S311-M Sanitary Worker (BPS-01) 11 17 759,000 1,127,000

A012 TOTAL ALLOWANCES 44,077,000 46,644,000 77,556,000

A012-1 TOTAL REGULAR ALLOWANCES 43,051,000 45,408,000 75,965,000

A01201 Senior Post Allowance 165,000 176,000 275,000


A01202 House Rent Allowance 4,512,000 4,055,000 7,734,000
A01203 Conveyance Allowance 3,862,000 4,075,000 6,254,000
A0120D Integrated Allowance 176,000 178,000 290,000
726

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
044105 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
044 MINING AND MANUFACTURING
0441 MANUFACTURING
044105 ADMINISTRATION

LQ5279 District Consumer Courts

A0120K Special Judicial Allowance 10,255,000 9,936,000 15,760,000


A0120X Ad - hoc Allowance - 2010 2,236,000 1,792,000 4,898,000
A01217 Medical Allowance 2,587,000 2,608,000 3,850,000
A0121A Adhoc Relief Allowance 2011 2,000,000 1,850,000 2,886,000
A0121M Adhoc Relief Allowance - 2012 4,398,000 4,694,000 6,886,000
A0121T Adhoc Relief Allowance 2013 2,052,000 2,249,000 3,149,000
A0121Z Adhoc Relief Allowance - 2014 2,307,000 6,998,000
A01224 Entertainment Allowance 93,000 91,000 143,000
A01228 Orderly Allowance 36,000 505,000
A01236 Deputation Allowance 1,000
A01239 Special Allowance 100,000 217,000 100,000
001 Special Allowance 100,000 217,000 100,000
A01240 Utility allowance for Gas 100,000
A01241 Utility allowance for electricity 3,402,000 3,729,000 5,076,000
A01248 Judicial Allowance 5,506,000 5,726,000 7,208,000
A01270 Others 1,707,000 1,689,000 3,852,000
027 Personal Allowance 614,000 662,000 500,000
037 30% Social Security Benefit in lieu of Pension to the Contract Employees 1,093,000 1,027,000 3,352,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 1,026,000 1,236,000 1,591,000

A01271 Overtime Allowance 460,000 510,000 640,000


A01273 Honoraria 66,000 66,000 100,000
000 Honoraria 66,000 66,000 100,000
A01274 Medical Charges 500,000 491,000 800,000
A01277 Contingent Paid Staff 169,000 50,000
A01299 Others 1,000
001 Others 1,000

A03 TOTAL OPERATING EXPENSES 20,264,000 23,365,000 30,187,000

A032 TOTAL COMMUNICATIONS 1,320,000 1,363,000 1,760,000

A03201 Postage and Telegraph 220,000 163,000 280,000


A03202 Telephone and Trunk Call 1,100,000 1,200,000 1,480,000

A033 TOTAL UTILITIES 1,771,000 1,799,000 3,518,000

A03301 Gas 165,000 158,000 285,000


A03302 Water 55,000 62,000 70,000
727

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
044105 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
044 MINING AND MANUFACTURING
0441 MANUFACTURING
044105 ADMINISTRATION

LQ5279 District Consumer Courts

A03303 Electricity 1,430,000 1,462,000 3,000,000


001 Electricity 1,430,000 1,462,000 3,000,000
A03304 Hot and Cold Weather Charges 121,000 117,000 163,000

A034 TOTAL OCCUPANCY COSTS 9,743,000 9,793,000 11,668,000

A03402 Rent for Office Building 9,692,000 9,766,000 11,320,000


A03407 Rates and Taxes 51,000 27,000 348,000

A038 TOTAL TRAVEL & 5,224,000 7,825,000 7,749,000


TRANSPORTATION

A03805 Travelling Allowance 1,100,000 3,000,000 1,700,000


001 Travelling Allowance 3,000,000 1,700,000
A03806 Transportation of Goods 55,000 55,000 175,000
A03807 P.O.L Charges 4,025,000 4,738,000 5,800,000
A03808 Conveyance Charges 44,000 32,000 74,000

A039 TOTAL GENERAL 2,206,000 2,585,000 5,492,000

A03901 Stationery 660,000 800,000 1,600,000


A03902 Printing and Publication 330,000 350,000 630,000
001 Printing and Publications 330,000 350,000 630,000
A03905 Newspapers Periodicals and Books 341,000 385,000 521,000
001 News Papers, Periodicals & Books 341,000 385,000 521,000
A03906 Uniforms and Protective Clothing 66,000 66,000 126,000
A03907 Advertising & Publicity 110,000 110,000 710,000
001 Advertising & Publicity 110,000 110,000 710,000
A03917 Law Charges 39,000 14,000 45,000
A03942 Cost of Other Stores 330,000 425,000 930,000
001 Cost of Other Stores 330,000 425,000 930,000
A03970 Others 330,000 435,000 930,000
001 Others 330,000 435,000 930,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 251,000 1,000

A041 TOTAL PENSION 1,000 251,000 1,000

A04114 Superannuation Encashment Of L.P.R 1,000 251,000 1,000


728

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
044105 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
044 MINING AND MANUFACTURING
0441 MANUFACTURING
044105 ADMINISTRATION

LQ5279 District Consumer Courts

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 550,000 2,000 950,000

A052 TOTAL GRANTS-DOMESTIC 550,000 2,000 950,000

A05216 Fin. Assis. to the families of 550,000 2,000 950,000


G. Serv. who expire
001 Fin. Assis. to the families of the persons who expires during service. 550,000 2,000 950,000

A06 TOTAL TRANSFERS 66,000 66,000 126,000

A063 TOTAL ENTERTAINMENT & 66,000 66,000 126,000


GIFTS

A06301 Entertainments & Gifts 66,000 66,000 126,000


001 Entertainment & Gifts 66,000 66,000 126,000

A09 TOTAL PHYSICAL ASSETS 18,812,000

A092 TOTAL COMPUTER EQUIPMENT 2,000,000

A09201 Hardware 1,800,000


A09203 I.T. Equipment 200,000

A095 TOTAL PURCHASE OF 11,160,000


TRANSPORT

A09501 Transport 11,160,000


001 Transport 11,160,000

A096 TOTAL PURCHASE OF PLANT & 3,530,000


MACHINERY

A09601 Plant and Machinery 3,530,000

A097 TOTAL PURCHASE FURNITURE 2,122,000


& FIXTURE

A09701 Purchase of Furniture and Fixture 2,122,000


729

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
044105 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
044 MINING AND MANUFACTURING
0441 MANUFACTURING
044105 ADMINISTRATION

LQ5279 District Consumer Courts

A13 TOTAL REPAIRS AND MAINTENANCE 739,000 3,013,000 1,311,000

A130 TOTAL TRANSPORT 308,000 1,811,000 580,000

A13001 Transport 308,000 1,811,000 580,000

A131 TOTAL MACHINERY AND 154,000 635,000 274,000


EQUIPMENT

A13101 Machinery and Equipment 154,000 635,000 274,000

A132 TOTAL FURNITURE AND 139,000 215,000 259,000


FIXTURE

A13201 Furniture and Fixture 139,000 215,000 259,000

A137 TOTAL COMPUTER EQUIPMENT 138,000 352,000 198,000

A13703 I.T. Equipment 138,000 352,000 198,000

_______________________________________________________________________________
District Consumer Courts 91,484,000 97,135,000 166,327,000
_______________________________________________________________________________
730

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
045201 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
045 CONSTRUCTION AND TRANSPORT
0452 ROAD TRANSPORT
045201 ADMINISTRATION

LQ4088 Transport Department

A01 TOTAL EMPLOYEES RELATED EXPENSES. 25,551,000 22,035,000 29,116,000

A011 TOTAL PAY 61 61 11,820,000 9,950,000 12,657,000

A011-1 TOTAL PAY OF OFFICERS 16 16 6,188,000 5,207,000 6,173,000

A01101 Total Basic Pay of Officers 16 16 6,001,000 5,020,000 5,978,000

S045-M Secretary (BPS-20) 1 1 728,000 785,000

A029-M Additional Secretary (BPS-19) 1 1 727,000 766,000

C393-M Chief Transport Planner (BPS-19) 1 1 478,000 574,000

D078-M Deputy Secretary (BPS-18) 2 2 863,000 796,000

D023-M Data Processing Officer (BPS-17) 1 1 216,000 242,000

L047-M Law Officer (BPS-17) 1 1 244,000 271,000

U017-M Under Secretary/Section (BPS-17) 4 4 1,708,000 1,315,000


Officer

P037-M Personal Assistant (BPS-16) 2 2 422,000 528,000

S114-M Senior Scale Stenographer (BPS-16) 2 2 346,000 413,000

S282-M Superintendent (BPS-16) 1 1 269,000 288,000

A01102 Personal pay 151,000 151,000 86,000


A01103 Special Pay 12,000 12,000 79,000
A01105 Qualification Pay 24,000 24,000 30,000

A011-2 TOTAL PAY OF OTHER STAFF 45 45 5,632,000 4,743,000 6,484,000

A01151 Total Basic Pay of Other Staff 45 45 5,622,000 4,733,000 6,451,000

A336-M Assistant/Deputy (BPS-14) 6 6 1,264,000 1,506,000


Superintendent

A337-M Assistant Librarian (BPS-14) 1 1 107,000 249,000

C162-M Composer (BPS-14) 1 1 266,000 283,000

S216-M Stenographer (BPS-14) 5 5 535,000 695,000

S078-M Senior Clerk (BPS-09) 6 6 1,003,000 1,057,000

S307-M Surveyor (BPS-08) 2 2 148,000 291,000

J019-M Junior Clerk (BPS-07) 2 2 174,000 162,000


731

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
045201 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
045 CONSTRUCTION AND TRANSPORT
0452 ROAD TRANSPORT
045201 ADMINISTRATION

LQ4088 Transport Department

D089-M Despatch Rider (BPS-04) 1 1 141,000 148,000

D186-M Driver (BPS-04) 3 3 289,000 313,000

D003-M Daftri (BPS-02) 1 1 91,000 95,000

Q003-M Qasid (BPS-02) 1 1 134,000 139,000

C112-M Chowkidar (BPS-01) 2 2 181,000 193,000

M019-M Mali (BPS-01) 1 1 86,000 89,000

N006-M Naib Qasid (BPS-01) 10 10 877,000 888,000

S311-M Sanitary Worker (BPS-01) 2 2 234,000 248,000

W022-M Water Man (BPS-01) 1 1 92,000 95,000

A01152 Personal pay 10,000 10,000 24,000


A01153 Special Pay 9,000

A012 TOTAL ALLOWANCES 13,731,000 12,085,000 16,459,000

A012-1 TOTAL REGULAR ALLOWANCES 13,360,000 11,917,000 16,019,000

A01201 Senior Post Allowance 15,000 15,000 15,000


A01202 House Rent Allowance 1,200,000 1,048,000 1,200,000
A01203 Conveyance Allowance 1,500,000 1,303,000 1,600,000
A01207 Washing Allowance 4,000 4,000 4,000
A01209 Special Additional Allowance 165,000 60,000
A0120D Integrated Allowance 60,000 45,000 60,000
A0120N Spl. allowances @ 20% of basic 1,261,000 1,000,000 1,260,000
pay for Secretariat
A0120X Ad - hoc Allowance - 2010 3,100,000 2,460,000 3,100,000
A01217 Medical Allowance 1,000,000 848,000 1,000,000
A0121A Adhoc Relief Allowance 2011 1,000,000 781,000 1,000,000
A0121M Adhoc Relief Allowance - 2012 2,400,000 1,873,000 2,400,000
A0121T Adhoc Relief Allowance 2013 1,400,000 1,000,000 1,300,000
A0121Z Adhoc Relief Allowance - 2014 1,000,000 2,600,000
A01224 Entertainment Allowance 14,000 14,000 14,000
A01226 Computer Allowance 27,000 27,000 27,000
A01228 Orderly Allowance 84,000 84,000 84,000
A01239 Special Allowance 145,000 100,000 145,000
001 Special Allowance 145,000 100,000 145,000
A01270 Others 150,000 150,000 150,000
732

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
045201 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
045 CONSTRUCTION AND TRANSPORT
0452 ROAD TRANSPORT
045201 ADMINISTRATION

LQ4088 Transport Department

001 Others 70,000 70,000 70,000


037 30% Social Security Benefit in lieu of Pension to the Contract Employees 80,000 80,000 80,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 371,000 168,000 440,000

A01271 Overtime Allowance 120,000 112,000 120,000


A01273 Honoraria 1,000 41,000 20,000
000 Honoraria 1,000 41,000 20,000
A01274 Medical Charges 50,000 15,000 100,000
A01278 Leave Salary 200,000 200,000

A03 TOTAL OPERATING EXPENSES 6,924,000 6,458,000 7,356,000

A032 TOTAL COMMUNICATIONS 906,000 900,000 996,000

A03201 Postage and Telegraph 46,000 41,000 46,000


A03202 Telephone and Trunk Call 855,000 855,000 850,000
A03204 Electronic Communication 5,000 4,000 100,000

A033 TOTAL UTILITIES 3,088,000 2,445,000 3,190,000

A03301 Gas 8,000 10,000 100,000


A03302 Water 50,000 8,000 50,000
A03303 Electricity 3,000,000 2,400,000 3,000,000
001 Electricity 3,000,000 2,400,000 3,000,000
A03304 Hot and Cold Weather Charges 30,000 27,000 40,000

A034 TOTAL OCCUPANCY COSTS 5,000 185,000 5,000

A03407 Rates and Taxes 5,000 185,000 5,000

A038 TOTAL TRAVEL & 1,820,000 1,701,000 1,820,000


TRANSPORTATION

A03805 Travelling Allowance 220,000 245,000 220,000


001 Travelling Allowance 245,000 220,000
A03807 P.O.L Charges 1,600,000 1,456,000 1,600,000

A039 TOTAL GENERAL 1,105,000 1,227,000 1,345,000


733

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
045201 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
045 CONSTRUCTION AND TRANSPORT
0452 ROAD TRANSPORT
045201 ADMINISTRATION

LQ4088 Transport Department

A03901 Stationery 355,000 315,000 350,000


A03902 Printing and Publication 176,000 156,000 170,000
001 Printing and Publications 176,000 156,000 170,000
A03905 Newspapers Periodicals and Books 40,000 35,000 40,000
001 News Papers, Periodicals & Books 40,000 35,000 40,000
A03906 Uniforms and Protective Clothing 37,000 33,000 37,000
A03907 Advertising & Publicity 99,000 315,000 350,000
001 Advertising & Publicity 99,000 315,000 350,000
A03917 Law Charges 8,000 7,000 8,000
A03942 Cost of Other Stores 10,000 9,000 10,000
001 Cost of Other Stores 10,000 9,000 10,000
A03955 Computer Stationary 200,000 177,000 200,000
A03970 Others 180,000 180,000 180,000
001 Others 180,000 180,000 180,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 691,000 300,000

A041 TOTAL PENSION 1,000 691,000 300,000

A04114 Superannuation Encashment Of L.P.R 1,000 691,000 300,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 500,000 12,156,000 559,901,000

A052 TOTAL GRANTS-DOMESTIC 500,000 12,156,000 559,901,000

A05216 Fin. Assis. to the families of 500,000 500,000 500,000


G. Serv. who expire
001 Fin. Assis. to the families of the persons who expires during service. 500,000 500,000 500,000
A05270 To Others 11,656,000 559,401,000
001 Others 11,656,000
LTC Block Allocation for Lahore Transport Company 194,781,000
TC1 Block Allocation for LTC for PRTC Land Installment 355,520,000
TPV Block Allocation for Procurement of Services for 3rd Party Validation and 9,100,000
Vehicle Tracking System

A06 TOTAL TRANSFERS 45,000 40,000 50,000

A063 TOTAL ENTERTAINMENT & 45,000 40,000 50,000


GIFTS
734

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
045201 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
04 ECONOMIC AFFAIRS
045 CONSTRUCTION AND TRANSPORT
0452 ROAD TRANSPORT
045201 ADMINISTRATION

LQ4088 Transport Department

A06301 Entertainments & Gifts 45,000 40,000 50,000


001 Entertainment & Gifts 45,000 40,000 50,000

A13 TOTAL REPAIRS AND MAINTENANCE 740,000 677,000 740,000

A130 TOTAL TRANSPORT 500,000 444,000 500,000

A13001 Transport 500,000 444,000 500,000

A131 TOTAL MACHINERY AND 170,000 151,000 170,000


EQUIPMENT

A13101 Machinery and Equipment 170,000 151,000 170,000

A132 TOTAL FURNITURE AND 70,000 82,000 70,000


FIXTURE

A13201 Furniture and Fixture 70,000 82,000 70,000

_______________________________________________________________________________
Transport Department 33,761,000 42,057,000 597,463,000
_______________________________________________________________________________
735

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
061101 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
06 HOUSING AND COMMUNITY AMENITIES
061 HOUSING DEVELOPMENT
0611 HOUSING DEVELOPMENT
061101 ADMINISTRATION

LQ4076 HUD & PHE Department

A01 TOTAL EMPLOYEES RELATED EXPENSES. 58,565,000 52,580,000 77,506,000

A011 TOTAL PAY 140 147 30,169,000 22,696,000 32,781,000

A011-1 TOTAL PAY OF OFFICERS 36 38 15,218,000 11,645,000 15,967,000

A01101 Total Basic Pay of Officers 36 38 15,033,000 11,460,000 15,777,000

S045-M Secretary (BPS-20) 1 1 615,000 785,000

T017-M Technical Advisor (BPS-20) 1 1 770,000 798,000

A029-M Additional Secretary (BPS-19) 2 2 1,502,000 1,368,000

D078-M Deputy Secretary (BPS-18) 4 4 2,373,000 2,391,000

S090-M Senior Law Officer (BPS-18) 1 1 410,000 450,000

L047-M Law Officer (BPS-17) 1 1 378,000 420,000

P139-M Private Secretary (BPS-17) 2 4 728,000 859,000

S282-M Superintendent (BPS-17) 3 346,000

U017-M Under Secretary/Section (BPS-17) 14 14 5,108,000 5,298,000


Officer

P037-M Personal Assistant (BPS-16) 4 2 1,325,000 1,430,000

S114-M Senior Scale Stenographer (BPS-16) 5 5 1,526,000 1,632,000

S282-M Superintendent (BPS-16) 1 298,000

A01102 Personal pay 110,000 110,000 110,000


A01103 Special Pay 25,000 25,000 30,000
A01105 Qualification Pay 25,000 25,000 25,000
A01150 Others 25,000 25,000 25,000
002 Pay of Officers 25,000 25,000 25,000

A011-2 TOTAL PAY OF OTHER STAFF 104 109 14,951,000 11,051,000 16,814,000

A01151 Total Basic Pay of Other Staff 104 109 14,951,000 11,051,000 16,814,000

A097-M Assistant (BPS-14) 7 1,184,000

A336-M Assistant/Deputy (BPS-14) 15 13 3,779,000 3,918,000


Superintendent

C162-M Composer (BPS-14) 2 2 435,000 450,000


736

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
061101 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
06 HOUSING AND COMMUNITY AMENITIES
061 HOUSING DEVELOPMENT
0611 HOUSING DEVELOPMENT
061101 ADMINISTRATION

LQ4076 HUD & PHE Department

S216-M Stenographer (BPS-14) 13 13 2,040,000 2,513,000

S078-M Senior Clerk (BPS-09) 8 8 1,502,000 1,573,000

J019-M Junior Clerk (BPS-07) 16 16 2,081,000 2,089,000

D011-M Dak Runner (BPS-05) 1 172,000

D186-M Driver (BPS-05) 7 726,000

D011-M Dak Runner (BPS-04) 1 69,000

D089-M Despatch Rider (BPS-04) 1 1 110,000 110,000

D186-M Driver (BPS-04) 1 8 110,000 838,000

S311-M Sanitary Worker (BPS-04) 4 469,000

D003-M Daftri (BPS-03) 4 472,000

Q003-M Qasid (BPS-03) 1 1 120,000 120,000

D003-M Daftri (BPS-02) 4 476,000

C112-M Chowkidar (BPS-01) 3 3 308,000 313,000

F087-M Frash (BPS-01) 2 2 174,000 182,000

N006-M Naib Qasid (BPS-01) 26 26 2,453,000 2,514,000

S311-M Sanitary Worker (BPS-01) 4 465,000

A012 TOTAL ALLOWANCES 28,396,000 29,884,000 44,725,000

A012-1 TOTAL REGULAR ALLOWANCES 26,776,000 28,179,000 41,447,000

A01201 Senior Post Allowance 33,000 33,000 75,000


A01202 House Rent Allowance 3,359,000 2,560,000 4,545,000
A01203 Conveyance Allowance 3,190,000 3,516,000 5,430,000
A01207 Washing Allowance 12,000 12,000 12,000
A01209 Special Additional Allowance 80,000 80,000 10,000
A0120D Integrated Allowance 155,000 155,000 165,000
A0120N Spl. allowances @ 20% of basic 2,627,000 2,310,000 4,036,000
pay for Secretariat
A0120W Public Service Commission Allowace 120,000 20,000
A0120X Ad - hoc Allowance - 2010 6,325,000 5,800,000 7,125,000
A01216 Qualification Allowance 240,000
A01217 Medical Allowance 1,640,000 2,095,000 1,801,000
A0121A Adhoc Relief Allowance 2011 2,076,000 1,817,000 2,380,000
A0121M Adhoc Relief Allowance - 2012 3,960,000 4,460,000 5,713,000
737

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
061101 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
06 HOUSING AND COMMUNITY AMENITIES
061 HOUSING DEVELOPMENT
0611 HOUSING DEVELOPMENT
061101 ADMINISTRATION

LQ4076 HUD & PHE Department

A0121T Adhoc Relief Allowance 2013 2,230,000 2,465,000 4,858,000


A0121Z Adhoc Relief Allowance - 2014 2,200,000 3,716,000
A01224 Entertainment Allowance 43,000 25,000 68,000
A01228 Orderly Allowance 116,000 116,000 190,000
A01239 Special Allowance 130,000 130,000 278,000
001 Special Allowance 130,000 130,000 278,000
A01243 Special travelling allowance 25,000 45,000 90,000
A01252 Non Practicing Allowance 315,000 315,000
A01270 Others 340,000 340,000 400,000
037 30% Social Security Benefit in lieu of Pension to the Contract Employees 340,000 340,000 400,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 1,620,000 1,705,000 3,278,000

A01271 Overtime Allowance 365,000 265,000 452,000


A01273 Honoraria 360,000 1,190,000 1,161,000
000 Honoraria 360,000 1,190,000
A01274 Medical Charges 845,000 245,000 1,615,000
A01278 Leave Salary 50,000 5,000 50,000

A03 TOTAL OPERATING EXPENSES 23,963,000 23,124,000 21,464,000

A032 TOTAL COMMUNICATIONS 1,848,000 1,331,000 2,262,000

A03201 Postage and Telegraph 155,000 138,000 160,000


A03202 Telephone and Trunk Call 1,693,000 1,193,000 2,102,000

A033 TOTAL UTILITIES 2,536,000 1,755,000 6,011,000

A03301 Gas 103,000 253,000 136,000


A03302 Water 25,000 50,000 25,000
A03303 Electricity 2,358,000 1,358,000 5,600,000
001 Electricity 2,358,000 1,358,000 5,600,000
A03304 Hot and Cold Weather Charges 50,000 94,000 250,000

A034 TOTAL OCCUPANCY COSTS 62,000 162,000 270,000

A03401 Charges 30,000


A03407 Rates and Taxes 62,000 162,000 240,000
738

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
061101 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
06 HOUSING AND COMMUNITY AMENITIES
061 HOUSING DEVELOPMENT
0611 HOUSING DEVELOPMENT
061101 ADMINISTRATION

LQ4076 HUD & PHE Department

A038 TOTAL TRAVEL & 6,119,000 5,467,000 7,494,000


TRANSPORTATION

A03801 Training - domestic 10,000 20,000


001 Training - domestic 10,000 20,000
A03805 Travelling Allowance 661,000 502,000 1,161,000
001 Travelling Allowance 502,000
A03807 P.O.L Charges 5,383,000 4,898,000 6,233,000
A03808 Conveyance Charges 65,000 67,000 80,000

A039 TOTAL GENERAL 13,398,000 14,409,000 5,427,000

A03901 Stationery 1,082,000 1,260,000 1,435,000


A03902 Printing and Publication 385,000 642,000 600,000
001 Printing and Publications 385,000 642,000 600,000
A03903 Conference/Seminars/Workshops/ 10,000 9,000 100,000
Symposia
A03905 Newspapers Periodicals and Books 226,000 201,000 320,000
001 News Papers, Periodicals & Books 226,000 201,000 320,000
A03906 Uniforms and Protective Clothing 78,000 69,000 240,000
A03907 Advertising & Publicity 100,000 4,000 230,000
001 Advertising & Publicity 100,000 4,000 230,000
A03917 Law Charges 10,000 10,009,000 250,000
A03919 Payments to Others for Service 10,000,000
Rendered
002 Block allocaiton for Consultancy Charges/Services Rendered 10,000,000
A03936 Foreign/Inland Training Course Fee 10,000 1,000 20,000
001 Foreign Training 1,000
A03942 Cost of Other Stores 192,000 405,000 527,000
001 Cost of Other Stores 192,000 405,000 527,000
A03955 Computer Stationary 519,000 811,000 665,000
A03970 Others 786,000 998,000 1,040,000
001 Others 786,000 998,000 1,040,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 300,000

A041 TOTAL PENSION 1,000 300,000

A04114 Superannuation Encashment Of L.P.R 1,000 300,000


739

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
061101 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
06 HOUSING AND COMMUNITY AMENITIES
061 HOUSING DEVELOPMENT
0611 HOUSING DEVELOPMENT
061101 ADMINISTRATION

LQ4076 HUD & PHE Department

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 500,000 1,500,000

A052 TOTAL GRANTS-DOMESTIC 500,000 1,500,000

A05216 Fin. Assis. to the families of 500,000 1,500,000


G. Serv. who expire
001 Fin. Assis. to the families of the persons who expires during service. 500,000 1,500,000

A06 TOTAL TRANSFERS 416,000 619,000 460,000

A063 TOTAL ENTERTAINMENT & 416,000 619,000 460,000


GIFTS

A06301 Entertainments & Gifts 416,000 619,000 460,000


001 Entertainment & Gifts 416,000 619,000 460,000

A13 TOTAL REPAIRS AND MAINTENANCE 3,347,000 4,820,000 4,535,000

A130 TOTAL TRANSPORT 1,935,000 3,217,000 2,868,000

A13001 Transport 1,935,000 3,217,000 2,868,000

A131 TOTAL MACHINERY AND 880,000 981,000 1,088,000


EQUIPMENT

A13101 Machinery and Equipment 880,000 981,000 1,088,000

A132 TOTAL FURNITURE AND 532,000 622,000 579,000


FIXTURE

A13201 Furniture and Fixture 532,000 622,000 579,000

_______________________________________________________________________________
HUD & PHE Department 86,792,000 81,143,000 105,765,000
_______________________________________________________________________________
740

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
061101 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
06 HOUSING AND COMMUNITY AMENITIES
061 HOUSING DEVELOPMENT
0611 HOUSING DEVELOPMENT
061101 ADMINISTRATION

LQ4077 Environment Protection Deptt

A01 TOTAL EMPLOYEES RELATED EXPENSES. 27,450,000 32,628,000 39,161,000

A011 TOTAL PAY 58 57 12,790,000 16,087,000 18,062,000

A011-1 TOTAL PAY OF OFFICERS 19 20 8,631,000 12,557,000 14,068,000

A01101 Total Basic Pay of Officers 19 20 8,631,000 12,557,000 14,068,000

C363-M Chairperson (BPS-22) 1 1 834,000 6,327,000

M298-M Member (Technical) (BPS-21) 1 1 974,000 917,000

M299-M Member (General) (BPS-21) 1 1 941,000 917,000

S045-M Secretary (BPS-20) 1 1 843,000 787,000

A029-M Additional Secretary (BPS-19) 1 1 729,000 748,000

D078-M Deputy Secretary (BPS-18) 1 1 347,000 602,000

D079-M Deputy Secretary (Tech) (BPS-18) 1 611,000

P139-M Private Secretary (BPS-17) 2 2 615,000 913,000

R036-M Registrar (BPS-17) 1 1 35,000 358,000

U017-M Under Secretary/Section (BPS-17) 3 3 961,000 601,000


Officer

S114-M Senior Scale Stenographer (BPS-16) 4 4 1,089,000 1,118,000

S282-M Superintendent (BPS-16) 2 4 652,000 780,000

A011-2 TOTAL PAY OF OTHER STAFF 39 37 4,159,000 3,530,000 3,994,000

A01151 Total Basic Pay of Other Staff 39 37 4,114,000 3,530,000 3,962,000

A097-M Assistant (BPS-14) 4 2 723,000 621,000

R016-M Reader (BPS-14) 1 1 231,000 225,000

S216-M Stenographer (BPS-14) 4 4 571,000 474,000

S078-M Senior Clerk (BPS-09) 3 2 317,000 322,000

J019-M Junior Clerk (BPS-07) 3 4 349,000 345,000

D186-M Driver (BPS-05) 3 5 195,000 390,000

D186-M Driver (BPS-04) 2 196,000


741

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
061101 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
06 HOUSING AND COMMUNITY AMENITIES
061 HOUSING DEVELOPMENT
0611 HOUSING DEVELOPMENT
061101 ADMINISTRATION

LQ4077 Environment Protection Deptt

C112-M Chowkidar (BPS-02) 2 2 177,000 176,000

N006-M Naib Qasid (BPS-02) 16 16 1,291,000 1,343,000

S311-M Sanitary Worker (BPS-02) 1 1 64,000 66,000

A01152 Personal pay 45,000 32,000

A012 TOTAL ALLOWANCES 14,660,000 16,541,000 21,099,000

A012-1 TOTAL REGULAR ALLOWANCES 14,439,000 16,453,000 20,789,000

A01201 Senior Post Allowance 80,000 31,000 32,000


A01202 House Rent Allowance 1,530,000 2,537,000 2,310,000
A01203 Conveyance Allowance 1,560,000 1,224,000 1,585,000
A01207 Washing Allowance 15,000 2,000 3,000
A0120D Integrated Allowance 65,000 29,000 63,000
A0120K Special Judicial Allowance 1,000,000 1,000,000
A0120N Spl. allowances @ 20% of basic 1,026,000 798,000 962,000
pay for Secretariat
A0120X Ad - hoc Allowance - 2010 3,222,000 2,701,000 3,271,000
A01216 Qualification Allowance 120,000 120,000 121,000
A01217 Medical Allowance 1,057,000 2,078,000 1,693,000
A0121A Adhoc Relief Allowance 2011 1,103,000 763,000 939,000
A0121M Adhoc Relief Allowance - 2012 2,224,000 1,612,000 2,235,000
A0121T Adhoc Relief Allowance 2013 702,000 856,000 976,000
A0121Z Adhoc Relief Allowance - 2014 990,000 1,992,000
A01224 Entertainment Allowance 45,000 29,000 32,000
A01228 Orderly Allowance 26,000 84,000 25,000
A01239 Special Allowance 304,000 17,000 140,000
001 Special Allowance 304,000 17,000 140,000
A01241 Utility allowance for electricity 150,000
A01243 Special travelling allowance 40,000
A01248 Judicial Allowance 2,450,000 3,350,000
A01270 Others 210,000 92,000 60,000
001 Others 60,000
037 30% Social Security Benefit in lieu of Pension to the Contract Employees 210,000 92,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 221,000 88,000 310,000

A01271 Overtime Allowance 61,000 38,000 60,000


A01273 Honoraria 30,000 30,000 130,000
742

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
061101 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
06 HOUSING AND COMMUNITY AMENITIES
061 HOUSING DEVELOPMENT
0611 HOUSING DEVELOPMENT
061101 ADMINISTRATION

LQ4077 Environment Protection Deptt

000 Honoraria 30,000 30,000 130,000


A01274 Medical Charges 130,000 20,000 120,000

A03 TOTAL OPERATING EXPENSES 6,282,000 12,808,000 10,774,000

A032 TOTAL COMMUNICATIONS 896,000 827,000 795,000

A03201 Postage and Telegraph 65,000 79,000 70,000


A03202 Telephone and Trunk Call 796,000 722,000 700,000
A03205 Courier and Pilot Service 35,000 26,000 25,000

A033 TOTAL UTILITIES 903,000 842,000 1,503,000

A03301 Gas 40,000 15,000 80,000


A03302 Water 56,000 52,000 73,000
A03303 Electricity 763,000 736,000 1,300,000
001 Electricity 763,000 736,000 1,300,000
A03304 Hot and Cold Weather Charges 44,000 39,000 50,000

A034 TOTAL OCCUPANCY COSTS 112,000 5,024,000 2,625,000

A03402 Rent for Office Building 39,000 4,985,000 2,500,000


A03407 Rates and Taxes 73,000 39,000 125,000

A038 TOTAL TRAVEL & 2,719,000 4,098,000 4,035,000


TRANSPORTATION

A03805 Travelling Allowance 339,000 411,000 1,200,000


001 Travelling Allowance 411,000 1,200,000
A03807 P.O.L Charges 2,325,000 3,616,000 2,825,000
A03808 Conveyance Charges 55,000 71,000 10,000

A039 TOTAL GENERAL 1,652,000 2,017,000 1,816,000

A03901 Stationery 570,000 506,000 600,000


A03902 Printing and Publication 129,000 139,000 130,000
001 Printing and Publications 129,000 139,000 130,000
A03905 Newspapers Periodicals and Books 114,000 136,000 122,000
001 News Papers, Periodicals & Books 114,000 136,000 122,000
A03906 Uniforms and Protective Clothing 12,000 11,000 62,000
743

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
061101 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
06 HOUSING AND COMMUNITY AMENITIES
061 HOUSING DEVELOPMENT
0611 HOUSING DEVELOPMENT
061101 ADMINISTRATION

LQ4077 Environment Protection Deptt

A03907 Advertising & Publicity 10,000 39,000 11,000


001 Advertising & Publicity 10,000 39,000 11,000
A03918 Exhibitions, Fairs & Other 1,000
National Celebrations
A03936 Foreign/Inland Training Course Fee 10,000 39,000 10,000
001 Foreign Training 39,000 10,000
A03942 Cost of Other Stores 30,000 57,000 30,000
001 Cost of Other Stores 30,000 57,000 30,000
A03955 Computer Stationary 350,000 461,000 350,000
A03970 Others 427,000 629,000 500,000
001 Others 427,000 629,000 500,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 341,000 500,000

A041 TOTAL PENSION 1,000 341,000 500,000

A04114 Superannuation Encashment Of L.P.R 1,000 341,000 500,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 501,000 2,000 900,000

A052 TOTAL GRANTS-DOMESTIC 501,000 2,000 900,000

A05216 Fin. Assis. to the families of 501,000 2,000 900,000


G. Serv. who expire
001 Fin. Assis. to the families of the persons who expires during service. 501,000 2,000 900,000

A06 TOTAL TRANSFERS 116,000 143,000 65,000

A063 TOTAL ENTERTAINMENT & 116,000 143,000 65,000


GIFTS

A06301 Entertainments & Gifts 116,000 143,000 65,000


001 Entertainment & Gifts 116,000 143,000 65,000

A13 TOTAL REPAIRS AND MAINTENANCE 1,176,000 2,173,000 1,380,000

A130 TOTAL TRANSPORT 730,000 1,427,000 900,000

A13001 Transport 730,000 1,427,000 900,000


744

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
061101 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
06 HOUSING AND COMMUNITY AMENITIES
061 HOUSING DEVELOPMENT
0611 HOUSING DEVELOPMENT
061101 ADMINISTRATION

LQ4077 Environment Protection Deptt

A131 TOTAL MACHINERY AND 330,000 503,000 330,000


EQUIPMENT

A13101 Machinery and Equipment 330,000 503,000 330,000

A132 TOTAL FURNITURE AND 116,000 243,000 150,000


FIXTURE

A13201 Furniture and Fixture 116,000 243,000 150,000

_______________________________________________________________________________
Environment Protection Deptt 35,526,000 48,095,000 52,780,000
_______________________________________________________________________________
745

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
074107 POPULATION WELFARE MEASURES
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
07 HEALTH
074 PUBLIC HEALTH SERVICES
0741 PUBLIC HEALTH SERVICES
074107 POPULATION WELFARE MEASURES

LQ4575 Directorate Of P & P

A01 TOTAL EMPLOYEES RELATED EXPENSES. 13,293,000 12,666,000 13,020,000

A011 TOTAL PAY 39 39 5,936,000 5,504,000 6,069,000

A011-1 TOTAL PAY OF OFFICERS 4 4 1,259,000 1,142,000 1,300,000

A01101 Total Basic Pay of Officers 4 4 1,259,000 1,142,000 1,300,000

A146-M Assistant Director (BPS-17) 1 1 350,000 373,000

D281-M Deputy Manager (BPS-17) 1 1 349,000 474,000

A092-M Artist (BPS-16) 1 1 280,000 126,000

A334-M Accountant (BPS-16) 1 1 280,000 327,000

A011-2 TOTAL PAY OF OTHER STAFF 35 35 4,677,000 4,362,000 4,769,000

A01151 Total Basic Pay of Other Staff 35 35 4,677,000 4,362,000 4,750,000

S214-M Steno-Typist (BPS-14) 1 1 300,000 320,000

S248-M Store Supervisor (BPS-12) 1 1 250,000 264,000

E034-M Electrician (BPS-11) 1 1 240,000 245,000

H164-M Head Machine Operator (BPS-11) 1 1 240,000 248,000

C134-M Clerk (BPS-09) 1 1 200,000 211,000

C009-M Calligrapher (BPS-08) 2 2 400,000 365,000

D014-M Dark Room Assistant (BPS-07) 1 1 158,000 156,000

M005-M Machine Operator (BPS-07) 1 1 157,000 72,000

O067-M Offset Plate Maker (BPS-07) 1 1 152,000 145,000

A228-M Assistant Operator (BPS-06) 2 2 280,000 198,000

T072-M Tradle Machine Operator (BPS-06) 1 1 140,000 174,000

D143-M Distributor (BPS-05) 1 1 120,000 98,000

S060-M Security Incharge (BPS-05) 1 1 120,000 158,000

B066-M Book Binder (BPS-04) 3 3 350,000 400,000

D089-M Despatch Rider (BPS-04) 1 1 110,000 78,000

D186-M Driver (BPS-04) 2 2 220,000 221,000


746

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
074107 POPULATION WELFARE MEASURES
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
07 HEALTH
074 PUBLIC HEALTH SERVICES
0741 PUBLIC HEALTH SERVICES
074107 POPULATION WELFARE MEASURES

LQ4575 Directorate Of P & P

H076-M Helper (BPS-02) 6 6 600,000 683,000

C112-M Chowkidar (BPS-01) 2 2 160,000 138,000

M019-M Mali (BPS-01) 1 1 80,000 99,000

N006-M Naib Qasid (BPS-01) 3 3 240,000 314,000

S311-M Sanitary Worker (BPS-01) 2 2 160,000 163,000

A01152 Personal pay 19,000

A012 TOTAL ALLOWANCES 7,357,000 7,162,000 6,951,000

A012-1 TOTAL REGULAR ALLOWANCES 7,112,000 6,575,000 6,716,000

A01202 House Rent Allowance 860,000 702,000 800,000


A01203 Conveyance Allowance 1,300,000 880,000 1,000,000
A01207 Washing Allowance 12,000 11,000
A0120D Integrated Allowance 18,000
A0120X Ad - hoc Allowance - 2010 1,700,000 1,452,000 1,500,000
A01217 Medical Allowance 600,000 534,000 600,000
A0121A Adhoc Relief Allowance 2011 460,000 439,000 500,000
A0121M Adhoc Relief Allowance - 2012 1,100,000 1,049,000 1,100,000
A0121T Adhoc Relief Allowance 2013 1,080,000 612,000 590,000
A0121Z Adhoc Relief Allowance - 2014 896,000 590,000
A01270 Others 18,000
037 30% Social Security Benefit in lieu of Pension to the Contract Employees 18,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 245,000 587,000 235,000

A01271 Overtime Allowance 35,000 35,000 35,000


A01273 Honoraria 10,000 425,000 100,000
000 Honoraria 10,000 425,000
A01274 Medical Charges 200,000 127,000 100,000

A03 TOTAL OPERATING EXPENSES 3,112,000 3,290,000 3,467,000

A032 TOTAL COMMUNICATIONS 240,000 211,000 260,000

A03201 Postage and Telegraph 30,000 7,000 30,000


A03202 Telephone and Trunk Call 200,000 200,000 220,000
747

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
074107 POPULATION WELFARE MEASURES
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
07 HEALTH
074 PUBLIC HEALTH SERVICES
0741 PUBLIC HEALTH SERVICES
074107 POPULATION WELFARE MEASURES

LQ4575 Directorate Of P & P

A03205 Courier and Pilot Service 10,000 4,000 10,000

A033 TOTAL UTILITIES 476,000 506,000 522,000

A03301 Gas 1,000


A03302 Water 45,000 55,000 50,000
A03303 Electricity 431,000 451,000 470,000
001 Electricity 431,000 451,000 470,000
A03304 Hot and Cold Weather Charges 1,000

A034 TOTAL OCCUPANCY COSTS 1,548,000 1,848,000 1,810,000

A03402 Rent for Office Building 1,540,000 1,840,000 1,800,000


A03407 Rates and Taxes 8,000 8,000 10,000

A038 TOTAL TRAVEL & 570,000 512,000 575,000


TRANSPORTATION

A03805 Travelling Allowance 37,000 33,000 40,000


001 Travelling Allowance 33,000
A03806 Transportation of Goods 15,000 8,000 15,000
A03807 P.O.L Charges 500,000 455,000 500,000
A03808 Conveyance Charges 18,000 16,000 20,000

A039 TOTAL GENERAL 278,000 213,000 300,000

A03901 Stationery 42,000 37,000 50,000


A03902 Printing and Publication 100,000 74,000 100,000
001 Printing and Publications 100,000 74,000 100,000
A03905 Newspapers Periodicals and Books 35,000 28,000 35,000
001 News Papers, Periodicals & Books 35,000 28,000 35,000
A03906 Uniforms and Protective Clothing 7,000 5,000 10,000
A03907 Advertising & Publicity 25,000 18,000 25,000
001 Advertising & Publicity 25,000 18,000 25,000
A03918 Exhibitions, Fairs & Other 8,000 6,000 10,000
National Celebrations
A03927 Purchase of drug and medicines 8,000 6,000 10,000
A03942 Cost of Other Stores 18,000 13,000 10,000
001 Cost of Other Stores 18,000 13,000 10,000
A03955 Computer Stationary 10,000
748

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
074107 POPULATION WELFARE MEASURES
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
07 HEALTH
074 PUBLIC HEALTH SERVICES
0741 PUBLIC HEALTH SERVICES
074107 POPULATION WELFARE MEASURES

LQ4575 Directorate Of P & P

A03970 Others 35,000 26,000 40,000


001 Others 35,000 26,000 40,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 400,000

A041 TOTAL PENSION 1,000 400,000

A04114 Superannuation Encashment Of L.P.R 1,000 400,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 200,000 200,000

A052 TOTAL GRANTS-DOMESTIC 200,000 200,000

A05216 Fin. Assis. to the families of 200,000 200,000


G. Serv. who expire
001 Fin. Assis. to the families of the persons who expires during service. 200,000 200,000

A06 TOTAL TRANSFERS 1,000

A063 TOTAL ENTERTAINMENT & 1,000


GIFTS

A06301 Entertainments & Gifts 1,000


001 Entertainment & Gifts 1,000

A09 TOTAL PHYSICAL ASSETS 430,000 5,000

A092 TOTAL COMPUTER EQUIPMENT 150,000 2,000

A09201 Hardware 150,000 1,000


A09202 Software 1,000

A095 TOTAL PURCHASE OF 104,000 1,000


TRANSPORT

A09501 Transport 104,000 1,000


001 Transport 104,000
749

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
074107 POPULATION WELFARE MEASURES
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
07 HEALTH
074 PUBLIC HEALTH SERVICES
0741 PUBLIC HEALTH SERVICES
074107 POPULATION WELFARE MEASURES

LQ4575 Directorate Of P & P

A096 TOTAL PURCHASE OF PLANT & 141,000 1,000


MACHINERY

A09601 Plant and Machinery 141,000 1,000

A097 TOTAL PURCHASE FURNITURE 35,000 1,000


& FIXTURE

A09701 Purchase of Furniture and Fixture 35,000 1,000

A13 TOTAL REPAIRS AND MAINTENANCE 344,000 437,000 381,000

A130 TOTAL TRANSPORT 125,000 131,000 135,000

A13001 Transport 125,000 131,000 135,000

A131 TOTAL MACHINERY AND 157,000 259,000 175,000


EQUIPMENT

A13101 Machinery and Equipment 157,000 259,000 175,000

A132 TOTAL FURNITURE AND 32,000 21,000 35,000


FIXTURE

A13201 Furniture and Fixture 32,000 21,000 35,000

A133 TOTAL BUILDINGS AND 1,000


STRUCTURE

A13301 Office Buildings 1,000

A137 TOTAL COMPUTER EQUIPMENT 30,000 26,000 35,000

A13701 Hardware 20,000 18,000 25,000


A13702 Software 10,000 8,000 10,000

_______________________________________________________________________________
Directorate Of P & P 16,950,000 16,823,000 17,474,000
_______________________________________________________________________________
750

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
074107 POPULATION WELFARE MEASURES
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
07 HEALTH
074 PUBLIC HEALTH SERVICES
0741 PUBLIC HEALTH SERVICES
074107 POPULATION WELFARE MEASURES

LQ5364 Population Welfare Department

A01 TOTAL EMPLOYEES RELATED EXPENSES. 25,813,000 23,141,000 29,962,000

A011 TOTAL PAY 67 67 12,939,000 9,999,000 15,552,000

A011-1 TOTAL PAY OF OFFICERS 17 18 6,288,000 6,288,000 7,993,000

A01101 Total Basic Pay of Officers 17 18 6,264,000 6,264,000 7,969,000

S045-M Secretary (BPS-20) 1 1 732,000 935,000

A029-M Additional Secretary (BPS-19) 2 2 1,082,000 1,304,000

D078-M Deputy Secretary (BPS-18) 3 3 1,255,000 1,724,000

L047-M Law Officer (BPS-17) 1 1 271,000 287,000

P139-M Private Secretary (BPS-17) 1 1 330,000 445,000

S053-M Section Officer (BPS-17) 6 6 2,035,000 2,619,000

S114-M Senior Scale Stenographer (BPS-16) 2 2 346,000 366,000

S282-M Superintendent (BPS-16) 1 2 213,000 289,000

A01105 Qualification Pay 24,000 24,000 24,000

A011-2 TOTAL PAY OF OTHER STAFF 50 49 6,651,000 3,711,000 7,559,000

A01151 Total Basic Pay of Other Staff 50 49 6,651,000 3,711,000 7,559,000

A336-M Assistant/Deputy (BPS-14) 8 7 1,890,000 2,142,000


Superintendent

C162-M Composer (BPS-14) 1 1 219,000 320,000

S216-M Stenographer (BPS-14) 4 4 540,000 725,000

S078-M Senior Clerk (BPS-09) 4 4 676,000 760,000

J019-M Junior Clerk (BPS-07) 8 8 1,010,000 1,128,000

D089-M Despatch Rider (BPS-04) 2 2 237,000 240,000

D186-M Driver (BPS-04) 5 5 537,000 547,000

D003-M Daftri (BPS-02) 1 1 70,000 72,000

Q003-M Qasid (BPS-02) 1 1 133,000 134,000

C112-M Chowkidar (BPS-01) 2 2 192,000 194,000


751

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
074107 POPULATION WELFARE MEASURES
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
07 HEALTH
074 PUBLIC HEALTH SERVICES
0741 PUBLIC HEALTH SERVICES
074107 POPULATION WELFARE MEASURES

LQ5364 Population Welfare Department

N006-M Naib Qasid (BPS-01) 13 13 1,081,000 1,229,000

S311-M Sanitary Worker (BPS-01) 1 1 66,000 68,000

A012 TOTAL ALLOWANCES 12,874,000 13,142,000 14,410,000

A012-1 TOTAL REGULAR ALLOWANCES 12,259,000 12,620,000 13,939,000

A01201 Senior Post Allowance 20,000 20,000 20,000


A01202 House Rent Allowance 1,200,000 1,200,000 1,320,000
A01203 Conveyance Allowance 1,200,000 1,377,000 1,320,000
A01207 Washing Allowance 10,000 10,000 10,000
A01209 Special Additional Allowance 60,000 60,000
A0120D Integrated Allowance 50,000 50,000 51,000
A0120N Spl. allowances @ 20% of basic 1,300,000 854,000 1,300,000
pay for Secretariat
A0120X Ad - hoc Allowance - 2010 3,200,000 2,478,000 3,000,000
A01216 Qualification Allowance 10,000 10,000
A01217 Medical Allowance 1,200,000 1,030,000 1,000,000
A0121A Adhoc Relief Allowance 2011 1,020,000 890,000 1,000,000
A0121M Adhoc Relief Allowance - 2012 1,700,000 2,116,000 2,100,000
A0121T Adhoc Relief Allowance 2013 1,000,000 1,080,000 1,000,000
A0121Z Adhoc Relief Allowance - 2014 1,080,000 1,100,000
A01224 Entertainment Allowance 19,000 19,000 20,000
A01228 Orderly Allowance 36,000 84,000 84,000
A01239 Special Allowance 100,000
A01252 Non Practicing Allowance 144,000 122,000 144,000
A01270 Others 150,000 150,000 300,000
001 Others 150,000
037 30% Social Security Benefit in lieu of Pension to the Contract Employees 150,000 300,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 615,000 522,000 471,000

A01271 Overtime Allowance 210,000 247,000 150,000


A01273 Honoraria 1,000
A01274 Medical Charges 100,000 25,000 100,000
A01277 Contingent Paid Staff 200,000 250,000 200,000
A01278 Leave Salary 50,000 10,000
A01279 Extra duty allowance 55,000 10,000
752

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
074107 POPULATION WELFARE MEASURES
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
07 HEALTH
074 PUBLIC HEALTH SERVICES
0741 PUBLIC HEALTH SERVICES
074107 POPULATION WELFARE MEASURES

LQ5364 Population Welfare Department

A03 TOTAL OPERATING EXPENSES 10,100,000 11,153,000 11,050,000

A032 TOTAL COMMUNICATIONS 1,080,000 869,000 1,000,000

A03201 Postage and Telegraph 70,000 92,000 80,000


A03202 Telephone and Trunk Call 990,000 759,000 900,000
A03205 Courier and Pilot Service 20,000 18,000 20,000

A033 TOTAL UTILITIES 1,225,000 856,000 990,000

A03301 Gas 77,000 37,000 80,000


A03302 Water 90,000 13,000 90,000
A03303 Electricity 1,045,000 795,000 800,000
001 Electricity 1,045,000 795,000 800,000
A03304 Hot and Cold Weather Charges 13,000 11,000 20,000

A034 TOTAL OCCUPANCY COSTS 2,400,000 4,549,000 3,550,000

A03402 Rent for Office Building 2,350,000 4,509,000 3,500,000


A03407 Rates and Taxes 50,000 40,000 50,000

A038 TOTAL TRAVEL & 3,421,000 3,113,000 3,445,000


TRANSPORTATION

A03805 Travelling Allowance 390,000 346,000 400,000


001 Travelling Allowance 346,000
A03806 Transportation of Goods 14,000 12,000 15,000
A03807 P.O.L Charges 2,990,000 2,721,000 3,000,000
A03808 Conveyance Charges 27,000 34,000 30,000

A039 TOTAL GENERAL 1,974,000 1,766,000 2,065,000

A03901 Stationery 605,000 537,000 630,000


A03902 Printing and Publication 264,000 234,000 280,000
001 Printing and Publications 264,000 234,000 280,000
A03905 Newspapers Periodicals and Books 72,000 79,000 80,000
001 News Papers, Periodicals & Books 72,000 79,000 80,000
A03906 Uniforms and Protective Clothing 55,000 49,000 60,000
A03907 Advertising & Publicity 120,000 106,000 120,000
001 Advertising & Publicity 120,000 106,000 120,000
753

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
074107 POPULATION WELFARE MEASURES
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
07 HEALTH
074 PUBLIC HEALTH SERVICES
0741 PUBLIC HEALTH SERVICES
074107 POPULATION WELFARE MEASURES

LQ5364 Population Welfare Department

A03918 Exhibitions, Fairs & Other 110,000 98,000 110,000


National Celebrations
A03942 Cost of Other Stores 133,000 118,000 140,000
001 Cost of Other Stores 133,000 118,000 140,000
A03955 Computer Stationary 165,000 146,000 175,000
A03970 Others 450,000 399,000 470,000
001 Others 450,000 399,000 470,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 1,000

A041 TOTAL PENSION 1,000 1,000

A04114 Superannuation Encashment Of L.P.R 1,000 1,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 500,000 500,000

A052 TOTAL GRANTS-DOMESTIC 500,000 500,000

A05216 Fin. Assis. to the families of 500,000 500,000


G. Serv. who expire
001 Fin. Assis. to the families of the persons who expires during service. 500,000 500,000

A06 TOTAL TRANSFERS 109,000 97,000 110,000

A063 TOTAL ENTERTAINMENT & 109,000 97,000 110,000


GIFTS

A06301 Entertainments & Gifts 109,000 97,000 110,000


001 Entertainment & Gifts 109,000 97,000 110,000

A09 TOTAL PHYSICAL ASSETS 3,000

A095 TOTAL PURCHASE OF 1,000


TRANSPORT

A09501 Transport 1,000

A096 TOTAL PURCHASE OF PLANT & 1,000


MACHINERY
754

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
074107 POPULATION WELFARE MEASURES
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
07 HEALTH
074 PUBLIC HEALTH SERVICES
0741 PUBLIC HEALTH SERVICES
074107 POPULATION WELFARE MEASURES

LQ5364 Population Welfare Department

A09601 Plant and Machinery 1,000

A097 TOTAL PURCHASE FURNITURE 1,000


& FIXTURE

A09701 Purchase of Furniture and Fixture 1,000

A13 TOTAL REPAIRS AND MAINTENANCE 780,000 968,000 850,000

A130 TOTAL TRANSPORT 440,000 590,000 500,000

A13001 Transport 440,000 590,000 500,000

A131 TOTAL MACHINERY AND 275,000 320,000 280,000


EQUIPMENT

A13101 Machinery and Equipment 275,000 320,000 280,000

A132 TOTAL FURNITURE AND 65,000 58,000 70,000


FIXTURE

A13201 Furniture and Fixture 65,000 58,000 70,000

_______________________________________________________________________________
Population Welfare Department 37,303,000 35,359,000 42,476,000
_______________________________________________________________________________
755

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
076101 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
07 HEALTH
076 HEALTH ADMINISTRATION
0761 ADMINISTRATION
076101 ADMINISTRATION

LQ4074 Health Department

A01 TOTAL EMPLOYEES RELATED EXPENSES. 166,793,000 106,711,000 168,999,000

A011 TOTAL PAY 308 306 82,883,000 47,238,000 79,438,000

A011-1 TOTAL PAY OF OFFICERS 89 92 46,853,000 26,908,000 44,499,000

A01101 Total Basic Pay of Officers 89 92 43,642,000 26,908,000 38,720,000

S045-M Secretary (BPS-21) 1 733,000

S045-M Secretary (BPS-20) 1 898,000

S397-M Special Secretary (BPS-20) 1 1 1,310,000 1,110,000

S615-M Secretary PQCB (BPS-20) 1 1 725,000 661,000

T017-M Technical Advisor (BPS-20) 1 1 1,060,000 1,060,000

A029-M Additional Secretary (BPS-19) 5 5 3,447,000 2,670,000

C078-M Chief Drug Inspector (BPS-19) 1 1 707,000 623,000

C444-M Chief Planning Officer (BPS-19) 1 1 600,000 607,000

D593-M Drug Controller (BPS-19) 1 1 880,000 880,000

S363-M Senior Planning Officer (BPS-19) 1 575,000

C452-M Contract Manager (BPS-18) 1 1 480,000 480,000

D051-M Deputy Director (BPS-18) 1 1 301,000 400,000

D078-M Deputy Secretary (BPS-18) 9 9 4,947,000 4,316,000

D594-M Deputy Drug Controller (BPS-18) 1 1 840,000 840,000

P361-M Pre-Qualification (BPS-18) 1 1 480,000 480,000


Specialist

S090-M Senior Law Officer (BPS-18) 1 1 1,020,000 1,020,000

S363-M Senior Planning Officer (BPS-18) 2 2 978,000 903,000

B089-M Budget Officer (BPS-17) 2 2 280,000 300,000

C176-M Computer Programmer (BPS-17) 1 1 345,000 373,000

L047-M Law Officer (BPS-17) 2 2 1,980,000 1,980,000

P076-M Planning Officer (BPS-17) 6 6 2,175,000 2,014,000

P139-M Private Secretary (BPS-17) 1 1 890,000 840,000

P158-M Programmer (BPS-17) 1 220,000


756

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
076101 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
07 HEALTH
076 HEALTH ADMINISTRATION
0761 ADMINISTRATION
076101 ADMINISTRATION

LQ4074 Health Department

S053-M Section Officer (BPS-17) 2 2 1,640,000 1,640,000

S282-M Superintendent (BPS-17) 7 601,000

S602-M Scrutiny Officer (BPS-17) 3 3 690,000 674,000

U017-M Under Secretary/Section (BPS-17) 25 25 10,349,000 8,635,000


Officer

P037-M Personal Assistant (BPS-16) 8 8 3,009,000 2,849,000

S114-M Senior Scale Stenographer (BPS-16) 7 7 2,091,000 2,031,000

S282-M Superintendent (BPS-16) 2 725,000

A01102 Personal pay 1,165,000 2,334,000


A01103 Special Pay 1,150,000 2,415,000
A01104 Technical pay 58,000 50,000
A01105 Qualification Pay 838,000 980,000

A011-2 TOTAL PAY OF OTHER STAFF 219 214 36,030,000 20,330,000 34,939,000

A01151 Total Basic Pay of Other Staff 219 214 35,995,000 20,330,000 34,567,000

C174-M Computer Operator (BPS-15) 6 6 504,000 504,000

S216-M Stenographer (BPS-15) 3 3 252,000 252,000

A097-M Assistant (BPS-14) 1 1 200,000 200,000

A336-M Assistant/Deputy (BPS-14) 30 25 7,163,000 5,950,000


Superintendent

C162-M Composer (BPS-14) 3 3 940,000 940,000

S216-M Stenographer (BPS-14) 31 31 6,187,000 7,031,000

A317-M Auditor (BPS-11) 1 1 173,000 205,000

D222-M Draftsman (BPS-11) 3 3 460,000 596,000

A338-M Assistant Draftsman (BPS-09) 2 2 230,000 277,000

S078-M Senior Clerk (BPS-09) 35 32 6,256,000 5,503,000

J019-M Junior Clerk (BPS-07) 26 26 3,316,000 3,227,000

T061-M Tracer (BPS-05) 1 1 127,000 128,000

D089-M Despatch Rider (BPS-04) 4 4 730,000 850,000

D186-M Driver (BPS-04) 9 13 1,480,000 1,602,000


757

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
076101 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
07 HEALTH
076 HEALTH ADMINISTRATION
0761 ADMINISTRATION
076101 ADMINISTRATION

LQ4074 Health Department

D003-M Daftri (BPS-02) 7 7 928,000 854,000

F087-M Frash (BPS-02) 3 3 345,000 291,000

N006-M Naib Qasid (BPS-01) 53 53 6,589,000 6,157,000

S311-M Sanitary Worker (BPS-01) 1 115,000

A01152 Personal pay 290,000


A01153 Special Pay 35,000 41,000
A01170 Others 41,000

A012 TOTAL ALLOWANCES 83,910,000 59,473,000 89,561,000

A012-1 TOTAL REGULAR ALLOWANCES 82,604,000 57,571,000 87,984,000

A01201 Senior Post Allowance 428,000 28,000 428,000


A01202 House Rent Allowance 8,774,000 5,074,000 7,363,000
A01203 Conveyance Allowance 7,830,000 7,380,000 6,550,000
A01207 Washing Allowance 14,000 20,000
A01209 Special Additional Allowance 211,000
A0120D Integrated Allowance 203,000 250,000
A0120N Spl. allowances @ 20% of basic 11,572,000 4,772,000 9,720,000
pay for Secretariat
A0120P Adhoc Relief 2009 500,000 20,000 500,000
A0120X Ad - hoc Allowance - 2010 20,009,000 12,209,000 13,976,000
A01217 Medical Allowance 6,507,000 4,407,000 6,394,000
A0121A Adhoc Relief Allowance 2011 8,628,000 3,628,000 7,940,000
A0121B Health Professional Allowance 500,000 300,000 1,100,000
A0121M Adhoc Relief Allowance - 2012 10,072,000 8,772,000 8,590,000
A0121T Adhoc Relief Allowance 2013 2,078,000 4,478,000 6,996,000
A0121Z Adhoc Relief Allowance - 2014 4,300,000 9,448,000
A01224 Entertainment Allowance 118,000 118,000 118,000
A01226 Computer Allowance 75,000
A01228 Orderly Allowance 86,000 181,000 84,000
A01235 Secretariat allowance 12,000
A01236 Deputation Allowance 672,000 622,000
A01238 Charge Allowance 55,000 100,000
A01239 Special Allowance 94,000
A01252 Non Practicing Allowance 100,000 310,000 500,000
A01270 Others 4,730,000 930,000 7,285,000
001 Others 930,000 2,700,000
758

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
076101 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
07 HEALTH
076 HEALTH ADMINISTRATION
0761 ADMINISTRATION
076101 ADMINISTRATION

LQ4074 Health Department

037 30% Social Security Benefit in lieu of Pension to the Contract Employees 3,230,000 3,085,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 1,306,000 1,902,000 1,577,000

A01271 Overtime Allowance 450,000 450,000 450,000


A01273 Honoraria 38,000 387,000 42,000
A01274 Medical Charges 815,000 1,062,000 1,075,000
A01278 Leave Salary 3,000 3,000 10,000

A03 TOTAL OPERATING EXPENSES 37,832,000 63,516,000 50,472,000

A032 TOTAL COMMUNICATIONS 6,330,000 5,750,000 5,790,000

A03201 Postage and Telegraph 715,000 1,635,000 900,000


A03202 Telephone and Trunk Call 5,615,000 4,115,000 4,890,000

A033 TOTAL UTILITIES 1,370,000 6,112,000 3,542,000

A03301 Gas 183,000 233,000 300,000


A03302 Water 10,000 10,000 12,000
A03303 Electricity 1,105,000 3,105,000 2,100,000
A03304 Hot and Cold Weather Charges 72,000 264,000 130,000
A03305 POL for Generator 2,500,000 1,000,000

A034 TOTAL OCCUPANCY COSTS 22,000 820,000 900,000

A03407 Rates and Taxes 22,000 820,000 900,000

A038 TOTAL TRAVEL & 16,989,000 24,678,000 18,234,000


TRANSPORTATION

A03805 Travelling Allowance 1,430,000 1,669,000 2,050,000


A03807 P.O.L Charges 15,555,000 23,005,000 16,180,000
A03808 Conveyance Charges 4,000 4,000 4,000

A039 TOTAL GENERAL 13,121,000 26,156,000 22,006,000

A03901 Stationery 3,525,000 6,128,000 5,500,000


A03902 Printing and Publication 2,560,000 4,772,000 3,470,000
759

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
076101 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
07 HEALTH
076 HEALTH ADMINISTRATION
0761 ADMINISTRATION
076101 ADMINISTRATION

LQ4074 Health Department

A03903 Conference/Seminars/Workshops/ 1,000


Symposia
A03905 Newspapers Periodicals and Books 397,000 552,000 565,000
A03906 Uniforms and Protective Clothing 33,000 129,000 100,000
A03907 Advertising & Publicity 980,000 970,000 5,320,000
A03917 Law Charges 121,000 207,000 200,000
A03919 Payments to Others for Service 10,000 2,721,000 10,000
Rendered
A03942 Cost of Other Stores 670,000 1,395,000 640,000
A03955 Computer Stationary 2,760,000 5,449,000 4,230,000
A03970 Others 2,065,000 3,833,000 1,970,000
001 Others 2,065,000 3,833,000 1,500,000
1 Others 470,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 1,258,000 100,000

A041 TOTAL PENSION 1,000 1,258,000 100,000

A04114 Superannuation Encashment Of L.P.R 1,000 1,258,000


A04115 Social Security benefit in 100,000
lieu of Pension

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 550,000 4,422,000 231,000,000

A052 TOTAL GRANTS-DOMESTIC 550,000 4,422,000 231,000,000

A05216 Fin. Assis. to the families of 550,000 2,288,000 1,000,000


G. Serv. who expire
A05270 To Others 2,134,000 230,000,000
01P Strengthening of PMU/PRMP for open Government/Transparency related activities. 229,000,000
1 Others 1,000,000

A06 TOTAL TRANSFERS 420,000 4,373,000 500,000

A063 TOTAL ENTERTAINMENT & 420,000 4,373,000 500,000


GIFTS

A06301 Entertainments & Gifts 420,000 4,373,000 500,000


760

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
076101 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
07 HEALTH
076 HEALTH ADMINISTRATION
0761 ADMINISTRATION
076101 ADMINISTRATION

LQ4074 Health Department

A13 TOTAL REPAIRS AND MAINTENANCE 6,118,000 11,630,000 6,025,000

A130 TOTAL TRANSPORT 2,885,000 6,060,000 2,855,000

A13001 Transport 2,885,000 6,060,000 2,855,000

A131 TOTAL MACHINERY AND 2,323,000 4,062,000 2,260,000


EQUIPMENT

A13101 Machinery and Equipment 2,323,000 4,062,000 2,260,000

A132 TOTAL FURNITURE AND 910,000 1,508,000 910,000


FIXTURE

A13201 Furniture and Fixture 910,000 1,508,000 910,000

_______________________________________________________________________________
Health Department 211,714,000 191,910,000 457,096,000
_______________________________________________________________________________
761

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
076101 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
07 HEALTH
076 HEALTH ADMINISTRATION
0761 ADMINISTRATION
076101 ADMINISTRATION

LQ4105 Drug Courts

A01 TOTAL EMPLOYEES RELATED EXPENSES. 33,009,000 27,809,000 35,470,000

A011 TOTAL PAY 68 68 15,434,000 8,575,000 15,434,000

A011-1 TOTAL PAY OF OFFICERS 20 20 9,240,000 3,930,000 9,240,000

A01101 Total Basic Pay of Officers 20 20 9,240,000 3,930,000 9,240,000

C055-M Chairman (BPS-21) 4 4 2,644,000 2,644,000

M109-M Member (BPS-19) 8 8 2,922,000 2,922,000

D146-M District Attorney (BPS-18) 4 4 2,209,000 2,209,000

D198-M Drug Inspector (BPS-17) 4 4 1,465,000 1,465,000

A011-2 TOTAL PAY OF OTHER STAFF 48 48 6,194,000 4,645,000 6,194,000

A01151 Total Basic Pay of Other Staff 48 48 6,194,000 4,645,000 6,194,000

S216-M Stenographer (BPS-12) 8 8 1,324,000 1,324,000

A055-M Ahlmad (Civil) (BPS-07) 8 8 1,118,000 1,118,000

C040-M Cashier (BPS-07) 4 4 559,000 559,000

J019-M Junior Clerk (BPS-07) 4 4 475,000 475,000

R017-M Reader Clerk (BPS-07) 4 4 400,000 400,000

D186-M Driver (BPS-04) 4 4 550,000 550,000

C112-M Chowkidar (BPS-02) 8 8 884,000 884,000

N006-M Naib Qasid (BPS-02) 8 8 884,000 884,000

A012 TOTAL ALLOWANCES 17,575,000 19,234,000 20,036,000

A012-1 TOTAL REGULAR ALLOWANCES 17,345,000 19,047,000 19,782,000

A01201 Senior Post Allowance 67,000 57,000 74,000


A01202 House Rent Allowance 2,000,000 1,380,000 2,200,000
A01203 Conveyance Allowance 850,000 1,010,000 935,000
A01205 Dearness Allowance 100,000 50,000 110,000
A01207 Washing Allowance 1,000
A01209 Special Additional Allowance 100,000 51,000 110,000
A0120D Integrated Allowance 153,000 68,000 168,000
762

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
076101 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
07 HEALTH
076 HEALTH ADMINISTRATION
0761 ADMINISTRATION
076101 ADMINISTRATION

LQ4105 Drug Courts

A0120K Special Judicial Allowance 3,500,000 3,376,000 3,850,000


A0120X Ad - hoc Allowance - 2010 2,000,000 1,600,000 2,200,000
A01216 Qualification Allowance 60,000 218,000 66,000
A01217 Medical Allowance 1,052,000 814,000 1,157,000
A0121A Adhoc Relief Allowance 2011 946,000 689,000 1,041,000
A0121M Adhoc Relief Allowance - 2012 1,400,000 1,320,000 1,540,000
A0121T Adhoc Relief Allowance 2013 300,000 681,000 330,000
A0121Z Adhoc Relief Allowance - 2014 330,000 671,000
A01224 Entertainment Allowance 65,000 52,000 72,000
A01228 Orderly Allowance 90,000 152,000 99,000
A01236 Deputation Allowance 250,000 307,000 275,000
A01239 Special Allowance 56,000
A01240 Utility allowance for Gas 500,000 485,000 550,000
A01241 Utility allowance for electricity 900,000 1,811,000 990,000
A01244 Adhoc Relief 400,000 533,000 440,000
A01248 Judicial Allowance 2,000,000 3,550,000 2,200,000
A01252 Non Practicing Allowance 96,000 148,000 106,000
A01262 Special Relief Allowance 100,000 50,000 110,000
A01270 Others 416,000 258,000 488,000
001 Others 258,000 88,000
037 30% Social Security Benefit in lieu of Pension to the Contract Employees 400,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 230,000 187,000 254,000

A01271 Overtime Allowance 35,000


A01273 Honoraria 5,000 151,000 6,000
A01274 Medical Charges 220,000 242,000
A01277 Contingent Paid Staff 5,000 1,000 6,000

A03 TOTAL OPERATING EXPENSES 5,338,000 5,765,000 5,589,000

A032 TOTAL COMMUNICATIONS 567,000 392,000 608,000

A03201 Postage and Telegraph 88,000 77,000 97,000


A03202 Telephone and Trunk Call 469,000 306,000 500,000
A03205 Courier and Pilot Service 10,000 9,000 11,000

A033 TOTAL UTILITIES 741,000 546,000 785,000

A03301 Gas 91,000 72,000 100,000


763

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
076101 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
07 HEALTH
076 HEALTH ADMINISTRATION
0761 ADMINISTRATION
076101 ADMINISTRATION

LQ4105 Drug Courts

A03302 Water 65,000 32,000 70,000


A03303 Electricity 580,000 435,000 609,000
A03304 Hot and Cold Weather Charges 5,000 7,000 6,000

A034 TOTAL OCCUPANCY COSTS 1,022,000 1,255,000 1,124,000

A03402 Rent for Office Building 1,000,000 1,250,000 1,100,000


A03407 Rates and Taxes 22,000 5,000 24,000

A038 TOTAL TRAVEL & 1,372,000 1,632,000 1,377,000


TRANSPORTATION

A03805 Travelling Allowance 462,000 438,000 462,000


A03806 Transportation of Goods 66,000 30,000 70,000
A03807 P.O.L Charges 800,000 1,135,000 800,000
A03808 Conveyance Charges 44,000 29,000 45,000

A039 TOTAL GENERAL 1,636,000 1,940,000 1,695,000

A03901 Stationery 286,000 291,000 300,000


A03902 Printing and Publication 242,000 251,000 260,000
A03905 Newspapers Periodicals and Books 66,000 74,000 70,000
A03906 Uniforms and Protective Clothing 11,000 8,000 12,000
A03907 Advertising & Publicity 77,000 34,000 77,000
A03918 Exhibitions, Fairs & Other 11,000 10,000 11,000
National Celebrations
A03919 Payments to Others for Service 778,000 952,000 790,000
Rendered
A03942 Cost of Other Stores 88,000 91,000 90,000
A03970 Others 77,000 229,000 85,000
001 Others 77,000 229,000 85,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 1,000 1,000,000

A041 TOTAL PENSION 1,000 1,000 1,000,000

A04114 Superannuation Encashment Of L.P.R 1,000 1,000 1,000,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 500,000 333,000 550,000


764

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
076101 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
07 HEALTH
076 HEALTH ADMINISTRATION
0761 ADMINISTRATION
076101 ADMINISTRATION

LQ4105 Drug Courts

A052 TOTAL GRANTS-DOMESTIC 500,000 333,000 550,000

A05216 Fin. Assis. to the families of 500,000 333,000 550,000


G. Serv. who expire

A13 TOTAL REPAIRS AND MAINTENANCE 545,000 706,000 573,000

A130 TOTAL TRANSPORT 308,000 480,000 325,000

A13001 Transport 308,000 480,000 325,000

A131 TOTAL MACHINERY AND 143,000 135,000 150,000


EQUIPMENT

A13101 Machinery and Equipment 143,000 135,000 150,000

A132 TOTAL FURNITURE AND 94,000 91,000 98,000


FIXTURE

A13201 Furniture and Fixture 94,000 91,000 98,000

_______________________________________________________________________________
Drug Courts 39,393,000 34,614,000 43,182,000
_______________________________________________________________________________
765

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
081105 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
08 RECREATIONAL, CULTURE AND RELIGION
081 RECREATIONAL AND SPORTING SERVICES
0811 RECREATIONAL AND SPORTING SERVICES
081105 ADMINISTRATION

LQ4152 Grants to Punjab Sports Board

A01 TOTAL EMPLOYEES RELATED EXPENSES. 27,290,000 27,290,000 27,048,000

A011 TOTAL PAY 8,699,000 8,699,000 10,176,000

A011-1 TOTAL PAY OF OFFICERS 2,332,000 2,332,000 2,848,000

A01150 Others 2,332,000 2,332,000 2,848,000


001 Pay of Officers (R.E.) 2,332,000
002 Pay of Officers 2,332,000 2,848,000

A011-2 TOTAL PAY OF OTHER STAFF 6,367,000 6,367,000 7,328,000

A01170 Others 6,367,000 6,367,000 7,328,000


001 Pay of Other Staff (R.E.) 6,367,000
002 Pay of Staff 6,367,000 7,328,000

A012 TOTAL ALLOWANCES 18,591,000 18,591,000 16,872,000

A012-1 TOTAL REGULAR ALLOWANCES 15,171,000 15,171,000 13,952,000

A01202 House Rent Allowance 1,710,000 1,710,000 1,052,000


A01203 Conveyance Allowance 1,800,000 1,800,000 1,336,000
A0120X Ad - hoc Allowance - 2010 2,016,000 2,016,000 1,810,000
A01217 Medical Allowance 1,800,000 1,800,000 2,494,000
A0121A Adhoc Relief Allowance 2011 768,000 768,000 558,000
A0121M Adhoc Relief Allowance - 2012 2,756,000 2,756,000 2,036,000
A0121T Adhoc Relief Allowance 2013 1,678,000 1,678,000 1,018,000
A0121Z Adhoc Relief Allowance - 2014 1,018,000
A01224 Entertainment Allowance 10,000 10,000 10,000
A01236 Deputation Allowance 120,000 120,000 120,000
A01270 Others 2,513,000 2,513,000 2,500,000
037 30% Social Security Benefit in lieu of Pension to the Contract Employees 2,513,000 2,513,000 2,500,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 3,420,000 3,420,000 2,920,000

A01273 Honoraria 800,000 800,000 800,000


000 Honoraria 800,000 800,000
A01274 Medical Charges 100,000 100,000 100,000
A01277 Contingent Paid Staff 2,500,000 2,500,000 2,000,000
A01278 Leave Salary 20,000 20,000 20,000
766

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
081105 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
08 RECREATIONAL, CULTURE AND RELIGION
081 RECREATIONAL AND SPORTING SERVICES
0811 RECREATIONAL AND SPORTING SERVICES
081105 ADMINISTRATION

LQ4152 Grants to Punjab Sports Board

A03 TOTAL OPERATING EXPENSES 5,950,000 5,655,000 6,300,000

A032 TOTAL COMMUNICATIONS 500,000 500,000 500,000

A03202 Telephone and Trunk Call 500,000 500,000 500,000

A033 TOTAL UTILITIES 2,550,000 2,544,000 3,350,000

A03301 Gas 600,000 600,000 600,000


A03302 Water 200,000 200,000 200,000
A03303 Electricity 1,700,000 1,700,000 2,500,000
001 Electricity 1,700,000 1,700,000 2,500,000
A03370 Others 50,000 44,000 50,000

A038 TOTAL TRAVEL & 1,900,000 1,724,000 1,500,000


TRANSPORTATION

A03805 Travelling Allowance 200,000 177,000


001 Travelling Allowance 177,000
A03807 P.O.L Charges 1,700,000 1,547,000 1,500,000

A039 TOTAL GENERAL 1,000,000 887,000 950,000

A03901 Stationery 300,000 266,000 300,000


A03902 Printing and Publication 50,000 44,000 50,000
001 Printing and Publications 50,000 44,000 50,000
A03907 Advertising & Publicity 100,000 89,000 50,000
001 Advertising & Publicity 100,000 89,000 50,000
A03955 Computer Stationary 50,000 44,000 50,000
A03970 Others 500,000 444,000 500,000
001 Others 500,000 444,000 500,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 1,000

A041 TOTAL PENSION 1,000 1,000

A04114 Superannuation Encashment Of L.P.R 1,000 1,000


767

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
081105 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
08 RECREATIONAL, CULTURE AND RELIGION
081 RECREATIONAL AND SPORTING SERVICES
0811 RECREATIONAL AND SPORTING SERVICES
081105 ADMINISTRATION

LQ4152 Grants to Punjab Sports Board

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 500,000,000 547,428,000 700,000,000

A052 TOTAL GRANTS-DOMESTIC 500,000,000 547,428,000 700,000,000

A05270 To Others 500,000,000 547,428,000 700,000,000


Z1Z Block Allocation 500,000,000 547,428,000 700,000,000

A06 TOTAL TRANSFERS 5,400,000 4,792,000 5,492,000

A061 TOTAL SCHOLARSHIP 300,000 266,000 200,000

A06102 Others 300,000 266,000 200,000


001 Others 266,000

A062 TOTAL TECHNICAL 5,000,000 4,437,000 5,192,000


ASSISTANCE

A06270 Others 5,000,000 4,437,000 5,192,000


001 Others 4,437,000

A063 TOTAL ENTERTAINMENT & 100,000 89,000 100,000


GIFTS

A06301 Entertainments & Gifts 100,000 89,000 100,000


001 Entertainment & Gifts 100,000 89,000 100,000

A09 TOTAL PHYSICAL ASSETS 260,000 231,000 260,000

A095 TOTAL PURCHASE OF 10,000 9,000 10,000


TRANSPORT

A09501 Transport 10,000 9,000 10,000


001 Transport 9,000

A096 TOTAL PURCHASE OF PLANT & 100,000 89,000 100,000


MACHINERY

A09601 Plant and Machinery 100,000 89,000 100,000


768

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
081105 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
08 RECREATIONAL, CULTURE AND RELIGION
081 RECREATIONAL AND SPORTING SERVICES
0811 RECREATIONAL AND SPORTING SERVICES
081105 ADMINISTRATION

LQ4152 Grants to Punjab Sports Board

A097 TOTAL PURCHASE FURNITURE 50,000 44,000 50,000


& FIXTURE

A09701 Purchase of Furniture and Fixture 50,000 44,000 50,000

A098 TOTAL PURCHASE OF OTHER 100,000 89,000 100,000


ASSETS

A09899 Others 100,000 89,000 100,000

A13 TOTAL REPAIRS AND MAINTENANCE 1,100,000 976,000 900,000

A130 TOTAL TRANSPORT 300,000 266,000 200,000

A13001 Transport 300,000 266,000 200,000

A131 TOTAL MACHINERY AND 100,000 89,000 100,000


EQUIPMENT

A13101 Machinery and Equipment 100,000 89,000 100,000

A132 TOTAL FURNITURE AND 100,000 89,000 100,000


FIXTURE

A13201 Furniture and Fixture 100,000 89,000 100,000

A133 TOTAL BUILDINGS AND 600,000 532,000 500,000


STRUCTURE

A13370 Others 600,000 532,000 500,000


001 Others 532,000

_______________________________________________________________________________
Grants to Punjab Sports Board 540,001,000 586,373,000 740,000,000
_______________________________________________________________________________
769

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
081105 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
08 RECREATIONAL, CULTURE AND RELIGION
081 RECREATIONAL AND SPORTING SERVICES
0811 RECREATIONAL AND SPORTING SERVICES
081105 ADMINISTRATION

LQ4153 Directorate General Sports

A01 TOTAL EMPLOYEES RELATED EXPENSES. 79,752,000 78,771,000 90,632,000

A011 TOTAL PAY 286 310 39,189,000 34,760,000 42,394,000

A011-1 TOTAL PAY OF OFFICERS 58 59 18,281,000 14,650,000 18,673,000

A01101 Total Basic Pay of Officers 58 59 18,281,000 14,650,000 18,673,000

D110-M Director General (BPS-20) 1 1 497,000 516,000

D100-M Director (BPS-19) 2 2 754,000 955,000

D051-M Deputy Director (BPS-18) 4 4 979,000 1,464,000

S081-M Senior Coach (BPS-18) 6 6 2,970,000 2,430,000

A146-F Assistant Director (BPS-17) 1 1 164,000 213,000

A146-M Assistant Director (BPS-17) 4 4 684,000 1,100,000

C145-M Coach (BPS-17) 8 8 2,026,000 1,593,000

P174-F Provincial Coacher (BPS-17) 6 6 2,361,000 2,313,000

P174-M Provincial Coacher (BPS-17) 13 13 5,116,000 5,000,000

P184-M Public Relation Officer (BPS-17) 1 1 192,000 257,000

A035-M Administrator (BPS-16) 3 3 596,000 605,000

B088-M Budget and Accounts (BPS-16) 1 1 293,000 307,000


Officer

C025-M Care-Taker (BPS-16) 2 2 356,000 413,000

J017-M Junior Assistant Director (BPS-16) 1 1 125,000 293,000

O010-M Officer Incharge (BPS-16) 1 1 278,000 365,000

P037-M Personal Assistant (BPS-16) 1 120,000

S114-M Senior Scale Stenographer (BPS-16) 2 2 448,000 480,000

S282-M Superintendent (BPS-16) 2 2 442,000 249,000

A011-2 TOTAL PAY OF OTHER STAFF 228 251 20,908,000 20,110,000 23,721,000

A01151 Total Basic Pay of Other Staff 228 251 20,856,000 20,000,000 23,601,000

C145-M Coach (BPS-15) 4 4 425,000 425,000


770

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
081105 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
08 RECREATIONAL, CULTURE AND RELIGION
081 RECREATIONAL AND SPORTING SERVICES
0811 RECREATIONAL AND SPORTING SERVICES
081105 ADMINISTRATION

LQ4153 Directorate General Sports

S292-M Supervisor (BPS-15) 1 1 106,000 106,000

A097-M Assistant (BPS-14) 9 13 1,417,000 2,137,000

S216-M Stenographer (BPS-14) 3 3 317,000 326,000

C026-M Care-Taker-Cum-Storekeepe (BPS-09) 2 2 288,000 290,000

C230-M Care Taker (BPS-09) 1 1 74,000 75,000

S078-M Senior Clerk (BPS-09) 9 11 1,375,000 1,473,000

A334-M Accountant (BPS-08) 3 3 627,000 631,000

J019-M Junior Clerk (BPS-07) 12 17 1,324,000 1,853,000

I006-M Imam-Cum-Khatib (BPS-06) 1 1 69,000 69,000

S250-M Store Keeper (BPS-06) 2 2 254,000 254,000

C027-M Carpenter (BPS-05) 1 1 65,000 69,000

E034-M Electrician (BPS-05) 4 4 539,000 542,000

H027-M Head Cook (BPS-05) 2 2 145,000 148,000

L072-M Life Guard (BPS-05) 1 1 82,000 85,000

P095-M Plumber (BPS-05) 1 1 65,000 65,000

P216-M Plumber/Carpenter (BPS-05) 7 7 860,000 1,027,000

T100-M Tubewell Mechanic (BPS-05) 3 3 300,000 165,000

D186-M Driver (BPS-04) 2 5 223,000 416,000

H041-M Head Mali (BPS-03) 2 2 78,000 126,000

A194-M Assistant Head Mali (BPS-02) 1 1 136,000 138,000

D003-M Daftri (BPS-02) 1 1 133,000 60,000

B005-M Baildar (BPS-01) 8 461,000

C112-M Chowkidar (BPS-01) 2 2 115,000 115,000

C194-M Cook Bearer (BPS-01) 13 13 798,000 990,000

M210-M Mali/Beldar/Sweeper (BPS-01) 119 131 9,455,000 10,494,000

N006-M Naib Qasid (BPS-01) 12 17 1,010,000 1,407,000

S311-M Sanitary Worker (BPS-01) 2 2 115,000 115,000

A01152 Personal pay 52,000 110,000 120,000


771

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
081105 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
08 RECREATIONAL, CULTURE AND RELIGION
081 RECREATIONAL AND SPORTING SERVICES
0811 RECREATIONAL AND SPORTING SERVICES
081105 ADMINISTRATION

LQ4153 Directorate General Sports

A012 TOTAL ALLOWANCES 40,563,000 44,011,000 48,238,000

A012-1 TOTAL REGULAR ALLOWANCES 40,443,000 43,761,000 48,088,000

A01202 House Rent Allowance 6,770,000 5,500,000 6,471,000


A01203 Conveyance Allowance 7,125,000 6,800,000 7,592,000
A0120D Integrated Allowance 151,000 151,000 100,000
A0120X Ad - hoc Allowance - 2010 11,000,000 9,500,000 10,600,000
A01217 Medical Allowance 3,117,000 3,900,000 4,346,000
A0121A Adhoc Relief Allowance 2011 3,464,000 3,000,000 3,700,000
A0121M Adhoc Relief Allowance - 2012 7,465,000 7,000,000 7,350,000
A0121N Personal Allowance 100,000 300,000 100,000
A0121T Adhoc Relief Allowance 2013 273,000 3,500,000 3,700,000
A0121Z Adhoc Relief Allowance - 2014 3,500,000 3,500,000
A01224 Entertainment Allowance 6,000 10,000 6,000
A01236 Deputation Allowance 60,000 60,000
A01244 Adhoc Relief 218,000 513,000
A01270 Others 694,000 600,000 50,000
037 30% Social Security Benefit in lieu of Pension to the Contract Employees 694,000 600,000 50,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 120,000 250,000 150,000

A01273 Honoraria 70,000 100,000 100,000


000 Honoraria 70,000 100,000
A01274 Medical Charges 50,000 150,000 50,000

A03 TOTAL OPERATING EXPENSES 4,924,000 6,086,000 5,895,000

A032 TOTAL COMMUNICATIONS 407,000 398,000 430,000

A03201 Postage and Telegraph 77,000 68,000 80,000


A03202 Telephone and Trunk Call 330,000 330,000 350,000

A033 TOTAL UTILITIES 2,927,000 4,215,000 3,690,000

A03301 Gas 100,000 120,000 110,000


A03302 Water 60,000 80,000 60,000
A03303 Electricity 2,750,000 4,000,000 3,500,000
001 Electricity 2,750,000 4,000,000 3,500,000
A03304 Hot and Cold Weather Charges 17,000 15,000 20,000
772

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
081105 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
08 RECREATIONAL, CULTURE AND RELIGION
081 RECREATIONAL AND SPORTING SERVICES
0811 RECREATIONAL AND SPORTING SERVICES
081105 ADMINISTRATION

LQ4153 Directorate General Sports

A038 TOTAL TRAVEL & 695,000 659,000 810,000


TRANSPORTATION

A03805 Travelling Allowance 400,000 355,000 450,000


001 Travelling Allowance 355,000
A03807 P.O.L Charges 290,000 300,000 350,000
A03808 Conveyance Charges 5,000 4,000 10,000

A039 TOTAL GENERAL 895,000 814,000 965,000

A03901 Stationery 155,000 148,000 170,000


A03902 Printing and Publication 130,000 125,000 140,000
001 Printing and Publications 130,000 125,000 140,000
A03907 Advertising & Publicity 25,000 22,000 25,000
001 Advertising & Publicity 25,000 22,000 25,000
A03955 Computer Stationary 165,000 146,000 180,000
A03970 Others 420,000 373,000 450,000
001 Others 420,000 373,000 450,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 1,500,000 1,000,000

A041 TOTAL PENSION 1,000 1,500,000 1,000,000

A04114 Superannuation Encashment Of L.P.R 1,000 1,500,000 1,000,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 500,000 600,000 1,000,000

A052 TOTAL GRANTS-DOMESTIC 500,000 600,000 1,000,000

A05216 Fin. Assis. to the families of 500,000 600,000 1,000,000


G. Serv. who expire
001 Fin. Assis. to the families of the persons who expires during service. 500,000 600,000 1,000,000

A06 TOTAL TRANSFERS 120,000 118,000 125,000

A061 TOTAL SCHOLARSHIP 100,000 100,000 100,000

A06101 Merit 100,000 100,000 100,000


773

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
081105 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
08 RECREATIONAL, CULTURE AND RELIGION
081 RECREATIONAL AND SPORTING SERVICES
0811 RECREATIONAL AND SPORTING SERVICES
081105 ADMINISTRATION

LQ4153 Directorate General Sports

A063 TOTAL ENTERTAINMENT & 20,000 18,000 25,000


GIFTS

A06301 Entertainments & Gifts 20,000 18,000 25,000


001 Entertainment & Gifts 20,000 18,000 25,000

A13 TOTAL REPAIRS AND MAINTENANCE 290,000 239,000 300,000

A130 TOTAL TRANSPORT 75,000 87,000 80,000

A13001 Transport 75,000 87,000 80,000

A131 TOTAL MACHINERY AND 100,000 50,000 100,000


EQUIPMENT

A13101 Machinery and Equipment 100,000 50,000 100,000

A132 TOTAL FURNITURE AND 65,000 58,000 70,000


FIXTURE

A13201 Furniture and Fixture 65,000 58,000 70,000

A137 TOTAL COMPUTER EQUIPMENT 50,000 44,000 50,000

A13703 I.T. Equipment 50,000 44,000 50,000

_______________________________________________________________________________
Directorate General Sports 85,587,000 87,314,000 98,952,000
_______________________________________________________________________________
774

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
081105 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
08 RECREATIONAL, CULTURE AND RELIGION
081 RECREATIONAL AND SPORTING SERVICES
0811 RECREATIONAL AND SPORTING SERVICES
081105 ADMINISTRATION

LQ5142 Youth Affairs Sports Archeology

A01 TOTAL EMPLOYEES RELATED EXPENSES. 27,690,000 25,601,000 29,012,000

A011 TOTAL PAY 76 76 13,224,000 11,072,000 13,224,000

A011-1 TOTAL PAY OF OFFICERS 16 16 5,799,000 5,457,000 5,799,000

A01101 Total Basic Pay of Officers 16 16 5,759,000 5,436,000 5,759,000

S045-M Secretary (BPS-20) 1 1 800,000 800,000

A029-M Additional Secretary (BPS-19) 1 1 650,000 650,000

D078-M Deputy Secretary (BPS-18) 2 2 1,179,000 1,179,000

P139-M Private Secretary (BPS-17) 1 2 280,000 530,000

U017-M Under Secretary/Section (BPS-17) 6 6 1,800,000 1,800,000


Officer

P037-M Personal Assistant (BPS-16) 1 250,000

S114-M Senior Scale Stenographer (BPS-16) 3 3 550,000 550,000

S282-M Superintendent (BPS-16) 1 1 250,000 250,000

A01102 Personal pay 20,000 6,000 20,000


A01103 Special Pay 3,000
A01105 Qualification Pay 20,000 12,000 20,000

A011-2 TOTAL PAY OF OTHER STAFF 60 60 7,425,000 5,615,000 7,425,000

A01151 Total Basic Pay of Other Staff 60 60 7,425,000 5,615,000 7,425,000

A336-M Assistant/Deputy (BPS-14) 7 7 1,694,000 1,694,000


Superintendent

S216-M Stenographer (BPS-14) 6 6 1,070,000 1,070,000

S078-M Senior Clerk (BPS-09) 6 6 892,000 892,000

J019-M Junior Clerk (BPS-07) 6 6 825,000 825,000

D089-M Despatch Rider (BPS-05) 4 4 446,000 446,000

D186-M Driver (BPS-05) 6 6 624,000 624,000

D003-M Daftri (BPS-02) 3 3 268,000 268,000

C112-M Chowkidar (BPS-01) 4 4 357,000 357,000

N006-M Naib Qasid (BPS-01) 13 13 892,000 892,000


775

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
081105 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
08 RECREATIONAL, CULTURE AND RELIGION
081 RECREATIONAL AND SPORTING SERVICES
0811 RECREATIONAL AND SPORTING SERVICES
081105 ADMINISTRATION

LQ5142 Youth Affairs Sports Archeology

S311-M Sanitary Worker (BPS-01) 5 5 357,000 357,000

A012 TOTAL ALLOWANCES 14,466,000 14,529,000 15,788,000

A012-1 TOTAL REGULAR ALLOWANCES 14,355,000 14,236,000 15,677,000

A01201 Senior Post Allowance 15,000 15,000 15,000


A01202 House Rent Allowance 1,996,000 1,208,000 1,996,000
A01203 Conveyance Allowance 2,030,000 1,827,000 2,030,000
A01207 Washing Allowance 4,000
A0120D Integrated Allowance 90,000 62,000 90,000
A0120N Spl. allowances @ 20% of basic 700,000 1,279,000 700,000
pay for Secretariat
A0120X Ad - hoc Allowance - 2010 3,719,000 2,960,000 3,719,000
A01217 Medical Allowance 1,170,000 1,111,000 1,170,000
A0121A Adhoc Relief Allowance 2011 110,000 905,000 110,000
A0121M Adhoc Relief Allowance - 2012 2,645,000 2,230,000 2,645,000
A0121T Adhoc Relief Allowance 2013 1,322,000 1,115,000 1,322,000
A0121Z Adhoc Relief Allowance - 2014 1,066,000 1,322,000
A01224 Entertainment Allowance 11,000
A01228 Orderly Allowance 77,000
A01229 Special compensatory allowance 6,000
A01239 Special Allowance 2,000
001 Special Allowance 2,000
A01270 Others 558,000 358,000 558,000
001 Others 358,000
037 30% Social Security Benefit in lieu of Pension to the Contract Employees 558,000 558,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 111,000 293,000 111,000

A01271 Overtime Allowance 182,000


A01273 Honoraria 11,000 11,000 11,000
000 Honoraria 11,000 11,000
A01274 Medical Charges 100,000 100,000 100,000

A03 TOTAL OPERATING EXPENSES 7,131,000 5,609,000 7,131,000

A032 TOTAL COMMUNICATIONS 506,000 501,000 506,000

A03201 Postage and Telegraph 43,000 38,000 43,000


776

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
081105 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
08 RECREATIONAL, CULTURE AND RELIGION
081 RECREATIONAL AND SPORTING SERVICES
0811 RECREATIONAL AND SPORTING SERVICES
081105 ADMINISTRATION

LQ5142 Youth Affairs Sports Archeology

A03202 Telephone and Trunk Call 463,000 463,000 463,000

A033 TOTAL UTILITIES 583,000 249,000 583,000

A03301 Gas 15,000 1,000 15,000


A03302 Water 15,000 1,000 15,000
A03303 Electricity 500,000 200,000 500,000
001 Electricity 500,000 200,000 500,000
A03304 Hot and Cold Weather Charges 53,000 47,000 53,000

A034 TOTAL OCCUPANCY COSTS 38,000 8,000 38,000

A03407 Rates and Taxes 38,000 8,000 38,000

A038 TOTAL TRAVEL & 3,559,000 2,952,000 3,559,000


TRANSPORTATION

A03805 Travelling Allowance 59,000 252,000 59,000


001 Travelling Allowance 252,000
A03807 P.O.L Charges 3,500,000 2,700,000 3,500,000

A039 TOTAL GENERAL 2,445,000 1,899,000 2,445,000

A03901 Stationery 450,000 399,000 450,000


A03902 Printing and Publication 350,000 311,000 350,000
001 Printing and Publications 350,000 311,000 350,000
A03905 Newspapers Periodicals and Books 60,000 53,000 60,000
001 News Papers, Periodicals & Books 60,000 53,000 60,000
A03906 Uniforms and Protective Clothing 400,000 155,000 400,000
A03907 Advertising & Publicity 60,000 33,000 60,000
001 Advertising & Publicity 60,000 33,000 60,000
A03917 Law Charges 60,000 3,000 60,000
A03918 Exhibitions, Fairs & Other 115,000 102,000 115,000
National Celebrations
A03942 Cost of Other Stores 600,000 532,000 600,000
001 Cost of Other Stores 600,000 532,000 600,000
A03955 Computer Stationary 100,000 89,000 100,000
A03970 Others 250,000 222,000 250,000
001 Others 250,000 222,000 250,000
777

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
081105 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
08 RECREATIONAL, CULTURE AND RELIGION
081 RECREATIONAL AND SPORTING SERVICES
0811 RECREATIONAL AND SPORTING SERVICES
081105 ADMINISTRATION

LQ5142 Youth Affairs Sports Archeology

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 330,000

A041 TOTAL PENSION 1,000 330,000

A04114 Superannuation Encashment Of L.P.R 1,000 330,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 9,000,000 400,000

A052 TOTAL GRANTS-DOMESTIC 9,000,000 400,000

A05216 Fin. Assis. to the families of 400,000


G. Serv. who expire
001 Fin. Assis. to the families of the persons who expires during service. 400,000
A05270 To Others 9,000,000
001 Others 9,000,000

A06 TOTAL TRANSFERS 210,000 336,000 210,000

A063 TOTAL ENTERTAINMENT & 210,000 336,000 210,000


GIFTS

A06301 Entertainments & Gifts 210,000 336,000 210,000


001 Entertainment & Gifts 210,000 336,000 210,000

A13 TOTAL REPAIRS AND MAINTENANCE 1,980,000 1,607,000 1,980,000

A130 TOTAL TRANSPORT 400,000 655,000 400,000

A13001 Transport 400,000 655,000 400,000

A131 TOTAL MACHINERY AND 1,000,000 737,000 1,000,000


EQUIPMENT

A13101 Machinery and Equipment 1,000,000 737,000 1,000,000

A132 TOTAL FURNITURE AND 580,000 215,000 580,000


FIXTURE

A13201 Furniture and Fixture 580,000 215,000 580,000


778

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
081105 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
08 RECREATIONAL, CULTURE AND RELIGION
081 RECREATIONAL AND SPORTING SERVICES
0811 RECREATIONAL AND SPORTING SERVICES
081105 ADMINISTRATION

LQ5142 Youth Affairs Sports Archeology

_______________________________________________________________________________
Youth Affairs Sports Archeology 37,012,000 42,483,000 38,733,000
_______________________________________________________________________________
779

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
084103 AUQAF
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
08 RECREATIONAL, CULTURE AND RELIGION
084 RELIGIOUS AFFAIRS
0841 RELIGIOUS AFFAIRS
084103 AUQAF

LQ4080 Auqaf Department

A01 TOTAL EMPLOYEES RELATED EXPENSES. 25,174,000 24,137,000 27,692,000

A011 TOTAL PAY 59 59 11,556,000 9,605,000 11,571,000

A011-1 TOTAL PAY OF OFFICERS 16 16 6,132,000 4,946,000 5,959,000

A01101 Total Basic Pay of Officers 16 16 5,971,000 4,871,000 5,796,000

S045-M Secretary (BPS-20) 1 1 813,000 554,000

A029-M Additional Secretary (BPS-19) 1 1 785,000 775,000

D078-M Deputy Secretary (BPS-18) 1 1 681,000 672,000

C196-M Coordinator (BPS-17) 3 3 814,000 778,000

P139-M Private Secretary (BPS-17) 1 283,000

U017-M Under Secretary/Section (BPS-17) 3 3 1,145,000 1,339,000


Officer

P037-M Personal Assistant (BPS-16) 1 288,000

S114-M Senior Scale Stenographer (BPS-16) 3 3 461,000 475,000

S282-M Superintendent (BPS-16) 3 3 984,000 920,000

A01102 Personal pay 101,000 50,000 101,000


A01103 Special Pay 7,000 8,000 9,000
A01105 Qualification Pay 53,000 17,000 53,000

A011-2 TOTAL PAY OF OTHER STAFF 43 43 5,424,000 4,659,000 5,612,000

A01151 Total Basic Pay of Other Staff 43 43 5,409,000 4,628,000 5,587,000

A336-M Assistant/Deputy (BPS-14) 8 8 1,688,000 1,654,000


Superintendent

S216-M Stenographer (BPS-14) 6 6 602,000 840,000

S078-M Senior Clerk (BPS-09) 4 4 644,000 653,000

J019-M Junior Clerk (BPS-07) 5 5 454,000 455,000

D186-M Driver (BPS-05) 1 71,000

D011-M Dak Runner (BPS-04) 1 1 191,000 192,000

D186-M Driver (BPS-04) 5 4 453,000 521,000

D003-M Daftri (BPS-02) 1 1 119,000 123,000


780

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
084103 AUQAF
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
08 RECREATIONAL, CULTURE AND RELIGION
084 RELIGIOUS AFFAIRS
0841 RELIGIOUS AFFAIRS
084103 AUQAF

LQ4080 Auqaf Department

C112-M Chowkidar (BPS-01) 1 1 103,000 106,000

N006-M Naib Qasid (BPS-01) 11 11 1,042,000 856,000

S311-M Sanitary Worker (BPS-01) 1 1 113,000 116,000

A01152 Personal pay 10,000 30,000 20,000


A01153 Special Pay 5,000 1,000 5,000

A012 TOTAL ALLOWANCES 13,618,000 14,532,000 16,121,000

A012-1 TOTAL REGULAR ALLOWANCES 13,216,000 12,476,000 14,769,000

A01201 Senior Post Allowance 15,000 5,000 15,000


A01202 House Rent Allowance 1,318,000 1,123,000 1,418,000
A01203 Conveyance Allowance 1,522,000 1,377,000 1,622,000
A01207 Washing Allowance 16,000 7,000 16,000
A0120D Integrated Allowance 51,000 44,000 50,000
A0120N Spl. allowances @ 20% of basic 1,350,000 1,065,000 1,200,000
pay for Secretariat
A0120X Ad - hoc Allowance - 2010 3,275,000 2,635,000 3,320,000
A01216 Qualification Allowance 30,000 182,000 198,000
A01217 Medical Allowance 1,062,000 927,000 1,112,000
A0121A Adhoc Relief Allowance 2011 1,076,000 826,000 1,006,000
A0121M Adhoc Relief Allowance - 2012 2,014,000 2,014,000 2,114,000
A0121N Personal Allowance 10,000 28,000 10,000
A0121T Adhoc Relief Allowance 2013 1,000,000 1,010,000 1,107,000
A0121Z Adhoc Relief Allowance - 2014 975,000 1,114,000
A01224 Entertainment Allowance 21,000 15,000 22,000
A01226 Computer Allowance 10,000 9,000 10,000
A01228 Orderly Allowance 84,000 28,000 84,000
A01236 Deputation Allowance 75,000 54,000 79,000
A01238 Charge Allowance 1,000 55,000 1,000
A01239 Special Allowance 100,000 1,000 100,000
001 Special Allowance 100,000 1,000 100,000
A01270 Others 186,000 96,000 171,000
001 Others 75,000 96,000 100,000
037 30% Social Security Benefit in lieu of Pension to the Contract Employees 111,000 71,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 402,000 2,056,000 1,352,000


781

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
084103 AUQAF
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
08 RECREATIONAL, CULTURE AND RELIGION
084 RELIGIOUS AFFAIRS
0841 RELIGIOUS AFFAIRS
084103 AUQAF

LQ4080 Auqaf Department

A01271 Overtime Allowance 150,000 155,000 150,000


A01273 Honoraria 50,000 1,050,000 900,000
000 Honoraria 50,000 1,050,000
A01274 Medical Charges 100,000 50,000 100,000
A01277 Contingent Paid Staff 100,000 800,000 200,000
A01278 Leave Salary 2,000 1,000 2,000

A03 TOTAL OPERATING EXPENSES 9,020,000 6,029,000 9,101,000

A032 TOTAL COMMUNICATIONS 1,082,000 717,000 1,050,000

A03201 Postage and Telegraph 152,000 117,000 150,000


A03202 Telephone and Trunk Call 930,000 600,000 900,000

A033 TOTAL UTILITIES 690,000 399,000 710,000

A03301 Gas 100,000 47,000 110,000


A03303 Electricity 490,000 331,000 500,000
001 Electricity 490,000 331,000 500,000
A03304 Hot and Cold Weather Charges 100,000 21,000 100,000

A034 TOTAL OCCUPANCY COSTS 90,000 90,000 90,000

A03407 Rates and Taxes 90,000 90,000 90,000

A038 TOTAL TRAVEL & 4,967,000 3,396,000 5,003,000


TRANSPORTATION

A03805 Travelling Allowance 360,000 134,000 396,000


001 Travelling Allowance 134,000
A03806 Transportation of Goods 37,000 1,000 37,000
A03807 P.O.L Charges 4,200,000 3,126,000 4,200,000
A03808 Conveyance Charges 30,000 1,000 30,000
A03825 Travelling allowance 340,000 134,000 340,000

A039 TOTAL GENERAL 2,191,000 1,427,000 2,248,000

A03901 Stationery 420,000 214,000 420,000


A03902 Printing and Publication 400,000 250,000 400,000
001 Printing and Publications 400,000 250,000 400,000
782

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
084103 AUQAF
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
08 RECREATIONAL, CULTURE AND RELIGION
084 RELIGIOUS AFFAIRS
0841 RELIGIOUS AFFAIRS
084103 AUQAF

LQ4080 Auqaf Department

A03903 Conference/Seminars/Workshops/ 10,000 1,000 10,000


Symposia
A03905 Newspapers Periodicals and Books 130,000 48,000 130,000
001 News Papers, Periodicals & Books 130,000 48,000 130,000
A03906 Uniforms and Protective Clothing 95,000 84,000 100,000
A03907 Advertising & Publicity 68,000 60,000 75,000
001 Advertising & Publicity 68,000 60,000 75,000
A03917 Law Charges 3,000 1,000 3,000
A03918 Exhibitions, Fairs & Other 30,000 1,000 30,000
National Celebrations
A03919 Payments to Others for Service 10,000 2,000 10,000
Rendered
001 Payments to Others for Service Rendered 2,000
A03942 Cost of Other Stores 270,000 240,000 290,000
001 Cost of Other Stores 270,000 240,000 290,000
A03954 Ordinance Store 5,000 1,000 5,000
A03955 Computer Stationary 400,000 214,000 400,000
A03970 Others 350,000 311,000 375,000
001 Others 350,000 311,000 375,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 786,000 225,000

A041 TOTAL PENSION 1,000 786,000 225,000

A04114 Superannuation Encashment Of L.P.R 1,000 786,000 225,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 500,000 301,000 500,000

A052 TOTAL GRANTS-DOMESTIC 500,000 301,000 500,000

A05216 Fin. Assis. to the families of 500,000 1,000 500,000


G. Serv. who expire
001 Fin. Assis. to the families of the persons who expires during service. 500,000 1,000 500,000
A05270 To Others 300,000
001 Others 300,000

A06 TOTAL TRANSFERS 181,000 296,000 199,000


783

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
084103 AUQAF
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
08 RECREATIONAL, CULTURE AND RELIGION
084 RELIGIOUS AFFAIRS
0841 RELIGIOUS AFFAIRS
084103 AUQAF

LQ4080 Auqaf Department

A063 TOTAL ENTERTAINMENT & 181,000 296,000 199,000


GIFTS

A06301 Entertainments & Gifts 181,000 296,000 199,000


001 Entertainment & Gifts 181,000 296,000 199,000

A09 TOTAL PHYSICAL ASSETS 980,000

A096 TOTAL PURCHASE OF PLANT & 980,000


MACHINERY

A09601 Plant and Machinery 980,000

A13 TOTAL REPAIRS AND MAINTENANCE 1,874,000 2,232,000 2,001,000

A130 TOTAL TRANSPORT 1,485,000 2,018,000 1,600,000

A13001 Transport 1,485,000 2,018,000 1,600,000

A131 TOTAL MACHINERY AND 175,000 130,000 180,000


EQUIPMENT

A13101 Machinery and Equipment 175,000 130,000 180,000

A132 TOTAL FURNITURE AND 214,000 84,000 220,000


FIXTURE

A13201 Furniture and Fixture 214,000 84,000 220,000

A137 TOTAL COMPUTER EQUIPMENT 1,000

A13701 Hardware 1,000

_______________________________________________________________________________
Auqaf Department 37,730,000 33,781,000 39,718,000
_______________________________________________________________________________
784

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
086101 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
08 RECREATIONAL, CULTURE AND RELIGION
086 ADMIN.OF INFO.,RECREATION & CULTURE
0861 ADMIN.OF INFO.,RECREATION & CULTURE
086101 ADMINISTRATION

LQ4069 Information and Culture Department

A01 TOTAL EMPLOYEES RELATED EXPENSES. 42,264,000 39,083,000 49,254,000

A011 TOTAL PAY 109 106 20,894,000 16,644,000 21,797,000

A011-1 TOTAL PAY OF OFFICERS 31 32 11,532,000 7,282,000 11,945,000

A01101 Total Basic Pay of Officers 31 32 11,504,000 7,282,000 11,945,000

C321-M Consultant (Special) 4 4 1,440,000 1,440,000

C363-F Chairperson (Special) 1 1 1,320,000 1,320,000

S045-M Secretary (BPS-20) 1 1 587,000 644,000

A029-M Additional Secretary (BPS-19) 1 1 708,000 727,000

D078-M Deputy Secretary (BPS-18) 2 2 858,000 894,000

D100-M Director (BPS-18) 1 1 455,000 429,000

L047-M Law Officer (BPS-17) 1 1 408,000 228,000

P237-M Programme Coordinator (BPS-17) 1 1 300,000 271,000

S045-M Secretary (BPS-17) 1 1 300,000 315,000

S053-M Section Officer (BPS-17) 7 7 2,647,000 3,094,000

F128-M Film Inspector (BPS-16) 2 2 283,000 288,000

P037-M Personal Assistant (BPS-16) 2 2 710,000 730,000

S114-M Senior Scale Stenographer (BPS-16) 4 720,000

S216-M Stenographer (BPS-16) 4 797,000

S282-F Superintendent (BPS-16) 1 317,000

S282-M Superintendent (BPS-16) 1 3 326,000 643,000

S314-M System Administrator (BPS-16) 1 1 125,000 125,000

A01103 Special Pay 10,000


A01105 Qualification Pay 18,000

A011-2 TOTAL PAY OF OTHER STAFF 78 74 9,362,000 9,362,000 9,852,000

A01151 Total Basic Pay of Other Staff 78 74 9,358,000 9,362,000 9,768,000

A097-M Assistant (BPS-14) 10 12 2,109,000 2,707,000


785

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
086101 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
08 RECREATIONAL, CULTURE AND RELIGION
086 ADMIN.OF INFO.,RECREATION & CULTURE
0861 ADMIN.OF INFO.,RECREATION & CULTURE
086101 ADMINISTRATION

LQ4069 Information and Culture Department

C162-M Composer (BPS-14) 1 1 125,000 107,000

S216-M Stenographer (BPS-14) 10 6 796,000 825,000

D020-M Data Entry Operator (BPS-12) 1 1 150,000 117,000

S214-M Steno-Typist (BPS-12) 1 130,000

S216-M Stenographer (BPS-12) 1 135,000

A007-M Account Assistant (BPS-11) 1 1 120,000 165,000

S078-M Senior Clerk (BPS-09) 8 6 1,286,000 1,005,000

J019-F Junior Clerk (BPS-07) 1 79,000

J019-M Junior Clerk (BPS-07) 3 6 413,000 665,000

P166-M Projectionist (BPS-07) 2 2 210,000 215,000

D011-M Dak Runner (BPS-05) 1 1 115,000 120,000

D186-M Driver (BPS-05) 1 1 115,000 120,000

D011-M Dak Runner (BPS-04) 1 100,000

D089-M Despatch Rider (BPS-04) 3 4 339,000 342,000

D186-M Driver (BPS-04) 5 5 407,000 407,000

B030-M Bill Messenger (BPS-02) 1 1 117,000 121,000

D003-M Daftri (BPS-02) 2 2 265,000 208,000

F087-M Frash (BPS-02) 2 2 185,000 193,000

N006-M Naib Qasid (BPS-02) 3 3 371,000 374,000

Q003-M Qasid (BPS-02) 2 1 88,000 88,000

S311-M Sanitary Worker (BPS-02) 1 1 110,000 115,000

C112-M Chowkidar (BPS-01) 3 1 235,000 115,000

C321-M Consultant (BPS-01) 2 139,000

N006-M Naib Qasid (BPS-01) 14 13 1,403,000 1,415,000

S311-M Sanitary Worker (BPS-01) 1 1 90,000 70,000

A01152 Personal pay 37,000


A01153 Special Pay 4,000 47,000

A012 TOTAL ALLOWANCES 21,370,000 22,439,000 27,457,000


786

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
086101 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
08 RECREATIONAL, CULTURE AND RELIGION
086 ADMIN.OF INFO.,RECREATION & CULTURE
0861 ADMIN.OF INFO.,RECREATION & CULTURE
086101 ADMINISTRATION

LQ4069 Information and Culture Department

A012-1 TOTAL REGULAR ALLOWANCES 20,704,000 20,729,000 25,831,000

A01201 Senior Post Allowance 15,000 15,000 15,000


A01202 House Rent Allowance 2,989,000 2,489,000 3,367,000
A01203 Conveyance Allowance 2,545,000 2,545,000 3,161,000
A01205 Dearness Allowance 65,000 1,000
A01207 Washing Allowance 7,000 7,000 7,000
A01209 Special Additional Allowance 33,000 63,000 60,000
A0120D Integrated Allowance 97,000 97,000 108,000
A0120N Spl. allowances @ 20% of basic 1,560,000 1,310,000 1,500,000
pay for Secretariat
A0120P Adhoc Relief 2009 260,000
A0120X Ad - hoc Allowance - 2010 4,148,000 3,748,000 4,552,000
A01217 Medical Allowance 1,605,000 1,455,000 1,733,000
A0121A Adhoc Relief Allowance 2011 1,234,000 1,159,000 1,382,000
A0121M Adhoc Relief Allowance - 2012 3,268,000 2,893,000 3,515,000
A0121T Adhoc Relief Allowance 2013 1,688,000 1,488,000 1,908,000
A0121Z Adhoc Relief Allowance - 2014 1,405,000 3,516,000
A01224 Entertainment Allowance 13,000 13,000 13,000
A01226 Computer Allowance 15,000 9,000 9,000
A01228 Orderly Allowance 75,000 85,000 84,000
A01236 Deputation Allowance 471,000 371,000 463,000
A01239 Special Allowance 63,000 48,000 60,000
001 Special Allowance 63,000 48,000 60,000
A01241 Utility allowance for electricity 11,000
A01243 Special travelling allowance 36,000 1,000
A01244 Adhoc Relief 51,000 1,000
A01252 Non Practicing Allowance 120,000 1,000
A01262 Special Relief Allowance 51,000
A01270 Others 331,000 1,481,000 375,000
027 Personal Allowance 24,000 24,000 125,000
037 30% Social Security Benefit in lieu of Pension to the Contract Employees 307,000 1,457,000 250,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 666,000 1,710,000 1,626,000

A01271 Overtime Allowance 230,000 180,000 370,000


A01273 Honoraria 70,000 770,000 550,000
000 Honoraria 70,000 770,000 550,000
A01274 Medical Charges 60,000 210,000 400,000
A01277 Contingent Paid Staff 300,000 550,000 300,000
787

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
086101 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
08 RECREATIONAL, CULTURE AND RELIGION
086 ADMIN.OF INFO.,RECREATION & CULTURE
0861 ADMIN.OF INFO.,RECREATION & CULTURE
086101 ADMINISTRATION

LQ4069 Information and Culture Department

A01278 Leave Salary 6,000 6,000

A03 TOTAL OPERATING EXPENSES 15,433,000 14,114,000 18,302,000

A032 TOTAL COMMUNICATIONS 1,937,000 1,838,000 2,202,000

A03201 Postage and Telegraph 140,000 94,000 143,000


A03202 Telephone and Trunk Call 1,567,000 1,567,000 1,854,000
A03205 Courier and Pilot Service 30,000 5,000
A03206 Photography charges 200,000 177,000 200,000

A033 TOTAL UTILITIES 1,428,000 1,343,000 1,510,000

A03301 Gas 55,000 45,000 60,000


A03302 Water 64,000 70,000
A03303 Electricity 1,212,000 1,212,000 1,275,000
001 Electricity 1,212,000 1,212,000 1,275,000
A03304 Hot and Cold Weather Charges 97,000 86,000 105,000

A034 TOTAL OCCUPANCY COSTS 1,708,000 1,338,000 2,502,000

A03402 Rent for Office Building 1,686,000 1,286,000 2,400,000


A03403 Rent for Residential Building 1,000 1,000 2,000
A03407 Rates and Taxes 21,000 51,000 100,000

A038 TOTAL TRAVEL & 5,591,000 4,240,000 6,081,000


TRANSPORTATION

A03805 Travelling Allowance 719,000 438,000 1,686,000


001 Travelling Allowance 438,000 1,686,000
A03806 Transportation of Goods 30,000 3,000 30,000
A03807 P.O.L Charges 4,742,000 3,715,000 4,115,000
A03808 Conveyance Charges 100,000 84,000 250,000

A039 TOTAL GENERAL 4,769,000 5,355,000 6,007,000

A03901 Stationery 1,078,000 1,207,000 1,020,000


A03902 Printing and Publication 707,000 657,000 710,000
001 Printing and Publications 707,000 657,000 710,000
788

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
086101 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
08 RECREATIONAL, CULTURE AND RELIGION
086 ADMIN.OF INFO.,RECREATION & CULTURE
0861 ADMIN.OF INFO.,RECREATION & CULTURE
086101 ADMINISTRATION

LQ4069 Information and Culture Department

A03903 Conference/Seminars/Workshops/ 1,000 1,000 1,000


Symposia
A03904 Hire of Vehicles 1,000
A03905 Newspapers Periodicals and Books 216,000 217,000 208,000
001 News Papers, Periodicals & Books 216,000 217,000 208,000
A03906 Uniforms and Protective Clothing 52,000 46,000 70,000
A03907 Advertising & Publicity 502,000 314,000 503,000
001 Advertising & Publicity 502,000 314,000 503,000
A03917 Law Charges 10,000 1,000 10,000
A03918 Exhibitions, Fairs & Other 400,000 205,000 400,000
National Celebrations
A03919 Payments to Others for Service 336,000 908,000 1,500,000
Rendered
001 Payments to Others for Service Rendered 908,000 1,500,000
A03921 Unforeseen exp.for disaster 55,000 1,000 100,000
preparedness & relief
A03930 Vocational and Manpower Training 24,000 16,000 24,000
A03942 Cost of Other Stores 330,000 443,000 330,000
001 Cost of Other Stores 330,000 443,000 330,000
A03955 Computer Stationary 525,000 716,000 560,000
A03970 Others 533,000 623,000 570,000
001 Others 533,000 623,000 570,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 595,000 300,000

A041 TOTAL PENSION 1,000 595,000 300,000

A04114 Superannuation Encashment Of L.P.R 1,000 595,000 300,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 4,500,000 3,550,000 5,700,000

A052 TOTAL GRANTS-DOMESTIC 4,500,000 3,550,000 5,700,000

A05216 Fin. Assis. to the families of 500,000 1,700,000


G. Serv. who expire
001 Fin. Assis. to the families of the persons who expires during service. 500,000 1,700,000
A05270 To Others 4,000,000 3,550,000 4,000,000
57 Grant in Aid to Gold Medalist of Pakistan Movement 2,000,000 1,775,000 2,000,000
58 Grant in aid to Punjab Writers Welfare Fund 2,000,000 1,775,000 2,000,000
789

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
086101 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
08 RECREATIONAL, CULTURE AND RELIGION
086 ADMIN.OF INFO.,RECREATION & CULTURE
0861 ADMIN.OF INFO.,RECREATION & CULTURE
086101 ADMINISTRATION

LQ4069 Information and Culture Department

A06 TOTAL TRANSFERS 442,000 392,000 450,000

A063 TOTAL ENTERTAINMENT & 442,000 392,000 450,000


GIFTS

A06301 Entertainments & Gifts 442,000 392,000 450,000


001 Entertainment & Gifts 442,000 392,000 450,000

A09 TOTAL PHYSICAL ASSETS 4,000

A092 TOTAL COMPUTER EQUIPMENT 1,000

A09201 Hardware 1,000

A095 TOTAL PURCHASE OF 1,000


TRANSPORT

A09501 Transport 1,000


001 Transport 1,000

A096 TOTAL PURCHASE OF PLANT & 1,000


MACHINERY

A09601 Plant and Machinery 1,000

A098 TOTAL PURCHASE OF OTHER 1,000


ASSETS

A09899 Others 1,000

A13 TOTAL REPAIRS AND MAINTENANCE 2,073,000 1,890,000 2,020,000

A130 TOTAL TRANSPORT 1,097,000 1,174,000 1,020,000

A13001 Transport 1,097,000 1,174,000 1,020,000

A131 TOTAL MACHINERY AND 704,000 475,000 720,000


EQUIPMENT

A13101 Machinery and Equipment 704,000 475,000 720,000


790

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
086101 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
08 RECREATIONAL, CULTURE AND RELIGION
086 ADMIN.OF INFO.,RECREATION & CULTURE
0861 ADMIN.OF INFO.,RECREATION & CULTURE
086101 ADMINISTRATION

LQ4069 Information and Culture Department

A132 TOTAL FURNITURE AND 156,000 138,000 160,000


FIXTURE

A13201 Furniture and Fixture 156,000 138,000 160,000

A137 TOTAL COMPUTER EQUIPMENT 116,000 103,000 120,000

A13701 Hardware 116,000 103,000 120,000

_______________________________________________________________________________
Information and Culture Department 64,713,000 59,624,000 76,030,000
_______________________________________________________________________________
791

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
093103 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
093 TERTIARY EDUCATION AFFAIRS AND SERVICES
0931 TERTIARY EDUCATION AFFAIRS AND SERVICES
093103 ADMINISTRATION

LQ4073 Literacy Department

A01 TOTAL EMPLOYEES RELATED EXPENSES. 24,258,000 21,050,000 29,450,000

A011 TOTAL PAY 69 73 11,550,000 8,781,000 12,704,000

A011-1 TOTAL PAY OF OFFICERS 13 14 5,350,000 5,280,000 5,855,000

A01101 Total Basic Pay of Officers 13 14 5,250,000 5,280,000 5,750,000

S045-M Secretary (BPS-20) 1 1 825,000 925,000

A029-M Additional Secretary (BPS-19) 1 1 700,000 800,000

D078-M Deputy Secretary (BPS-18) 2 2 920,000 920,000

L047-M Law Officer (BPS-17) 1 400,000

P139-M Private Secretary (BPS-17) 1 1 450,000 300,000

S053-M Section Officer (BPS-17) 6 6 1,750,000 1,700,000

S282-M Superintendent (BPS-17) 1 428,000

P037-M Personal Assistant (BPS-16) 1 1 277,000 277,000

S282-M Superintendent (BPS-16) 1 328,000

A01102 Personal pay 10,000 10,000


A01103 Special Pay 40,000 45,000
A01105 Qualification Pay 50,000 50,000

A011-2 TOTAL PAY OF OTHER STAFF 56 59 6,200,000 3,501,000 6,849,000

A01151 Total Basic Pay of Other Staff 56 59 6,166,000 3,501,000 6,815,000

A336-M Assistant/Deputy (BPS-14) 7 7 1,356,000 1,281,000


Superintendent

S216-M Stenographer (BPS-14) 10 1,060,000

S316-M Solicitor (BPS-14) 7 630,000

D011-M Dak Runner (BPS-12) 1 84,000

S216-M Stenographer (BPS-12) 2 120,000

S078-M Senior Clerk (BPS-09) 4 4 583,000 683,000

J019-M Junior Clerk (BPS-07) 8 8 917,000 882,000

D011-M Dak Runner (BPS-04) 1 3 30,000 378,000


792

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
093103 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
093 TERTIARY EDUCATION AFFAIRS AND SERVICES
0931 TERTIARY EDUCATION AFFAIRS AND SERVICES
093103 ADMINISTRATION

LQ4073 Literacy Department

D186-M Driver (BPS-04) 5 5 735,000 735,000

D003-M Daftri (BPS-02) 1 1 152,000 152,000

S311-M Sanitary Worker (BPS-02) 2 2 184,000 184,000

C112-M Chowkidar (BPS-01) 3 3 210,000 210,000

M019-M Mali (BPS-01) 2 2 210,000 210,000

N006-M Naib Qasid (BPS-01) 12 13 925,000 1,010,000

S311-M Sanitary Worker (BPS-01) 1 1 30,000 30,000

A01153 Special Pay 34,000 34,000

A012 TOTAL ALLOWANCES 12,708,000 12,269,000 16,746,000

A012-1 TOTAL REGULAR ALLOWANCES 12,441,000 11,386,000 16,070,000

A01201 Senior Post Allowance 25,000 15,000 25,000


A01202 House Rent Allowance 1,510,000 1,000,000 1,410,000
A01203 Conveyance Allowance 1,370,000 1,250,000 1,570,000
A01207 Washing Allowance 52,000 2,000 67,000
A01208 Dress Allowance 35,000 38,000
A01209 Special Additional Allowance 25,000 25,000
A0120D Integrated Allowance 100,000 65,000 100,000
A0120N Spl. allowances @ 20% of basic 1,095,000 900,000 1,180,000
pay for Secretariat
A0120T Education Allowance 70,000
A0120X Ad - hoc Allowance - 2010 2,725,000 2,725,000 2,905,000
A01216 Qualification Allowance 50,000 50,000
A01217 Medical Allowance 850,000 950,000 1,000,000
A0121A Adhoc Relief Allowance 2011 1,030,000 750,000 1,085,000
A0121M Adhoc Relief Allowance - 2012 1,600,000 1,700,000 1,850,000
A0121T Adhoc Relief Allowance 2013 870,000 870,000 920,000
A0121Z Adhoc Relief Allowance - 2014 735,000 2,880,000
A01224 Entertainment Allowance 40,000 13,000 30,000
A01228 Orderly Allowance 84,000 84,000 84,000
A01238 Charge Allowance 100,000 51,000
A01239 Special Allowance 125,000 75,000 125,000
001 Special Allowance 125,000 75,000 125,000
A01265 Cash Handling Allowance 5,000 2,000 5,000
A01270 Others 850,000 150,000 600,000
793

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
093103 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
093 TERTIARY EDUCATION AFFAIRS AND SERVICES
0931 TERTIARY EDUCATION AFFAIRS AND SERVICES
093103 ADMINISTRATION

LQ4073 Literacy Department

001 Others 850,000 150,000 600,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 267,000 883,000 676,000

A01271 Overtime Allowance 172,000 122,000 180,000


A01273 Honoraria 20,000 696,000 220,000
000 Honoraria 696,000 20,000
A01274 Medical Charges 65,000 65,000 270,000
A01277 Contingent Paid Staff 1,000
A01278 Leave Salary 10,000 5,000

A03 TOTAL OPERATING EXPENSES 10,025,000 16,515,000 17,357,000

A032 TOTAL COMMUNICATIONS 714,000 901,000 834,000

A03201 Postage and Telegraph 91,000 181,000 160,000


A03202 Telephone and Trunk Call 606,000 705,000 670,000
A03203 Telex Teleprinter and Fax 10,000 9,000 2,000
A03204 Electronic Communication 7,000 6,000 2,000

A033 TOTAL UTILITIES 956,000 687,000 1,565,000

A03301 Gas 55,000 70,000 55,000


A03302 Water 33,000 60,000
A03303 Electricity 826,000 530,000 1,330,000
001 Electricity 826,000 530,000 1,330,000
A03304 Hot and Cold Weather Charges 42,000 87,000 120,000

A034 TOTAL OCCUPANCY COSTS 2,717,000 2,742,000 3,945,000

A03402 Rent for Office Building 2,695,000 2,695,000 3,840,000


A03407 Rates and Taxes 22,000 47,000 105,000

A037 TOTAL CONSULTANCY AND 2,000,000


CONTRACTUAL WORK

A03702 Management 800,000


A03703 Govt. Departments 1,000,000
A03770 Other 200,000
794

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
093103 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
093 TERTIARY EDUCATION AFFAIRS AND SERVICES
0931 TERTIARY EDUCATION AFFAIRS AND SERVICES
093103 ADMINISTRATION

LQ4073 Literacy Department

A038 TOTAL TRAVEL & 2,894,000 4,053,000 3,817,000


TRANSPORTATION

A03805 Travelling Allowance 197,000 372,000 600,000


001 Travelling Allowance 372,000 600,000
A03806 Transportation of Goods 42,000 62,000 17,000
A03807 P.O.L Charges 2,645,000 3,610,000 3,000,000
A03808 Conveyance Charges 10,000 9,000 200,000

A039 TOTAL GENERAL 2,744,000 8,132,000 5,196,000

A03901 Stationery 658,000 1,019,000 1,100,000


A03902 Printing and Publication 325,000 456,000 540,000
001 Printing and Publications 325,000 456,000 430,000
A03903 Conference/Seminars/Workshops/ 255,000 315,000 200,000
Symposia
A03904 Hire of Vehicles 5,000 4,000 150,000
A03905 Newspapers Periodicals and Books 64,000 82,000 65,000
001 News Papers, Periodicals & Books 64,000 82,000 65,000
A03906 Uniforms and Protective Clothing 24,000 121,000 50,000
A03907 Advertising & Publicity 12,000 3,717,000 400,000
001 Advertising & Publicity 12,000 3,717,000 400,000
A03917 Law Charges 6,000 5,000 500,000
A03918 Exhibitions, Fairs & Other 111,000 224,000 20,000
National Celebrations
A03940 Unforeseen expenditure 100,000 184,000 20,000
A03942 Cost of Other Stores 271,000 459,000 401,000
001 Cost of Other Stores 271,000 459,000 276,000
A03955 Computer Stationary 509,000 887,000 975,000
A03970 Others 404,000 659,000 775,000
001 Others 404,000 659,000 775,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 312,000 1,000

A041 TOTAL PENSION 1,000 312,000 1,000

A04114 Superannuation Encashment Of L.P.R 1,000 312,000 1,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 500,000 400,000


795

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
093103 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
093 TERTIARY EDUCATION AFFAIRS AND SERVICES
0931 TERTIARY EDUCATION AFFAIRS AND SERVICES
093103 ADMINISTRATION

LQ4073 Literacy Department

A052 TOTAL GRANTS-DOMESTIC 500,000 400,000

A05216 Fin. Assis. to the families of 500,000 400,000


G. Serv. who expire
001 Fin. Assis. to the families of the persons who expires during service. 500,000 400,000

A06 TOTAL TRANSFERS 91,000 10,649,000 76,000

A063 TOTAL ENTERTAINMENT & 91,000 224,000 1,000


GIFTS

A06301 Entertainments & Gifts 91,000 224,000 1,000


001 Entertainment & Gifts 91,000 224,000 1,000

A064 TOTAL OTHER TRANSFER 10,425,000 75,000


PAYMENTS

A06470 Others 10,425,000 75,000


001 Others 10,425,000 75,000

A13 TOTAL REPAIRS AND MAINTENANCE 988,000 2,583,000 2,380,000

A130 TOTAL TRANSPORT 565,000 1,546,000 1,510,000

A13001 Transport 565,000 1,546,000 1,510,000

A131 TOTAL MACHINERY AND 160,000 531,000 570,000


EQUIPMENT

A13101 Machinery and Equipment 160,000 531,000 570,000

A132 TOTAL FURNITURE AND 57,000 99,000 100,000


FIXTURE

A13201 Furniture and Fixture 57,000 99,000 100,000

A137 TOTAL COMPUTER EQUIPMENT 206,000 407,000 200,000

A13701 Hardware 102,000 169,000 100,000


A13702 Software 52,000 119,000 50,000
796

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
093103 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
093 TERTIARY EDUCATION AFFAIRS AND SERVICES
0931 TERTIARY EDUCATION AFFAIRS AND SERVICES
093103 ADMINISTRATION

LQ4073 Literacy Department

A13703 I.T. Equipment 52,000 119,000 50,000

_______________________________________________________________________________
Literacy Department 35,863,000 51,109,000 49,664,000
_______________________________________________________________________________
797

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
093103 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
093 TERTIARY EDUCATION AFFAIRS AND SERVICES
0931 TERTIARY EDUCATION AFFAIRS AND SERVICES
093103 ADMINISTRATION

LQ4448 Higher Education Department

A01 TOTAL EMPLOYEES RELATED EXPENSES. 95,395,000 64,138,000 120,040,000

A011 TOTAL PAY 172 186 45,315,000 28,479,000 50,289,000

A011-1 TOTAL PAY OF OFFICERS 67 73 28,585,000 14,380,000 30,564,000

A01101 Total Basic Pay of Officers 67 73 28,040,000 14,380,000 29,659,000

S045-M Secretary (BPS-21) 1 1,018,000

S045-M Secretary (BPS-20) 1 998,000

S397-M Special Secretary (BPS-20) 1 1 850,000 800,000

A029-M Additional Secretary (BPS-19) 3 3 2,205,000 2,249,000

D078-M Deputy Secretary (BPS-18) 8 9 4,305,000 4,551,000

O012-M Officer On Special Duty (BPS-18) 1 1 683,000 696,000

L047-M Law Officer (BPS-17) 1 1 499,000 509,000

P139-M Private Secretary (BPS-17) 1 1 340,000 610,000

S053-M Section Officer (BPS-17) 1 610,000

U017-F Under Secretary/Section (BPS-17) 1 1 557,000 568,000


Officer

U017-M Under Secretary/Section (BPS-17) 20 20 9,250,000 9,435,000


Officer

P037-M Personal Assistant (BPS-16) 2 3 713,000 1,082,000

S053-M Section Officer (BPS-16) 1 458,000

S114-M Senior Scale Stenographer (BPS-16) 26 26 6,709,000 7,049,000

S282-M Superintendent (BPS-16) 1 5 473,000 482,000

A01102 Personal pay 325,000 527,000


A01103 Special Pay 135,000 228,000
A01105 Qualification Pay 60,000 125,000
A01150 Others 25,000 25,000
002 Pay of Officers 25,000 25,000

A011-2 TOTAL PAY OF OTHER STAFF 105 113 16,730,000 14,099,000 19,725,000

A01151 Total Basic Pay of Other Staff 105 113 16,580,000 14,099,000 19,573,000
798

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
093103 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
093 TERTIARY EDUCATION AFFAIRS AND SERVICES
0931 TERTIARY EDUCATION AFFAIRS AND SERVICES
093103 ADMINISTRATION

LQ4448 Higher Education Department

A097-M Assistant (BPS-14) 1 11 270,000 1,992,000

A336-F Assistant/Deputy (BPS-14) 2 2 555,000 566,000


Superintendent

A336-M Assistant/Deputy (BPS-14) 18 13 4,200,000 4,284,000


Superintendent

C162-M Composer (BPS-14) 1 1 263,000 268,000

L068-M Library Assistant (BPS-14) 1 1 263,000 268,000

D020-M Data Entry Operator (BPS-12) 3 3 630,000 643,000

S078-M Senior Clerk (BPS-09) 15 16 2,625,000 3,020,000

J019-M Junior Clerk (BPS-07) 14 14 2,095,000 2,532,000

D089-M Despatch Rider (BPS-04) 3 3 483,000 493,000

D186-M Driver (BPS-04) 13 14 1,625,000 1,881,000

D003-M Daftri (BPS-02) 3 3 263,000 268,000

F004-M Farashes (BPS-01) 2 2 278,000 284,000

N006-M Naib Qasid (BPS-01) 29 30 3,030,000 3,074,000

A01152 Personal pay 25,000 25,000


A01153 Special Pay 100,000 102,000
A01170 Others 25,000 25,000
002 Pay of Staff 25,000 25,000

A012 TOTAL ALLOWANCES 50,080,000 35,659,000 69,751,000

A012-1 TOTAL REGULAR ALLOWANCES 48,505,000 34,447,000 67,571,000

A01201 Senior Post Allowance 45,000 20,000 41,000


A01202 House Rent Allowance 7,015,000 3,015,000 5,266,000
A01203 Conveyance Allowance 5,500,000 4,500,000 6,393,000
A01207 Washing Allowance 45,000 20,000 70,000
A0120D Integrated Allowance 147,000 102,000 120,000
A0120N Spl. allowances @ 20% of basic 5,125,000 2,925,000 4,590,000
pay for Secretariat
A0120X Ad - hoc Allowance - 2010 10,400,000 7,200,000 11,780,000
A01216 Qualification Allowance 100,000 415,000 102,000
A01217 Medical Allowance 3,500,000 2,550,000 3,874,000
A0121A Adhoc Relief Allowance 2011 4,372,000 2,472,000 4,850,000
799

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
093103 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
093 TERTIARY EDUCATION AFFAIRS AND SERVICES
0931 TERTIARY EDUCATION AFFAIRS AND SERVICES
093103 ADMINISTRATION

LQ4448 Higher Education Department

A0121M Adhoc Relief Allowance - 2012 6,625,000 5,425,000 9,128,000


A0121T Adhoc Relief Allowance 2013 3,355,000 2,655,000 6,269,000
A0121Z Adhoc Relief Allowance - 2014 2,600,000 11,820,000
A01224 Entertainment Allowance 45,000 17,000 50,000
A01226 Computer Allowance 50,000 20,000 50,000
A01228 Orderly Allowance 161,000 41,000 165,000
A01235 Secretariat allowance 1,000
A01236 Deputation Allowance 150,000 5,000 190,000
A01238 Charge Allowance 30,000 2,000 55,000
A01239 Special Allowance 970,000 40,000 1,325,000
001 Special Allowance 130,000 40,000 480,000
A01241 Utility allowance for electricity 26,000 1,000
A01243 Special travelling allowance 50,000 2,000 50,000
A01270 Others 820,000 395,000 1,381,000
001 Others 550,000 391,000
030 Integrated Allowance 65,000
037 30% Social Security Benefit in lieu of Pension to the Contract Employees 270,000 395,000 925,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 1,575,000 1,212,000 2,180,000

A01271 Overtime Allowance 570,000 475,000 740,000


A01273 Honoraria 120,000 120,000 160,000
000 Honoraria 120,000 55,000
A01274 Medical Charges 745,000 545,000 930,000
A01277 Contingent Paid Staff 70,000 70,000 270,000
A01278 Leave Salary 70,000 2,000 80,000

A03 TOTAL OPERATING EXPENSES 24,238,000 27,942,000 196,528,000

A032 TOTAL COMMUNICATIONS 3,400,000 3,453,000 3,990,000

A03201 Postage and Telegraph 415,000 468,000 550,000


A03202 Telephone and Trunk Call 2,985,000 2,985,000 3,440,000

A033 TOTAL UTILITIES 857,000 835,000 715,000

A03301 Gas 50,000 50,000 30,000


A03302 Water 11,000 11,000 5,000
A03303 Electricity 600,000 600,000 450,000
001 Electricity 400,000 600,000 250,000
800

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
093103 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
093 TERTIARY EDUCATION AFFAIRS AND SERVICES
0931 TERTIARY EDUCATION AFFAIRS AND SERVICES
093103 ADMINISTRATION

LQ4448 Higher Education Department

A03304 Hot and Cold Weather Charges 196,000 174,000 230,000

A034 TOTAL OCCUPANCY COSTS 64,000 64,000 150,000

A03407 Rates and Taxes 64,000 64,000 150,000

A038 TOTAL TRAVEL & 11,270,000 10,815,000 10,538,000


TRANSPORTATION

A03805 Travelling Allowance 785,000 797,000 825,000


001 Travelling Allowance 797,000 740,000
A03806 Transportation of Goods 63,000 56,000 55,000
A03807 P.O.L Charges 10,375,000 9,441,000 9,600,000
A03808 Conveyance Charges 47,000 42,000 57,000
A03824 Other -international 479,000 1,000

A039 TOTAL GENERAL 8,647,000 12,775,000 181,135,000

A03901 Stationery 3,170,000 3,313,000 3,520,000


A03902 Printing and Publication 1,410,000 1,451,000 1,820,000
001 Printing and Publications 1,210,000 1,451,000 1,610,000
A03903 Conference/Seminars/Workshops/ 110,000 1,098,000 70,000
Symposia
A03905 Newspapers Periodicals and Books 228,000 202,000 99,000
001 News Papers, Periodicals & Books 193,000 202,000 62,000
A03906 Uniforms and Protective Clothing 217,000 193,000 240,000
A03907 Advertising & Publicity 218,000 2,694,000 250,000
001 Advertising & Publicity 198,000 2,694,000 220,000
A03917 Law Charges 73,000 65,000 185,000
A03918 Exhibitions, Fairs & Other 11,000 10,000 11,000
National Celebrations
A03942 Cost of Other Stores 540,000 779,000 980,000
001 Cost of Other Stores 440,000 779,000 860,000
A03955 Computer Stationary 2,020,000 2,093,000 2,480,000
A03970 Others 650,000 877,000 171,480,000
001 Others 550,000 877,000 171,360,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 366,000 500,000


801

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
093103 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
093 TERTIARY EDUCATION AFFAIRS AND SERVICES
0931 TERTIARY EDUCATION AFFAIRS AND SERVICES
093103 ADMINISTRATION

LQ4448 Higher Education Department

A041 TOTAL PENSION 1,000 366,000 500,000

A04114 Superannuation Encashment Of L.P.R 1,000 366,000 500,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 500,000 950,000 500,000

A052 TOTAL GRANTS-DOMESTIC 500,000 950,000 500,000

A05216 Fin. Assis. to the families of 500,000 444,000 500,000


G. Serv. who expire
001 Fin. Assis. to the families of the persons who expires during service. 500,000 444,000 500,000
A05270 To Others 506,000
001 Others 506,000

A06 TOTAL TRANSFERS 290,000 607,000 370,000

A063 TOTAL ENTERTAINMENT & 290,000 607,000 370,000


GIFTS

A06301 Entertainments & Gifts 290,000 607,000 370,000


001 Entertainment & Gifts 220,000 607,000 280,000

A13 TOTAL REPAIRS AND MAINTENANCE 4,245,000 7,118,000 6,420,000

A130 TOTAL TRANSPORT 1,915,000 4,100,000 2,680,000

A13001 Transport 1,915,000 4,100,000 2,680,000

A131 TOTAL MACHINERY AND 1,255,000 1,814,000 1,780,000


EQUIPMENT

A13101 Machinery and Equipment 1,255,000 1,814,000 1,780,000

A132 TOTAL FURNITURE AND 447,000 647,000 880,000


FIXTURE

A13201 Furniture and Fixture 447,000 647,000 880,000

A137 TOTAL COMPUTER EQUIPMENT 628,000 557,000 1,080,000


802

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
093103 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
093 TERTIARY EDUCATION AFFAIRS AND SERVICES
0931 TERTIARY EDUCATION AFFAIRS AND SERVICES
093103 ADMINISTRATION

LQ4448 Higher Education Department

A13701 Hardware 283,000 251,000 450,000


A13703 I.T. Equipment 345,000 306,000 630,000

_______________________________________________________________________________
Higher Education Department 124,669,000 101,121,000 324,358,000
_______________________________________________________________________________
803

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
093103 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
093 TERTIARY EDUCATION AFFAIRS AND SERVICES
0931 TERTIARY EDUCATION AFFAIRS AND SERVICES
093103 ADMINISTRATION

LQ4451 School Education Department

A01 TOTAL EMPLOYEES RELATED EXPENSES. 108,324,000 90,119,000 108,375,000

A011 TOTAL PAY 241 253 54,999,000 39,026,000 47,557,000

A011-1 TOTAL PAY OF OFFICERS 68 77 29,440,000 20,500,000 31,762,000

A01101 Total Basic Pay of Officers 68 77 29,140,000 20,500,000 31,132,000

S045-M Secretary (BPS-20) 1 1 785,000 813,000

S397-M Special Secretary (BPS-20) 1 1 700,000 800,000

A029-M Additional Secretary (BPS-19) 5 5 3,500,000 3,550,000

O012-M Officer On Special Duty (BPS-19) 1 1 700,000 736,000

D078-F Deputy Secretary (BPS-18) 1 1 608,000 622,000

D078-M Deputy Secretary (BPS-18) 9 9 5,050,000 5,556,000

O012-M Officer On Special Duty (BPS-18) 1 1 1,336,000 600,000

S090-M Senior Law Officer (BPS-18) 1 1 550,000 184,000

A146-M Assistant Director (BPS-17) 1 1 550,000 600,000

D530-M Data Base Administrator (BPS-17) 1 1 550,000 600,000

I115-M IT Manager (BPS-17) 1 1 550,000 660,000

L047-M Law Officer (BPS-17) 1 3 357,000 724,000

P139-M Private Secretary (BPS-17) 2 2 922,000 1,173,000

S053-M Section Officer (BPS-17) 2 672,000

S112-F Senior Research Officer (BPS-17) 1 328,000

S112-M Senior Research Officer (BPS-17) 1 329,000

S282-M Superintendent (BPS-17) 7 552,000

U017-M Under Secretary/Section (BPS-17) 26 26 8,000,000 9,465,000


Officer

N055-M Network Administrator (BPS-16) 1 1 500,000 280,000

P037-M Personal Assistant (BPS-16) 6 6 1,896,000 1,559,000

S114-M Senior Scale Stenographer (BPS-16) 6 6 1,561,000 1,657,000

S282-M Superintendent (BPS-16) 2 697,000

A01102 Personal pay 20,000 260,000


804

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
093103 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
093 TERTIARY EDUCATION AFFAIRS AND SERVICES
0931 TERTIARY EDUCATION AFFAIRS AND SERVICES
093103 ADMINISTRATION

LQ4451 School Education Department

A01103 Special Pay 230,000 310,000


A01105 Qualification Pay 50,000 60,000

A011-2 TOTAL PAY OF OTHER STAFF 173 176 25,559,000 18,526,000 15,795,000

A01151 Total Basic Pay of Other Staff 173 176 25,544,000 18,526,000 15,795,000

A097-M Assistant (BPS-14) 2 420,000

A336-F Assistant/Deputy (BPS-14) 1 1 500,000 130,000


Superintendent

A336-M Assistant/Deputy (BPS-14) 23 18 5,800,000 2,990,000


Superintendent

C162-M Composer (BPS-14) 2 2 307,000 173,000

S216-M Stenographer (BPS-14) 24 26 3,195,000 2,202,000

C173-M Computer Operator (BPS-12) 10 10 1,050,000 1,090,000

D020-M Data Entry Operator (BPS-12) 3 3 431,000 239,000

S078-F Senior Clerk (BPS-09) 1 1 122,000 95,000

S078-M Senior Clerk (BPS-09) 21 21 3,628,000 2,065,000

J019-F Junior Clerk (BPS-07) 2 2 374,000 144,000

J019-M Junior Clerk (BPS-07) 15 17 2,590,000 1,466,000

D011-M Dak Runner (BPS-05) 1 1 125,000 110,000

D089-M Despatch Rider (BPS-04) 3 3 306,000 163,000

D186-M Driver (BPS-04) 17 17 1,795,000 1,110,000

M005-M Machine Operator (BPS-04) 1 1 152,000 174,000

D003-M Daftri (BPS-02) 4 4 298,000 310,000

Q003-M Qasid (BPS-02) 1 122,000

C112-M Chowkidar (BPS-01) 3 3 254,000 254,000

F004-M Farashes (BPS-01) 2 2 140,000 170,000

N006-F Naib Qasid (BPS-01) 2 2 170,000 110,000

N006-M Naib Qasid (BPS-01) 36 38 4,085,000 2,289,000

Q003-M Qasid (BPS-01) 1 61,000

S311-M Sanitary Worker (BPS-01) 1 1 100,000 30,000


805

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
093103 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
093 TERTIARY EDUCATION AFFAIRS AND SERVICES
0931 TERTIARY EDUCATION AFFAIRS AND SERVICES
093103 ADMINISTRATION

LQ4451 School Education Department

A01153 Special Pay 15,000

A012 TOTAL ALLOWANCES 53,325,000 51,093,000 60,818,000

A012-1 TOTAL REGULAR ALLOWANCES 52,440,000 47,208,000 59,573,000

A01201 Senior Post Allowance 60,000 15,000 60,000


A01202 House Rent Allowance 5,962,000 4,262,000 5,376,000
A01203 Conveyance Allowance 6,387,000 5,537,000 6,953,000
A01207 Washing Allowance 37,000 22,000 37,000
A01209 Special Additional Allowance 100,000 100,000 100,000
A0120D Integrated Allowance 197,000 147,000 269,000
A0120N Spl. allowances @ 20% of basic 4,904,000 3,854,000 5,043,000
pay for Secretariat
A0120X Ad - hoc Allowance - 2010 12,173,000 9,573,000 12,630,000
A01216 Qualification Allowance 50,000 100,000 50,000
A01217 Medical Allowance 4,017,000 3,617,000 4,237,000
A0121A Adhoc Relief Allowance 2011 3,817,000 3,217,000 4,114,000
A0121M Adhoc Relief Allowance - 2012 8,839,000 7,439,000 9,244,000
A0121T Adhoc Relief Allowance 2013 4,420,000 3,920,000 4,798,000
A0121Z Adhoc Relief Allowance - 2014 4,000,000 5,081,000
A01224 Entertainment Allowance 74,000 56,000 73,000
A01226 Computer Allowance 136,000 36,000 140,000
A01228 Orderly Allowance 168,000 84,000 168,000
A01236 Deputation Allowance 147,000 77,000 147,000
A01238 Charge Allowance 160,000 130,000 180,000
A01239 Special Allowance 250,000 330,000 300,000
001 Special Allowance 250,000 330,000 300,000
A01252 Non Practicing Allowance 180,000 180,000 181,000
A01270 Others 362,000 512,000 392,000
001 Others 110,000 110,000
027 Personal Allowance 402,000
037 30% Social Security Benefit in lieu of Pension to the Contract Employees 252,000 110,000 282,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 885,000 3,885,000 1,245,000

A01271 Overtime Allowance 585,000 585,000 645,000


A01273 Honoraria 90,000 2,590,000 90,000
000 Honoraria 50,000 2,590,000 40,000
806

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
093103 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
093 TERTIARY EDUCATION AFFAIRS AND SERVICES
0931 TERTIARY EDUCATION AFFAIRS AND SERVICES
093103 ADMINISTRATION

LQ4451 School Education Department

A01274 Medical Charges 200,000 700,000 500,000


A01278 Leave Salary 10,000 10,000 10,000

A03 TOTAL OPERATING EXPENSES 28,315,000 23,550,000 178,795,000

A032 TOTAL COMMUNICATIONS 3,675,000 3,317,000 3,760,000

A03201 Postage and Telegraph 388,000 444,000 430,000


A03202 Telephone and Trunk Call 3,157,000 2,857,000 3,200,000
A03203 Telex Teleprinter and Fax 30,000 4,000 30,000
A03204 Electronic Communication 100,000 12,000 100,000

A033 TOTAL UTILITIES 1,233,000 860,000 1,284,000

A03301 Gas 261,000 101,000 261,000


A03302 Water 23,000 10,000 23,000
A03303 Electricity 540,000 290,000 400,000
001 Electricity 540,000 290,000 400,000
A03304 Hot and Cold Weather Charges 359,000 409,000 550,000
A03370 Others 50,000 50,000 50,000

A034 TOTAL OCCUPANCY COSTS 82,000 82,000 161,000

A03404 Rent for other building 1,000


A03407 Rates and Taxes 82,000 82,000 160,000

A036 TOTAL MOTOR VEHICLES 80,000 9,000 80,000

A03601 Fuel 80,000 9,000 80,000

A038 TOTAL TRAVEL & 12,868,000 9,853,000 13,643,000


TRANSPORTATION

A03805 Travelling Allowance 1,025,000 1,010,000 1,800,000


001 Travelling Allowance 1,010,000 1,600,000
A03806 Transportation of Goods 93,000 93,000 93,000
A03807 P.O.L Charges 11,733,000 8,733,000 11,733,000
A03808 Conveyance Charges 17,000 17,000 17,000
807

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
093103 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
093 TERTIARY EDUCATION AFFAIRS AND SERVICES
0931 TERTIARY EDUCATION AFFAIRS AND SERVICES
093103 ADMINISTRATION

LQ4451 School Education Department

A039 TOTAL GENERAL 10,377,000 9,429,000 159,867,000

A03901 Stationery 3,995,000 3,746,000 4,200,000


A03902 Printing and Publication 1,530,000 1,558,000 2,400,000
001 Printing and Publications 1,530,000 1,558,000 2,400,000
A03903 Conference/Seminars/Workshops/ 100,000 12,000 100,000
Symposia
A03905 Newspapers Periodicals and Books 387,000 287,000 400,000
001 News Papers, Periodicals & Books 387,000 287,000 400,000
A03906 Uniforms and Protective Clothing 237,000 101,000 250,000
A03907 Advertising & Publicity 376,000 376,000 400,000
001 Advertising & Publicity 376,000 376,000 400,000
A03917 Law Charges 172,000 72,000 180,000
A03918 Exhibitions, Fairs & Other 6,000 6,000 20,000
National Celebrations
A03942 Cost of Other Stores 717,000 636,000 717,000
001 Cost of Other Stores 717,000 636,000 717,000
A03955 Computer Stationary 1,964,000 1,843,000 2,500,000
A03970 Others 893,000 792,000 148,700,000
001 Others 893,000 792,000 148,700,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 2,005,000 475,000

A041 TOTAL PENSION 1,000 2,005,000 475,000

A04114 Superannuation Encashment Of L.P.R 1,000 2,005,000 475,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 500,000 500,000 501,000

A052 TOTAL GRANTS-DOMESTIC 500,000 500,000 501,000

A05216 Fin. Assis. to the families of 500,000 500,000 501,000


G. Serv. who expire
001 Fin. Assis. to the families of the persons who expires during service. 500,000 500,000 500,000

A06 TOTAL TRANSFERS 253,000 253,000 260,000

A063 TOTAL ENTERTAINMENT & 253,000 253,000 260,000


GIFTS
808

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
093103 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
093 TERTIARY EDUCATION AFFAIRS AND SERVICES
0931 TERTIARY EDUCATION AFFAIRS AND SERVICES
093103 ADMINISTRATION

LQ4451 School Education Department

A06301 Entertainments & Gifts 253,000 253,000 260,000


001 Entertainment & Gifts 253,000 253,000 260,000

A13 TOTAL REPAIRS AND MAINTENANCE 4,983,000 5,022,000 5,801,000

A130 TOTAL TRANSPORT 2,394,000 2,375,000 2,810,000

A13001 Transport 2,394,000 2,375,000 2,810,000

A131 TOTAL MACHINERY AND 1,123,000 1,096,000 1,161,000


EQUIPMENT

A13101 Machinery and Equipment 1,073,000 1,052,000 1,110,000


A13199 Others 50,000 44,000 51,000

A132 TOTAL FURNITURE AND 470,000 517,000 530,000


FIXTURE

A13201 Furniture and Fixture 470,000 517,000 530,000

A137 TOTAL COMPUTER EQUIPMENT 996,000 1,034,000 1,300,000

A13701 Hardware 156,000 188,000 250,000


A13702 Software 100,000 89,000 100,000
A13703 I.T. Equipment 740,000 757,000 950,000

_______________________________________________________________________________
School Education Department 142,376,000 121,449,000 294,207,000
_______________________________________________________________________________
809

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
093103 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
093 TERTIARY EDUCATION AFFAIRS AND SERVICES
0931 TERTIARY EDUCATION AFFAIRS AND SERVICES
093103 ADMINISTRATION

LQ4766 Monitoring and Evaluation Cell

A01 TOTAL EMPLOYEES RELATED EXPENSES. 9,547,000 9,187,000 10,046,000

A011 TOTAL PAY 22 22 4,629,000 4,152,000 3,700,000

A011-1 TOTAL PAY OF OFFICERS 10 10 2,782,000 1,782,000 2,500,000

A01101 Total Basic Pay of Officers 10 10 2,782,000 1,782,000 2,500,000

D051-M Deputy Director (BPS-18) 1 1 661,000 458,000

A146-M Assistant Director (BPS-17) 2 2 660,000 582,000

S315-M System Analyst (BPS-17) 1 1 444,000 490,000

C174-M Computer Operator (BPS-16) 6 6 1,017,000 970,000

A011-2 TOTAL PAY OF OTHER STAFF 12 12 1,847,000 2,370,000 1,200,000

A01151 Total Basic Pay of Other Staff 12 12 1,847,000 2,370,000 1,200,000

A007-M Account Assistant (BPS-14) 1 1 270,000 170,000

S078-M Senior Clerk (BPS-09) 3 3 600,000 275,000

D186-M Driver (BPS-04) 3 3 420,000 358,000

C112-M Chowkidar (BPS-01) 1 1 108,000 254,000

N006-M Naib Qasid (BPS-01) 3 3 341,000 75,000

S311-M Sanitary Worker (BPS-01) 1 1 108,000 68,000

A012 TOTAL ALLOWANCES 4,918,000 5,035,000 6,346,000

A012-1 TOTAL REGULAR ALLOWANCES 4,583,000 4,495,000 6,086,000

A01202 House Rent Allowance 945,000 600,000 800,000


A01203 Conveyance Allowance 810,000 690,000 800,000
A01207 Washing Allowance 4,000
A0120D Integrated Allowance 35,000 18,000 35,000
A0120N Spl. allowances @ 20% of basic 650,000 470,000 650,000
pay for Secretariat
A0120X Ad - hoc Allowance - 2010 700,000 800,000 840,000
A01216 Qualification Allowance 50,000 60,000
A01217 Medical Allowance 270,000 310,000 324,000
810

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
093103 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
093 TERTIARY EDUCATION AFFAIRS AND SERVICES
0931 TERTIARY EDUCATION AFFAIRS AND SERVICES
093103 ADMINISTRATION

LQ4766 Monitoring and Evaluation Cell

A0121A Adhoc Relief Allowance 2011 350,000 270,000 350,000


A0121M Adhoc Relief Allowance - 2012 450,000 500,000 540,000
A0121T Adhoc Relief Allowance 2013 300,000 320,000 360,000
A0121Z Adhoc Relief Allowance - 2014 350,000 800,000
A01224 Entertainment Allowance 13,000 6,000 13,000
A01226 Computer Allowance 108,000 150,000
A01238 Charge Allowance 60,000 3,000 60,000
A01270 Others 300,000
037 30% Social Security Benefit in lieu of Pension to the Contract Employees 300,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 335,000 540,000 260,000

A01271 Overtime Allowance 100,000 90,000 100,000


A01273 Honoraria 105,000 370,000 100,000
000 Honoraria 370,000 100,000
A01274 Medical Charges 80,000 80,000 50,000
A01277 Contingent Paid Staff 50,000 10,000

A03 TOTAL OPERATING EXPENSES 2,476,000 2,026,000 2,357,000

A032 TOTAL COMMUNICATIONS 370,000 354,000 405,000

A03201 Postage and Telegraph 25,000 12,000 25,000


A03202 Telephone and Trunk Call 315,000 315,000 350,000
A03204 Electronic Communication 30,000 27,000 30,000

A033 TOTAL UTILITIES 38,000 34,000 40,000

A03304 Hot and Cold Weather Charges 38,000 34,000 40,000

A034 TOTAL OCCUPANCY COSTS 30,000 30,000 36,000

A03407 Rates and Taxes 30,000 30,000 36,000

A038 TOTAL TRAVEL & 1,035,000 622,000 861,000


TRANSPORTATION

A03805 Travelling Allowance 80,000 21,000 50,000


001 Travelling Allowance 21,000 50,000
A03806 Transportation of Goods 10,000 1,000
811

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
093103 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
093 TERTIARY EDUCATION AFFAIRS AND SERVICES
0931 TERTIARY EDUCATION AFFAIRS AND SERVICES
093103 ADMINISTRATION

LQ4766 Monitoring and Evaluation Cell

A03807 P.O.L Charges 935,000 601,000 800,000


A03808 Conveyance Charges 10,000 10,000

A039 TOTAL GENERAL 1,003,000 986,000 1,015,000

A03901 Stationery 260,000 231,000 275,000


A03902 Printing and Publication 135,000 120,000 100,000
001 Printing and Publications 120,000 100,000
A03905 Newspapers Periodicals and Books 30,000 27,000 35,000
001 News Papers, Periodicals & Books 27,000 35,000
A03906 Uniforms and Protective Clothing 28,000 25,000 30,000
A03907 Advertising & Publicity 25,000 22,000 25,000
001 Advertising & Publicity 22,000 25,000
A03918 Exhibitions, Fairs & Other 15,000 13,000 15,000
National Celebrations
A03942 Cost of Other Stores 65,000 153,000 65,000
001 Cost of Other Stores 153,000 65,000
A03955 Computer Stationary 380,000 337,000 400,000
A03970 Others 65,000 58,000 70,000
001 Others 58,000 70,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 400,000

A041 TOTAL PENSION 1,000 400,000

A04114 Superannuation Encashment Of L.P.R 1,000 400,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 100,000

A052 TOTAL GRANTS-DOMESTIC 100,000

A05216 Fin. Assis. to the families of 100,000


G. Serv. who expire
001 Fin. Assis. to the families of the persons who expires during service. 100,000

A06 TOTAL TRANSFERS 65,000 58,000 70,000

A063 TOTAL ENTERTAINMENT & 65,000 58,000 70,000


GIFTS
812

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
093103 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
093 TERTIARY EDUCATION AFFAIRS AND SERVICES
0931 TERTIARY EDUCATION AFFAIRS AND SERVICES
093103 ADMINISTRATION

LQ4766 Monitoring and Evaluation Cell

A06301 Entertainments & Gifts 65,000 58,000 70,000


001 Entertainment & Gifts 58,000 70,000

A13 TOTAL REPAIRS AND MAINTENANCE 385,000 631,000 435,000

A130 TOTAL TRANSPORT 120,000 336,000 135,000

A13001 Transport 120,000 336,000 135,000

A131 TOTAL MACHINERY AND 120,000 136,000 130,000


EQUIPMENT

A13101 Machinery and Equipment 120,000 136,000 130,000

A132 TOTAL FURNITURE AND 80,000 101,000 90,000


FIXTURE

A13201 Furniture and Fixture 80,000 101,000 90,000

A137 TOTAL COMPUTER EQUIPMENT 65,000 58,000 80,000

A13701 Hardware 5,000


A13702 Software 5,000
A13703 I.T. Equipment 65,000 58,000 70,000

_______________________________________________________________________________
Monitoring and Evaluation Cell 12,474,000 11,902,000 13,408,000
_______________________________________________________________________________
813

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
094101 SCHOOL FOR HANDICAPPED / RETARDED PERSON
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
094 EDUCATION SERVICES NONDEFINABLE BY LEVEL
0941 EDUCATION SERVICES NONDEFINABLE BY LEVEL
094101 SCHOOL FOR HANDICAPPED / RETARDED PERSON

LQ4378 Special Education Department

A01 TOTAL EMPLOYEES RELATED EXPENSES. 34,664,000 17,821,000 31,801,000

A011 TOTAL PAY 46 48 15,550,000 8,088,000 16,550,000

A011-1 TOTAL PAY OF OFFICERS 11 13 7,200,000 4,523,000 7,950,000

A01101 Total Basic Pay of Officers 11 13 6,850,000 4,523,000 7,450,000

S045-M Secretary (BPS-21) 1 950,000

S045-M Secretary (BPS-20) 1 900,000

A029-M Additional Secretary (BPS-19) 1 1 850,000 800,000

D078-M Deputy Secretary (BPS-18) 1 1 750,000 750,000

L047-M Law Officer (BPS-17) 1 1 450,000 450,000

S053-M Section Officer (BPS-17) 5 5 2,750,000 2,750,000

P037-M Personal Assistant (BPS-16) 2 700,000

P139-M Private Secretary (BPS-16) 1 1 550,000 550,000

S282-M Superintendent (BPS-16) 1 1 550,000 550,000

A01102 Personal pay 150,000 200,000


A01103 Special Pay 100,000 200,000
A01105 Qualification Pay 100,000 100,000

A011-2 TOTAL PAY OF OTHER STAFF 35 35 8,350,000 3,565,000 8,600,000

A01151 Total Basic Pay of Other Staff 35 35 8,350,000 3,565,000 8,400,000

A336-M Assistant/Deputy (BPS-14) 6 6 2,200,000 2,200,000


Superintendent

C162-M Composer (BPS-14) 1 1 300,000 300,000

D020-M Data Entry Operator (BPS-12) 1 1 450,000 450,000

S216-M Stenographer (BPS-12) 5 5 1,250,000 1,300,000

S078-M Senior Clerk (BPS-09) 5 5 1,000,000 1,000,000

J019-M Junior Clerk (BPS-07) 2 2 400,000 400,000

D089-M Despatch Rider (BPS-04) 1 1 200,000 200,000

D186-M Driver (BPS-04) 4 4 950,000 950,000


814

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
094101 SCHOOL FOR HANDICAPPED / RETARDED PERSON
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
094 EDUCATION SERVICES NONDEFINABLE BY LEVEL
0941 EDUCATION SERVICES NONDEFINABLE BY LEVEL
094101 SCHOOL FOR HANDICAPPED / RETARDED PERSON

LQ4378 Special Education Department

C112-M Chowkidar (BPS-02) 1 1 200,000 200,000

M019-M Mali (BPS-02) 1 1 150,000 150,000

N006-M Naib Qasid (BPS-02) 6 6 950,000 950,000

S311-M Sanitary Worker (BPS-02) 1 1 150,000 150,000

N006-M Naib Qasid (BPS-01) 1 1 150,000 150,000

A01152 Personal pay 100,000


A01153 Special Pay 100,000

A012 TOTAL ALLOWANCES 19,114,000 9,733,000 15,251,000

A012-1 TOTAL REGULAR ALLOWANCES 18,800,000 9,647,000 14,797,000

A01201 Senior Post Allowance 100,000 15,000 100,000


A01202 House Rent Allowance 1,850,000 850,000 1,300,000
A01203 Conveyance Allowance 1,300,000 1,120,000 1,500,000
A01207 Washing Allowance 80,000 4,000 80,000
A01208 Dress Allowance 5,000
A01209 Special Additional Allowance 50,000
A0120D Integrated Allowance 150,000 26,000 100,000
A0120N Spl. allowances @ 20% of basic 2,550,000 850,000 1,050,000
pay for Secretariat
A0120X Ad - hoc Allowance - 2010 3,900,000 2,000,000 2,400,000
A01216 Qualification Allowance 1,000
A01217 Medical Allowance 1,470,000 770,000 1,000,000
A0121A Adhoc Relief Allowance 2011 1,500,000 250,000 900,000
A0121M Adhoc Relief Allowance - 2012 2,000,000 1,625,000 1,850,000
A0121T Adhoc Relief Allowance 2013 1,500,000 834,000 1,000,000
A0121Z Adhoc Relief Allowance - 2014 850,000 900,000
A01224 Entertainment Allowance 100,000 10,000 100,000
A01226 Computer Allowance 100,000 1,000 100,000
A01228 Orderly Allowance 200,000 70,000 200,000
A01236 Deputation Allowance 1,000
A01238 Charge Allowance 350,000 50,000 350,000
A01239 Special Allowance 350,000 177,000 350,000
001 Special Allowance 177,000 350,000
A01252 Non Practicing Allowance 60,000
A01270 Others 1,300,000 145,000 1,400,000
001 Others 300,000 300,000
815

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
094101 SCHOOL FOR HANDICAPPED / RETARDED PERSON
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
094 EDUCATION SERVICES NONDEFINABLE BY LEVEL
0941 EDUCATION SERVICES NONDEFINABLE BY LEVEL
094101 SCHOOL FOR HANDICAPPED / RETARDED PERSON

LQ4378 Special Education Department

030 Integrated Allowance 250,000 250,000


037 30% Social Security Benefit in lieu of Pension to the Contract Employees 750,000 145,000 850,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 314,000 86,000 454,000

A01271 Overtime Allowance 250,000 75,000 200,000


A01273 Honoraria 10,000 10,000 200,000
000 Honoraria 10,000 200,000
A01274 Medical Charges 54,000 1,000 54,000

A03 TOTAL OPERATING EXPENSES 4,148,000 5,823,000 5,038,000

A032 TOTAL COMMUNICATIONS 623,000 705,000 850,000

A03201 Postage and Telegraph 161,000 143,000 150,000


A03202 Telephone and Trunk Call 462,000 562,000 700,000

A033 TOTAL UTILITIES 260,000 360,000 482,000

A03301 Gas 70,000 10,000 70,000


A03302 Water 32,000 1,000 32,000
A03303 Electricity 133,000 300,000 300,000
001 Electricity 300,000 300,000
A03304 Hot and Cold Weather Charges 25,000 49,000 80,000

A034 TOTAL OCCUPANCY COSTS 26,000 16,000 25,000

A03407 Rates and Taxes 26,000 16,000 25,000

A038 TOTAL TRAVEL & 1,832,000 2,248,000 2,175,000


TRANSPORTATION

A03805 Travelling Allowance 147,000 222,000 145,000


001 Travelling Allowance 222,000 145,000
A03806 Transportation of Goods 16,000 14,000 16,000
A03807 P.O.L Charges 1,655,000 2,000,000 2,000,000
A03808 Conveyance Charges 14,000 12,000 14,000

A039 TOTAL GENERAL 1,407,000 2,494,000 1,506,000


816

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
094101 SCHOOL FOR HANDICAPPED / RETARDED PERSON
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
094 EDUCATION SERVICES NONDEFINABLE BY LEVEL
0941 EDUCATION SERVICES NONDEFINABLE BY LEVEL
094101 SCHOOL FOR HANDICAPPED / RETARDED PERSON

LQ4378 Special Education Department

A03901 Stationery 305,000 521,000 305,000


A03902 Printing and Publication 128,000 314,000 128,000
001 Printing and Publications 314,000 128,000
A03905 Newspapers Periodicals and Books 55,000 49,000 55,000
001 News Papers, Periodicals & Books 49,000 55,000
A03906 Uniforms and Protective Clothing 33,000 29,000 33,000
A03907 Advertising & Publicity 140,000 144,000 250,000
001 Advertising & Publicity 144,000 250,000
A03917 Law Charges 14,000 42,000 14,000
A03918 Exhibitions, Fairs & Other 128,000 114,000 120,000
National Celebrations
A03936 Foreign/Inland Training Course Fee 7,000 1,000 7,000
001 Foreign Training 1,000 7,000
A03942 Cost of Other Stores 154,000 437,000 154,000
001 Cost of Other Stores 437,000 154,000
A03955 Computer Stationary 133,000 568,000 130,000
A03970 Others 310,000 275,000 310,000
001 Others 275,000 310,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 801,000 500,000

A041 TOTAL PENSION 1,000 801,000 500,000

A04114 Superannuation Encashment Of L.P.R 1,000 801,000 500,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 400,000

A052 TOTAL GRANTS-DOMESTIC 400,000

A05216 Fin. Assis. to the families of 400,000


G. Serv. who expire
001 Fin. Assis. to the families of the persons who expires during service. 400,000

A06 TOTAL TRANSFERS 32,000 100,000 32,000

A063 TOTAL ENTERTAINMENT & 32,000 100,000 32,000


GIFTS

A06301 Entertainments & Gifts 32,000 100,000 32,000


001 Entertainment & Gifts 100,000 32,000
817

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
094101 SCHOOL FOR HANDICAPPED / RETARDED PERSON
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
094 EDUCATION SERVICES NONDEFINABLE BY LEVEL
0941 EDUCATION SERVICES NONDEFINABLE BY LEVEL
094101 SCHOOL FOR HANDICAPPED / RETARDED PERSON

LQ4378 Special Education Department

A09 TOTAL PHYSICAL ASSETS 150,000

A092 TOTAL COMPUTER EQUIPMENT 150,000

A09201 Hardware 50,000


A09202 Software 50,000
A09203 I.T. Equipment 50,000

A13 TOTAL REPAIRS AND MAINTENANCE 564,000 2,056,000 750,000

A130 TOTAL TRANSPORT 323,000 1,412,000 350,000

A13001 Transport 323,000 1,412,000 350,000

A131 TOTAL MACHINERY AND 160,000 472,000 300,000


EQUIPMENT

A13101 Machinery and Equipment 160,000 472,000 300,000

A132 TOTAL FURNITURE AND 81,000 172,000 100,000


FIXTURE

A13201 Furniture and Fixture 81,000 172,000 100,000

_______________________________________________________________________________
Special Education Department 39,409,000 26,601,000 38,671,000
_______________________________________________________________________________
818

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
108101 SOCIAL WELFARE MEASURES
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
10 SOCIAL PROTECTION
108 OTHERS
1081 OTHERS
108101 SOCIAL WELFARE MEASURES

LQ5035 Women Development Department

A01 TOTAL EMPLOYEES RELATED EXPENSES. 62,541,000 17,852,000 68,869,000

A011 TOTAL PAY 34 42 30,816,000 9,055,000 30,816,000

A011-1 TOTAL PAY OF OFFICERS 8 11 20,419,000 6,155,000 20,427,000

A01101 Total Basic Pay of Officers 8 11 4,152,000 4,550,000

S045-M Secretary (BPS-20) 1 1 950,000 850,000

D078-M Deputy Secretary (BPS-18) 1 1 700,000 600,000

L047-M Law Officer (BPS-17) 1 1 252,000 252,000

P139-M Private Secretary (BPS-17) 1 1 390,000 390,000

P158-M Programmer (BPS-17) 1 1 360,000 360,000

S053-M Section Officer (BPS-17) 2 3 1,000,000 1,168,000

P037-M Personal Assistant (BPS-16) 1 250,000

S114-M Senior Scale Stenographer (BPS-16) 1 180,000

S282-M Superintendent (BPS-16) 1 1 500,000 500,000

A01102 Personal pay 79,000 55,000 79,000


A01103 Special Pay 6,000 2,000 6,000
A01105 Qualification Pay 12,000 12,000 12,000
A01150 Others 16,170,000 6,086,000 15,780,000
001 Pay of Officers (R.E.) 6,086,000
002 Pay of Officers 16,170,000 15,780,000

A011-2 TOTAL PAY OF OTHER STAFF 26 31 10,397,000 2,900,000 10,389,000

A01151 Total Basic Pay of Other Staff 26 31 4,373,000 4,755,000

A097-M Assistant (BPS-14) 4 5 1,100,000 1,122,000

S216-M Stenographer (BPS-14) 1 100,000

S216-M Stenographer (BPS-12) 2 2 550,000 550,000

S078-M Senior Clerk (BPS-09) 2 2 400,000 400,000

J019-M Junior Clerk (BPS-07) 3 4 654,000 713,000

D089-M Despatch Rider (BPS-04) 1 1 120,000 198,000


819

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
108101 SOCIAL WELFARE MEASURES
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
10 SOCIAL PROTECTION
108 OTHERS
1081 OTHERS
108101 SOCIAL WELFARE MEASURES

LQ5035 Women Development Department

D186-M Driver (BPS-04) 2 3 300,000 370,000

C112-M Chowkidar (BPS-01) 2 2 300,000 300,000

M019-M Mali (BPS-01) 1 1 70,000 70,000

N006-M Naib Qasid (BPS-01) 7 8 708,000 761,000

S311-M Sanitary Worker (BPS-01) 2 2 171,000 171,000

A01170 Others 6,024,000 2,900,000 5,634,000


001 Pay of Other Staff (R.E.) 2,900,000
002 Pay of Staff 6,024,000 5,634,000

A012 TOTAL ALLOWANCES 31,725,000 8,797,000 38,053,000

A012-1 TOTAL REGULAR ALLOWANCES 30,758,000 7,702,000 37,086,000

A01201 Senior Post Allowance 36,000 36,000 36,000


A01202 House Rent Allowance 6,203,000 955,000 6,203,000
A01203 Conveyance Allowance 3,778,000 929,000 3,778,000
A01207 Washing Allowance 49,000 9,000 49,000
A0120D Integrated Allowance 93,000 23,000 93,000
A0120N Spl. allowances @ 20% of basic 3,288,000 626,000 3,288,000
pay for Secretariat
A0120X Ad - hoc Allowance - 2010 5,773,000 1,455,000 5,593,000
A01216 Qualification Allowance 111,000 111,000
A01217 Medical Allowance 1,642,000 647,000 1,642,000
A0121A Adhoc Relief Allowance 2011 3,326,000 604,000 3,326,000
A0121M Adhoc Relief Allowance - 2012 4,174,000 1,288,000 4,174,000
A0121T Adhoc Relief Allowance 2013 806,000 470,000 2,378,000
A0121X 180,000
A0121Z Adhoc Relief Allowance - 2014 423,000 4,756,000
A01224 Entertainment Allowance 22,000 19,000 22,000
A01228 Orderly Allowance 127,000 84,000 127,000
A01236 Deputation Allowance 130,000 130,000
A01239 Special Allowance 240,000 240,000
001 Special Allowance 240,000
A01270 Others 960,000 134,000 960,000
001 Others 400,000 100,000
037 30% Social Security Benefit in lieu of Pension to the Contract Employees 510,000 134,000 860,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 967,000 1,095,000 967,000


820

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
108101 SOCIAL WELFARE MEASURES
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
10 SOCIAL PROTECTION
108 OTHERS
1081 OTHERS
108101 SOCIAL WELFARE MEASURES

LQ5035 Women Development Department

A01271 Overtime Allowance 240,000 60,000 240,000


A01273 Honoraria 55,000 35,000 55,000
000 Honoraria 55,000 35,000
A01274 Medical Charges 657,000 100,000 657,000
A01277 Contingent Paid Staff 900,000
A01278 Leave Salary 15,000 15,000

A03 TOTAL OPERATING EXPENSES 13,739,000 14,493,000 13,739,000

A032 TOTAL COMMUNICATIONS 633,000 713,000 633,000

A03201 Postage and Telegraph 74,000 64,000 74,000


A03202 Telephone and Trunk Call 384,000 484,000 384,000
A03204 Electronic Communication 122,000 142,000 122,000
A03205 Courier and Pilot Service 48,000 23,000 48,000
A03270 Others 5,000 5,000

A033 TOTAL UTILITIES 994,000 1,263,000 994,000

A03301 Gas 112,000 120,000 112,000


A03302 Water 72,000 119,000 72,000
A03303 Electricity 810,000 1,024,000 810,000
001 Electricity 810,000 1,024,000 810,000

A034 TOTAL OCCUPANCY COSTS 5,275,000 4,130,000 5,275,000

A03402 Rent for Office Building 4,025,000 3,970,000 4,025,000


A03407 Rates and Taxes 1,250,000 160,000 1,250,000

A038 TOTAL TRAVEL & 1,622,000 2,166,000 1,622,000


TRANSPORTATION

A03805 Travelling Allowance 118,000 523,000 118,000


A03806 Transportation of Goods 324,000 25,000 324,000
A03807 P.O.L Charges 1,180,000 1,618,000 1,180,000

A039 TOTAL GENERAL 5,215,000 6,221,000 5,215,000

A03901 Stationery 640,000 413,000 640,000


821

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
108101 SOCIAL WELFARE MEASURES
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
10 SOCIAL PROTECTION
108 OTHERS
1081 OTHERS
108101 SOCIAL WELFARE MEASURES

LQ5035 Women Development Department

A03902 Printing and Publication 330,000 1,488,000 330,000


001 Printing and Publications 330,000 1,488,000 330,000
A03903 Conference/Seminars/Workshops/ 289,000 213,000 289,000
Symposia
A03905 Newspapers Periodicals and Books 66,000 157,000 66,000
001 News Papers, Periodicals & Books 66,000 157,000 66,000
A03906 Uniforms and Protective Clothing 290,000 25,000 290,000
A03907 Advertising & Publicity 1,405,000 2,820,000 1,405,000
001 Advertising & Publicity 1,405,000 2,820,000 1,405,000
A03918 Exhibitions, Fairs & Other 465,000 465,000
National Celebrations
A03942 Cost of Other Stores 560,000 420,000 560,000
001 Cost of Other Stores 560,000 420,000 560,000
A03955 Computer Stationary 610,000 265,000 610,000
A03970 Others 560,000 420,000 560,000
001 Others 560,000 420,000 560,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 1,000

A041 TOTAL PENSION 1,000 1,000

A04114 Superannuation Encashment Of L.P.R 1,000 1,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 36,100,000 800,000

A052 TOTAL GRANTS-DOMESTIC 36,100,000 800,000

A05216 Fin. Assis. to the families of 800,000


G. Serv. who expire
001 Fin. Assis. to the families of the persons who expires during service. 800,000
A05270 To Others 36,100,000

A06 TOTAL TRANSFERS 390,000 283,000 390,000

A063 TOTAL ENTERTAINMENT & 390,000 283,000 390,000


GIFTS

A06301 Entertainments & Gifts 390,000 283,000 390,000


001 Entertainment & Gifts 390,000 283,000 390,000
822

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
108101 SOCIAL WELFARE MEASURES
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
10 SOCIAL PROTECTION
108 OTHERS
1081 OTHERS
108101 SOCIAL WELFARE MEASURES

LQ5035 Women Development Department

A09 TOTAL PHYSICAL ASSETS 8,293,000 9,470,000 8,293,000

A095 TOTAL PURCHASE OF 3,482,000 4,698,000 3,482,000


TRANSPORT

A09501 Transport 3,482,000 4,698,000 3,482,000


001 Transport 3,482,000 4,698,000

A096 TOTAL PURCHASE OF PLANT & 2,811,000 2,811,000 2,811,000


MACHINERY

A09601 Plant and Machinery 2,811,000 2,811,000 2,811,000

A097 TOTAL PURCHASE FURNITURE 2,000,000 1,961,000 2,000,000


& FIXTURE

A09701 Purchase of Furniture and Fixture 2,000,000 1,961,000 2,000,000

A13 TOTAL REPAIRS AND MAINTENANCE 2,002,000 736,000 2,002,000

A130 TOTAL TRANSPORT 440,000 483,000 440,000

A13001 Transport 440,000 483,000 440,000

A131 TOTAL MACHINERY AND 340,000 188,000 340,000


EQUIPMENT

A13101 Machinery and Equipment 340,000 188,000 340,000

A132 TOTAL FURNITURE AND 1,222,000 65,000 1,222,000


FIXTURE

A13201 Furniture and Fixture 1,222,000 65,000 1,222,000

_______________________________________________________________________________
Women Development Department 86,966,000 78,935,000 94,093,000
_______________________________________________________________________________
823

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
108101 SOCIAL WELFARE MEASURES
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
10 SOCIAL PROTECTION
108 OTHERS
1081 OTHERS
108101 SOCIAL WELFARE MEASURES

LQ4078 Social Welfare and Bait-ul-Mal


Department

A01 TOTAL EMPLOYEES RELATED EXPENSES. 15,430,000 14,139,000 16,588,000

A011 TOTAL PAY 38 38 7,845,000 6,394,000 7,750,000

A011-1 TOTAL PAY OF OFFICERS 9 9 3,977,000 3,194,000 3,951,000

A01101 Total Basic Pay of Officers 9 9 3,909,000 3,126,000 2,996,000

S045-M Secretary (BPS-20) 1 1 813,000 841,000

D078-M Deputy Secretary (BPS-18) 1 1 537,000 321,000

U017-M Under Secretary/Section (BPS-17) 4 4 1,675,000 487,000


Officer

P037-M Personal Assistant (BPS-16) 1 1 336,000 430,000

S216-M Stenographer (BPS-16) 1 1 231,000 430,000

S282-M Superintendent (BPS-16) 1 1 317,000 487,000

A01102 Personal pay 65,000 65,000 355,000


A01103 Special Pay 3,000 3,000 355,000
A01150 Others 245,000

A011-2 TOTAL PAY OF OTHER STAFF 29 29 3,868,000 3,200,000 3,799,000

A01151 Total Basic Pay of Other Staff 29 29 3,868,000 3,200,000 3,799,000

A336-M Assistant/Deputy (BPS-14) 5 5 1,267,000 1,149,000


Superintendent

S216-M Stenographer (BPS-14) 4 4 567,000 596,000

C134-M Clerk (BPS-07) 6 6 812,000 740,000

D089-M Despatch Rider (BPS-05) 1 1 151,000 154,000

D186-M Driver (BPS-05) 2 2 239,000 223,000

D003-M Daftri (BPS-03) 1 1 70,000 72,000

C112-M Chowkidar (BPS-01) 1 1 66,000 83,000

N006-M Naib Qasid (BPS-01) 8 8 616,000 699,000

S311-M Sanitary Worker (BPS-01) 1 1 80,000 83,000


824

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
108101 SOCIAL WELFARE MEASURES
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
10 SOCIAL PROTECTION
108 OTHERS
1081 OTHERS
108101 SOCIAL WELFARE MEASURES

LQ4078 Social Welfare and Bait-ul-Mal


Department

A012 TOTAL ALLOWANCES 7,585,000 7,745,000 8,838,000

A012-1 TOTAL REGULAR ALLOWANCES 7,414,000 7,634,000 8,667,000

A01201 Senior Post Allowance 15,000 15,000 15,000


A01202 House Rent Allowance 675,000 575,000 700,000
A01203 Conveyance Allowance 950,000 1,050,000 975,000
A01207 Washing Allowance 1,000 1,000 3,000
A0120D Integrated Allowance 35,000 35,000 36,000
A0120N Spl. allowances @ 20% of basic 500,000
pay for Secretariat
A0120X Ad - hoc Allowance - 2010 2,000,000 1,600,000 2,000,000
A01210 Risk Allowance 700,000 500,000
A01216 Qualification Allowance 12,000 12,000 12,000
A01217 Medical Allowance 600,000 635,000 650,000
A0121A Adhoc Relief Allowance 2011 600,000 550,000 600,000
A0121M Adhoc Relief Allowance - 2012 1,050,000 1,245,000 1,100,000
A0121N Personal Allowance 700,000
A0121T Adhoc Relief Allowance 2013 600,000 640,000 600,000
A0121Z Adhoc Relief Allowance - 2014 620,000 600,000
A01224 Entertainment Allowance 12,000 12,000 12,000
A01228 Orderly Allowance 84,000 84,000 84,000
A01270 Others 80,000 60,000 80,000
037 30% Social Security Benefit in lieu of Pension to the Contract Employees 80,000 80,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 171,000 111,000 171,000

A01271 Overtime Allowance 100,000 90,000 100,000


A01273 Honoraria 20,000 20,000 20,000
000 Honoraria 20,000 20,000
A01274 Medical Charges 50,000 50,000
A01278 Leave Salary 1,000 1,000 1,000

A03 TOTAL OPERATING EXPENSES 5,386,000 5,635,000 6,616,000

A032 TOTAL COMMUNICATIONS 653,000 505,000 720,000

A03201 Postage and Telegraph 53,000 45,000 70,000


A03202 Telephone and Trunk Call 600,000 460,000 650,000
825

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
108101 SOCIAL WELFARE MEASURES
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
10 SOCIAL PROTECTION
108 OTHERS
1081 OTHERS
108101 SOCIAL WELFARE MEASURES

LQ4078 Social Welfare and Bait-ul-Mal


Department

A033 TOTAL UTILITIES 729,000 975,000 1,300,000

A03301 Gas 110,000 80,000 150,000


A03302 Water 45,000 25,000 100,000
A03303 Electricity 550,000 850,000 1,000,000
001 Electricity 550,000 1,000,000
A03304 Hot and Cold Weather Charges 24,000 20,000 50,000

A034 TOTAL OCCUPANCY COSTS 3,000 3,000 5,000

A03407 Rates and Taxes 3,000 3,000 5,000

A038 TOTAL TRAVEL & 2,621,000 2,775,000 2,950,000


TRANSPORTATION

A03805 Travelling Allowance 121,000 150,000 150,000


A03807 P.O.L Charges 2,500,000 2,625,000 2,800,000

A039 TOTAL GENERAL 1,380,000 1,377,000 1,641,000

A03901 Stationery 358,000 354,000 400,000


A03902 Printing and Publication 350,000 347,000 400,000
001 Printing and Publications 350,000 400,000
A03905 Newspapers Periodicals and Books 24,000 20,000 40,000
001 News Papers, Periodicals & Books 24,000 40,000
A03906 Uniforms and Protective Clothing 28,000 24,000 50,000
A03907 Advertising & Publicity 13,000 11,000 50,000
001 Advertising & Publicity 13,000 50,000
A03917 Law Charges 1,000 1,000 1,000
A03942 Cost of Other Stores 47,000 65,000 50,000
001 Cost of Other Stores 47,000 50,000
A03955 Computer Stationary 209,000 208,000 250,000
A03970 Others 350,000 347,000 400,000
001 Others 350,000 400,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 1,000 1,000


826

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
108101 SOCIAL WELFARE MEASURES
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
10 SOCIAL PROTECTION
108 OTHERS
1081 OTHERS
108101 SOCIAL WELFARE MEASURES

LQ4078 Social Welfare and Bait-ul-Mal


Department

A041 TOTAL PENSION 1,000 1,000 1,000

A04114 Superannuation Encashment Of L.P.R 1,000 1,000 1,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 500,000 500,000

A052 TOTAL GRANTS-DOMESTIC 500,000 500,000

A05216 Fin. Assis. to the families of 500,000 500,000


G. Serv. who expire
001 Fin. Assis. to the families of the persons who expires during service. 500,000 500,000

A06 TOTAL TRANSFERS 100,000 105,000 150,000

A063 TOTAL ENTERTAINMENT & 100,000 105,000 150,000


GIFTS

A06301 Entertainments & Gifts 100,000 105,000 150,000


001 Entertainment & Gifts 100,000 150,000

A09 TOTAL PHYSICAL ASSETS 400,000 340,000 150,000

A096 TOTAL PURCHASE OF PLANT & 400,000 340,000 150,000


MACHINERY

A09601 Plant and Machinery 400,000 340,000 150,000

A13 TOTAL REPAIRS AND MAINTENANCE 886,000 1,122,000 1,050,000

A130 TOTAL TRANSPORT 583,000 696,000 650,000

A13001 Transport 583,000 696,000 650,000

A131 TOTAL MACHINERY AND 231,000 346,000 300,000


EQUIPMENT

A13101 Machinery and Equipment 231,000 346,000 300,000


827

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
108101 SOCIAL WELFARE MEASURES
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
10 SOCIAL PROTECTION
108 OTHERS
1081 OTHERS
108101 SOCIAL WELFARE MEASURES

LQ4078 Social Welfare and Bait-ul-Mal


Department

A132 TOTAL FURNITURE AND 72,000 80,000 100,000


FIXTURE

A13201 Furniture and Fixture 72,000 80,000 100,000

_______________________________________________________________________________
Social Welfare and Bait-ul-Mal 22,703,000 21,342,000 25,055,000
Department
_______________________________________________________________________________
828

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
108101 SOCIAL WELFARE MEASURES
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
10 SOCIAL PROTECTION
108 OTHERS
1081 OTHERS
108101 SOCIAL WELFARE MEASURES

LQ4079 Zakat and Ushr Department

A01 TOTAL EMPLOYEES RELATED EXPENSES. 17,414,000 13,138,000 17,465,000

A011 TOTAL PAY 42 38 8,658,000 6,000,000 8,133,000

A011-1 TOTAL PAY OF OFFICERS 10 9 4,495,000 3,800,000 4,125,000

A01101 Total Basic Pay of Officers 10 9 4,495,000 3,800,000 4,125,000

S045-M Secretary (BPS-20) 1 1 841,000 785,000

D078-M Deputy Secretary (BPS-18) 1 1 609,000 609,000

L047-M Law Officer (BPS-17) 1 1 256,000 1,289,000

P139-M Private Secretary (BPS-17) 1 430,000

U017-M Under Secretary/Section (BPS-17) 3 3 1,274,000 444,000


Officer

P037-M Personal Assistant (BPS-16) 1 422,000

P038-M Personnel Computer (BPS-16) 1 413,000


Operator

S282-M Superintendent (BPS-16) 2 2 672,000 576,000

A011-2 TOTAL PAY OF OTHER STAFF 32 29 4,163,000 2,200,000 4,008,000

A01151 Total Basic Pay of Other Staff 32 29 4,163,000 2,200,000 4,008,000

A336-M Assistant/Deputy (BPS-14) 3 3 768,000 782,000


Superintendent

C162-M Composer (BPS-14) 1 140,000

S216-M Stenographer (BPS-14) 3 3 592,000 599,000

C134-M Clerk (BPS-07) 6 6 544,000 579,000

D089-M Despatch Rider (BPS-05) 2 1 251,000 174,000

D186-M Driver (BPS-05) 3 318,000

D186-M Driver (BPS-04) 3 370,000

D201-M Duplicating Machine (BPS-03) 1 1 117,000 117,000


Operator

P051-M Photo Stat Machine (BPS-03) 1 1 117,000 117,000


Operator
829

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
108101 SOCIAL WELFARE MEASURES
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
10 SOCIAL PROTECTION
108 OTHERS
1081 OTHERS
108101 SOCIAL WELFARE MEASURES

LQ4079 Zakat and Ushr Department

C112-M Chowkidar (BPS-02) 2 2 195,000 203,000

N006-M Naib Qasid (BPS-02) 8 946,000

N006-M Naib Qasid (BPS-01) 1 8 58,000 946,000

S311-M Sanitary Worker (BPS-01) 1 1 117,000 121,000

A012 TOTAL ALLOWANCES 8,756,000 7,138,000 9,332,000

A012-1 TOTAL REGULAR ALLOWANCES 8,544,000 6,858,000 9,130,000

A01201 Senior Post Allowance 15,000 15,000 15,000


A01202 House Rent Allowance 765,000 538,000 790,000
A01203 Conveyance Allowance 965,000 780,000 985,000
A0120D Integrated Allowance 50,000 35,000 50,000
A0120N Spl. allowances @ 20% of basic 75,000 488,000
pay for Secretariat
A0120X Ad - hoc Allowance - 2010 2,158,000 1,450,000 2,158,000
A01210 Risk Allowance 750,000 75,000
A01216 Qualification Allowance 15,000 15,000 15,000
A01217 Medical Allowance 705,000 520,000 810,000
A0121A Adhoc Relief Allowance 2011 670,000 450,000 670,000
A0121M Adhoc Relief Allowance - 2012 1,360,000 1,070,000 1,375,000
A0121N Personal Allowance 600,000
A0121T Adhoc Relief Allowance 2013 599,000 540,000 620,000
A0121Z Adhoc Relief Allowance - 2014 540,000 620,000
A01224 Entertainment Allowance 8,000 8,000 8,000
A01228 Orderly Allowance 84,000 84,000 84,000
A01239 Special Allowance 150,000 150,000 200,000
A01252 Non Practicing Allowance 120,000 120,000
A01270 Others 55,000 55,000 55,000
030 Integrated Allowance 5,000
037 30% Social Security Benefit in lieu of Pension to the Contract Employees 50,000 55,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 212,000 280,000 202,000

A01271 Overtime Allowance 150,000 150,000 150,000


A01273 Honoraria 1,000 100,000 1,000
000 Honoraria 1,000
A01274 Medical Charges 60,000 30,000 50,000
A01278 Leave Salary 1,000 1,000
830

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
108101 SOCIAL WELFARE MEASURES
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
10 SOCIAL PROTECTION
108 OTHERS
1081 OTHERS
108101 SOCIAL WELFARE MEASURES

LQ4079 Zakat and Ushr Department

A03 TOTAL OPERATING EXPENSES 6,726,000 5,608,000 7,284,000

A032 TOTAL COMMUNICATIONS 524,000 377,000 560,000

A03201 Postage and Telegraph 44,000 37,000 60,000


A03202 Telephone and Trunk Call 480,000 340,000 500,000

A033 TOTAL UTILITIES 700,000 640,000 785,000

A03301 Gas 61,000 50,000 100,000


A03302 Water 55,000 55,000 70,000
A03303 Electricity 575,000 520,000 600,000
001 Electricity 575,000 600,000
A03304 Hot and Cold Weather Charges 9,000 15,000 15,000

A034 TOTAL OCCUPANCY COSTS 2,421,000 2,414,000 2,662,000

A03402 Rent for Office Building 2,407,000 2,400,000 2,648,000


A03407 Rates and Taxes 14,000 14,000 14,000

A038 TOTAL TRAVEL & 2,261,000 1,517,000 2,291,000


TRANSPORTATION

A03805 Travelling Allowance 220,000 187,000 250,000


A03806 Transportation of Goods 13,000 13,000
A03807 P.O.L Charges 2,000,000 1,330,000 2,000,000
A03825 Travelling allowance 28,000 28,000

A039 TOTAL GENERAL 820,000 660,000 986,000

A03901 Stationery 264,000 224,000 300,000


A03902 Printing and Publication 105,000 89,000 120,000
001 Printing and Publications 105,000 120,000
A03905 Newspapers Periodicals and Books 28,000 24,000 45,000
001 News Papers, Periodicals & Books 28,000 45,000
A03906 Uniforms and Protective Clothing 27,000 23,000 27,000
A03907 Advertising & Publicity 22,000 22,000
001 Advertising & Publicity 22,000 22,000
A03917 Law Charges 22,000 22,000
831

PC21010/PC24010 (010)
GENERAL ADMINISTRATION
_______________________________________________________________________________
108101 SOCIAL WELFARE MEASURES
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
10 SOCIAL PROTECTION
108 OTHERS
1081 OTHERS
108101 SOCIAL WELFARE MEASURES

LQ4079 Zakat and Ushr Department

A03955 Computer Stationary 176,000 150,000 250,000


A03970 Others 176,000 150,000 200,000
001 Others 176,000 200,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 300,000 800,000

A041 TOTAL PENSION 1,000 300,000 800,000

A04114 Superannuation Encashment Of L.P.R 1,000 300,000 800,000

A06 TOTAL TRANSFERS 66,000 65,000 80,000

A063 TOTAL ENTERTAINMENT & 66,000 65,000 80,000


GIFTS

A06301 Entertainments & Gifts 66,000 65,000 80,000


001 Entertainment & Gifts 66,000 80,000

A13 TOTAL REPAIRS AND MAINTENANCE 716,000 698,000 1,000,000

A130 TOTAL TRANSPORT 468,000 438,000 600,000

A13001 Transport 468,000 438,000 600,000

A131 TOTAL MACHINERY AND 198,000 190,000 300,000


EQUIPMENT

A13101 Machinery and Equipment 198,000 190,000 300,000

A132 TOTAL FURNITURE AND 50,000 70,000 100,000


FIXTURE

A13201 Furniture and Fixture 50,000 70,000 100,000

_______________________________________________________________________________
Zakat and Ushr Department 24,923,000 19,809,000 26,629,000
_______________________________________________________________________________
833

PC21011/PC24011 (011)
ADMINISTRATION OF JUSTICE
BUDGET ESTIMATES 2015-2016
_______________________________________________________________________________
BUDGET REVISED BUDGET ESTIMATES 2015-2016
POSTS ESTIMATES ESTIMATES ________________________________________
2015-2016 2014-2015 2014-2015 SALARY NON-SALARY TOTAL
_______________________________________________________________________________

PROVINCIAL 29,610 11,284,598,000 11,058,093,000 14,515,629,000 1,242,451,000 15,758,080,000


_______________________________________________________________________________
TOTAL 29,610 11,284,598,000 11,058,093,000 14,515,629,000 1,242,451,000 15,758,080,000
_______________________________________________________________________________
834

PC21011/PC24011 (011)
ADMINISTRATION OF JUSTICE

Rs
Charged:
3,013,257,000
______________
Voted: 12,744,823,000
______________
Total: 15,758,080,000
______________
_______________________________________________________________________________
HEAD OF DEPARTMENT
_______________________________________________________________________________
BUDGET REVISED BUDGET
ESTIMATES ESTIMATES ESTIMATES
2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
SUMMARY
FUNCTIONAL
031101 COURTS/JUSTICE (CHARGED) 2,419,653,000 3,099,598,000 3,013,257,000

031101 COURTS/JUSTICE 7,980,576,000 7,186,667,000 11,604,988,000

031102 ATTORNEYS/LEGAL SERVICES 822,517,000 709,837,000 871,307,000

031103 TRAINING 60,578,000 60,578,000 266,917,000

031120 OTHERS 1,274,000 1,413,000 1,611,000

_______________________________________________________________________________
TOTAL 11,284,598,000 11,058,093,000 15,758,080,000
_______________________________________________________________________________
835

PC21011/PC24011 (011)
ADMINISTRATION OF JUSTICE
_______________________________________________________________________________
BUDGET REVISED BUDGET
SCHEME SCHEME NAME ESTIMATES ESTIMATES ESTIMATES
NO 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs

LQ4110 ADMINISTRATIVE-GENERAL AND 1,274,000 1,413,000 1,611,000


OFFICIAL TRUSTEE

LQ4111 HIGH COURT ( VOTED) 5,805,000 18,845,000 10,802,000

LQ4112 HIGH COURT (CHARGED) 2,419,653,000 3,099,598,000 3,013,257,000

LQ4114 SESSION COURTS 2,272,479,000 2,678,449,000 3,916,146,000

LQ4115 CIVIL COURTS 5,572,238,000 4,343,710,000 7,531,366,000

LQ4116 SPECIAL COURTS 101,548,000 116,975,000 112,713,000

LQ4117 COURTS OF SMALL CAUSES 28,506,000 28,688,000 33,961,000

LQ4472 PUNJAB JUDICIAL ACADEMY 60,578,000 60,578,000 266,917,000

LQ5467 SOLICITORS DEPARTMENT 35,885,000 31,175,000 44,133,000

LQ5468 MUFASSIL ESTABLISHMENT 440,867,000 371,274,000 481,695,000

LQ5469 ADVOCATE GENERAL 345,765,000 307,388,000 345,479,000

_______________________________________________________________________________
TOTAL 11,284,598,000 11,058,093,000 15,758,080,000
_______________________________________________________________________________
836

PC21011/PC24011 (011)
ADMINISTRATION OF JUSTICE
_______________________________________________________________________________
BUDGET REVISED BUDGET
ESTIMATES ESTIMATES ESTIMATES
2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
SUMMARY
OBJECT
A01 TOTAL EMPLOYEES RELATED 10,605,074,000 9,312,772,000 14,515,629,000
EXPENSES.

A011 PAY 4,313,859,000 2,960,410,000 4,422,473,000

A011-1 TOTAL PAY OF OFFICERS 1,637,247,000 1,470,892,000 2,132,859,000

A01101 Basic Pay of Officers 1,634,942,000 1,434,706,000 2,129,573,000


A01102 Personal pay 600,000 1,274,000 1,700,000
A01103 Special Pay 1,645,000 966,000 1,525,000
A01105 Qualification Pay 60,000 60,000
A01106 Pay of contract staff 1,000
A01150 Others 33,946,000

A011-2 TOTAL PAY OF OTHER STAFF 2,676,612,000 1,489,518,000 2,289,614,000

A01151 Basic Pay of Other Staff 1,675,824,000 1,453,049,000 2,288,687,000


A01152 Personal pay 365,000 267,000 472,000
A01153 Special Pay 453,000 434,000 455,000
A01170 Others 999,970,000 35,768,000

A012 ALLOWANCES 6,291,215,000 6,352,362,000 10,093,156,000

A012-1 TOTAL REGULAR ALLOWANCES 6,210,471,000 6,234,789,000 10,001,915,000

A01201 Senior Post Allowance 5,132,000 6,021,000 5,831,000


A01202 House Rent Allowance 492,842,000 366,130,000 765,542,000
A01203 Conveyance Allowance 590,159,000 543,995,000 1,152,666,000
A01207 Washing Allowance 2,866,000 4,138,000 3,666,000
A01208 Dress Allowance 564,000 522,000 666,000
A0120D Integrated Allowance 17,206,000 15,031,000 22,845,000
A0120K Special Judicial Allowance 1,239,914,000 1,175,961,000 1,836,141,000
A0120M Car Allowance 3,360,000
A0120Q Fixed Daily Allowance 17,886,000
A0120X Ad - hoc Allowance - 2010 73,457,000 58,485,000 72,345,000
A01211 Hill Allowance 730,000 350,000 730,000
A01216 Qualification Allowance 3,425,000 7,036,000 6,505,000
A01217 Medical Allowance 354,139,000 309,471,000 480,547,000
A0121A Adhoc Relief Allowance 2011 279,891,000 208,612,000 337,079,000
A0121M Adhoc Relief Allowance - 2012 543,166,000 511,610,000 728,909,000
A0121P Superior Judicial Allowance 135,576,000 132,127,000 125,576,000
A0121T Adhoc Relief Allowance 2013 295,519,000 256,690,000 380,492,000
A0121Z Adhoc Relief Allowance - 2014 252,734,000 618,018,000
A01224 Entertainment Allowance 3,418,000 3,540,000 3,448,000
A01225 Instructional Allowance 432,000
A01226 Computer Allowance 314,000 219,000 285,000
A01228 Orderly Allowance 40,000 10,000
837

PC21011/PC24011 (011)
ADMINISTRATION OF JUSTICE
_______________________________________________________________________________
BUDGET REVISED BUDGET
ESTIMATES ESTIMATES ESTIMATES
2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
SUMMARY
OBJECT
A01236 Deputation Allowance 1,315,000 903,000 990,000
A01239 Special Allowance 22,284,000 21,215,000 18,794,000
A01240 Utility allowance for Gas 2,300,000
A01241 Utility allowance for 791,269,000 708,861,000 1,257,105,000
electricity
A01242 Consolidation Travelling 492,000 3,000 492,000
Allowance
A01248 Judicial Allowance 1,214,946,000 1,534,127,000 2,034,287,000
A01252 Non Practicing Allowance 99,600,000 83,600,000 96,401,000
A01266 Disturbance Allowance 6,135,000 5,271,000 6,100,000
A01270 Others 33,340,000 28,137,000 25,199,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 80,744,000 117,573,000 91,241,000

A01271 Overtime Allowance 4,730,000 5,117,000 4,635,000


A01273 Honoraria 4,024,000 23,938,000 3,346,000
A01274 Medical Charges 29,428,000 19,714,000 24,012,000
A01277 Contingent Paid Staff 41,172,000 68,241,000 57,970,000
A01278 Leave Salary 1,187,000 561,000 1,117,000
A01299 Others 203,000 2,000 161,000

A03 TOTAL OPERATING EXPENSES 607,059,000 903,137,000 662,446,000

A032 COMMUNICATIONS 45,208,000 53,759,000 45,510,000

A03201 Postage and Telegraph 10,695,000 9,097,000 9,780,000


A03202 Telephone and Trunk Call 34,223,000 36,803,000 35,102,000
A03203 Telex Teleprinter and Fax 72,000 4,000 48,000
A03205 Courier and Pilot Service 205,000 7,832,000 566,000
A03270 Others 13,000 23,000 14,000

A033 UTILITIES 274,809,000 309,073,000 296,740,000

A03301 Gas 23,899,000 33,893,000 32,738,000


A03302 Water 2,127,000 1,628,000 1,591,000
A03303 Electricity 246,132,000 270,239,000 259,630,000
A03304 Hot and Cold Weather Charges 2,649,000 3,313,000 2,779,000
A03370 Others 2,000 2,000

A034 OCCUPANCY COSTS 9,147,000 8,443,000 6,017,000

A03402 Rent for Office Building 3,865,000 5,306,000 4,691,000


A03403 Rent for Residential Building 4,000 4,000
A03404 Rent for other building 4,283,000 3,000
A03407 Rates and Taxes 994,000 3,137,000 1,317,000
A03470 Others 1,000 2,000
838

PC21011/PC24011 (011)
ADMINISTRATION OF JUSTICE
_______________________________________________________________________________
BUDGET REVISED BUDGET
ESTIMATES ESTIMATES ESTIMATES
2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
SUMMARY
OBJECT
A038 TRAVEL & TRANSPORTATION 161,509,000 306,764,000 192,243,000

A03805 Travelling Allowance 68,584,000 183,553,000 68,340,000


A03806 Transportation of Goods 618,000 813,000 1,056,000
A03807 P.O.L Charges 91,825,000 121,748,000 122,525,000
A03808 Conveyance Charges 364,000 650,000 311,000
A03820 Others 6,000 6,000
A03821 Training - domestic 107,000
A03825 Travelling allowance 5,000 5,000

A039 GENERAL 116,386,000 225,098,000 121,936,000

A03901 Stationery 43,021,000 64,099,000 42,857,000


A03902 Printing and Publication 5,513,000 15,437,000 6,631,000
A03905 Newspapers Periodicals and 13,543,000 16,559,000 12,930,000
Books
A03906 Uniforms and Protective 7,379,000 11,783,000 7,065,000
Clothing
A03907 Advertising & Publicity 1,037,000 5,850,000 1,951,000
A03917 Law Charges 4,470,000 4,974,000 3,925,000
A03918 Exhibitions, Fairs & Other 671,000 1,181,000 1,045,000
National Celebrations
A03919 Payments to Others for Service 5,307,000 13,680,000 5,003,000
Rendered
A03936 Foreign/Inland Training Course 1,005,000 3,344,000 1,005,000
Fee
A03942 Cost of Other Stores 10,951,000 32,402,000 12,840,000
A03955 Computer Stationary 10,047,000 20,791,000 11,170,000
A03970 Others 13,442,000 34,998,000 15,514,000

A04 TOTAL EMPLOYEES' RETIREMENT 320,000 100,935,000 34,518,000


BENEFITS

A041 PENSION 320,000 100,935,000 34,518,000

A04101 Pension-Civil 10,000


A04114 Superannuation Encashment Of 10,000 100,935,000 34,518,000
L.P.R
A04116 Pension contribution (LCS/ Non 300,000
LCS)

A05 TOTAL GRANTS SUBSIDIES AND 28,707,000 98,248,000 322,123,000


WRITE OFF LOANS

A052 GRANTS-DOMESTIC 28,707,000 98,248,000 322,123,000


839

PC21011/PC24011 (011)
ADMINISTRATION OF JUSTICE
_______________________________________________________________________________
BUDGET REVISED BUDGET
ESTIMATES ESTIMATES ESTIMATES
2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
SUMMARY
OBJECT
A05213 Spl Grants from Provincial 9,570,000 4,000
Retained Amounts (TMA)
A05216 Fin. Assis. to the families of 28,705,000 28,100,000 55,201,000
G. Serv. who expire
A05270 To Others 2,000 60,578,000 266,918,000

A06 TOTAL TRANSFERS 2,640,000 6,370,000 1,321,000

A063 ENTERTAINMENT & GIFTS 2,640,000 6,181,000 1,321,000

A06301 Entertainments & Gifts 2,640,000 6,181,000 1,321,000

A064 OTHER TRANSFER PAYMENTS 189,000

A06470 Others 189,000

A08 TOTAL LOANS AND ADVANCES 107,000

A081 ADVANCES TO GOVERNMENT 107,000


SERVANTS

A08170 Others 107,000

A09 TOTAL PHYSICAL ASSETS 11,147,000 579,217,000 189,559,000

A092 COMPUTER EQUIPMENT 10,212,000 200,930,000 47,093,000

A09201 Hardware 497,000


A09202 Software 81,000 1,000 1,000
A09203 I.T. Equipment 9,634,000 200,929,000 47,092,000

A095 PURCHASE OF TRANSPORT 14,000 137,260,000 4,812,000

A09501 Transport 14,000 137,260,000 4,812,000

A096 PURCHASE OF PLANT & MACHINERY 166,000 153,683,000 48,431,000

A09601 Plant and Machinery 166,000 153,683,000 48,431,000

A097 PURCHASE FURNITURE & FIXTURE 755,000 87,344,000 89,223,000

A09701 Purchase of Furniture and 755,000 87,344,000 89,223,000


Fixture

A13 TOTAL REPAIRS AND MAINTENANCE 29,544,000 57,414,000 32,484,000


840

PC21011/PC24011 (011)
ADMINISTRATION OF JUSTICE
_______________________________________________________________________________
BUDGET REVISED BUDGET
ESTIMATES ESTIMATES ESTIMATES
2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
SUMMARY
OBJECT
A130 TRANSPORT 11,307,000 18,655,000 12,370,000

A13001 Transport 11,307,000 18,655,000 12,370,000

A131 MACHINERY AND EQUIPMENT 11,704,000 27,038,000 14,078,000

A13101 Machinery and Equipment 11,704,000 27,038,000 14,078,000

A132 FURNITURE AND FIXTURE 5,824,000 10,533,000 5,965,000

A13201 Furniture and Fixture 5,824,000 10,533,000 5,965,000

A133 BUILDINGS AND STRUCTURE 546,000 329,000 11,000

A13301 Office Buildings 535,000


A13370 Others 11,000 329,000 11,000

A137 COMPUTER EQUIPMENT 162,000 58,000 59,000

A13701 Hardware 55,000 55,000 55,000


A13703 I.T. Equipment 107,000 3,000 4,000

A138 GENERAL 1,000 801,000 1,000

A13801 Maintenance of Gardens 1,000 801,000 1,000

_______________________________________________________________________________
NET TOTAL 11,284,598,000 11,058,093,000 15,758,080,000
_______________________________________________________________________________
841

PC21011/PC24011 (011)
ADMINISTRATION OF JUSTICE
SUMMARY OF SCALES FOR 2015-2016
_______________________________________________________________________________
Pay Permanent Fresh Continued Total Basic
SCALE POSTS POSTS POSTS POSTS PAY
_______________________________________________________________________________
01 2662 75 1995 4732 358,776,000

02 416 11 427 43,328,000

03 2876 88 1583 4547 356,380,000

04 998 852 1850 122,875,000

05 417 130 70 617 64,486,000

06 2 2 4 406,000

07 3337 36 2417 5790 536,860,000

08 30 2 32 3,655,000

09 190 5 726 921 127,493,000

10 37 37 5,674,000

11 1434 36 52 1522 228,465,000

12 89 1 90 16,406,000

13 225 163 1030 1418 180,848,000

14 723 66 433 1222 186,503,000

15 259 12 20 291 56,532,000

16 1418 15 1243 2676 493,826,000

17 623 90 707 1420 316,305,000

18 1058 16 10 1084 418,720,000

19 107 3 5 115 61,013,000

20 353 2 318 673 369,258,000

21 37 1 38 33,982,000

22 1 1 920,000

(Special) 93 10 103 435,549,000

_______________________________________________________________________________
TOTAL 17385 737 11488 29610 4,418,260,000
_______________________________________________________________________________
842

PC21011/PC24011 (011)
ADMINISTRATION OF JUSTICE
_______________________________________________________________________________
031101 COURTS/JUSTICE
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
031 LAW COURTS
0311 LAW COURTS
031101 COURTS/JUSTICE

LQ4111 High Court ( Voted)

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 5,005,000 15,170,000 10,002,000

A052 TOTAL GRANTS-DOMESTIC 5,005,000 15,170,000 10,002,000

A05213 Spl Grants from Provincial 9,570,000 1,000


Retained Amounts (TMA)
003 Grant-in-Aid 9,570,000 1,000
A05216 Fin. Assis. to the families of 5,005,000 5,600,000 10,001,000
G. Serv. who expire
001 Fin. Assis. to the families of the persons who expires during service. 5,005,000 5,600,000 10,001,000

A06 TOTAL TRANSFERS 800,000 3,675,000 800,000

A063 TOTAL ENTERTAINMENT & 800,000 3,675,000 800,000


GIFTS

A06301 Entertainments & Gifts 800,000 3,675,000 800,000


001 Entertainment & Gifts 800,000 3,675,000 800,000

_______________________________________________________________________________
High Court ( Voted) 5,805,000 18,845,000 10,802,000
_______________________________________________________________________________
843

PC21011/PC24011 (011)
ADMINISTRATION OF JUSTICE
_______________________________________________________________________________
031101 COURTS/JUSTICE
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
031 LAW COURTS
0311 LAW COURTS
031101 COURTS/JUSTICE

LQ4112 High Court (Charged)

A01 TOTAL EMPLOYEES RELATED EXPENSES. 2,178,991,000 2,429,936,000 2,708,200,000

A011 TOTAL PAY 2346 2859 765,525,000 740,604,000 875,266,000

A011-1 TOTAL PAY OF OFFICERS 478 587 540,922,000 534,823,000 610,730,000

A01101 Total Basic Pay of Officers 478 587 539,412,000 533,537,000 609,220,000

C088-M Chief Justice (Special) 1 1 6,580,000 7,238,000

J012-M Judge (Special) 10 10 63,273,000 69,600,000

J053-M Judge/Additional Judge (Special) 49 49 310,035,000 341,038,000

O012-M Officer On Special Duty (Special) 1 1 755,000 783,000

R036-M Registrar (BPS-22) 1 1 883,000 920,000

D697-M District & Session Judge (BPS-21) 1 1 717,000 763,000


(Establishment)

M113-M Member Inspection Team (BPS-21) 1 1 917,000 948,000

A027-M Additional Member (BPS-20) 2 2 1,381,000 1,438,000


Inspection Team

A028-M Additional Registrar (BPS-20) 12 13 10,021,000 10,831,000

A749-M Additional Registrar-IT (BPS-20) 1 900,000

S050-M Secretary To Chief (BPS-20) 1 1 727,000 758,000


Justice

D077-F Deputy Registrar (BPS-19) 1 1 564,000 583,000

D077-M Deputy Registrar (BPS-19) 26 27 13,706,000 14,717,000

D707-M Deputy Registrar-IT (BPS-19) 2 1,433,000

P140-M Private Secretary To (BPS-19) 1 1 602,000 621,000


Chief Justice

P173-M Protocol Officer (BPS-19) 1 1 305,000 324,000

R055-M Research And Reference (BPS-19) 1 1 698,000 717,000


Officer

A255-M Assistant Registrar (BPS-18) 75 88 29,163,000 32,522,000

A316-M Audit Officer (BPS-18) 3 550,000

C446-M Court Associate Reader (BPS-18) 84 67 27,032,000 28,237,000

L066-M Librarian (BPS-18) 1 1 456,000 474,000


844

PC21011/PC24011 (011)
ADMINISTRATION OF JUSTICE
_______________________________________________________________________________
031101 COURTS/JUSTICE
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
031 LAW COURTS
0311 LAW COURTS
031101 COURTS/JUSTICE

LQ4112 High Court (Charged)

P139-M Private Secretary (BPS-18) 68 68 32,162,000 33,368,000

P173-M Protocol Officer (BPS-18) 1 1 275,000 294,000

R016-M Reader (BPS-18) 1 1 280,000 280,000

S201-M Staff Officer (BPS-18) 1 1 474,000 492,000

T089-M Treasury Officer (BPS-18) 1 1 303,000 321,000

A008-M Accountant (BPS-17) 4 4 889,000 947,000

A012-M Accounts Officer (BPS-17) 1 1 337,000 352,000

A337-M Assistant Librarian (BPS-17) 4 4 1,600,000 1,658,000

D037-M Denter (BPS-17) 2 494,000

P037-M Personal Assistant (BPS-17) 88 171 25,315,000 42,667,000

S216-M Stenographer (BPS-17) 27 34 7,415,000 9,007,000

S697-M Supervisor-IT (BPS-17) 2 600,000

H144-M Hardware Technician (BPS-16) 3 9 577,000 1,196,000

K015-M Khateeb (BPS-16) 1 1 129,000 139,000

N054-M Networking Technician (BPS-16) 3 8 512,000 1,031,000

S292-M Supervisor (BPS-16) 4 4 835,000 873,000

S698-M Software Technician (BPS-16) 2 300,000


Writer

S699-M Server Technician (BPS-16) 2 300,000

A01102 Personal pay 500,000 474,000 500,000


A01103 Special Pay 1,000,000 812,000 1,000,000
A01105 Qualification Pay 10,000 10,000

A011-2 TOTAL PAY OF OTHER STAFF 1868 2272 224,603,000 205,781,000 264,536,000

A01151 Total Basic Pay of Other Staff 1868 2272 224,243,000 205,347,000 264,176,000

A097-M Assistant (BPS-15) 178 184 38,150,000 40,461,000

A750-M Assistant-IT (BPS-15) 12 1,940,000

C097-M Chief Radiographer (BPS-15) 6 762,000

C173-M Computer Operator (BPS-15) 2 2 270,000 270,000


845

PC21011/PC24011 (011)
ADMINISTRATION OF JUSTICE
_______________________________________________________________________________
031101 COURTS/JUSTICE
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
031 LAW COURTS
0311 LAW COURTS
031101 COURTS/JUSTICE

LQ4112 High Court (Charged)

C233-M Computer Operator (BPS-15) 7 7 1,587,000 1,643,000

C040-M Cashier (BPS-14) 2 2 263,000 270,000

C230-M Care Taker (BPS-14) 8 8 872,000 872,000

C162-M Composer (BPS-13) 4 400,000

D020-F Data Entry Operator (BPS-13) 5 5 873,000 906,000

D020-M Data Entry Operator (BPS-13) 22 148 3,840,000 12,928,000

G076-M Graphic Designer (BPS-13) 4 500,000

H174-M Hardware Associate (BPS-13) 8 900,000

K007-M Key Punch Operator (BPS-13) 4 4 763,000 777,000

M317-M Multimedia Media Operator (BPS-13) 4 500,000

N065-M Network Associate (BPS-13) 2 2 226,000 239,000

N070-M Network Associate (BPS-13) 6 800,000

S078-M Senior Clerk (BPS-13) 208 208 33,772,000 35,200,000

S322-M Senior Auditor (BPS-13) 6 823,000

S700-M Software Associate (BPS-13) 3 300,000

W109-M Web Associate (BPS-13) 2 500,000

G102-M Garage Supervisor (BPS-12) 1 1 80,000 80,000

S322-M Senior Auditor (BPS-12) 6 6 842,000 878,000

E690-M Electrician (Network) (BPS-11) 4 280,000

J018-M Junior Auditor (BPS-11) 4 16 377,000 1,360,000

J019-F Junior Clerk (BPS-11) 1 1 112,000 118,000

J019-M Junior Clerk (BPS-11) 450 470 48,946,000 53,891,000

P170-M Proof Reader (BPS-11) 2 2 160,000 160,000

A709-M Auto Mechanic (BPS-09) 1 1 107,000 107,000

C010-M Calligraphist (BPS-09) 2 2 288,000 297,000

M065-M Mechanic (BPS-09) 3 3 278,000 283,000

S250-M Store Keeper (BPS-09) 1 6 80,000 480,000

T036-M Telephone Operator (BPS-09) 5 5 387,000 387,000

T038-M Telephone Technician (BPS-08) 2 2 150,000 150,000


846

PC21011/PC24011 (011)
ADMINISTRATION OF JUSTICE
_______________________________________________________________________________
031101 COURTS/JUSTICE
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
031 LAW COURTS
0311 LAW COURTS
031101 COURTS/JUSTICE

LQ4112 High Court (Charged)

A320-M Auto Electrician (BPS-07) 2 2 134,000 134,000

C193-M Cook (BPS-07) 52 47 5,541,000 5,323,000

D186-M Driver (BPS-07) 5 437,000

D201-M Duplicating Machine (BPS-07) 1 1 100,000 104,000


Operator

I004-M Imam Masjid (BPS-07) 4 4 720,000 736,000

P360-M Photo Machine Operator (BPS-07) 3 3 303,000 303,000

T028-M Technician (BPS-07) 1 1 67,000 67,000

E034-M Electrician (BPS-06) 2 2 120,000 120,000

B066-M Book Binder (BPS-05) 4 4 467,000 480,000

C193-M Cook (BPS-05) 5 303,000

D003-M Daftri (BPS-05) 117 157 10,879,000 14,391,000

D186-M Driver (BPS-05) 122 117 12,467,000 12,391,000

E034-M Electrician (BPS-05) 1 1 67,000 70,000

F048-M Fireman (BPS-05) 4 4 301,000 307,000

H041-M Head Mali (BPS-05) 2 2 218,000 224,000

H076-M Helper (BPS-05) 4 4 300,000 300,000

Q003-M Qasid (BPS-05) 62 122 7,719,000 12,713,000

R026-M Record Lifter (BPS-05) 2 2 252,000 258,000

C112-M Chowkidar (BPS-04) 4 250,000

B005-M Baildar (BPS-03) 7 7 410,000 410,000

B015-M Bearer (BPS-03) 45 50 4,453,000 4,796,000

B019-M Beldar (BPS-03) 21 16 1,723,000 1,607,000

C112-M Chowkidar (BPS-03) 23 27 2,272,000 2,565,000

D038-M Denter-Cum-Painter (BPS-03) 1 1 57,000 57,000

D204-M Dusting Cooli (BPS-03) 24 24 2,368,000 2,411,000

F087-M Frash (BPS-03) 11 11 673,000 685,000

F088-M Frashman (BPS-03) 20 20 2,284,000 2,315,000

M019-M Mali (BPS-03) 39 39 3,735,000 3,857,000


847

PC21011/PC24011 (011)
ADMINISTRATION OF JUSTICE
_______________________________________________________________________________
031101 COURTS/JUSTICE
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
031 LAW COURTS
0311 LAW COURTS
031101 COURTS/JUSTICE

LQ4112 High Court (Charged)

M214-M Moazzan (BPS-03) 4 4 368,000 378,000

N006-M Naib Qasid (BPS-03) 260 348 22,676,000 27,331,000

S311-M Sanitary Worker (BPS-03) 91 91 8,826,000 9,070,000

U020-M Usher (BPS-03) 1 1 115,000 116,000

W022-M Water Man (BPS-03) 10 10 1,069,000 1,091,000

W108-M Washer Man (BPS-03) 1 2 55,000 126,000

W108-M Washer Man (BPS-01) 1 69,000

A01152 Personal pay 10,000 75,000 10,000


A01153 Special Pay 350,000 359,000 350,000

A012 TOTAL ALLOWANCES 1,413,466,000 1,689,332,000 1,832,934,000

A012-1 TOTAL REGULAR ALLOWANCES 1,369,800,000 1,617,368,000 1,778,922,000

A01201 Senior Post Allowance 586,000 265,000 601,000


A01202 House Rent Allowance 109,979,000 78,786,000 126,755,000
A01203 Conveyance Allowance 72,067,000 67,124,000 96,887,000
A01207 Washing Allowance 256,000 260,000 282,000
A01208 Dress Allowance 50,000 50,000
A0120D Integrated Allowance 2,292,000 1,957,000 2,987,000
A0120K Special Judicial Allowance 490,474,000 402,283,000 574,487,000
A0120X Ad - hoc Allowance - 2010 705,000 705,000 705,000
A01211 Hill Allowance 200,000 200,000
A01216 Qualification Allowance 330,000 675,000 1,200,000
A01217 Medical Allowance 73,752,000 68,668,000 82,645,000
A0121A Adhoc Relief Allowance 2011 49,304,000 29,571,000 38,621,000
A0121M Adhoc Relief Allowance - 2012 72,797,000 71,515,000 89,160,000
A0121P Superior Judicial Allowance 135,576,000 132,127,000 125,576,000
A0121T Adhoc Relief Allowance 2013 55,159,000 35,949,000 47,893,000
A0121Z Adhoc Relief Allowance - 2014 35,313,000 138,890,000
A01224 Entertainment Allowance 393,000 297,000 442,000
A01226 Computer Allowance 237,000 219,000 237,000
A01236 Deputation Allowance 90,000 5,000 90,000
A01239 Special Allowance 219,000 150,000 309,000
001 Special Allowance 219,000 150,000 309,000
A01241 Utility allowance for electricity 110,272,000 95,061,000 130,332,000
A01248 Judicial Allowance 182,566,000 588,345,000 312,073,000
848

PC21011/PC24011 (011)
ADMINISTRATION OF JUSTICE
_______________________________________________________________________________
031101 COURTS/JUSTICE
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
031 LAW COURTS
0311 LAW COURTS
031101 COURTS/JUSTICE

LQ4112 High Court (Charged)

A01266 Disturbance Allowance 6,000,000 5,236,000 6,000,000


A01270 Others 6,496,000 2,857,000 2,500,000
001 Others 6,496,000 2,857,000 2,500,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 43,666,000 71,964,000 54,012,000

A01271 Overtime Allowance 2,820,000 3,298,000 2,970,000


A01273 Honoraria 880,000 20,000,000 880,000
000 Honoraria 880,000 20,000,000 880,000
A01274 Medical Charges 10,260,000 4,776,000 10,260,000
A01277 Contingent Paid Staff 29,700,000 43,890,000 39,900,000
A01278 Leave Salary 1,000 1,000
A01299 Others 5,000 1,000
001 Others 5,000 1,000

A03 TOTAL OPERATING EXPENSES 232,590,000 374,412,000 264,860,000

A032 TOTAL COMMUNICATIONS 15,520,000 26,002,000 22,210,000

A03201 Postage and Telegraph 3,850,000 2,700,000 3,850,000


A03202 Telephone and Trunk Call 11,550,000 15,590,000 17,850,000
A03203 Telex Teleprinter and Fax 10,000 2,000 10,000
A03205 Courier and Pilot Service 110,000 7,710,000 500,000

A033 TOTAL UTILITIES 108,197,000 123,624,000 121,751,000

A03301 Gas 13,596,000 19,046,000 20,750,000


A03302 Water 1,100,000 1,378,000 1,100,000
A03303 Electricity 93,500,000 103,200,000 99,900,000
001 Electricity 93,500,000 103,200,000 99,900,000
A03304 Hot and Cold Weather Charges 1,000 1,000

A034 TOTAL OCCUPANCY COSTS 366,000 1,306,000 503,000

A03402 Rent for Office Building 1,000 1,000


A03403 Rent for Residential Building 1,000 1,000
A03404 Rent for other building 1,000 1,000
A03407 Rates and Taxes 363,000 1,306,000 500,000
849

PC21011/PC24011 (011)
ADMINISTRATION OF JUSTICE
_______________________________________________________________________________
031101 COURTS/JUSTICE
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
031 LAW COURTS
0311 LAW COURTS
031101 COURTS/JUSTICE

LQ4112 High Court (Charged)

A038 TOTAL TRAVEL & 80,100,000 148,277,000 85,100,000


TRANSPORTATION

A03805 Travelling Allowance 22,000,000 86,415,000 22,000,000


001 Travelling Allowance 86,415,000 22,000,000
A03806 Transportation of Goods 300,000 290,000 300,000
A03807 P.O.L Charges 57,500,000 61,152,000 62,500,000
A03808 Conveyance Charges 300,000 420,000 300,000

A039 TOTAL GENERAL 28,407,000 75,203,000 35,296,000

A03901 Stationery 8,470,000 12,410,000 8,470,000


A03902 Printing and Publication 1,210,000 3,410,000 1,265,000
001 Printing and Publications 1,210,000 3,410,000 1,265,000
A03905 Newspapers Periodicals and Books 3,520,000 4,544,000 3,900,000
001 News Papers, Periodicals & Books 3,520,000 4,544,000 3,900,000
A03906 Uniforms and Protective Clothing 1,155,000 3,420,000 900,000
A03907 Advertising & Publicity 330,000 1,038,000 700,000
001 Advertising & Publicity 330,000 1,038,000 700,000
A03917 Law Charges 10,000 10,000 1,000
A03918 Exhibitions, Fairs & Other 22,000 154,000 250,000
National Celebrations
A03919 Payments to Others for Service 3,700,000 13,680,000 5,000,000
Rendered
001 Payments to Others for Service Rendered 13,680,000 5,000,000
A03936 Foreign/Inland Training Course Fee 1,000,000 3,344,000 1,000,000
001 Foreign Training 3,344,000 1,000,000
A03942 Cost of Other Stores 2,310,000 13,116,000 4,000,000
001 Cost of Other Stores 2,310,000 13,116,000 4,000,000
A03955 Computer Stationary 4,480,000 5,340,000 4,810,000
A03970 Others 2,200,000 14,737,000 5,000,000
001 Others 2,200,000 14,737,000 5,000,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 70,830,000 10,000,000

A041 TOTAL PENSION 1,000 70,830,000 10,000,000

A04114 Superannuation Encashment Of L.P.R 1,000 70,830,000 10,000,000


850

PC21011/PC24011 (011)
ADMINISTRATION OF JUSTICE
_______________________________________________________________________________
031101 COURTS/JUSTICE
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
031 LAW COURTS
0311 LAW COURTS
031101 COURTS/JUSTICE

LQ4112 High Court (Charged)

A09 TOTAL PHYSICAL ASSETS 5,000 208,053,000 20,075,000

A092 TOTAL COMPUTER EQUIPMENT 2,000 66,079,000 7,702,000

A09202 Software 1,000 1,000 1,000


A09203 I.T. Equipment 1,000 66,078,000 7,701,000

A095 TOTAL PURCHASE OF 1,000 75,919,000 1,000


TRANSPORT

A09501 Transport 1,000 75,919,000 1,000


001 Transport 1,000 75,919,000 1,000

A096 TOTAL PURCHASE OF PLANT & 1,000 48,771,000 4,573,000


MACHINERY

A09601 Plant and Machinery 1,000 48,771,000 4,573,000

A097 TOTAL PURCHASE FURNITURE 1,000 17,284,000 7,799,000


& FIXTURE

A09701 Purchase of Furniture and Fixture 1,000 17,284,000 7,799,000

A13 TOTAL REPAIRS AND MAINTENANCE 8,066,000 16,367,000 10,122,000

A130 TOTAL TRANSPORT 4,840,000 8,650,000 6,200,000

A13001 Transport 4,840,000 8,650,000 6,200,000

A131 TOTAL MACHINERY AND 2,620,000 3,170,000 3,020,000


EQUIPMENT

A13101 Machinery and Equipment 2,620,000 3,170,000 3,020,000

A132 TOTAL FURNITURE AND 605,000 3,745,000 900,000


FIXTURE

A13201 Furniture and Fixture 605,000 3,745,000 900,000


851

PC21011/PC24011 (011)
ADMINISTRATION OF JUSTICE
_______________________________________________________________________________
031101 COURTS/JUSTICE
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
031 LAW COURTS
0311 LAW COURTS
031101 COURTS/JUSTICE

LQ4112 High Court (Charged)

A137 TOTAL COMPUTER EQUIPMENT 1,000 1,000

A13703 I.T. Equipment 1,000 1,000

A138 TOTAL GENERAL 1,000 801,000 1,000

A13801 Maintenance of Gardens 1,000 801,000 1,000

_______________________________________________________________________________
High Court (Charged) 2,419,653,000 3,099,598,000 3,013,257,000
_______________________________________________________________________________
852

PC21011/PC24011 (011)
ADMINISTRATION OF JUSTICE
_______________________________________________________________________________
031101 COURTS/JUSTICE
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
031 LAW COURTS
0311 LAW COURTS
031101 COURTS/JUSTICE

LQ4114 Session Courts

A01 TOTAL EMPLOYEES RELATED EXPENSES. 2,134,454,000 2,063,876,000 3,618,430,000

A011 TOTAL PAY 6956 7113 749,855,000 673,483,000 1,101,713,000

A011-1 TOTAL PAY OF OFFICERS 1504 1504 351,952,000 316,690,000 541,278,000

A01101 Total Basic Pay of Officers 1504 1504 351,502,000 315,890,000 539,728,000

D144-F District & Session Judge (BPS-21) 1 1 820,000 851,000

D144-M District & Session Judge (BPS-21) 35 35 30,328,000 31,420,000

A023-F Additional Distt. & (BPS-20) 4 4 2,354,000 2,467,000


Session Judges

A023-M Additional Distt. & (BPS-20) 602 602 184,368,000 327,589,000


Session Judges

S282-M Superintendent (BPS-17) 36 16,390,000

S216-M Stenographer (BPS-16) 826 826 117,708,000 161,011,000

S282-M Superintendent (BPS-16) 36 15,924,000

A01102 Personal pay 100,000 800,000 1,200,000


A01103 Special Pay 300,000 300,000
A01105 Qualification Pay 50,000 50,000

A011-2 TOTAL PAY OF OTHER STAFF 5452 5609 397,903,000 356,793,000 560,435,000

A01151 Total Basic Pay of Other Staff 5452 5609 397,803,000 356,718,000 560,335,000

A133-M Assistant Clerk Of Court (BPS-15) 28 3,220,000

A097-M Assistant (BPS-14) 15 15 2,925,000 3,035,000

A124-M Assistant Care-Taker (BPS-14) 5 5 675,000 675,000

A133-M Assistant Clerk Of Court (BPS-14) 22 50 3,157,000 6,958,000

A275-M Assistant Superintendent (BPS-14) 5 5 675,000 675,000

A337-M Assistant Librarian (BPS-14) 7 38 950,000 3,735,000

C230-M Care Taker (BPS-14) 32 32 3,680,000 4,107,000

C233-M Computer Operator (BPS-14) 36 36 5,099,000 5,362,000

R016-M Reader (BPS-14) 317 317 1,000 26,945,000

R092-M Reader (BPS-14) 1 326 140,000 76,457,000


853

PC21011/PC24011 (011)
ADMINISTRATION OF JUSTICE
_______________________________________________________________________________
031101 COURTS/JUSTICE
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
031 LAW COURTS
0311 LAW COURTS
031101 COURTS/JUSTICE

LQ4114 Session Courts

D020-M Data Entry Operator (BPS-13) 317 317 1,000 25,945,000

S071-M Senior Auditor (BPS-13) 1 1 130,000 130,000

A008-M Accountant (BPS-11) 1 1 125,000 125,000

A133-M Assistant Clerk Of Court (BPS-11) 52 52 12,145,000 12,438,000

A292-M Assistant-Cum-Librarian (BPS-11) 1 1 117,000 122,000

A334-M Accountant (BPS-11) 8 8 1,330,000 1,375,000

B130-M Budget & Accounts (BPS-11) 36 36 4,544,000 4,747,000


Examiner

R092-M Reader (BPS-11) 325 74,477,000

D020-M Data Entry Operator (BPS-09) 2 2 240,000 240,000

E059-M English Clerk (BPS-09) 1 36 105,000 6,670,000

R024-M Record Keeper (BPS-09) 7 43 840,000 7,068,000

S078-M Senior Clerk (BPS-09) 11 11 1,266,000 1,289,000

T036-M Telephone Operator (BPS-09) 3 3 360,000 360,000

N017-M Nazar (BPS-08) 29 29 3,220,000 3,342,000

A055-M Ahlmad (Civil) (BPS-07) 647 1025 35,455,000 96,254,000

A181-M Assistant English Clerk (BPS-07) 2 2 218,000 226,000

A300-M Asstt: Record Keeper (BPS-07) 101 101 9,069,000 9,750,000

C134-M Clerk (BPS-07) 103 103 5,535,000 6,035,000

C197-M Copyist (BPS-07) 38 40 5,465,000 5,612,000

C199-M Copy Clerk (BPS-07) 695 317 35,283,000 22,800,000

C203-M Copy Typist (BPS-07) 138 138 16,166,000 16,696,000

D088-M Despatch Clerk (BPS-07) 46 46 4,653,000 4,831,000

E059-M English Clerk (BPS-07) 35 6,424,000

I004-M Imam Masjid (BPS-07) 5 5 434,000 441,000

J019-M Junior Clerk (BPS-07) 31 31 3,231,000 3,350,000

N017-M Nazar (BPS-07) 1 1 90,000 94,000

R022-M Record Clerk (BPS-07) 48 47 5,282,000 5,466,000

R023-M Record Inspection Clerk (BPS-07) 36 36 3,754,000 3,892,000


854

PC21011/PC24011 (011)
ADMINISTRATION OF JUSTICE
_______________________________________________________________________________
031101 COURTS/JUSTICE
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
031 LAW COURTS
0311 LAW COURTS
031101 COURTS/JUSTICE

LQ4114 Session Courts

R024-M Record Keeper (BPS-07) 15 6,094,000

T028-M Technician (BPS-07) 36 2,880,000

T113-M Typist (BPS-07) 65 65 6,548,000 6,799,000

E034-M Electrician (BPS-05) 1 80,000

G041-M Generator Operator (BPS-05) 23 52 1,810,000 4,246,000

C193-M Cook (BPS-04) 37 37 2,271,000 2,305,000

D186-M Driver (BPS-04) 72 72 6,901,000 7,033,000

D685-M Dak Rider (BPS-04) 1 1 65,000 65,000

P148-M Process Server (BPS-03) 7 7 893,000 910,000

D003-M Daftri (BPS-02) 38 38 5,699,000 5,772,000

F038-M File Fetcher (BPS-02) 4 240,000

F088-M Frashman (BPS-02) 4 240,000

M147-M Moazzan (BPS-02) 2 2 120,000 120,000

M214-M Moazzan (BPS-02) 3 3 180,000 186,000

R026-M Record Lifter (BPS-02) 39 39 4,409,000 4,484,000

B019-M Beldar (BPS-01) 6 6 626,000 637,000

C112-M Chowkidar (BPS-01) 129 130 9,257,000 9,903,000

F038-M File Fetcher (BPS-01) 3 3 244,000 249,000

M019-M Mali (BPS-01) 119 120 10,992,000 11,569,000

N006-M Naib Qasid (BPS-01) 1448 1448 70,266,000 112,843,000

S025-M Sanitary Worker (BPS-01) 94 94 9,475,000 9,644,000

S311-M Sanitary Worker (BPS-01) 81 117 4,230,000 6,004,000

W018-M Watchman (BPS-01) 2 2 137,000 141,000

W019-M Water Carrier (BPS-01) 13 13 715,000 715,000

W022-M Water Man (BPS-01) 63 63 6,150,000 6,263,000

A01153 Special Pay 100,000 75,000 100,000

A012 TOTAL ALLOWANCES 1,384,599,000 1,390,393,000 2,516,717,000


855

PC21011/PC24011 (011)
ADMINISTRATION OF JUSTICE
_______________________________________________________________________________
031101 COURTS/JUSTICE
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
031 LAW COURTS
0311 LAW COURTS
031101 COURTS/JUSTICE

LQ4114 Session Courts

A012-1 TOTAL REGULAR ALLOWANCES 1,372,435,000 1,370,898,000 2,499,315,000

A01201 Senior Post Allowance 4,334,000 5,534,000 5,006,000


A01202 House Rent Allowance 80,525,000 71,915,000 172,144,000
A01203 Conveyance Allowance 135,884,000 125,759,000 235,662,000
A01207 Washing Allowance 66,000 64,000 165,000
A01208 Dress Allowance 35,000 11,000 35,000
A0120D Integrated Allowance 4,422,000 3,852,000 6,832,000
A0120K Special Judicial Allowance 276,422,000 304,635,000 542,835,000
A0120Q Fixed Daily Allowance 1,000
A01211 Hill Allowance 20,000 16,000 20,000
A01216 Qualification Allowance 540,000 1,117,000 800,000
A01217 Medical Allowance 70,304,000 70,223,000 117,933,000
A0121A Adhoc Relief Allowance 2011 72,102,000 55,089,000 88,647,000
A0121M Adhoc Relief Allowance - 2012 141,591,000 134,734,000 200,997,000
A0121T Adhoc Relief Allowance 2013 71,846,000 67,243,000 107,927,000
A0121Z Adhoc Relief Allowance - 2014 66,616,000 152,979,000
A01224 Entertainment Allowance 2,401,000 2,645,000 2,401,000
A01226 Computer Allowance 10,000
A01241 Utility allowance for electricity 210,169,000 186,271,000 345,204,000
A01248 Judicial Allowance 301,525,000 274,683,000 519,696,000
A01270 Others 249,000 491,000 21,000
001 Others 100,000 491,000
006 Uniform Allowance 1,000 1,000
007 Fixed Travelling Allowance 50,000 20,000
008 Social Security Allowance 98,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 12,164,000 19,495,000 17,402,000

A01271 Overtime Allowance 1,080,000 1,222,000 1,080,000


A01273 Honoraria 770,000 1,450,000 800,000
000 Honoraria 770,000 1,450,000 800,000
A01274 Medical Charges 4,840,000 4,474,000 3,000,000
A01277 Contingent Paid Staff 4,952,000 11,840,000 12,000,000
A01278 Leave Salary 440,000 509,000 440,000
A01299 Others 82,000 82,000
001 Others 82,000 82,000

A03 TOTAL OPERATING EXPENSES 120,875,000 227,733,000 162,821,000


856

PC21011/PC24011 (011)
ADMINISTRATION OF JUSTICE
_______________________________________________________________________________
031101 COURTS/JUSTICE
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
031 LAW COURTS
0311 LAW COURTS
031101 COURTS/JUSTICE

LQ4114 Session Courts

A032 TOTAL COMMUNICATIONS 7,828,000 10,661,000 8,061,000

A03201 Postage and Telegraph 2,620,000 2,415,000 2,000,000


A03202 Telephone and Trunk Call 5,170,000 8,153,000 6,000,000
A03203 Telex Teleprinter and Fax 22,000 20,000
A03205 Courier and Pilot Service 16,000 93,000 40,000
A03270 Others 1,000

A033 TOTAL UTILITIES 55,230,000 71,711,000 64,711,000

A03301 Gas 5,500,000 9,196,000 5,500,000


A03302 Water 110,000 41,000 110,000
A03303 Electricity 49,289,000 61,859,000 58,600,000
001 Electricity 49,289,000 61,859,000 58,600,000
A03304 Hot and Cold Weather Charges 330,000 615,000 500,000
A03370 Others 1,000 1,000

A034 TOTAL OCCUPANCY COSTS 223,000 591,000 503,000

A03402 Rent for Office Building 1,000 1,000


A03403 Rent for Residential Building 1,000 1,000
A03404 Rent for other building 1,000 1,000
A03407 Rates and Taxes 220,000 591,000 500,000

A038 TOTAL TRAVEL & 31,570,000 89,606,000 61,615,000


TRANSPORTATION

A03805 Travelling Allowance 15,400,000 46,537,000 16,000,000


001 Travelling Allowance 46,537,000 16,000,000
A03806 Transportation of Goods 55,000 236,000 600,000
A03807 P.O.L Charges 16,100,000 42,833,000 45,000,000
A03808 Conveyance Charges 5,000 5,000
A03820 Others 5,000 5,000
001 Others 5,000 5,000
A03825 Travelling allowance 5,000 5,000

A039 TOTAL GENERAL 26,024,000 55,164,000 27,931,000

A03901 Stationery 12,100,000 20,348,000 13,000,000


A03902 Printing and Publication 1,760,000 4,152,000 1,760,000
857

PC21011/PC24011 (011)
ADMINISTRATION OF JUSTICE
_______________________________________________________________________________
031101 COURTS/JUSTICE
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
031 LAW COURTS
0311 LAW COURTS
031101 COURTS/JUSTICE

LQ4114 Session Courts

001 Printing and Publications 1,760,000 4,152,000 1,760,000


A03905 Newspapers Periodicals and Books 3,300,000 5,170,000 3,300,000
001 News Papers, Periodicals & Books 3,300,000 5,170,000 3,300,000
A03906 Uniforms and Protective Clothing 308,000 434,000 308,000
A03907 Advertising & Publicity 330,000 2,907,000 500,000
001 Advertising & Publicity 330,000 2,907,000 500,000
A03917 Law Charges 9,000 1,000
A03918 Exhibitions, Fairs & Other 275,000 462,000 300,000
National Celebrations
A03919 Payments to Others for Service 1,000 1,000
Rendered
001 Payments to Others for Service Rendered 1,000
A03936 Foreign/Inland Training Course Fee 1,000 1,000
001 Foreign Training 1,000
A03942 Cost of Other Stores 2,860,000 8,432,000 3,500,000
001 Cost of Other Stores 2,860,000 8,432,000 3,500,000
A03955 Computer Stationary 2,420,000 6,406,000 2,600,000
A03970 Others 2,660,000 6,853,000 2,660,000
001 Others 2,660,000 6,853,000 2,660,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 13,012,000 10,000,000

A041 TOTAL PENSION 1,000 13,012,000 10,000,000

A04114 Superannuation Encashment Of L.P.R 1,000 13,012,000 10,000,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 8,000,000 4,400,000 16,001,000

A052 TOTAL GRANTS-DOMESTIC 8,000,000 4,400,000 16,001,000

A05213 Spl Grants from Provincial 1,000


Retained Amounts (TMA)
003 Grant-in-Aid 1,000
A05216 Fin. Assis. to the families of 8,000,000 4,400,000 16,000,000
G. Serv. who expire
001 Fin. Assis. to the families of the persons who expires during service. 8,000,000 4,400,000 16,000,000

A06 TOTAL TRANSFERS 110,000 1,132,000 200,000


858

PC21011/PC24011 (011)
ADMINISTRATION OF JUSTICE
_______________________________________________________________________________
031101 COURTS/JUSTICE
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
031 LAW COURTS
0311 LAW COURTS
031101 COURTS/JUSTICE

LQ4114 Session Courts

A063 TOTAL ENTERTAINMENT & 110,000 943,000 200,000


GIFTS

A06301 Entertainments & Gifts 110,000 943,000 200,000


001 Entertainment & Gifts 110,000 943,000 200,000

A064 TOTAL OTHER TRANSFER 189,000


PAYMENTS

A06470 Others 189,000


001 Others 189,000

A09 TOTAL PHYSICAL ASSETS 8,000 349,868,000 97,842,000

A092 TOTAL COMPUTER EQUIPMENT 2,000 123,425,000 21,838,000

A09203 I.T. Equipment 2,000 123,425,000 21,838,000

A095 TOTAL PURCHASE OF 2,000 59,266,000 152,000


TRANSPORT

A09501 Transport 2,000 59,266,000 152,000


001 Transport 2,000 59,266,000 152,000

A096 TOTAL PURCHASE OF PLANT & 2,000 98,707,000 26,784,000


MACHINERY

A09601 Plant and Machinery 2,000 98,707,000 26,784,000

A097 TOTAL PURCHASE FURNITURE 2,000 68,470,000 49,068,000


& FIXTURE

A09701 Purchase of Furniture and Fixture 2,000 68,470,000 49,068,000

A13 TOTAL REPAIRS AND MAINTENANCE 9,031,000 18,428,000 10,852,000

A130 TOTAL TRANSPORT 3,025,000 4,488,000 3,025,000

A13001 Transport 3,025,000 4,488,000 3,025,000


859

PC21011/PC24011 (011)
ADMINISTRATION OF JUSTICE
_______________________________________________________________________________
031101 COURTS/JUSTICE
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
031 LAW COURTS
0311 LAW COURTS
031101 COURTS/JUSTICE

LQ4114 Session Courts

A131 TOTAL MACHINERY AND 4,180,000 10,738,000 6,000,000


EQUIPMENT

A13101 Machinery and Equipment 4,180,000 10,738,000 6,000,000

A132 TOTAL FURNITURE AND 1,815,000 2,872,000 1,815,000


FIXTURE

A13201 Furniture and Fixture 1,815,000 2,872,000 1,815,000

A133 TOTAL BUILDINGS AND 11,000 329,000 11,000


STRUCTURE

A13370 Others 11,000 329,000 11,000


001 Others 11,000 329,000 11,000

A137 TOTAL COMPUTER EQUIPMENT 1,000 1,000

A13703 I.T. Equipment 1,000 1,000

_______________________________________________________________________________
Session Courts 2,272,479,000 2,678,449,000 3,916,146,000
_______________________________________________________________________________
860

PC21011/PC24011 (011)
ADMINISTRATION OF JUSTICE
_______________________________________________________________________________
031101 COURTS/JUSTICE
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
031 LAW COURTS
0311 LAW COURTS
031101 COURTS/JUSTICE

LQ4115 Civil Courts

A01 TOTAL EMPLOYEES RELATED EXPENSES. 5,401,436,000 4,078,409,000 7,272,501,000

A011 TOTAL PAY 17691 17722 2,441,818,000 1,280,400,000 2,096,941,000

A011-1 TOTAL PAY OF OFFICERS 3479 3479 561,892,000 491,494,000 806,563,000

A01101 Total Basic Pay of Officers 3479 3479 561,892,000 491,494,000 806,563,000

S077-F Senior Civil Judge (BPS-19) 1 1 502,000 521,000

S077-M Senior Civil Judge (BPS-19) 35 35 17,975,000 18,647,000

C121-F Civil Judges (BPS-18) 33 33 12,434,000 13,028,000

C121-M Civil Judges (BPS-18) 720 720 261,296,000 274,256,000

C121-M Civil Judges (BPS-17) 696 696 1,000 120,576,000

C383-M Civil Judge-cum-Judicial (BPS-17) 200 200 49,920,000 52,800,000


Magistrate

P126-M Presiding Officer (BPS-17) 35 35 12,936,000 13,440,000

S216-M Stenographer (BPS-16) 1759 1759 206,828,000 313,295,000

A011-2 TOTAL PAY OF OTHER STAFF 14212 14243 1,879,926,000 788,906,000 1,290,378,000

A01151 Total Basic Pay of Other Staff 14212 14243 879,956,000 788,906,000 1,290,207,000

S216-M Stenographer (BPS-15) 35 35 4,252,000 4,546,000

A097-M Assistant (BPS-14) 2 2 358,000 372,000

A337-M Assistant Librarian (BPS-14) 1 36 135,000 3,495,000

C123-M Civil Nazars (BPS-14) 1 1 125,000 132,000

C233-M Computer Operator (BPS-14) 36 36 5,235,000 5,498,000

R092-M Reader (BPS-14) 202 202 25,316,000 26,794,000

D020-M Data Entry Operator (BPS-13) 696 696 1,000 100,000,000

A008-M Accountant (BPS-11) 1 1 130,000 130,000

B130-M Budget & Accounts (BPS-11) 36 36 3,998,000 4,201,000


Examiner

C123-M Civil Nazars (BPS-11) 35 35 7,005,000 7,202,000

C135-M Clerk Of Court (BPS-11) 34 34 7,678,000 7,870,000


861

PC21011/PC24011 (011)
ADMINISTRATION OF JUSTICE
_______________________________________________________________________________
031101 COURTS/JUSTICE
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
031 LAW COURTS
0311 LAW COURTS
031101 COURTS/JUSTICE

LQ4115 Civil Courts

R092-M Reader (BPS-11) 822 822 129,253,000 133,889,000

R016-M Reader (BPS-09) 696 696 1,000 90,231,000

A055-M Ahlmad (Civil) (BPS-07) 1784 1784 104,783,000 144,960,000

A300-M Asstt: Record Keeper (BPS-07) 119 119 9,710,000 9,710,000

A434-M Ahlmad (Criminal) (BPS-07) 1256 1256 69,718,000 107,867,000

C203 Copy Typist (BPS-07) 2 170,000

C203-M Copy Typist (BPS-07) 2 178,000

D088-M Despatch Clerk (BPS-07) 2 2 237,000 244,000

J019-M Junior Clerk (BPS-07) 16 16 1,857,000 1,918,000

N005-M Naib Nazar (BPS-07) 204 204 33,138,000 34,217,000

R023-M Record Inspection Clerk (BPS-07) 2 2 382,000 390,000

R024-M Record Keeper (BPS-07) 2 2 297,000 304,000

T036-M Telephone Operator (BPS-07) 1 1 120,000 120,000

T113-M Typist (BPS-07) 6 6 851,000 874,000

T114-M Typist Clerk (BPS-07) 18 18 1,295,000 1,364,000

B006-M Bailiff (BPS-05) 144 144 18,044,000 18,493,000

B006-M Bailiff (BPS-04) 1379 1379 76,589,000 106,684,000

D186-M Driver (BPS-04) 36 36 2,292,000 2,292,000

P148-M Process Server (BPS-04) 288 288 885,000 913,000

P148-M Process Server (BPS-03) 3821 3817 224,468,000 291,391,000

C112-M Chowkidar (BPS-02) 4 4 336,000 344,000

D003-M Daftri (BPS-02) 37 37 4,266,000 4,341,000

F087-M Frash (BPS-02) 1 1 74,000 76,000

M019-M Mali (BPS-02) 1 1 89,000 91,000

N006-M Naib Qasid (BPS-02) 135 135 11,983,000 12,258,000

S311-M Sanitary Worker (BPS-02) 6 6 594,000 606,000

W022-M Water Man (BPS-02) 1 1 91,000 93,000

C112-M Chowkidar (BPS-01) 156 156 13,202,000 13,615,000


862

PC21011/PC24011 (011)
ADMINISTRATION OF JUSTICE
_______________________________________________________________________________
031101 COURTS/JUSTICE
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
031 LAW COURTS
0311 LAW COURTS
031101 COURTS/JUSTICE

LQ4115 Civil Courts

F087-M Frash (BPS-01) 5 5 408,000 417,000

M019-M Mali (BPS-01) 130 130 9,607,000 9,785,000

N006-M Naib Qasid (BPS-01) 1629 1629 78,293,000 108,327,000

S311-M Sanitary Worker (BPS-01) 347 347 24,925,000 26,114,000

W018-M Watchman (BPS-01) 1 1 65,000 67,000

W019-M Water Carrier (BPS-01) 80 80 7,544,000 7,634,000

W022-M Water Man (BPS-01) 2 2 156,000 160,000

A01152 Personal pay 170,000


A01153 Special Pay 1,000
A01170 Others 999,970,000
004 Block Allocation for Pay and Allowances 999,970,000

A012 TOTAL ALLOWANCES 2,959,618,000 2,798,009,000 5,175,560,000

A012-1 TOTAL REGULAR ALLOWANCES 2,945,196,000 2,778,361,000 5,163,224,000

A01202 House Rent Allowance 235,732,000 162,964,000 401,764,000


A01203 Conveyance Allowance 320,294,000 292,322,000 752,364,000
A01207 Washing Allowance 2,368,000 3,714,000 3,050,000
A01208 Dress Allowance 422,000 510,000 525,000
A0120D Integrated Allowance 8,521,000 7,593,000 11,026,000
A0120K Special Judicial Allowance 458,800,000 455,778,000 705,602,000
A0120Q Fixed Daily Allowance 17,884,000
A01211 Hill Allowance 500,000 334,000 500,000
A01216 Qualification Allowance 2,300,000 4,027,000 3,500,000
A01217 Medical Allowance 182,229,000 146,900,000 252,726,000
A0121A Adhoc Relief Allowance 2011 129,820,000 102,682,000 185,178,000
A0121M Adhoc Relief Allowance - 2012 267,833,000 255,933,000 388,267,000
A0121T Adhoc Relief Allowance 2013 138,996,000 128,076,000 199,213,000
A0121Z Adhoc Relief Allowance - 2014 126,309,000 264,709,000
A01224 Entertainment Allowance 216,000 231,000 216,000
A01226 Computer Allowance 1,000
A01241 Utility allowance for electricity 463,504,000 419,089,000 774,205,000
A01242 Consolidation Travelling Allowance 492,000 3,000 492,000
A01248 Judicial Allowance 711,337,000 652,399,000 1,181,568,000
A01270 Others 21,832,000 19,497,000 20,434,000
001 Others 3,000,000 19,497,000 3,000,000
863

PC21011/PC24011 (011)
ADMINISTRATION OF JUSTICE
_______________________________________________________________________________
031101 COURTS/JUSTICE
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
031 LAW COURTS
0311 LAW COURTS
031101 COURTS/JUSTICE

LQ4115 Civil Courts

006 Uniform Allowance 1,148,000 4,906,000


007 Fixed Travelling Allowance 17,684,000 12,528,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 14,422,000 19,648,000 12,336,000

A01271 Overtime Allowance 75,000 50,000


A01273 Honoraria 616,000 670,000 616,000
000 Honoraria 616,000 670,000 616,000
A01274 Medical Charges 7,111,000 6,649,000 5,000,000
A01277 Contingent Paid Staff 5,980,000 12,204,000 6,000,000
A01278 Leave Salary 660,000 50,000 660,000
A01299 Others 55,000 10,000
001 Others 55,000 10,000

A03 TOTAL OPERATING EXPENSES 155,699,000 222,183,000 160,092,000

A032 TOTAL COMMUNICATIONS 6,207,000 7,662,000 6,884,000

A03201 Postage and Telegraph 2,870,000 2,583,000 2,870,000


A03202 Telephone and Trunk Call 3,300,000 5,079,000 4,000,000
A03203 Telex Teleprinter and Fax 33,000 10,000
A03205 Courier and Pilot Service 2,000 2,000
A03270 Others 2,000 2,000

A033 TOTAL UTILITIES 92,010,000 94,961,000 92,980,000

A03301 Gas 3,960,000 4,372,000 5,000,000


A03302 Water 250,000 49,000 250,000
A03303 Electricity 85,930,000 88,514,000 85,930,000
001 Electricity 85,930,000 88,514,000 85,930,000
A03304 Hot and Cold Weather Charges 1,870,000 2,026,000 1,800,000

A034 TOTAL OCCUPANCY COSTS 792,000 2,994,000 892,000

A03402 Rent for Office Building 550,000 1,848,000 650,000


A03403 Rent for Residential Building 1,000 1,000
A03407 Rates and Taxes 240,000 1,146,000 240,000
A03470 Others 1,000 1,000
864

PC21011/PC24011 (011)
ADMINISTRATION OF JUSTICE
_______________________________________________________________________________
031101 COURTS/JUSTICE
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
031 LAW COURTS
0311 LAW COURTS
031101 COURTS/JUSTICE

LQ4115 Civil Courts

A038 TOTAL TRAVEL & 22,385,000 48,722,000 22,716,000


TRANSPORTATION

A03805 Travelling Allowance 17,600,000 40,535,000 17,600,000


001 Travelling Allowance 40,535,000 17,600,000
A03806 Transportation of Goods 110,000 232,000 110,000
A03807 P.O.L Charges 4,669,000 7,955,000 5,000,000
A03808 Conveyance Charges 5,000 5,000
A03820 Others 1,000 1,000
001 Others 1,000 1,000

A039 TOTAL GENERAL 34,305,000 67,844,000 36,620,000

A03901 Stationery 14,520,000 24,668,000 16,000,000


A03902 Printing and Publication 1,760,000 6,977,000 1,760,000
001 Printing and Publications 1,760,000 6,977,000 1,760,000
A03905 Newspapers Periodicals and Books 3,300,000 4,414,000 3,300,000
001 News Papers, Periodicals & Books 3,300,000 4,414,000 3,300,000
A03906 Uniforms and Protective Clothing 5,280,000 7,365,000 5,280,000
A03907 Advertising & Publicity 220,000 1,398,000 450,000
001 Advertising & Publicity 220,000 1,398,000 450,000
A03917 Law Charges 38,000 1,000 38,000
A03918 Exhibitions, Fairs & Other 330,000 436,000 400,000
National Celebrations
A03919 Payments to Others for Service 1,000 1,000
Rendered
001 Payments to Others for Service Rendered 1,000
A03936 Foreign/Inland Training Course Fee 4,000 4,000
001 Foreign Training 4,000
A03942 Cost of Other Stores 2,887,000 7,236,000 2,887,000
001 Cost of Other Stores 2,887,000 7,236,000 2,887,000
A03955 Computer Stationary 1,815,000 7,554,000 2,000,000
A03970 Others 4,150,000 7,795,000 4,500,000
001 Others 4,150,000 7,795,000 4,500,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 10,013,000 10,000,000

A041 TOTAL PENSION 1,000 10,013,000 10,000,000

A04114 Superannuation Encashment Of L.P.R 1,000 10,013,000 10,000,000


865

PC21011/PC24011 (011)
ADMINISTRATION OF JUSTICE
_______________________________________________________________________________
031101 COURTS/JUSTICE
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
031 LAW COURTS
0311 LAW COURTS
031101 COURTS/JUSTICE

LQ4115 Civil Courts

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 10,002,000 13,500,000 20,002,000

A052 TOTAL GRANTS-DOMESTIC 10,002,000 13,500,000 20,002,000

A05213 Spl Grants from Provincial 1,000


Retained Amounts (TMA)
003 Grant-in-Aid 1,000
A05216 Fin. Assis. to the families of 10,000,000 13,500,000 20,000,000
G. Serv. who expire
001 Fin. Assis. to the families of the persons who expires during service. 10,000,000 13,500,000 20,000,000
A05270 To Others 2,000 1,000
001 Others 2,000 1,000

A06 TOTAL TRANSFERS 14,000 236,000 20,000

A063 TOTAL ENTERTAINMENT & 14,000 236,000 20,000


GIFTS

A06301 Entertainments & Gifts 14,000 236,000 20,000


001 Entertainment & Gifts 14,000 236,000 20,000

A09 TOTAL PHYSICAL ASSETS 4,000 5,389,000 62,935,000

A092 TOTAL COMPUTER EQUIPMENT 1,000 500,000 12,104,000

A09203 I.T. Equipment 1,000 500,000 12,104,000

A095 TOTAL PURCHASE OF 1,000 815,000 4,657,000


TRANSPORT

A09501 Transport 1,000 815,000 4,657,000


001 Transport 1,000 815,000 4,657,000

A096 TOTAL PURCHASE OF PLANT & 1,000 4,074,000 13,820,000


MACHINERY

A09601 Plant and Machinery 1,000 4,074,000 13,820,000


866

PC21011/PC24011 (011)
ADMINISTRATION OF JUSTICE
_______________________________________________________________________________
031101 COURTS/JUSTICE
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
031 LAW COURTS
0311 LAW COURTS
031101 COURTS/JUSTICE

LQ4115 Civil Courts

A097 TOTAL PURCHASE FURNITURE 1,000 32,354,000


& FIXTURE

A09701 Purchase of Furniture and Fixture 1,000 32,354,000

A13 TOTAL REPAIRS AND MAINTENANCE 5,082,000 13,980,000 5,816,000

A130 TOTAL TRANSPORT 847,000 1,645,000 1,000,000

A13001 Transport 847,000 1,645,000 1,000,000

A131 TOTAL MACHINERY AND 2,420,000 10,177,000 3,000,000


EQUIPMENT

A13101 Machinery and Equipment 2,420,000 10,177,000 3,000,000

A132 TOTAL FURNITURE AND 1,815,000 2,157,000 1,815,000


FIXTURE

A13201 Furniture and Fixture 1,815,000 2,157,000 1,815,000

A137 TOTAL COMPUTER EQUIPMENT 1,000 1,000

A13703 I.T. Equipment 1,000 1,000

_______________________________________________________________________________
Civil Courts 5,572,238,000 4,343,710,000 7,531,366,000
_______________________________________________________________________________
867

PC21011/PC24011 (011)
ADMINISTRATION OF JUSTICE
_______________________________________________________________________________
031101 COURTS/JUSTICE
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
031 LAW COURTS
0311 LAW COURTS
031101 COURTS/JUSTICE

LQ4116 Special Courts

A01 TOTAL EMPLOYEES RELATED EXPENSES. 80,026,000 80,162,000 85,918,000

A011 TOTAL PAY 144 144 28,292,000 23,439,000 29,166,000

A011-1 TOTAL PAY OF OFFICERS 15 15 14,479,000 12,422,000 14,764,000

A01101 Total Basic Pay of Officers 15 15 14,209,000 12,269,000 14,614,000

J012-M Judge (BPS-20) 14 14 14,080,000 14,475,000

S282-M Superintendent (BPS-16) 1 1 129,000 139,000

A01103 Special Pay 270,000 153,000 150,000

A011-2 TOTAL PAY OF OTHER STAFF 129 129 13,813,000 11,017,000 14,402,000

A01151 Total Basic Pay of Other Staff 129 129 13,813,000 11,017,000 14,402,000

S216-M Stenographer (BPS-15) 28 28 4,127,000 4,362,000

A097-M Assistant (BPS-14) 28 28 4,119,000 4,324,000

J019-M Junior Clerk (BPS-07) 1 1 78,000 80,000

D186-M Driver (BPS-04) 15 15 1,130,000 1,174,000

C112-M Chowkidar (BPS-01) 14 14 1,112,000 1,137,000

M019-M Mali (BPS-01) 1 1 58,000 60,000

N006-M Naib Qasid (BPS-01) 28 28 2,051,000 2,102,000

S311-M Sanitary Worker (BPS-01) 14 14 1,138,000 1,163,000

A012 TOTAL ALLOWANCES 51,734,000 56,723,000 56,752,000

A012-1 TOTAL REGULAR ALLOWANCES 50,089,000 54,504,000 55,107,000

A01201 Senior Post Allowance 212,000 222,000 224,000


A01202 House Rent Allowance 3,730,000 5,366,000 4,375,000
A01203 Conveyance Allowance 3,380,000 3,681,000 3,605,000
A01207 Washing Allowance 77,000 7,000 70,000
A01208 Dress Allowance 57,000 1,000 56,000
A0120D Integrated Allowance 240,000 207,000 240,000
A0120K Special Judicial Allowance 13,044,000 12,295,000 12,044,000
A0120X Ad - hoc Allowance - 2010 2,135,000 2,244,000 2,180,000
868

PC21011/PC24011 (011)
ADMINISTRATION OF JUSTICE
_______________________________________________________________________________
031101 COURTS/JUSTICE
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
031 LAW COURTS
0311 LAW COURTS
031101 COURTS/JUSTICE

LQ4116 Special Courts

A01211 Hill Allowance 10,000 10,000


A01216 Qualification Allowance 5,000 5,000
A01217 Medical Allowance 2,629,000 2,518,000 2,639,000
A0121A Adhoc Relief Allowance 2011 2,408,000 1,862,000 2,408,000
A0121M Adhoc Relief Allowance - 2012 4,631,000 4,567,000 4,635,000
A0121T Adhoc Relief Allowance 2013 1,742,000 2,298,000 2,144,000
A0121Z Adhoc Relief Allowance - 2014 2,244,000 4,288,000
A01224 Entertainment Allowance 118,000 113,000 118,000
A01226 Computer Allowance 37,000 37,000
A01228 Orderly Allowance 40,000 10,000
A01236 Deputation Allowance 1,125,000 898,000 900,000
A01239 Special Allowance 1,585,000 1,596,000 1,585,000
001 Special Allowance 1,585,000 1,596,000 1,585,000
A01241 Utility allowance for electricity 4,575,000 5,962,000 4,575,000
A01248 Judicial Allowance 7,805,000 7,375,000 7,805,000
A01270 Others 504,000 1,048,000 1,154,000
001 Others 400,000 1,048,000 1,050,000
006 Uniform Allowance 4,000 4,000
025 Special Judicial Allowance to Honorable Judges 50,000 50,000
037 30% Social Security Benefit in lieu of Pension to the Contract Employees 50,000 50,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 1,645,000 2,219,000 1,645,000

A01271 Overtime Allowance 420,000 382,000 420,000


A01273 Honoraria 650,000 1,522,000 650,000
000 Honoraria 650,000 1,522,000 650,000
A01274 Medical Charges 500,000 311,000 500,000
A01277 Contingent Paid Staff 10,000 1,000 10,000
A01278 Leave Salary 5,000 1,000 5,000
A01299 Others 60,000 2,000 60,000
001 Others 60,000 2,000 60,000

A03 TOTAL OPERATING EXPENSES 18,698,000 27,596,000 21,076,000

A032 TOTAL COMMUNICATIONS 1,288,000 1,732,000 1,448,000

A03201 Postage and Telegraph 150,000 301,000 150,000


A03202 Telephone and Trunk Call 1,100,000 1,380,000 1,260,000
A03203 Telex Teleprinter and Fax 5,000 1,000 5,000
A03205 Courier and Pilot Service 22,000 27,000 22,000
869

PC21011/PC24011 (011)
ADMINISTRATION OF JUSTICE
_______________________________________________________________________________
031101 COURTS/JUSTICE
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
031 LAW COURTS
0311 LAW COURTS
031101 COURTS/JUSTICE

LQ4116 Special Courts

A03270 Others 11,000 23,000 11,000

A033 TOTAL UTILITIES 4,596,000 5,586,000 5,861,000

A03301 Gas 220,000 1,256,000 1,400,000


A03302 Water 110,000 152,000 110,000
A03303 Electricity 3,990,000 3,677,000 4,000,000
001 Electricity 3,990,000 3,677,000 4,000,000
A03304 Hot and Cold Weather Charges 275,000 501,000 350,000
A03370 Others 1,000 1,000

A034 TOTAL OCCUPANCY COSTS 58,000 16,000 59,000

A03402 Rent for Office Building 1,000 1,000


A03403 Rent for Residential Building 1,000 1,000
A03404 Rent for other building 1,000 1,000
A03407 Rates and Taxes 55,000 16,000 55,000
A03470 Others 1,000

A038 TOTAL TRAVEL & 6,231,000 8,636,000 6,401,000


TRANSPORTATION

A03805 Travelling Allowance 330,000 2,238,000 500,000


001 Travelling Allowance 2,238,000 500,000
A03806 Transportation of Goods 25,000 14,000 25,000
A03807 P.O.L Charges 5,875,000 6,154,000 5,875,000
A03808 Conveyance Charges 1,000 230,000 1,000

A039 TOTAL GENERAL 6,525,000 11,626,000 7,307,000

A03901 Stationery 847,000 1,269,000 847,000


A03902 Printing and Publication 330,000 627,000 330,000
001 Printing and Publications 330,000 627,000 330,000
A03905 Newspapers Periodicals and Books 275,000 565,000 275,000
001 News Papers, Periodicals & Books 275,000 565,000 275,000
A03906 Uniforms and Protective Clothing 231,000 427,000 400,000
A03907 Advertising & Publicity 5,000 274,000 200,000
001 Advertising & Publicity 5,000 274,000 200,000
A03917 Law Charges 3,760,000 4,902,000 3,760,000
870

PC21011/PC24011 (011)
ADMINISTRATION OF JUSTICE
_______________________________________________________________________________
031101 COURTS/JUSTICE
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
031 LAW COURTS
0311 LAW COURTS
031101 COURTS/JUSTICE

LQ4116 Special Courts

A03918 Exhibitions, Fairs & Other 22,000 89,000 60,000


National Celebrations
A03942 Cost of Other Stores 173,000 703,000 200,000
001 Cost of Other Stores 173,000 703,000 200,000
A03955 Computer Stationary 242,000 542,000 535,000
A03970 Others 640,000 2,228,000 700,000
001 Others 640,000 2,228,000 700,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 900,000 1,000,000

A041 TOTAL PENSION 1,000 900,000 1,000,000

A04114 Superannuation Encashment Of L.P.R 1,000 900,000 1,000,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 1,500,000 3,001,000

A052 TOTAL GRANTS-DOMESTIC 1,500,000 3,001,000

A05213 Spl Grants from Provincial 1,000


Retained Amounts (TMA)
003 Grant-in-Aid 1,000
A05216 Fin. Assis. to the families of 1,500,000 3,000,000
G. Serv. who expire
001 Fin. Assis. to the families of the persons who expires during service. 1,500,000 3,000,000

A06 TOTAL TRANSFERS 110,000 249,000 200,000

A063 TOTAL ENTERTAINMENT & 110,000 249,000 200,000


GIFTS

A06301 Entertainments & Gifts 110,000 249,000 200,000


001 Entertainment & Gifts 110,000 249,000 200,000

A09 TOTAL PHYSICAL ASSETS 4,000 4,495,000 4,000

A092 TOTAL COMPUTER EQUIPMENT 1,000 1,275,000 1,000

A09203 I.T. Equipment 1,000 1,275,000 1,000


871

PC21011/PC24011 (011)
ADMINISTRATION OF JUSTICE
_______________________________________________________________________________
031101 COURTS/JUSTICE
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
031 LAW COURTS
0311 LAW COURTS
031101 COURTS/JUSTICE

LQ4116 Special Courts

A095 TOTAL PURCHASE OF 1,000 1,000


TRANSPORT

A09501 Transport 1,000 1,000


001 Transport 1,000 1,000

A096 TOTAL PURCHASE OF PLANT & 1,000 2,130,000 1,000


MACHINERY

A09601 Plant and Machinery 1,000 2,130,000 1,000

A097 TOTAL PURCHASE FURNITURE 1,000 1,090,000 1,000


& FIXTURE

A09701 Purchase of Furniture and Fixture 1,000 1,090,000 1,000

A13 TOTAL REPAIRS AND MAINTENANCE 1,209,000 3,573,000 1,514,000

A130 TOTAL TRANSPORT 665,000 2,252,000 800,000

A13001 Transport 665,000 2,252,000 800,000

A131 TOTAL MACHINERY AND 363,000 866,000 363,000


EQUIPMENT

A13101 Machinery and Equipment 363,000 866,000 363,000

A132 TOTAL FURNITURE AND 181,000 455,000 350,000


FIXTURE

A13201 Furniture and Fixture 181,000 455,000 350,000

A137 TOTAL COMPUTER EQUIPMENT 1,000

A13703 I.T. Equipment 1,000

_______________________________________________________________________________
Special Courts 101,548,000 116,975,000 112,713,000
_______________________________________________________________________________
872

PC21011/PC24011 (011)
ADMINISTRATION OF JUSTICE
_______________________________________________________________________________
031101 COURTS/JUSTICE
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
031 LAW COURTS
0311 LAW COURTS
031101 COURTS/JUSTICE

LQ4117 Courts of Small Causes

A01 TOTAL EMPLOYEES RELATED EXPENSES. 22,841,000 20,828,000 24,681,000

A011 TOTAL PAY 63 63 8,119,000 6,801,000 8,346,000

A011-1 TOTAL PAY OF OFFICERS 4 4 1,513,000 807,000 1,569,000

A01101 Total Basic Pay of Officers 4 4 1,513,000 807,000 1,569,000

J012-F Judge (BPS-19) 1 1 608,000 627,000

R036-M Registrar (BPS-18) 1 1 430,000 448,000

S216-M Stenographer (BPS-16) 2 2 475,000 494,000

A011-2 TOTAL PAY OF OTHER STAFF 59 59 6,606,000 5,994,000 6,777,000

A01151 Total Basic Pay of Other Staff 59 59 6,606,000 5,994,000 6,777,000

C233-M Computer Operator (BPS-14) 1 1 138,000 145,000

B130-M Budget & Accounts (BPS-11) 1 1 95,000 100,000


Examiner

C135-M Clerk Of Court (BPS-11) 1 1 254,000 259,000

I004-M Imam Masjid (BPS-09) 2 2 222,000 231,000

C040-M Cashier (BPS-08) 1 1 159,000 163,000

A055-M Ahlmad (Civil) (BPS-07) 4 4 583,000 598,000

C197-M Copyist (BPS-07) 2 2 256,000 264,000

N005-M Naib Nazar (BPS-07) 2 2 335,000 343,000

R024-M Record Keeper (BPS-07) 1 1 95,000 99,000

R092-M Reader (BPS-07) 2 2 434,000 442,000

B006-M Bailiff (BPS-04) 6 6 804,000 821,000

D003-M Daftri (BPS-03) 1 1 123,000 125,000

P148-M Process Server (BPS-03) 22 22 2,025,000 2,078,000

C112-M Chowkidar (BPS-01) 3 3 213,000 219,000

M019-M Mali (BPS-01) 1 1 121,000 123,000

M214-M Moazzan (BPS-01) 1 1 62,000 64,000


873

PC21011/PC24011 (011)
ADMINISTRATION OF JUSTICE
_______________________________________________________________________________
031101 COURTS/JUSTICE
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
031 LAW COURTS
0311 LAW COURTS
031101 COURTS/JUSTICE

LQ4117 Courts of Small Causes

N006-M Naib Qasid (BPS-01) 3 3 228,000 234,000

S311-M Sanitary Worker (BPS-01) 4 4 393,000 401,000

W019-M Water Carrier (BPS-01) 1 1 66,000 68,000

A012 TOTAL ALLOWANCES 14,722,000 14,027,000 16,335,000

A012-1 TOTAL REGULAR ALLOWANCES 14,595,000 13,697,000 16,163,000

A01202 House Rent Allowance 1,463,000 1,177,000 1,466,000


A01203 Conveyance Allowance 1,505,000 1,477,000 1,517,000
A01207 Washing Allowance 51,000 45,000 51,000
A0120D Integrated Allowance 60,000 50,000 60,000
A0120K Special Judicial Allowance 1,173,000 970,000 1,173,000
A0120Q Fixed Daily Allowance 1,000
A01217 Medical Allowance 830,000 856,000 830,000
A0121A Adhoc Relief Allowance 2011 648,000 553,000 648,000
A0121M Adhoc Relief Allowance - 2012 1,536,000 1,345,000 1,536,000
A0121T Adhoc Relief Allowance 2013 860,000 722,000 812,000
A0121Z Adhoc Relief Allowance - 2014 673,000 1,600,000
A01224 Entertainment Allowance 6,000 5,000 6,000
A01241 Utility allowance for electricity 2,568,000 2,331,000 2,568,000
A01248 Judicial Allowance 3,720,000 3,333,000 3,720,000
A01270 Others 175,000 160,000 175,000
007 Fixed Travelling Allowance 175,000 160,000 175,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 127,000 330,000 172,000

A01273 Honoraria 55,000 60,000 70,000


000 Honoraria 55,000 60,000 70,000
A01274 Medical Charges 50,000 50,000 50,000
A01277 Contingent Paid Staff 20,000 220,000 50,000
A01278 Leave Salary 2,000 2,000

A03 TOTAL OPERATING EXPENSES 4,198,000 4,818,000 5,565,000

A032 TOTAL COMMUNICATIONS 32,000 25,000 33,000

A03201 Postage and Telegraph 10,000 10,000 10,000


A03202 Telephone and Trunk Call 22,000 15,000 22,000
A03203 Telex Teleprinter and Fax 1,000
874

PC21011/PC24011 (011)
ADMINISTRATION OF JUSTICE
_______________________________________________________________________________
031101 COURTS/JUSTICE
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
031 LAW COURTS
0311 LAW COURTS
031101 COURTS/JUSTICE

LQ4117 Courts of Small Causes

A033 TOTAL UTILITIES 2,809,000 2,565,000 3,565,000

A03301 Gas 15,000 15,000 15,000


A03303 Electricity 2,750,000 2,500,000 3,500,000
001 Electricity 2,750,000 2,500,000 3,500,000
A03304 Hot and Cold Weather Charges 44,000 50,000 50,000

A034 TOTAL OCCUPANCY COSTS 1,000 61,000 11,000

A03402 Rent for Office Building 1,000 1,000 1,000


A03407 Rates and Taxes 60,000 10,000

A038 TOTAL TRAVEL & 521,000 430,000 560,000


TRANSPORTATION

A03805 Travelling Allowance 11,000 200,000 50,000


001 Travelling Allowance 200,000 50,000
A03806 Transportation of Goods 10,000 30,000 10,000
A03807 P.O.L Charges 500,000 200,000 500,000

A039 TOTAL GENERAL 835,000 1,737,000 1,396,000

A03901 Stationery 330,000 830,000 500,000


A03902 Printing and Publication 55,000 60,000 150,000
001 Printing and Publications 55,000 60,000 150,000
A03905 Newspapers Periodicals and Books 55,000 70,000 55,000
001 News Papers, Periodicals & Books 55,000 70,000 55,000
A03906 Uniforms and Protective Clothing 115,000 115,000 115,000
A03907 Advertising & Publicity 1,000 20,000 1,000
001 Advertising & Publicity 1,000 20,000 1,000
A03918 Exhibitions, Fairs & Other 22,000 40,000 35,000
National Celebrations
A03942 Cost of Other Stores 81,000 182,000 90,000
001 Cost of Other Stores 81,000 182,000 90,000
A03955 Computer Stationary 121,000 250,000 250,000
A03970 Others 55,000 170,000 200,000
001 Others 55,000 170,000 200,000
875

PC21011/PC24011 (011)
ADMINISTRATION OF JUSTICE
_______________________________________________________________________________
031101 COURTS/JUSTICE
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
031 LAW COURTS
0311 LAW COURTS
031101 COURTS/JUSTICE

LQ4117 Courts of Small Causes

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 400,000 1,000,000

A041 TOTAL PENSION 1,000 400,000 1,000,000

A04114 Superannuation Encashment Of L.P.R 1,000 400,000 1,000,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 1,200,000 2,400,000

A052 TOTAL GRANTS-DOMESTIC 1,200,000 2,400,000

A05216 Fin. Assis. to the families of 1,200,000 2,400,000


G. Serv. who expire
001 Fin. Assis. to the families of the persons who expires during service. 1,200,000 2,400,000

A06 TOTAL TRANSFERS 1,000 20,000 1,000

A063 TOTAL ENTERTAINMENT & 1,000 20,000 1,000


GIFTS

A06301 Entertainments & Gifts 1,000 20,000 1,000


001 Entertainment & Gifts 1,000 20,000 1,000

A09 TOTAL PHYSICAL ASSETS 4,000 2,261,000 4,000

A092 TOTAL COMPUTER EQUIPMENT 1,000 500,000 1,000

A09203 I.T. Equipment 1,000 500,000 1,000

A095 TOTAL PURCHASE OF 1,000 1,260,000 1,000


TRANSPORT

A09501 Transport 1,000 1,260,000 1,000


001 Transport 1,000 1,260,000 1,000

A096 TOTAL PURCHASE OF PLANT & 1,000 1,000 1,000


MACHINERY

A09601 Plant and Machinery 1,000 1,000 1,000


876

PC21011/PC24011 (011)
ADMINISTRATION OF JUSTICE
_______________________________________________________________________________
031101 COURTS/JUSTICE
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
031 LAW COURTS
0311 LAW COURTS
031101 COURTS/JUSTICE

LQ4117 Courts of Small Causes

A097 TOTAL PURCHASE FURNITURE 1,000 500,000 1,000


& FIXTURE

A09701 Purchase of Furniture and Fixture 1,000 500,000 1,000

A13 TOTAL REPAIRS AND MAINTENANCE 261,000 361,000 310,000

A130 TOTAL TRANSPORT 20,000 120,000 50,000

A13001 Transport 20,000 120,000 50,000

A131 TOTAL MACHINERY AND 181,000 181,000 200,000


EQUIPMENT

A13101 Machinery and Equipment 181,000 181,000 200,000

A132 TOTAL FURNITURE AND 60,000 60,000 60,000


FIXTURE

A13201 Furniture and Fixture 60,000 60,000 60,000

_______________________________________________________________________________
Courts of Small Causes 28,506,000 28,688,000 33,961,000
_______________________________________________________________________________
877

PC21011/PC24011 (011)
ADMINISTRATION OF JUSTICE
_______________________________________________________________________________
031102 ATTORNEYS/LEGAL SERVICES
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
031 LAW COURTS
0311 LAW COURTS
031102 ATTORNEYS/LEGAL SERVICES

LQ5467 Solicitors Department

A01 TOTAL EMPLOYEES RELATED EXPENSES. 28,703,000 24,118,000 31,281,000

A011 TOTAL PAY 70 70 14,482,000 11,491,000 14,089,000

A011-1 TOTAL PAY OF OFFICERS 16 16 6,570,000 4,955,000 6,201,000

A01101 Total Basic Pay of Officers 16 16 6,565,000 4,954,000 6,195,000

A030-M Additional Solicitor (Special) 2 2 1,185,000 1,185,000

D080-M Deputy Solicitor (Special) 4 4 1,620,000 1,360,000

S316-M Solicitor (Special) 1 1 1,400,000 1,500,000

A032-M Administrative Officer (BPS-17) 1 1 200,000 200,000

P037-M Personal Assistant (BPS-16) 3 3 450,000 450,000

S282-M Superintendent (BPS-16) 5 5 1,710,000 1,500,000

A01103 Special Pay 5,000 1,000 5,000


A01106 Total Pay of contract staff 1,000

001 Pay of Contract Staff 1,000

A011-2 TOTAL PAY OF OTHER STAFF 54 54 7,912,000 6,536,000 7,888,000

A01151 Total Basic Pay of Other Staff 54 54 7,612,000 6,510,000 7,837,000

A097-F Assistant (BPS-14) 1 214,000

A097-M Assistant (BPS-14) 7 6 1,440,000 1,235,000

S216-M Stenographer (BPS-12) 4 4 880,000 850,000

A334-F Accountant (BPS-10) 1 1 200,000 200,000

S078-M Senior Clerk (BPS-09) 15 15 2,140,000 2,240,000

J019-F Junior Clerk (BPS-07) 1 145,000

J019-M Junior Clerk (BPS-07) 6 5 865,000 730,000

D011-M Dak Runner (BPS-05) 1 1 80,000 80,000

D186-M Driver (BPS-05) 1 1 160,000 150,000

D089-M Despatch Rider (BPS-04) 1 1 67,000 67,000

D186-M Driver (BPS-04) 1 1 70,000 80,000


878

PC21011/PC24011 (011)
ADMINISTRATION OF JUSTICE
_______________________________________________________________________________
031102 ATTORNEYS/LEGAL SERVICES
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
031 LAW COURTS
0311 LAW COURTS
031102 ATTORNEYS/LEGAL SERVICES

LQ5467 Solicitors Department

D003-M Daftri (BPS-03) 2 2 170,000 180,000

C112-M Chowkidar (BPS-02) 2 2 210,000 236,000

N006-M Naib Qasid (BPS-02) 10 10 1,100,000 1,200,000

S311-M Sanitary Worker (BPS-02) 1 1 100,000 100,000

C112-M Chowkidar (BPS-01) 1 1 65,000 65,000

S311-M Sanitary Worker (BPS-01) 1 1 65,000 65,000

A01152 Personal pay 300,000 26,000 50,000


A01153 Special Pay 1,000

A012 TOTAL ALLOWANCES 14,221,000 12,627,000 17,192,000

A012-1 TOTAL REGULAR ALLOWANCES 13,937,000 12,379,000 16,740,000

A01202 House Rent Allowance 2,577,000 2,266,000 2,977,000


A01203 Conveyance Allowance 1,908,000 1,540,000 2,042,000
A0120D Integrated Allowance 72,000 52,000 72,000
A0120X Ad - hoc Allowance - 2010 2,993,000 2,320,000 3,043,000
A01217 Medical Allowance 1,020,000 880,000 1,067,000
A0121A Adhoc Relief Allowance 2011 1,009,000 720,000 1,009,000
A0121M Adhoc Relief Allowance - 2012 1,998,000 1,785,000 2,098,000
A0121T Adhoc Relief Allowance 2013 1,165,000 900,000 1,199,000
A0121Z Adhoc Relief Allowance - 2014 888,000 2,098,000
A01224 Entertainment Allowance 6,000 6,000 6,000
A01239 Special Allowance 1,000,000 840,000 900,000
001 Special Allowance 1,000,000 840,000 900,000
A01241 Utility allowance for electricity 181,000 147,000 221,000
A01270 Others 8,000 35,000 8,000
027 Personal Allowance 8,000 35,000 8,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 284,000 248,000 452,000

A01273 Honoraria 132,000 132,000 300,000


000 Honoraria 132,000 132,000 300,000
A01274 Medical Charges 150,000 40,000 150,000
A01277 Contingent Paid Staff 76,000
A01278 Leave Salary 1,000 1,000
A01299 Others 1,000 1,000
879

PC21011/PC24011 (011)
ADMINISTRATION OF JUSTICE
_______________________________________________________________________________
031102 ATTORNEYS/LEGAL SERVICES
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
031 LAW COURTS
0311 LAW COURTS
031102 ATTORNEYS/LEGAL SERVICES

LQ5467 Solicitors Department

001 Others 1,000 1,000

A03 TOTAL OPERATING EXPENSES 6,740,000 6,251,000 8,946,000

A032 TOTAL COMMUNICATIONS 420,000 374,000 400,000

A03201 Postage and Telegraph 200,000 177,000 200,000


A03202 Telephone and Trunk Call 220,000 197,000 200,000

A033 TOTAL UTILITIES 1,169,000 694,000 1,068,000

A03301 Gas 50,000 50,000


A03302 Water 11,000 7,000 10,000
A03303 Electricity 1,100,000 680,000 1,000,000
001 Electricity 1,100,000 680,000 1,000,000
A03304 Hot and Cold Weather Charges 8,000 7,000 8,000

A034 TOTAL OCCUPANCY COSTS 3,306,000 3,451,000 4,042,000

A03402 Rent for Office Building 3,300,000 3,446,000 4,036,000


A03407 Rates and Taxes 6,000 5,000 6,000

A038 TOTAL TRAVEL & 870,000 724,000 890,000


TRANSPORTATION

A03805 Travelling Allowance 220,000 270,000 240,000


001 Travelling Allowance 270,000 240,000
A03807 P.O.L Charges 650,000 454,000 650,000

A039 TOTAL GENERAL 975,000 1,008,000 2,546,000

A03901 Stationery 400,000 400,000 440,000


A03902 Printing and Publication 66,000 97,000 1,300,000
001 Printing and Publications 66,000 97,000 1,300,000
A03905 Newspapers Periodicals and Books 110,000 98,000 300,000
001 News Papers, Periodicals & Books 110,000 98,000 300,000
A03906 Uniforms and Protective Clothing 11,000 10,000 50,000
A03907 Advertising & Publicity 11,000 30,000 50,000
001 Advertising & Publicity 11,000 30,000 50,000
A03942 Cost of Other Stores 88,000 88,000 88,000
880

PC21011/PC24011 (011)
ADMINISTRATION OF JUSTICE
_______________________________________________________________________________
031102 ATTORNEYS/LEGAL SERVICES
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
031 LAW COURTS
0311 LAW COURTS
031102 ATTORNEYS/LEGAL SERVICES

LQ5467 Solicitors Department

001 Cost of Other Stores 88,000 88,000 88,000


A03955 Computer Stationary 250,000 250,000 275,000
A03970 Others 39,000 35,000 43,000
001 Others 39,000 35,000 43,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 346,000 370,000

A041 TOTAL PENSION 1,000 346,000 370,000

A04114 Superannuation Encashment Of L.P.R 1,000 346,000 370,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 400,000

A052 TOTAL GRANTS-DOMESTIC 400,000

A05216 Fin. Assis. to the families of 400,000


G. Serv. who expire
001 Fin. Assis. to the families of the persons who expires during service. 400,000

A09 TOTAL PHYSICAL ASSETS 1,000 1,000 2,601,000

A092 TOTAL COMPUTER EQUIPMENT 1,000 1,000 2,001,000

A09203 I.T. Equipment 1,000 1,000 2,001,000

A096 TOTAL PURCHASE OF PLANT & 600,000


MACHINERY

A09601 Plant and Machinery 600,000

A13 TOTAL REPAIRS AND MAINTENANCE 440,000 459,000 535,000

A130 TOTAL TRANSPORT 220,000 245,000 220,000

A13001 Transport 220,000 245,000 220,000

A131 TOTAL MACHINERY AND 110,000 110,000 110,000


EQUIPMENT

A13101 Machinery and Equipment 110,000 110,000 110,000


881

PC21011/PC24011 (011)
ADMINISTRATION OF JUSTICE
_______________________________________________________________________________
031102 ATTORNEYS/LEGAL SERVICES
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
031 LAW COURTS
0311 LAW COURTS
031102 ATTORNEYS/LEGAL SERVICES

LQ5467 Solicitors Department

A132 TOTAL FURNITURE AND 55,000 49,000 150,000


FIXTURE

A13201 Furniture and Fixture 55,000 49,000 150,000

A137 TOTAL COMPUTER EQUIPMENT 55,000 55,000 55,000

A13701 Hardware 55,000 55,000 55,000

_______________________________________________________________________________
Solicitors Department 35,885,000 31,175,000 44,133,000
_______________________________________________________________________________
882

PC21011/PC24011 (011)
ADMINISTRATION OF JUSTICE
_______________________________________________________________________________
031102 ATTORNEYS/LEGAL SERVICES
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
031 LAW COURTS
0311 LAW COURTS
031102 ATTORNEYS/LEGAL SERVICES

LQ5468 Mufassil Establishment

A01 TOTAL EMPLOYEES RELATED EXPENSES. 432,241,000 355,284,000 463,916,000

A011 TOTAL PAY 1123 1160 209,845,000 154,478,000 216,566,000

A011-1 TOTAL PAY OF OFFICERS 373 373 109,913,000 75,755,000 111,227,000

A01101 Total Basic Pay of Officers 373 373 109,913,000 75,755,000 111,227,000

D146-M District Attorney (BPS-19) 43 43 21,287,000 21,407,000

D065-F Deputy District Attorney (BPS-18) 3 1,042,000

D065-M Deputy District Attorney (BPS-18) 99 96 33,809,000 33,408,000

A301-F Asstt: Distt. Attorney (BPS-17) 19 4,379,000

A301-M Asstt: Distt. Attorney (BPS-17) 222 203 51,928,000 47,705,000

S282-M Superintendent (BPS-16) 9 9 2,889,000 3,286,000

A011-2 TOTAL PAY OF OTHER STAFF 750 787 99,932,000 78,723,000 105,339,000

A01151 Total Basic Pay of Other Staff 750 787 99,877,000 78,557,000 105,097,000

A097-M Assistant (BPS-14) 30 6,624,000

H024-M Head Clerk (BPS-14) 30 6,871,000

S216-M Stenographer (BPS-14) 79 13,886,000

S216-M Stenographer (BPS-12) 79 14,598,000

A008-M Accountant (BPS-10) 36 36 5,462,000 5,474,000

S078-M Senior Clerk (BPS-09) 69 69 13,818,000 13,901,000

J019-F Junior Clerk (BPS-07) 2 363,000

J019-M Junior Clerk (BPS-07) 228 226 31,332,000 31,640,000

D003-M Daftri (BPS-03) 43 43 3,915,000 4,435,000

N006-F Naib Qasid (BPS-01) 1 96,000

N006-M Naib Qasid (BPS-01) 265 264 24,840,000 25,188,000

S311-M Sanitary Worker (BPS-01) 37 2,531,000

A01152 Personal pay 55,000 166,000 242,000


883

PC21011/PC24011 (011)
ADMINISTRATION OF JUSTICE
_______________________________________________________________________________
031102 ATTORNEYS/LEGAL SERVICES
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
031 LAW COURTS
0311 LAW COURTS
031102 ATTORNEYS/LEGAL SERVICES

LQ5468 Mufassil Establishment

A012 TOTAL ALLOWANCES 222,396,000 200,806,000 247,350,000

A012-1 TOTAL REGULAR ALLOWANCES 221,636,000 199,667,000 246,071,000

A01202 House Rent Allowance 25,000,000 20,040,000 25,396,000


A01203 Conveyance Allowance 29,450,000 28,793,000 30,205,000
A0120D Integrated Allowance 1,040,000 873,000 1,173,000
A0120X Ad - hoc Allowance - 2010 51,670,000 40,662,000 51,659,000
A01216 Qualification Allowance 250,000 1,217,000 1,000,000
A01217 Medical Allowance 16,330,000 13,688,000 15,444,000
A0121A Adhoc Relief Allowance 2011 17,885,000 12,455,000 15,204,000
A0121M Adhoc Relief Allowance - 2012 39,534,000 30,792,000 30,453,000
A0121T Adhoc Relief Allowance 2013 20,083,000 15,832,000 15,240,000
A0121Z Adhoc Relief Allowance - 2014 15,764,000 43,142,000
A01224 Entertainment Allowance 258,000 243,000 258,000
A01239 Special Allowance 19,480,000 18,629,000 16,000,000
001 Special Allowance 19,480,000 18,629,000 16,000,000
A01252 Non Practicing Allowance 1,000
A01270 Others 656,000 679,000 896,000
027 Personal Allowance 638,000 575,000 728,000
037 30% Social Security Benefit in lieu of Pension to the Contract Employees 18,000 104,000 168,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 760,000 1,139,000 1,279,000

A01273 Honoraria 11,000 99,000 20,000


000 Honoraria 11,000 99,000 20,000
A01274 Medical Charges 743,000 1,040,000 1,252,000
A01278 Leave Salary 6,000 6,000
A01299 Others 1,000
001 Others 1,000

A03 TOTAL OPERATING EXPENSES 8,130,000 7,930,000 9,119,000

A032 TOTAL COMMUNICATIONS 856,000 1,136,000 802,000

A03201 Postage and Telegraph 282,000 251,000 200,000


A03202 Telephone and Trunk Call 572,000 884,000 600,000
A03203 Telex Teleprinter and Fax 2,000 1,000 2,000
884

PC21011/PC24011 (011)
ADMINISTRATION OF JUSTICE
_______________________________________________________________________________
031102 ATTORNEYS/LEGAL SERVICES
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
031 LAW COURTS
0311 LAW COURTS
031102 ATTORNEYS/LEGAL SERVICES

LQ5468 Mufassil Establishment

A033 TOTAL UTILITIES 744,000 423,000 720,000

A03303 Electricity 649,000 309,000 650,000


001 Electricity 649,000 309,000 650,000
A03304 Hot and Cold Weather Charges 95,000 114,000 70,000

A038 TOTAL TRAVEL & 4,444,000 4,293,000 4,800,000


TRANSPORTATION

A03805 Travelling Allowance 4,444,000 4,293,000 4,800,000


001 Travelling Allowance 4,293,000 4,800,000

A039 TOTAL GENERAL 2,086,000 2,078,000 2,797,000

A03901 Stationery 902,000 850,000 950,000


A03902 Printing and Publication 10,000 59,000 11,000
001 Printing and Publications 10,000 59,000 11,000
A03905 Newspapers Periodicals and Books 286,000 306,000 700,000
001 News Papers, Periodicals & Books 286,000 306,000 700,000
A03917 Law Charges 100,000 61,000 100,000
A03955 Computer Stationary 452,000 449,000 700,000
A03970 Others 336,000 353,000 336,000
001 Others 336,000 353,000 336,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 4,883,000 1,647,000

A041 TOTAL PENSION 1,000 4,883,000 1,647,000

A04114 Superannuation Encashment Of L.P.R 1,000 4,883,000 1,647,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 2,600,000 400,000

A052 TOTAL GRANTS-DOMESTIC 2,600,000 400,000

A05216 Fin. Assis. to the families of 2,600,000 400,000


G. Serv. who expire
001 Fin. Assis. to the families of the persons who expires during service. 2,600,000 400,000

A09 TOTAL PHYSICAL ASSETS 6,093,000


885

PC21011/PC24011 (011)
ADMINISTRATION OF JUSTICE
_______________________________________________________________________________
031102 ATTORNEYS/LEGAL SERVICES
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
031 LAW COURTS
0311 LAW COURTS
031102 ATTORNEYS/LEGAL SERVICES

LQ5468 Mufassil Establishment

A092 TOTAL COMPUTER EQUIPMENT 3,441,000

A09203 I.T. Equipment 3,441,000

A096 TOTAL PURCHASE OF PLANT & 2,652,000


MACHINERY

A09601 Plant and Machinery 2,652,000

A13 TOTAL REPAIRS AND MAINTENANCE 495,000 577,000 520,000

A131 TOTAL MACHINERY AND 275,000 348,000 300,000


EQUIPMENT

A13101 Machinery and Equipment 275,000 348,000 300,000

A132 TOTAL FURNITURE AND 220,000 229,000 220,000


FIXTURE

A13201 Furniture and Fixture 220,000 229,000 220,000

_______________________________________________________________________________
Mufassil Establishment 440,867,000 371,274,000 481,695,000
_______________________________________________________________________________
886

PC21011/PC24011 (011)
ADMINISTRATION OF JUSTICE
_______________________________________________________________________________
031102 ATTORNEYS/LEGAL SERVICES
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
031 LAW COURTS
0311 LAW COURTS
031102 ATTORNEYS/LEGAL SERVICES

LQ5469 Advocate General

A01 TOTAL EMPLOYEES RELATED EXPENSES. 289,466,000 258,746,000 309,092,000

A011 TOTAL PAY 473 472 78,306,000 68,806,000 79,386,000

A011-1 TOTAL PAY OF OFFICERS 120 130 38,005,000 33,505,000 40,077,000

A01101 Total Basic Pay of Officers 120 130 37,935,000 40,007,000

A015-M Additional Advocate (Special) 23 23 8,495,000 8,495,000


General

A040-M Advocate General (Special) 1 1 1,200,000 1,200,000

A102-M Assistant Advocate (Special) 9 9 2,700,000 2,700,000


General

A102-F Assistant Advocate (BPS-20) 3 3 900,000 900,000


General

A102-M Assistant Advocate (BPS-20) 33 33 9,900,000 9,900,000


General

A579-M Advocate-on-Record (BPS-19) 1 1 640,000 650,000

G065-M Govt. Attorney-Cum-State (BPS-19) 1 1 766,000 766,000


Advocate

B088-M Budget and Accounts (BPS-17) 1 1 358,000 358,000


Officer

P139-M Private Secretary (BPS-17) 11 11 4,135,000 4,308,000

P209-M Protocol Officer (BPS-17) 1 1 415,000 430,000

S201-M Staff Officer (BPS-17) 1 1 487,000 488,000

P037-M Personal Assistant (BPS-16) 10 10 2,534,000 2,631,000

P139-M Private Secretary (BPS-16) 1 1 146,000 146,000

S114-M Senior Scale Stenographer (BPS-16) 15 15 2,672,000 2,717,000

S216-M Stenographer (BPS-16) 10 1,678,000

S282-M Superintendent (BPS-16) 9 9 2,587,000 2,640,000

A01103 Special Pay 70,000 70,000


A01150 Others 33,505,000
001 Pay of Officers (R.E.) 33,505,000

A011-2 TOTAL PAY OF OTHER STAFF 353 342 40,301,000 35,301,000 39,309,000
887

PC21011/PC24011 (011)
ADMINISTRATION OF JUSTICE
_______________________________________________________________________________
031102 ATTORNEYS/LEGAL SERVICES
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
031 LAW COURTS
0311 LAW COURTS
031102 ATTORNEYS/LEGAL SERVICES

LQ5469 Advocate General

A01151 Total Basic Pay of Other Staff 353 342 40,298,000 39,306,000

L103-M Librarian (BPS-15) 1 1 249,000 258,000

S216-M Stenographer (BPS-15) 12 22 2,023,000 3,052,000

A097-M Assistant (BPS-14) 43 43 7,898,000 7,875,000

A291-M Assistant-Cum-Accountant (BPS-14) 1 1 253,000 247,000

A292-M Assistant-Cum-Librarian (BPS-14) 1 1 202,000 210,000

S216-M Stenographer (BPS-14) 21 2,519,000

R092-M Reader (BPS-11) 1 1 192,000 198,000

S078-M Senior Clerk (BPS-09) 27 27 3,672,000 3,709,000

J019-M Junior Clerk (BPS-07) 72 72 7,106,000 7,294,000

D186-M Driver (BPS-06) 2 2 277,000 286,000

D089-M Despatch Rider (BPS-04) 6 12 568,000 1,229,000

D186-M Driver (BPS-04) 2 2 207,000 212,000

M089-M Mechanical Inspector (BPS-04) 6 630,000

D003-M Daftri (BPS-03) 4 4 439,000 446,000

C112-M Chowkidar (BPS-02) 5 5 448,000 460,000

D011-M Dak Runner (BPS-02) 48 48 4,750,000 4,751,000

N006-M Naib Qasid (BPS-02) 73 73 6,415,000 6,568,000

S311-M Sanitary Worker (BPS-02) 17 17 1,342,000 1,402,000

D089-M Despatch Rider (BPS-01) 1 1 99,000 99,000

N006-M Naib Qasid (BPS-01) 10 10 1,009,000 1,010,000

A01153 Special Pay 3,000 3,000


A01170 Others 35,301,000
001 Pay of Other Staff (R.E.) 35,301,000

A012 TOTAL ALLOWANCES 211,160,000 189,940,000 229,706,000

A012-1 TOTAL REGULAR ALLOWANCES 205,630,000 187,410,000 225,769,000

A01202 House Rent Allowance 30,553,000 23,553,000 30,582,000


888

PC21011/PC24011 (011)
ADMINISTRATION OF JUSTICE
_______________________________________________________________________________
031102 ATTORNEYS/LEGAL SERVICES
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
031 LAW COURTS
0311 LAW COURTS
031102 ATTORNEYS/LEGAL SERVICES

LQ5469 Advocate General

A01203 Conveyance Allowance 23,220,000 23,220,000 30,282,000


A01207 Washing Allowance 48,000 48,000 48,000
A0120D Integrated Allowance 443,000 443,000 451,000
A0120M Car Allowance 3,360,000
A0120X Ad - hoc Allowance - 2010 12,446,000 12,446,000 14,650,000
A01217 Medical Allowance 5,695,000 5,695,000 7,205,000
A0121A Adhoc Relief Allowance 2011 5,647,000 5,647,000 5,330,000
A0121M Adhoc Relief Allowance - 2012 10,858,000 10,858,000 11,685,000
A0121T Adhoc Relief Allowance 2013 5,623,000 5,623,000 6,019,000
A0121Z Adhoc Relief Allowance - 2014 4,880,000 10,220,000
A01224 Entertainment Allowance 1,000
A01248 Judicial Allowance 7,992,000 7,992,000 9,425,000
A01252 Non Practicing Allowance 99,600,000 83,600,000 96,400,000
A01266 Disturbance Allowance 135,000 35,000 100,000
A01270 Others 3,370,000 3,370,000 11,000
001 Others 3,360,000 1,000
037 30% Social Security Benefit in lieu of Pension to the Contract Employees 10,000 3,370,000 10,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 5,530,000 2,530,000 3,937,000

A01271 Overtime Allowance 140,000 140,000 115,000


A01273 Honoraria 5,000 5,000 5,000
000 Honoraria 5,000 5,000 5,000
A01274 Medical Charges 5,374,000 2,374,000 3,800,000
A01277 Contingent Paid Staff 10,000 10,000 10,000
A01278 Leave Salary 1,000 1,000 1,000
A01299 Others 6,000
001 Others 6,000

A03 TOTAL OPERATING EXPENSES 40,579,000 32,214,000 29,967,000

A032 TOTAL COMMUNICATIONS 11,667,000 6,167,000 5,672,000

A03201 Postage and Telegraph 660,000 660,000 500,000


A03202 Telephone and Trunk Call 11,005,000 5,505,000 5,170,000
A03205 Courier and Pilot Service 2,000 2,000 2,000

A033 TOTAL UTILITIES 5,534,000 9,509,000 6,084,000

A03301 Gas 23,000 8,000 23,000


889

PC21011/PC24011 (011)
ADMINISTRATION OF JUSTICE
_______________________________________________________________________________
031102 ATTORNEYS/LEGAL SERVICES
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
031 LAW COURTS
0311 LAW COURTS
031102 ATTORNEYS/LEGAL SERVICES

LQ5469 Advocate General

A03302 Water 11,000 1,000 11,000


A03303 Electricity 5,500,000 9,500,000 6,050,000
001 Electricity 5,500,000 9,500,000 6,050,000

A034 TOTAL OCCUPANCY COSTS 14,000 24,000 7,000

A03402 Rent for Office Building 11,000 11,000 1,000


A03407 Rates and Taxes 3,000 13,000 6,000

A038 TOTAL TRAVEL & 11,376,000 6,076,000 10,161,000


TRANSPORTATION

A03805 Travelling Allowance 8,365,000 3,065,000 7,150,000


001 Travelling Allowance 3,065,000 7,150,000
A03806 Transportation of Goods 11,000 11,000 11,000
A03807 P.O.L Charges 3,000,000 3,000,000 3,000,000

A039 TOTAL GENERAL 11,988,000 10,438,000 8,043,000

A03901 Stationery 5,024,000 3,324,000 2,650,000


A03902 Printing and Publication 55,000 55,000 55,000
001 Printing and Publications 55,000 55,000 55,000
A03905 Newspapers Periodicals and Books 1,092,000 1,392,000 1,100,000
001 News Papers, Periodicals & Books 1,092,000 1,392,000 1,100,000
A03906 Uniforms and Protective Clothing 12,000 12,000 12,000
A03907 Advertising & Publicity 33,000 183,000 50,000
001 Advertising & Publicity 33,000 183,000 50,000
A03917 Law Charges 500,000 25,000
A03919 Payments to Others for Service 1,000
Rendered
001 Payments to Others for Service Rendered 1,000
A03942 Cost of Other Stores 2,445,000 2,645,000 2,075,000
001 Cost of Other Stores 2,445,000 2,645,000 2,075,000
A03970 Others 2,827,000 2,827,000 2,075,000
001 Others 2,827,000 2,827,000 2,075,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 551,000 500,000

A041 TOTAL PENSION 1,000 551,000 500,000


890

PC21011/PC24011 (011)
ADMINISTRATION OF JUSTICE
_______________________________________________________________________________
031102 ATTORNEYS/LEGAL SERVICES
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
031 LAW COURTS
0311 LAW COURTS
031102 ATTORNEYS/LEGAL SERVICES

LQ5469 Advocate General

A04114 Superannuation Encashment Of L.P.R 1,000 551,000 500,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 3,000,000 2,000,000 3,000,000

A052 TOTAL GRANTS-DOMESTIC 3,000,000 2,000,000 3,000,000

A05216 Fin. Assis. to the families of 3,000,000 2,000,000 3,000,000


G. Serv. who expire
001 Fin. Assis. to the families of the persons who expires during service. 3,000,000 2,000,000 3,000,000

A06 TOTAL TRANSFERS 1,058,000 100,000

A063 TOTAL ENTERTAINMENT & 1,058,000 100,000


GIFTS

A06301 Entertainments & Gifts 1,058,000 100,000


001 Entertainment & Gifts 1,058,000 100,000

A09 TOTAL PHYSICAL ASSETS 9,150,000 9,150,000 5,000

A092 TOTAL COMPUTER EQUIPMENT 9,150,000 9,150,000 5,000

A09203 I.T. Equipment 9,150,000 9,150,000 5,000

A13 TOTAL REPAIRS AND MAINTENANCE 3,569,000 3,669,000 2,815,000

A130 TOTAL TRANSPORT 1,155,000 1,255,000 1,075,000

A13001 Transport 1,155,000 1,255,000 1,075,000

A131 TOTAL MACHINERY AND 1,448,000 1,448,000 1,085,000


EQUIPMENT

A13101 Machinery and Equipment 1,448,000 1,448,000 1,085,000

A132 TOTAL FURNITURE AND 966,000 966,000 655,000


FIXTURE

A13201 Furniture and Fixture 966,000 966,000 655,000


891

PC21011/PC24011 (011)
ADMINISTRATION OF JUSTICE
_______________________________________________________________________________
031102 ATTORNEYS/LEGAL SERVICES
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
031 LAW COURTS
0311 LAW COURTS
031102 ATTORNEYS/LEGAL SERVICES

LQ5469 Advocate General

_______________________________________________________________________________
Advocate General 345,765,000 307,388,000 345,479,000
_______________________________________________________________________________
892

PC21011/PC24011 (011)
ADMINISTRATION OF JUSTICE
_______________________________________________________________________________
031103 TRAINING
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
031 LAW COURTS
0311 LAW COURTS
031103 TRAINING

LQ4472 Punjab Judicial Academy

A01 TOTAL EMPLOYEES RELATED EXPENSES. 35,643,000

A011 TOTAL PAY 87 16,850,000

A011-1 TOTAL PAY OF OFFICERS 20 11,761,000

A01101 Total Basic Pay of Officers 20 11,761,000

D100-M Director (Special) 3 3,498,000

D110-M Director General (Special) 1 5,279,000

S088-M Senior Instructor (BPS-20) 2 726,000

A032-M Administrative Officer (BPS-19) 1 307,000

D051-M Deputy Director (BPS-18) 1 224,000

A146-M Assistant Director (BPS-17) 2 343,000

I081-M IT Instructor (BPS-17) 1 229,000

L103-M Librarian (BPS-17) 1 172,000

P139-M Private Secretary (BPS-17) 2 336,000

W012-M Warden (BPS-17) 1 172,000

H167-M Hardware Engineer (BPS-16) 1 94,000

P037-M Personal Assistant (BPS-16) 4 381,000

A011-2 TOTAL PAY OF OTHER STAFF 67 5,089,000

A01151 Total Basic Pay of Other Staff 67 5,089,000

A097-M Assistant (BPS-14) 6 848,000

C040-M Cashier (BPS-14) 1 135,000

C230-M Care Taker (BPS-14) 1 113,000

D020-M Data Entry Operator (BPS-12) 2 191,000

J019-M Junior Clerk (BPS-07) 8 607,000

D201-M Duplicating Machine (BPS-05) 2 142,000


Operator

E034-M Electrician (BPS-05) 1 71,000


893

PC21011/PC24011 (011)
ADMINISTRATION OF JUSTICE
_______________________________________________________________________________
031103 TRAINING
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
031 LAW COURTS
0311 LAW COURTS
031103 TRAINING

LQ4472 Punjab Judicial Academy

L069-M Library Attendant (BPS-05) 1 71,000

T036-M Telephone Operator (BPS-05) 2 142,000

C193-M Cook (BPS-04) 3 206,000

D089-M Despatch Rider (BPS-04) 1 69,000

D186-M Driver (BPS-04) 8 549,000

C112-M Chowkidar (BPS-01) 3 184,000

C281-M Chapatimen (BPS-01) 1 62,000

C398-M Class Room Attendant (BPS-01) 2 123,000

D305-M Dish Washer (BPS-01) 1 62,000

H095-M Hostel Attendant (BPS-01) 1 62,000

N006-M Naib Qasid (BPS-01) 14 893,000

P095-M Plumber (BPS-01) 1 62,000

S311-M Sanitary Worker (BPS-01) 4 250,000

W001-M Waiter (BPS-01) 4 247,000

A012 TOTAL ALLOWANCES 18,793,000

A012-1 TOTAL REGULAR ALLOWANCES 16,653,000

A01202 House Rent Allowance 3,200,000


A01203 Conveyance Allowance 2,353,000
A0120D Integrated Allowance 112,000
A0120K Special Judicial Allowance 1,000
A0120X Ad - hoc Allowance - 2010 3,400,000
A01217 Medical Allowance 1,300,000
A0121A Adhoc Relief Allowance 2011 1,034,000
A0121M Adhoc Relief Allowance - 2012 2,310,000
A01224 Entertainment Allowance 20,000
A01225 Instructional Allowance 432,000
A01226 Computer Allowance 40,000
A01236 Deputation Allowance 100,000
A01240 Utility allowance for Gas 2,300,000
A01248 Judicial Allowance 1,000
A01270 Others 50,000
001 Others 50,000
894

PC21011/PC24011 (011)
ADMINISTRATION OF JUSTICE
_______________________________________________________________________________
031103 TRAINING
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
031 LAW COURTS
0311 LAW COURTS
031103 TRAINING

LQ4472 Punjab Judicial Academy

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 2,140,000

A01271 Overtime Allowance 270,000


A01273 Honoraria 900,000
000 Honoraria 900,000
A01274 Medical Charges 400,000
A01277 Contingent Paid Staff 500,000
A01278 Leave Salary 70,000

A03 TOTAL OPERATING EXPENSES 19,550,000

A032 TOTAL COMMUNICATIONS 1,390,000

A03201 Postage and Telegraph 53,000


A03202 Telephone and Trunk Call 1,284,000
A03205 Courier and Pilot Service 53,000

A033 TOTAL UTILITIES 4,520,000

A03301 Gas 535,000


A03302 Water 535,000
A03303 Electricity 3,424,000
001 Electricity 3,424,000
A03304 Hot and Cold Weather Charges 26,000

A034 TOTAL OCCUPANCY COSTS 4,387,000

A03404 Rent for other building 4,280,000


A03407 Rates and Taxes 107,000

A038 TOTAL TRAVEL & 4,012,000


TRANSPORTATION

A03805 Travelling Allowance 214,000


A03806 Transportation of Goods 107,000
A03807 P.O.L Charges 3,531,000
A03808 Conveyance Charges 53,000
A03821 Training - domestic 107,000
895

PC21011/PC24011 (011)
ADMINISTRATION OF JUSTICE
_______________________________________________________________________________
031103 TRAINING
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
031 LAW COURTS
0311 LAW COURTS
031103 TRAINING

LQ4472 Punjab Judicial Academy

A039 TOTAL GENERAL 5,241,000

A03901 Stationery 428,000


A03902 Printing and Publication 267,000
001 Printing and Publications 267,000
A03905 Newspapers Periodicals and Books 1,605,000
001 News Papers, Periodicals & Books 1,605,000
A03906 Uniforms and Protective Clothing 267,000
A03907 Advertising & Publicity 107,000
001 Advertising & Publicity 107,000
A03917 Law Charges 53,000
A03919 Payments to Others for Service 1,605,000
Rendered
A03942 Cost of Other Stores 107,000
001 Cost of Other Stores 107,000
A03955 Computer Stationary 267,000
A03970 Others 535,000
001 Others 535,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 311,000

A041 TOTAL PENSION 311,000

A04101 Pension-Civil 10,000


A04114 Superannuation Encashment Of L.P.R 1,000
A04116 Pension contribution (LCS/ Non LCS) 300,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 60,578,000 266,917,000

A052 TOTAL GRANTS-DOMESTIC 60,578,000 266,917,000

A05270 To Others 60,578,000 266,917,000


001 Others 60,578,000 266,917,000

A06 TOTAL TRANSFERS 1,605,000

A063 TOTAL ENTERTAINMENT & 1,605,000


GIFTS

A06301 Entertainments & Gifts 1,605,000


896

PC21011/PC24011 (011)
ADMINISTRATION OF JUSTICE
_______________________________________________________________________________
031103 TRAINING
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
031 LAW COURTS
0311 LAW COURTS
031103 TRAINING

LQ4472 Punjab Judicial Academy

001 Entertainment & Gifts 1,605,000

A08 TOTAL LOANS AND ADVANCES 107,000

A081 TOTAL ADVANCES TO 107,000


GOVERNMENT SERVANTS

A08170 Others 107,000

A09 TOTAL PHYSICAL ASSETS 1,971,000

A092 TOTAL COMPUTER EQUIPMENT 1,054,000

A09201 Hardware 497,000


A09202 Software 80,000
A09203 I.T. Equipment 477,000

A095 TOTAL PURCHASE OF 8,000


TRANSPORT

A09501 Transport 8,000


001 Transport 8,000

A096 TOTAL PURCHASE OF PLANT & 160,000


MACHINERY

A09601 Plant and Machinery 160,000

A097 TOTAL PURCHASE FURNITURE 749,000


& FIXTURE

A09701 Purchase of Furniture and Fixture 749,000

A13 TOTAL REPAIRS AND MAINTENANCE 1,391,000

A130 TOTAL TRANSPORT 535,000

A13001 Transport 535,000


897

PC21011/PC24011 (011)
ADMINISTRATION OF JUSTICE
_______________________________________________________________________________
031103 TRAINING
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
031 LAW COURTS
0311 LAW COURTS
031103 TRAINING

LQ4472 Punjab Judicial Academy

A131 TOTAL MACHINERY AND 107,000


EQUIPMENT

A13101 Machinery and Equipment 107,000

A132 TOTAL FURNITURE AND 107,000


FIXTURE

A13201 Furniture and Fixture 107,000

A133 TOTAL BUILDINGS AND 535,000


STRUCTURE

A13301 Office Buildings 535,000


001 Office Buildings 535,000

A137 TOTAL COMPUTER EQUIPMENT 107,000

A13703 I.T. Equipment 107,000

_______________________________________________________________________________
Punjab Judicial Academy 60,578,000 60,578,000 266,917,000
_______________________________________________________________________________
898

PC21011/PC24011 (011)
ADMINISTRATION OF JUSTICE
_______________________________________________________________________________
031120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
031 LAW COURTS
0311 LAW COURTS
031120 OTHERS

LQ4110 Administrative-General and Official


Trustee

A01 TOTAL EMPLOYEES RELATED EXPENSES. 1,273,000 1,413,000 1,610,000

A011 TOTAL PAY 7 7 767,000 908,000 1,000,000

A011-1 TOTAL PAY OF OFFICERS 2 2 240,000 441,000 450,000

A01101 Total Basic Pay of Officers 2 2 240,000 450,000

A718-M Administrator General (Special) 1 1 120,000 300,000

O086-M Official Trustee (Special) 1 1 120,000 150,000

A01150 Others 441,000


001 Pay of Officers (R.E.) 441,000

A011-2 TOTAL PAY OF OTHER STAFF 5 5 527,000 467,000 550,000

A01151 Total Basic Pay of Other Staff 5 5 527,000 550,000

C134-M Clerk (BPS-07) 4 4 466,000 486,000

N006-M Naib Qasid (BPS-01) 1 1 61,000 64,000

A01170 Others 467,000


001 Pay of Other Staff (R.E.) 467,000

A012 TOTAL ALLOWANCES 506,000 505,000 610,000

A012-1 TOTAL REGULAR ALLOWANCES 500,000 505,000 604,000

A01202 House Rent Allowance 83,000 63,000 83,000


A01203 Conveyance Allowance 98,000 79,000 102,000
A0120D Integrated Allowance 4,000 4,000 4,000
A0120X Ad - hoc Allowance - 2010 108,000 108,000 108,000
A01217 Medical Allowance 50,000 43,000 58,000
A0121A Adhoc Relief Allowance 2011 34,000 33,000 34,000
A0121M Adhoc Relief Allowance - 2012 78,000 81,000 78,000
A0121T Adhoc Relief Allowance 2013 45,000 47,000 45,000
A0121Z Adhoc Relief Allowance - 2014 47,000 92,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 6,000 6,000


899

PC21011/PC24011 (011)
ADMINISTRATION OF JUSTICE
_______________________________________________________________________________
031120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
031 LAW COURTS
0311 LAW COURTS
031120 OTHERS

LQ4110 Administrative-General and Official


Trustee

A01273 Honoraria 5,000 5,000


000 Honoraria 5,000 5,000
A01278 Leave Salary 1,000 1,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 1,000

A041 TOTAL PENSION 1,000 1,000

A04114 Superannuation Encashment Of L.P.R 1,000 1,000

_______________________________________________________________________________
Administrative-General and Official 1,274,000 1,413,000 1,611,000
Trustee
_______________________________________________________________________________
901

PC21012 (012)
JAILS AND CONVICT SETTLEMENTS
BUDGET ESTIMATES 2015-2016
_______________________________________________________________________________
BUDGET REVISED BUDGET ESTIMATES 2015-2016
POSTS ESTIMATES ESTIMATES ________________________________________
2015-2016 2014-2015 2014-2015 SALARY NON-SALARY TOTAL
_______________________________________________________________________________

PROVINCIAL 17,795 7,362,916,000 6,761,605,000 4,318,235,000 3,205,898,000 7,524,133,000


_______________________________________________________________________________
TOTAL 17,795 7,362,916,000 6,761,605,000 4,318,235,000 3,205,898,000 7,524,133,000
_______________________________________________________________________________
902

PC21012 (012)
JAILS AND CONVICT SETTLEMENTS

Rs
Charged:
______________ 0
Voted: 7,524,133,000
______________
Total: 7,524,133,000
______________
_______________________________________________________________________________
HEAD OF DEPARTMENT
_______________________________________________________________________________
BUDGET REVISED BUDGET
ESTIMATES ESTIMATES ESTIMATES
2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
SUMMARY
FUNCTIONAL
034101 JAILS AND CONVICT SETTLEMENT 7,362,916,000 6,761,605,000 7,524,133,000

_______________________________________________________________________________
TOTAL 7,362,916,000 6,761,605,000 7,524,133,000
_______________________________________________________________________________
903

PC21012 (012)
JAILS AND CONVICT SETTLEMENTS
_______________________________________________________________________________
BUDGET REVISED BUDGET
SCHEME SCHEME NAME ESTIMATES ESTIMATES ESTIMATES
NO 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs

LQ4118 DIRECTION 85,772,000 78,405,000 98,614,000

LQ4119 CENTRAL JAILS 3,556,753,000 3,301,621,000 3,662,536,000

LQ4120 DISTRICT JAIL 3,562,023,000 3,228,908,000 3,547,941,000

LQ4121 LOCK UPS 69,392,000 39,286,000 73,279,000

LQ4122 JAILS (MANUFACTURES) CENTRAL 81,454,000 99,514,000 120,279,000


JAILS

LQ4123 JAILS (MANUFACTURES) DISTRICT 1,362,000 404,000 1,484,000


JAILS

LQ4124 WORKS 6,160,000 13,467,000 20,000,000

_______________________________________________________________________________
TOTAL 7,362,916,000 6,761,605,000 7,524,133,000
_______________________________________________________________________________
904

PC21012 (012)
JAILS AND CONVICT SETTLEMENTS
_______________________________________________________________________________
BUDGET REVISED BUDGET
ESTIMATES ESTIMATES ESTIMATES
2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
SUMMARY
OBJECT
A01 TOTAL EMPLOYEES RELATED 3,927,052,000 3,307,995,000 4,318,235,000
EXPENSES.

A011 PAY 1,660,312,000 1,294,220,000 1,764,282,000

A011-1 TOTAL PAY OF OFFICERS 156,383,000 99,596,000 161,490,000

A01101 Basic Pay of Officers 150,951,000 99,464,000 145,858,000


A01102 Personal pay 500,000 124,000 300,000
A01103 Special Pay 312,000 8,000 212,000
A01106 Pay of contract staff 4,620,000 15,120,000

A011-2 TOTAL PAY OF OTHER STAFF 1,503,929,000 1,194,624,000 1,602,792,000

A01151 Basic Pay of Other Staff 1,491,357,000 1,189,919,000 1,600,380,000


A01152 Personal pay 750,000 704,000 650,000
A01153 Special Pay 522,000 462,000
A01156 Pay of contract staff 11,300,000 4,001,000 1,300,000

A012 ALLOWANCES 2,266,740,000 2,013,775,000 2,553,953,000

A012-1 TOTAL REGULAR ALLOWANCES 2,264,336,000 2,012,956,000 2,552,977,000

A01201 Senior Post Allowance 62,000 65,000 62,000


A01202 House Rent Allowance 225,397,000 172,672,000 245,124,000
A01203 Conveyance Allowance 369,991,000 281,352,000 347,630,000
A01207 Washing Allowance 14,580,000 12,446,000 15,307,000
A01208 Dress Allowance 1,422,000 1,314,000 1,487,000
A0120D Integrated Allowance 5,997,000 4,362,000 4,711,000
A0120R Prison Allowance 625,274,000 521,988,000 676,793,000
A0120X Ad - hoc Allowance - 2010 3,853,000 2,246,000 3,050,000
A01211 Hill Allowance 10,000 6,000 10,000
A01216 Qualification Allowance 66,000 124,000 110,000
A01217 Medical Allowance 179,896,000 183,849,000 212,866,000
A0121A Adhoc Relief Allowance 2011 138,733,000 109,595,000 154,940,000
A0121B Health Professional Allowance 8,470,000 6,842,000 27,360,000
A0121M Adhoc Relief Allowance - 2012 297,333,000 257,148,000 292,153,000
A0121T Adhoc Relief Allowance 2013 139,198,000 129,898,000 172,110,000
A0121Z Adhoc Relief Allowance - 2014 124,053,000 127,540,000
A01224 Entertainment Allowance 52,000 55,000 55,000
A01225 Instructional Allowance 200,000 120,000 200,000
A01226 Computer Allowance 311,000 45,000 148,000
A01236 Deputation Allowance 48,000 48,000
A01239 Special Allowance 4,312,000 1,048,000 2,928,000
A01252 Non Practicing Allowance 3,168,000 1,388,000 2,476,000
A01260 Ration Allowance 151,324,000 124,671,000 165,589,000
A01270 Others 94,639,000 77,669,000 100,280,000
905

PC21012 (012)
JAILS AND CONVICT SETTLEMENTS
_______________________________________________________________________________
BUDGET REVISED BUDGET
ESTIMATES ESTIMATES ESTIMATES
2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
SUMMARY
OBJECT

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 2,404,000 819,000 976,000

A01273 Honoraria 53,000 606,000 68,000


A01274 Medical Charges 2,274,000 79,000 831,000
A01277 Contingent Paid Staff 40,000 12,000 40,000
A01278 Leave Salary 23,000 23,000
A01286 Suspension Allowance 1,000 1,000
A01299 Others 13,000 122,000 13,000

A03 TOTAL OPERATING EXPENSES 2,579,159,000 2,648,562,000 2,836,245,000

A032 COMMUNICATIONS 13,035,000 14,371,000 14,041,000

A03201 Postage and Telegraph 4,581,000 2,927,000 3,841,000


A03202 Telephone and Trunk Call 8,454,000 11,444,000 10,200,000

A033 UTILITIES 656,395,000 704,138,000 713,771,000

A03301 Gas 125,174,000 83,939,000 136,170,000


A03302 Water 952,000 484,000 802,000
A03303 Electricity 529,993,000 619,275,000 576,300,000
A03304 Hot and Cold Weather Charges 276,000 440,000 499,000

A034 OCCUPANCY COSTS 3,372,000 2,667,000 3,272,000

A03402 Rent for Office Building 2,200,000 1,809,000 2,200,000


A03407 Rates and Taxes 1,172,000 858,000 1,072,000

A038 TRAVEL & TRANSPORTATION 96,526,000 88,157,000 103,648,000

A03804 Other -international 70,000 70,000


A03805 Travelling Allowance 47,405,000 42,826,000 53,961,000
A03806 Transportation of Goods 2,705,000 3,003,000 2,975,000
A03807 P.O.L Charges 44,799,000 41,905,000 44,900,000
A03809 CNG Charges (Govt) 1,183,000 373,000 1,383,000
A03828 Conveyance charges 114,000 50,000 109,000
A03840 Others 250,000 250,000

A039 GENERAL 1,809,831,000 1,839,229,000 2,001,513,000

A03901 Stationery 12,187,000 10,854,000 11,516,000


A03902 Printing and Publication 5,667,000 4,652,000 7,085,000
A03905 Newspapers Periodicals and 525,000 361,000 620,000
Books
A03906 Uniforms and Protective 40,278,000 31,437,000 40,440,000
Clothing
906

PC21012 (012)
JAILS AND CONVICT SETTLEMENTS
_______________________________________________________________________________
BUDGET REVISED BUDGET
ESTIMATES ESTIMATES ESTIMATES
2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
SUMMARY
OBJECT
A03907 Advertising & Publicity 5,739,000 5,413,000 6,440,000
A03917 Law Charges 2,000 1,000 2,000
A03918 Exhibitions, Fairs & Other 35,000 35,000
National Celebrations
A03925 Subsistence allowance to 470,000 75,000 470,000
detenus
A03927 Purchase of drug and medicines 86,800,000 101,921,000 95,000,000
A03936 Foreign/Inland Training Course 220,000 79,263,000 23,055,000
Fee
A03942 Cost of Other Stores 1,627,187,000 1,529,579,000 1,770,944,000
A03955 Computer Stationary 4,343,000 3,422,000 4,418,000
A03970 Others 26,378,000 72,251,000 41,488,000

A04 TOTAL EMPLOYEES' RETIREMENT 6,000 17,467,000 25,100,000


BENEFITS

A041 PENSION 6,000 17,467,000 25,100,000

A04114 Superannuation Encashment Of 6,000 17,467,000 25,100,000


L.P.R

A05 TOTAL GRANTS SUBSIDIES AND 40,300,000 11,500,000 71,100,000


WRITE OFF LOANS

A052 GRANTS-DOMESTIC 40,300,000 11,500,000 71,100,000

A05216 Fin. Assis. to the families of 30,800,000 11,500,000 61,600,000


G. Serv. who expire
A05270 To Others 9,500,000 9,500,000

A06 TOTAL TRANSFERS 4,300,000 4,084,000 2,100,000

A061 SCHOLARSHIP 4,300,000 4,084,000 2,100,000

A06103 Cash Awards 4,300,000 4,084,000 2,100,000

A09 TOTAL PHYSICAL ASSETS 797,820,000 749,641,000 243,127,000

A094 OTHER STORES AND STOCKS 48,500,000 95,834,000 10,500,000

A09404 Medical And Laboratory 48,500,000 95,834,000 10,500,000


Equipment

A095 PURCHASE OF TRANSPORT 30,856,000 53,049,000 6,001,000

A09501 Transport 30,856,000 53,049,000 6,001,000


907

PC21012 (012)
JAILS AND CONVICT SETTLEMENTS
_______________________________________________________________________________
BUDGET REVISED BUDGET
ESTIMATES ESTIMATES ESTIMATES
2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
SUMMARY
OBJECT
A096 PURCHASE OF PLANT & MACHINERY 406,336,000 590,627,000 20,926,000

A09601 Plant and Machinery 406,336,000 590,627,000 20,926,000

A097 PURCHASE FURNITURE & FIXTURE 6,600,000 5,903,000 3,300,000

A09701 Purchase of Furniture and 6,600,000 5,903,000 3,300,000


Fixture

A098 PURCHASE OF OTHER ASSETS 305,528,000 4,228,000 202,400,000

A09802 Purchase of other 5,528,000 4,228,000 2,400,000


assets-others
A09899 Others 300,000,000 200,000,000

A13 TOTAL REPAIRS AND MAINTENANCE 14,279,000 22,356,000 28,226,000

A130 TRANSPORT 2,500,000 3,568,000 2,500,000

A13001 Transport 2,500,000 3,568,000 2,500,000

A131 MACHINERY AND EQUIPMENT 4,943,000 4,530,000 4,995,000

A13101 Machinery and Equipment 4,943,000 4,530,000 4,995,000

A132 FURNITURE AND FIXTURE 226,000 327,000 236,000

A13201 Furniture and Fixture 226,000 327,000 236,000

A133 BUILDINGS AND STRUCTURE 6,160,000 13,467,000 20,000,000

A13303 Other Buildings 6,160,000 13,467,000 20,000,000

A137 COMPUTER EQUIPMENT 450,000 464,000 495,000

A13701 Hardware 360,000 399,000 405,000


A13702 Software 90,000 65,000 90,000

_______________________________________________________________________________
NET TOTAL 7,362,916,000 6,761,605,000 7,524,133,000
_______________________________________________________________________________
908

PC21012 (012)
JAILS AND CONVICT SETTLEMENTS
SUMMARY OF SCALES FOR 2015-2016
_______________________________________________________________________________
Pay Permanent Fresh Continued Total Basic
SCALE POSTS POSTS POSTS POSTS PAY
_______________________________________________________________________________
01 597 172 55 824 69,489,000

02 923 923 61,734,000

03 19 19 1,866,000

04 65 44 25 134 10,100,000

05 9260 2968 645 12873 1,183,623,000

06 96 16 50 162 13,219,000

07 1071 341 86 1498 173,974,000

08 39 8 1 48 6,123,000

09 253 40 48 341 46,826,000

10 16 4 20 2,011,000

11 7 4 2 13 1,581,000

12 41 41 7,080,000

14 119 9 4 132 22,754,000

16 378 60 18 456 72,249,000

17 141 26 13 180 43,467,000

18 52 5 1 58 17,647,000

19 22 1 23 8,763,000

20 6 6 2,987,000

21 1 1 745,000

(Special) 43 43 14,820,000

_______________________________________________________________________________
TOTAL 13106 3693 996 17795 1,761,058,000
_______________________________________________________________________________
909

PC21012 (012)
JAILS AND CONVICT SETTLEMENTS
_______________________________________________________________________________
034101 JAILS AND CONVICT SETTLEMENT
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
034 PRISON ADMINISTRATION AND OPERATION
0341 PRISON ADMINISTRATION AND OPERATION
034101 JAILS AND CONVICT SETTLEMENT

LQ4118 Direction

A01 TOTAL EMPLOYEES RELATED EXPENSES. 62,922,000 58,348,000 70,200,000

A011 TOTAL PAY 188 209 27,771,000 24,598,000 31,291,000

A011-1 TOTAL PAY OF OFFICERS 46 48 12,860,000 11,308,000 14,111,000

A01101 Total Basic Pay of Officers 46 48 12,750,000 11,284,000 14,001,000

I024-M Inspector General of (BPS-21) 1 1 714,000 745,000


Prisons

D211-M Deputy Inspector General (BPS-20) 2 2 1,090,000 987,000


Of Prison

A004-M A.I.G. of Prisons (BPS-19) 4 4 1,573,000 1,633,000

D288-M Director Development (BPS-19) 1 1 372,000 372,000

S371-M Superintendent (Jail) (BPS-19) 2 2 744,000 643,000

D289-M Deputy Director (BPS-18) 1 1 240,000 240,000


Development

S090-M Senior Law Officer (BPS-18) 1 240,000

S211-M Statistical Officer (BPS-18) 1 228,000

S371-M Superintendent (Jail) (BPS-18) 4 4 1,167,000 1,205,000

T023-M Technical Officer Health (BPS-18) 1 1 321,000 262,000

A146-M Assistant Director (BPS-17) 4 4 970,000 768,000

D259-M Deputy Superintendent (BPS-17) 6 6 1,246,000 1,915,000


(Jail)

L047-M Law Officer (BPS-17) 1 1 372,000 386,000

P179-M Psychologist (BPS-17) 1 1 228,000 214,000

S211-M Statistical Officer (BPS-17) 1 228,000

A032-M Administrative Officer (BPS-16) 1 1 384,000 120,000

A395-M Assistant Superintendent (BPS-16) 10 10 1,104,000 1,848,000


(Jail)

S116-M Senior Stenographer (BPS-16) 1 102,000

S282-M Superintendent (BPS-16) 6 6 1,997,000 2,093,000

A01102 Personal pay 100,000 16,000 100,000


A01103 Special Pay 10,000 8,000 10,000
910

PC21012 (012)
JAILS AND CONVICT SETTLEMENTS
_______________________________________________________________________________
034101 JAILS AND CONVICT SETTLEMENT
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
034 PRISON ADMINISTRATION AND OPERATION
0341 PRISON ADMINISTRATION AND OPERATION
034101 JAILS AND CONVICT SETTLEMENT

LQ4118 Direction

A011-2 TOTAL PAY OF OTHER STAFF 142 161 14,911,000 13,290,000 17,180,000

A01151 Total Basic Pay of Other Staff 142 161 14,701,000 13,228,000 16,580,000

S116-M Senior Stenographer (BPS-15) 1 102,000

A097-M Assistant (BPS-14) 12 12 2,385,000 2,023,000

S216-M Stenographer (BPS-14) 8 8 859,000 925,000

S322-M Senior Auditor (BPS-14) 1 1 96,000 96,000

S327-M Statistical Assistant (BPS-11) 1 1 115,000 120,000

C105-M Chief Warder (BPS-09) 1 1 90,000 182,000

S078-M Senior Clerk (BPS-09) 16 16 2,629,000 2,787,000

H063-M Head Warder (BPS-07) 6 8 498,000 979,000

J019-M Junior Clerk (BPS-07) 30 30 2,624,000 2,738,000

D186-M Driver (BPS-05) 3 3 385,000 258,000

W013-M Warder (BPS-05) 32 50 2,424,000 3,931,000

D003-M Daftri (BPS-04) 1 1 154,000 157,000

C112-M Chowkidar (BPS-02) 1 1 69,000 73,000

D011-M Dak Runner (BPS-02) 1 1 120,000 120,000

N006-M Naib Qasid (BPS-02) 17 17 1,440,000 1,444,000

S311-M Sanitary Worker (BPS-02) 1 1 72,000 72,000

S311-M Sanitary Worker (BPS-01) 10 10 639,000 675,000

A01152 Personal pay 200,000 62,000 200,000


A01153 Special Pay 10,000 100,000
A01156 Total Pay of contract staff 300,000

A012 TOTAL ALLOWANCES 35,151,000 33,750,000 38,909,000

A012-1 TOTAL REGULAR ALLOWANCES 34,844,000 33,706,000 38,702,000

A01201 Senior Post Allowance 32,000 32,000 32,000


A01202 House Rent Allowance 3,561,000 2,961,000 3,288,000
A01203 Conveyance Allowance 5,581,000 4,883,000 6,024,000
911

PC21012 (012)
JAILS AND CONVICT SETTLEMENTS
_______________________________________________________________________________
034101 JAILS AND CONVICT SETTLEMENT
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
034 PRISON ADMINISTRATION AND OPERATION
0341 PRISON ADMINISTRATION AND OPERATION
034101 JAILS AND CONVICT SETTLEMENT

LQ4118 Direction

A01207 Washing Allowance 107,000 39,000 124,000


A01208 Dress Allowance 120,000 117,000 120,000
A0120D Integrated Allowance 100,000 106,000 100,000
A0120R Prison Allowance 9,731,000 9,050,000 10,561,000
A0120X Ad - hoc Allowance - 2010 153,000 153,000 150,000
A01216 Qualification Allowance 30,000 32,000 30,000
A01217 Medical Allowance 2,767,000 2,754,000 3,111,000
A0121A Adhoc Relief Allowance 2011 2,463,000 2,163,000 2,444,000
A0121B Health Professional Allowance 180,000 137,000 180,000
A0121M Adhoc Relief Allowance - 2012 5,511,000 5,360,000 5,509,000
A0121T Adhoc Relief Allowance 2013 2,602,000 2,602,000 2,655,000
A0121Z Adhoc Relief Allowance - 2014 2,371,000 2,155,000
A01224 Entertainment Allowance 20,000 22,000 20,000
A01239 Special Allowance 144,000
001 Special Allowance 144,000
A01252 Non Practicing Allowance 48,000 36,000 48,000
A01260 Ration Allowance 1,043,000 513,000 1,040,000
A01270 Others 795,000 375,000 967,000
009 Jail Warder Allowance 495,000 275,000 617,000
027 Personal Allowance 100,000 100,000
037 30% Social Security Benefit in lieu of Pension to the Contract Employees 200,000 100,000 250,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 307,000 44,000 207,000

A01273 Honoraria 3,000 44,000 3,000


000 Honoraria 3,000 44,000 3,000
A01274 Medical Charges 300,000 200,000
A01278 Leave Salary 2,000 2,000
A01299 Others 2,000 2,000
001 Others 2,000 2,000

A03 TOTAL OPERATING EXPENSES 18,682,000 16,878,000 19,143,000

A032 TOTAL COMMUNICATIONS 1,960,000 1,237,000 1,500,000

A03201 Postage and Telegraph 200,000 177,000 200,000


A03202 Telephone and Trunk Call 1,760,000 1,060,000 1,300,000

A033 TOTAL UTILITIES 4,604,000 3,894,000 4,460,000


912

PC21012 (012)
JAILS AND CONVICT SETTLEMENTS
_______________________________________________________________________________
034101 JAILS AND CONVICT SETTLEMENT
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
034 PRISON ADMINISTRATION AND OPERATION
0341 PRISON ADMINISTRATION AND OPERATION
034101 JAILS AND CONVICT SETTLEMENT

LQ4118 Direction

A03301 Gas 194,000 194,000 150,000


A03303 Electricity 4,400,000 3,700,000 4,300,000
001 Electricity 4,400,000 3,700,000 4,300,000
A03304 Hot and Cold Weather Charges 10,000 10,000

A034 TOTAL OCCUPANCY COSTS 70,000 45,000 70,000

A03407 Rates and Taxes 70,000 45,000 70,000

A038 TOTAL TRAVEL & 6,638,000 5,812,000 7,003,000


TRANSPORTATION

A03805 Travelling Allowance 1,535,000 1,662,000 1,800,000


001 Travelling Allowance 1,662,000 1,800,000
A03806 Transportation of Goods 20,000 20,000
A03807 P.O.L Charges 5,000,000 4,150,000 5,100,000
A03809 CNG Charges (Govt) 83,000 83,000

A039 TOTAL GENERAL 5,410,000 5,890,000 6,110,000

A03901 Stationery 2,000,000 1,375,000 1,700,000


A03902 Printing and Publication 350,000 311,000 350,000
001 Printing and Publications 350,000 311,000 350,000
A03905 Newspapers Periodicals and Books 50,000 41,000 50,000
001 News Papers, Periodicals & Books 50,000 41,000 50,000
A03906 Uniforms and Protective Clothing 40,000 40,000
A03907 Advertising & Publicity 2,000,000 2,275,000 3,000,000
001 Advertising & Publicity 2,000,000 2,275,000 3,000,000
A03918 Exhibitions, Fairs & Other 7,000 7,000
National Celebrations
A03936 Foreign/Inland Training Course Fee 55,000 1,143,000 55,000
001 Foreign Training 1,143,000 55,000
A03955 Computer Stationary 468,000 415,000 468,000
A03970 Others 440,000 330,000 440,000
001 Others 440,000 330,000 440,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 981,000 2,000,000

A041 TOTAL PENSION 1,000 981,000 2,000,000


913

PC21012 (012)
JAILS AND CONVICT SETTLEMENTS
_______________________________________________________________________________
034101 JAILS AND CONVICT SETTLEMENT
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
034 PRISON ADMINISTRATION AND OPERATION
0341 PRISON ADMINISTRATION AND OPERATION
034101 JAILS AND CONVICT SETTLEMENT

LQ4118 Direction

A04114 Superannuation Encashment Of L.P.R 1,000 981,000 2,000,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 2,500,000 300,000 5,000,000

A052 TOTAL GRANTS-DOMESTIC 2,500,000 300,000 5,000,000

A05216 Fin. Assis. to the families of 2,500,000 300,000 5,000,000


G. Serv. who expire
001 Fin. Assis. to the families of the persons who expires during service. 2,500,000 300,000 5,000,000

A06 TOTAL TRANSFERS 600,000 532,000 600,000

A061 TOTAL SCHOLARSHIP 600,000 532,000 600,000

A06103 Cash Awards 600,000 532,000 600,000

A09 TOTAL PHYSICAL ASSETS 501,000

A095 TOTAL PURCHASE OF 1,000


TRANSPORT

A09501 Transport 1,000


001 Transport 1,000

A097 TOTAL PURCHASE FURNITURE 500,000


& FIXTURE

A09701 Purchase of Furniture and Fixture 500,000

A13 TOTAL REPAIRS AND MAINTENANCE 1,067,000 1,366,000 1,170,000

A130 TOTAL TRANSPORT 600,000 832,000 600,000

A13001 Transport 600,000 832,000 600,000

A131 TOTAL MACHINERY AND 300,000 356,000 350,000


EQUIPMENT

A13101 Machinery and Equipment 300,000 356,000 350,000


914

PC21012 (012)
JAILS AND CONVICT SETTLEMENTS
_______________________________________________________________________________
034101 JAILS AND CONVICT SETTLEMENT
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
034 PRISON ADMINISTRATION AND OPERATION
0341 PRISON ADMINISTRATION AND OPERATION
034101 JAILS AND CONVICT SETTLEMENT

LQ4118 Direction

A132 TOTAL FURNITURE AND 92,000 96,000 100,000


FIXTURE

A13201 Furniture and Fixture 92,000 96,000 100,000

A137 TOTAL COMPUTER EQUIPMENT 75,000 82,000 120,000

A13701 Hardware 55,000 74,000 100,000


A13702 Software 20,000 8,000 20,000

_______________________________________________________________________________
Direction 85,772,000 78,405,000 98,614,000
_______________________________________________________________________________
915

PC21012 (012)
JAILS AND CONVICT SETTLEMENTS
_______________________________________________________________________________
034101 JAILS AND CONVICT SETTLEMENT
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
034 PRISON ADMINISTRATION AND OPERATION
0341 PRISON ADMINISTRATION AND OPERATION
034101 JAILS AND CONVICT SETTLEMENT

LQ4119 Central Jails

A01 TOTAL EMPLOYEES RELATED EXPENSES. 1,729,463,000 1,471,424,000 1,973,945,000

A011 TOTAL PAY 6871 7860 727,486,000 573,151,000 810,798,000

A011-1 TOTAL PAY OF OFFICERS 293 345 68,980,000 40,589,000 80,131,000

A01101 Total Basic Pay of Officers 285 302 64,260,000 40,560,000 65,111,000

D211-M Deputy Inspector General (BPS-20) 4 4 2,067,000 2,000,000


Of Prison

S371-M Superintendent (Jail) (BPS-19) 16 16 6,474,000 6,115,000

A745-M Additional Superintendent (BPS-18) 1 1 267,000 321,000


Jail

M098-M Medical Officer (BPS-18) 18 18 5,597,000 5,597,000

S371-M Superintendent (Jail) (BPS-18) 6 6 2,034,000 2,034,000

D259-M Deputy Superintendent (BPS-17) 41 44 11,500,000 12,584,000


(Jail)

L023-F Lady Deputy (BPS-17) 5 5 1,457,000 1,457,000


Superintendent

L047-M Law Officer (BPS-17) 2 4 456,000 869,000

L135-F Lady Medical Officer (BPS-17) 7 7 1,344,000 1,344,000

M098-M Medical Officer (BPS-17) 4 4 942,000 984,000

P179-M Psychologist (BPS-17) 1 1 213,000 228,000

A395-M Assistant Superintendent (BPS-16) 152 161 26,714,000 25,991,000


(Jail)

J036-M Junior Psychologist (BPS-16) 1 1 135,000 144,000

L117-F Lady Assistant (BPS-16) 13 12 1,872,000 1,752,000


Superintendent (Jail)

L117-M Lady Assistant (BPS-16) 4 494,000


Superintendent (Jail)

S282-M Superintendent (BPS-16) 14 14 3,188,000 3,197,000

A01102 Personal pay 200,000 29,000 100,000


A01103 Special Pay 200,000 100,000
A01106 Total Pay of contract staff 8 43 4,320,000 14,820,000

D020-M Data Entry Operator (Special) 15 4,500,000


916

PC21012 (012)
JAILS AND CONVICT SETTLEMENTS
_______________________________________________________________________________
034101 JAILS AND CONVICT SETTLEMENT
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
034 PRISON ADMINISTRATION AND OPERATION
0341 PRISON ADMINISTRATION AND OPERATION
034101 JAILS AND CONVICT SETTLEMENT

LQ4119 Central Jails

D703-M Diploma Holder Engineer (Special) 6 2,520,000

I118-M IT Technical Staff/System (Special) 20 6,000,000


Operator

S314-M System Administrator (Special) 2 1,800,000

D703-M Diploma Holder Engineer (Fixed) 6 2,520,000

S314-M System Administrator (Fixed) 2 1,800,000

001 Pay of Contract Staff 4,320,000 14,820,000

A011-2 TOTAL PAY OF OTHER STAFF 6578 7515 658,506,000 532,562,000 730,667,000

A01151 Total Basic Pay of Other Staff 6543 7515 647,606,000 528,806,000 730,317,000

A097-M Assistant (BPS-14) 14 14 2,358,000 3,365,000

A334-M Accountant (BPS-14) 1 1 188,000 260,000

H024-M Head Clerk (BPS-14) 11 12 2,410,000 2,813,000

N038-M Nursing Assistant (BPS-14) 10 10 1,118,000 1,226,000

S216-M Stenographer (BPS-14) 15 15 1,535,000 1,642,000

H042-M Head Master (BPS-12) 1 1 87,000 187,000

R045-M Religious Teacher (BPS-12) 18 18 2,706,000 3,206,000

M002-M Machine Attendant (BPS-11) 3 3 453,000 553,000

S262-M Sub Engineer (BPS-11) 4 4 334,000 445,000

C173-M Computer Operator (BPS-10) 18 18 1,696,000 1,817,000

C105-F Chief Warder (BPS-09) 6 6 1,025,000 1,125,000

C105-M Chief Warder (BPS-09) 50 53 7,219,000 8,262,000

D036-M Dental Technician (BPS-09) 12 12 1,017,000 1,071,000

D175-M Drill Instructor (BPS-09) 5 8 419,000 666,000

S078-M Senior Clerk (BPS-09) 29 32 4,046,000 5,288,000

S250-M Store Keeper (BPS-09) 13 13 1,725,000 2,334,000

L026-F Lady Health Visitor (BPS-08) 6 1 554,000 78,000

L136-F Lady Dispenser (BPS-08) 1 3 72,000 216,000

P052-M Photographer (BPS-08) 11 11 1,586,000 2,091,000


917

PC21012 (012)
JAILS AND CONVICT SETTLEMENTS
_______________________________________________________________________________
034101 JAILS AND CONVICT SETTLEMENT
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
034 PRISON ADMINISTRATION AND OPERATION
0341 PRISON ADMINISTRATION AND OPERATION
034101 JAILS AND CONVICT SETTLEMENT

LQ4119 Central Jails

A086-M Armourer (BPS-07) 5 5 392,000 411,000

A271-M Assistant Storekeeper (BPS-07) 2 2 156,000 200,000

G025-M Gatekeeper (BPS-07) 10 10 1,544,000 2,044,000

H063-F Head Warder (BPS-07) 14 14 1,903,000 2,079,000

H063-M Head Warder (BPS-07) 476 556 69,111,000 80,478,000

J019-M Junior Clerk (BPS-07) 76 82 6,586,000 7,534,000

D137-M Dispenser (BPS-06) 36 36 2,890,000 2,964,000

L012-M Laboratory Technician (BPS-06) 12 12 869,000 910,000

L026-F Lady Health Visitor (BPS-06) 6 654,000

L136-F Lady Dispenser (BPS-06) 7 7 471,000 671,000

X003-M X-Ray Operator (BPS-06) 12 12 894,000 912,000

B010-M Barber (BPS-05) 15 15 1,077,000 1,125,000

C027-M Carpenter (BPS-05) 1 1 116,000 316,000

C193-M Cook (BPS-05) 53 53 3,659,000 3,990,000

D015-M Dark Room Attendant (BPS-05) 10 10 1,155,000 1,355,000

D030-M Dental Assistant (BPS-05) 1 1 110,000 200,000

D186-M Driver (BPS-05) 17 17 1,670,000 1,870,000

E034-M Electrician (BPS-05) 14 16 1,000,000 1,174,000

F053-M Fitter (BPS-05) 1 1 79,000 179,000

L004-M Laboratory Assistant (BPS-05) 9 9 799,000 815,000

M048-M Mason (BPS-05) 16 16 1,446,000 2,617,000

M064-F Matron(Female Warder) (BPS-05) 187 184 19,047,000 2,977,000

M064-M Matron(Female Warder) (BPS-05) 12 791,000

M173-M Motor Mechanic (BPS-05) 2 2 235,000 300,000

T005-M Tailor Master (BPS-05) 1 1 101,000 150,000

T065-M Tractor Driver (BPS-05) 1 6 70,000 396,000

T101-M Tubewell Operator (BPS-05) 1 1 69,000 72,000

W013-M Warder (BPS-05) 4634 5466 447,210,000 511,537,000


918

PC21012 (012)
JAILS AND CONVICT SETTLEMENTS
_______________________________________________________________________________
034101 JAILS AND CONVICT SETTLEMENT
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
034 PRISON ADMINISTRATION AND OPERATION
0341 PRISON ADMINISTRATION AND OPERATION
034101 JAILS AND CONVICT SETTLEMENT

LQ4119 Central Jails

W108-M Washer Man (BPS-05) 11 713,000

H017-M Head Armourer (BPS-04) 1 1 144,000 244,000

M169-M Motor Driver (BPS-04) 38 38 2,873,000 2,916,000

P095-M Plumber (BPS-04) 12 14 824,000 982,000

A086-M Armourer (BPS-03) 1 1 74,000 100,000

B003-M Bag Pipe Master (BPS-03) 1 1 83,000 100,000

B009-M Band Master (BPS-03) 2 2 160,000 260,000

D175-M Drill Instructor (BPS-03) 1 1 62,000 100,000

G072-M Gymnastic Master (BPS-03) 1 1 83,000 100,000

I039-M Instructor (BPS-03) 2 2 182,000 200,000

C037-M Cartman (BPS-01) 8 8 688,000 700,000

C112-M Chowkidar (BPS-01) 4 4 259,000 300,000

C193-M Cook (BPS-01) 9 9 559,000 600,000

E084-M Executioner (BPS-01) 4 4 292,000 350,000

F063-M Flower Mali (BPS-01) 3 3 180,000 284,000

G009-M Garden Coolie (BPS-01) 31 31 2,576,000 4,583,000

G011-M Gardener (BPS-01) 4 4 211,000 250,000

M019-M Mali (BPS-01) 3 3 253,000 300,000

N006-M Naib Qasid (BPS-01) 19 22 1,201,000 1,483,000

O042-M Orderli (BPS-01) 11 11 912,000 1,000,000

S311-M Sanitary Worker (BPS-01) 546 555 42,735,000 49,336,000

S433-M Superintendent Orderly (BPS-01) 1 1 48,000 50,000

A01152 Personal pay 200,000 170,000 200,000


A01153 Special Pay 200,000 50,000
A01156 Total Pay of contract staff 35 10,500,000 3,586,000 100,000

D020-M Data Entry Operator (Fixed) 15 4,500,000

S488-M System Operator (Fixed) 20 6,000,000

A012 TOTAL ALLOWANCES 1,001,977,000 898,273,000 1,163,147,000


919

PC21012 (012)
JAILS AND CONVICT SETTLEMENTS
_______________________________________________________________________________
034101 JAILS AND CONVICT SETTLEMENT
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
034 PRISON ADMINISTRATION AND OPERATION
0341 PRISON ADMINISTRATION AND OPERATION
034101 JAILS AND CONVICT SETTLEMENT

LQ4119 Central Jails

A012-1 TOTAL REGULAR ALLOWANCES 1,000,828,000 897,823,000 1,162,595,000

A01201 Senior Post Allowance 30,000 33,000 30,000


A01202 House Rent Allowance 101,613,000 78,933,000 110,738,000
A01203 Conveyance Allowance 158,675,000 124,535,000 172,954,000
A01207 Washing Allowance 6,403,000 5,645,000 7,294,000
A01208 Dress Allowance 693,000 514,000 500,000
A0120D Integrated Allowance 2,767,000 1,532,000 2,400,000
A0120R Prison Allowance 272,632,000 233,132,000 323,647,000
A0120X Ad - hoc Allowance - 2010 1,900,000 783,000 1,100,000
A01216 Qualification Allowance 36,000 92,000 80,000
A01217 Medical Allowance 81,608,000 82,524,000 106,331,000
A0121A Adhoc Relief Allowance 2011 55,397,000 47,761,000 61,873,000
A0121B Health Professional Allowance 4,090,000 2,889,000 3,740,000
A0121M Adhoc Relief Allowance - 2012 140,978,000 113,694,000 141,795,000
A0121T Adhoc Relief Allowance 2013 63,809,000 57,760,000 68,395,000
A0121Z Adhoc Relief Allowance - 2014 54,721,000 41,193,000
A01224 Entertainment Allowance 32,000 33,000 35,000
A01226 Computer Allowance 263,000 27,000 100,000
A01239 Special Allowance 2,040,000 582,000 632,000
001 Special Allowance 2,040,000 582,000 632,000
A01252 Non Practicing Allowance 1,392,000 710,000 944,000
A01260 Ration Allowance 67,132,000 56,284,000 73,912,000
A01270 Others 39,338,000 35,639,000 44,902,000
001 Others 897,000
009 Jail Warder Allowance 34,176,000 33,176,000 38,843,000
027 Personal Allowance 400,000 245,000 400,000
037 30% Social Security Benefit in lieu of Pension to the Contract Employees 4,102,000 2,158,000 4,102,000
039 Other-Practice Allowance 570,000 60,000 570,000
043 Practice Compensatory Allowance 90,000 90,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 1,149,000 450,000 552,000

A01273 Honoraria 25,000 306,000 40,000


000 Honoraria 25,000 306,000 40,000
A01274 Medical Charges 1,112,000 22,000 500,000
A01278 Leave Salary 10,000 10,000
A01299 Others 2,000 122,000 2,000
001 Others 2,000 122,000 2,000
920

PC21012 (012)
JAILS AND CONVICT SETTLEMENTS
_______________________________________________________________________________
034101 JAILS AND CONVICT SETTLEMENT
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
034 PRISON ADMINISTRATION AND OPERATION
0341 PRISON ADMINISTRATION AND OPERATION
034101 JAILS AND CONVICT SETTLEMENT

LQ4119 Central Jails

A03 TOTAL OPERATING EXPENSES 1,256,717,000 1,255,992,000 1,403,100,000

A032 TOTAL COMMUNICATIONS 5,855,000 5,467,000 5,800,000

A03201 Postage and Telegraph 2,140,000 1,295,000 1,400,000


A03202 Telephone and Trunk Call 3,715,000 4,172,000 4,400,000

A033 TOTAL UTILITIES 349,562,000 383,671,000 369,332,000

A03301 Gas 66,000,000 34,024,000 66,000,000


A03302 Water 430,000 82,000 200,000
A03303 Electricity 283,000,000 349,450,000 303,000,000
001 Electricity 283,000,000 349,450,000 303,000,000
A03304 Hot and Cold Weather Charges 132,000 115,000 132,000

A034 TOTAL OCCUPANCY COSTS 3,000,000 2,422,000 3,000,000

A03402 Rent for Office Building 2,200,000 1,809,000 2,200,000


A03407 Rates and Taxes 800,000 613,000 800,000

A038 TOTAL TRAVEL & 42,562,000 33,694,000 43,420,000


TRANSPORTATION

A03804 Other -international 70,000 70,000


A03805 Travelling Allowance 20,757,000 16,150,000 24,200,000
001 Travelling Allowance 16,150,000 24,200,000
A03806 Transportation of Goods 1,110,000 860,000 1,180,000
A03807 P.O.L Charges 20,000,000 16,445,000 17,500,000
A03809 CNG Charges (Govt) 550,000 199,000 400,000
A03828 Conveyance charges 55,000 40,000 50,000
A03840 Others 20,000 20,000

A039 TOTAL GENERAL 855,738,000 830,738,000 981,548,000

A03901 Stationery 5,230,000 4,370,000 4,800,000


A03902 Printing and Publication 2,320,000 1,642,000 3,400,000
001 Printing and Publications 2,320,000 1,642,000 3,400,000
A03905 Newspapers Periodicals and Books 187,000 129,000 220,000
001 News Papers, Periodicals & Books 187,000 129,000 220,000
A03906 Uniforms and Protective Clothing 18,308,000 11,974,000 18,400,000
921

PC21012 (012)
JAILS AND CONVICT SETTLEMENTS
_______________________________________________________________________________
034101 JAILS AND CONVICT SETTLEMENT
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
034 PRISON ADMINISTRATION AND OPERATION
0341 PRISON ADMINISTRATION AND OPERATION
034101 JAILS AND CONVICT SETTLEMENT

LQ4119 Central Jails

A03907 Advertising & Publicity 2,200,000 1,979,000 1,900,000


001 Advertising & Publicity 2,200,000 1,979,000 1,900,000
A03917 Law Charges 1,000 1,000
A03918 Exhibitions, Fairs & Other 10,000 10,000
National Celebrations
A03925 Subsistence allowance to detenus 270,000 75,000 270,000
A03927 Purchase of drug and medicines 62,600,000 47,400,000 65,000,000
A03936 Foreign/Inland Training Course Fee 55,000 3,000,000
001 Foreign Training 3,000,000
A03942 Cost of Other Stores 751,427,000 726,240,000 866,247,000
001 Cost of Other Stores 6,297,000
002 Dietary Charges 720,000,000 679,000,000 818,350,000
003 Hospital Charges 1,100,000 1,100,000
004 Clothing & Bedding of Prisoners 20,600,000 18,282,000 30,000,000
005 Arms & Equipment of Warder 9,599,000 28,519,000 10,000,000
006 Chemicals & Photography Material 128,000 439,000 500,000
A03955 Computer Stationary 1,600,000 1,181,000 1,600,000
A03970 Others 11,530,000 35,748,000 16,700,000
001 Others 11,530,000 35,748,000 16,700,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 5,735,000 10,000,000

A041 TOTAL PENSION 1,000 5,735,000 10,000,000

A04114 Superannuation Encashment Of L.P.R 1,000 5,735,000 10,000,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 16,500,000 3,000,000 28,000,000

A052 TOTAL GRANTS-DOMESTIC 16,500,000 3,000,000 28,000,000

A05216 Fin. Assis. to the families of 11,500,000 3,000,000 23,000,000


G. Serv. who expire
001 Fin. Assis. to the families of the persons who expires during service. 11,500,000 3,000,000 23,000,000
A05270 To Others 5,000,000 5,000,000
001 Others 2,500,000 5,000,000
070 Shaheed Fund 2,500,000

A06 TOTAL TRANSFERS 1,500,000 1,600,000 1,500,000


922

PC21012 (012)
JAILS AND CONVICT SETTLEMENTS
_______________________________________________________________________________
034101 JAILS AND CONVICT SETTLEMENT
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
034 PRISON ADMINISTRATION AND OPERATION
0341 PRISON ADMINISTRATION AND OPERATION
034101 JAILS AND CONVICT SETTLEMENT

LQ4119 Central Jails

A061 TOTAL SCHOLARSHIP 1,500,000 1,600,000 1,500,000

A06103 Cash Awards 1,500,000 1,600,000 1,500,000

A09 TOTAL PHYSICAL ASSETS 548,708,000 559,808,000 242,126,000

A094 TOTAL OTHER STORES AND 12,500,000 91,767,000 10,500,000


STOCKS

A09404 Medical And Laboratory Equipment 12,500,000 91,767,000 10,500,000

A095 TOTAL PURCHASE OF 2,000,000 30,810,000 6,000,000


TRANSPORT

A09501 Transport 2,000,000 30,810,000 6,000,000


001 Transport 2,000,000 30,810,000 6,000,000

A096 TOTAL PURCHASE OF PLANT & 232,808,000 436,621,000 20,926,000


MACHINERY

A09601 Plant and Machinery 232,808,000 436,621,000 20,926,000

A097 TOTAL PURCHASE FURNITURE 600,000 578,000 2,300,000


& FIXTURE

A09701 Purchase of Furniture and Fixture 600,000 578,000 2,300,000

A098 TOTAL PURCHASE OF OTHER 300,800,000 32,000 202,400,000


ASSETS

A09802 Purchase of other assets-others 800,000 32,000 2,400,000


A09899 Others 300,000,000 200,000,000

A13 TOTAL REPAIRS AND MAINTENANCE 3,864,000 4,062,000 3,865,000

A130 TOTAL TRANSPORT 1,000,000 1,805,000 1,000,000

A13001 Transport 1,000,000 1,805,000 1,000,000


923

PC21012 (012)
JAILS AND CONVICT SETTLEMENTS
_______________________________________________________________________________
034101 JAILS AND CONVICT SETTLEMENT
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
034 PRISON ADMINISTRATION AND OPERATION
0341 PRISON ADMINISTRATION AND OPERATION
034101 JAILS AND CONVICT SETTLEMENT

LQ4119 Central Jails

A131 TOTAL MACHINERY AND 2,500,000 1,907,000 2,500,000


EQUIPMENT

A13101 Machinery and Equipment 2,500,000 1,907,000 2,500,000

A132 TOTAL FURNITURE AND 64,000 90,000 65,000


FIXTURE

A13201 Furniture and Fixture 64,000 90,000 65,000

A137 TOTAL COMPUTER EQUIPMENT 300,000 260,000 300,000

A13701 Hardware 250,000 219,000 250,000


A13702 Software 50,000 41,000 50,000

_______________________________________________________________________________
Central Jails 3,556,753,000 3,301,621,000 3,662,536,000
_______________________________________________________________________________
924

PC21012 (012)
JAILS AND CONVICT SETTLEMENTS
_______________________________________________________________________________
034101 JAILS AND CONVICT SETTLEMENT
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
034 PRISON ADMINISTRATION AND OPERATION
0341 PRISON ADMINISTRATION AND OPERATION
034101 JAILS AND CONVICT SETTLEMENT

LQ4120 District Jail

A01 TOTAL EMPLOYEES RELATED EXPENSES. 2,087,582,000 1,747,168,000 2,225,609,000

A011 TOTAL PAY 8588 9506 881,723,000 682,647,000 898,899,000

A011-1 TOTAL PAY OF OFFICERS 371 371 74,138,000 47,386,000 66,752,000

A01101 Total Basic Pay of Officers 371 371 73,538,000 47,307,000 66,252,000

P133-M Principal (BPS-18) 1 1 339,000 300,000

S371-F Superintendent (Jail) (BPS-18) 1 1 411,000 380,000

S371-M Superintendent (Jail) (BPS-18) 24 24 7,776,000 7,068,000

D259-M Deputy Superintendent (BPS-17) 53 53 14,244,000 13,564,000


(Jail)

L118-F Lady Deputy (BPS-17) 4 4 847,000 830,000


Superintendent (Jail)

L135-F Lady Medical Officer (BPS-17) 13 13 2,652,000 2,000,000

M098-M Medical Officer (BPS-17) 31 31 7,517,000 5,708,000

V017-M Vice Principal (BPS-17) 1 1 388,000 388,000

A395-M Assistant Superintendent (BPS-16) 222 222 37,412,000 34,006,000


(Jail)

L106-M Law Instructor (BPS-16) 2 2 384,000 384,000

L117-F Lady Assistant (BPS-16) 4 4 480,000 536,000


Superintendent (Jail)

L117-M Lady Assistant (BPS-16) 15 15 1,088,000 1,088,000


Superintendent (Jail)

A01102 Personal pay 200,000 79,000 100,000


A01103 Special Pay 100,000 100,000
A01106 Total Pay of contract staff 300,000 300,000

001 Pay of Contract Staff 300,000 300,000

A011-2 TOTAL PAY OF OTHER STAFF 8217 9135 807,585,000 635,261,000 832,147,000

A01151 Total Basic Pay of Other Staff 8217 9135 806,485,000 634,403,000 831,147,000

H024-M Head Clerk (BPS-14) 26 26 5,090,000 4,428,000

I039-M Instructor (BPS-14) 2 2 192,000 192,000


925

PC21012 (012)
JAILS AND CONVICT SETTLEMENTS
_______________________________________________________________________________
034101 JAILS AND CONVICT SETTLEMENT
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
034 PRISON ADMINISTRATION AND OPERATION
0341 PRISON ADMINISTRATION AND OPERATION
034101 JAILS AND CONVICT SETTLEMENT

LQ4120 District Jail

N038-M Nursing Assistant (BPS-14) 22 22 4,249,000 4,293,000

S216-M Stenographer (BPS-14) 1 84,000

R045-M Religious Teacher (BPS-12) 21 21 3,603,000 3,603,000

S216-M Stenographer (BPS-12) 1 84,000

L066-M Librarian (BPS-11) 1 1 115,000 115,000

S262-M Sub Engineer (BPS-11) 4 4 317,000 348,000

C173-M Computer Operator (BPS-10) 2 2 194,000 194,000

C105-F Chief Warder (BPS-09) 6 6 736,000 736,000

C105-M Chief Warder (BPS-09) 77 77 10,140,000 10,223,000

D036-M Dental Technician (BPS-09) 25 25 2,036,000 2,158,000

D175-M Drill Instructor (BPS-09) 5 6 384,000 462,000

S078-M Senior Clerk (BPS-09) 37 37 4,943,000 5,000,000

S250-M Store Keeper (BPS-09) 25 25 3,533,000 3,559,000

L026-F Lady Health Visitor (BPS-08) 7 7 603,000 603,000

P052-M Photographer (BPS-08) 23 23 2,784,000 2,808,000

A086-M Armourer (BPS-07) 4 4 278,000 300,000

A271-M Assistant Storekeeper (BPS-07) 13 13 1,089,000 1,089,000

D175-M Drill Instructor (BPS-07) 8 8 557,000 652,000

H044-F Head Matron (BPS-07) 11 8 1,025,000 604,000

H063-F Head Warder (BPS-07) 27 30 3,396,000 3,864,000

H063-M Head Warder (BPS-07) 594 671 67,197,000 66,365,000

J019-M Junior Clerk (BPS-07) 54 54 4,274,000 4,343,000

D137-M Dispenser (BPS-06) 40 40 3,424,000 3,542,000

L012-M Laboratory Technician (BPS-06) 25 25 1,791,000 1,886,000

L136-F Lady Dispenser (BPS-06) 13 13 874,000 874,000

X003-M X-Ray Operator (BPS-06) 11 11 783,000 806,000

B010-M Barber (BPS-05) 29 29 2,043,000 2,146,000

C193-M Cook (BPS-05) 33 33 2,204,000 2,260,000


926

PC21012 (012)
JAILS AND CONVICT SETTLEMENTS
_______________________________________________________________________________
034101 JAILS AND CONVICT SETTLEMENT
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
034 PRISON ADMINISTRATION AND OPERATION
0341 PRISON ADMINISTRATION AND OPERATION
034101 JAILS AND CONVICT SETTLEMENT

LQ4120 District Jail

D015-M Dark Room Attendant (BPS-05) 19 19 2,055,000 2,055,000

D186-M Driver (BPS-05) 14 14 1,594,000 1,594,000

E034-M Electrician (BPS-05) 15 29 1,026,000 1,993,000

F020-F Female Warder (BPS-05) 284 284 37,123,000 30,123,000

L004-M Laboratory Assistant (BPS-05) 7 7 516,000 516,000

M048-M Mason (BPS-05) 25 25 2,287,000 2,304,000

M064-F Matron(Female Warder) (BPS-05) 52 3,370,000

M064-M Matron(Female Warder) (BPS-05) 52 3,612,000

T065-M Tractor Driver (BPS-05) 4 17 259,000 1,119,000

T101-M Tubewell Operator (BPS-05) 4 4 259,000 276,000

W013-M Warder (BPS-05) 5652 6430 564,983,000 595,959,000

W108-M Washer Man (BPS-05) 21 1,620,000

M169-M Motor Driver (BPS-04) 50 50 3,717,000 3,753,000

N041-M Nursing Orderly (BPS-04) 1 1 138,000 138,000

P095-M Plumber (BPS-04) 15 29 1,003,000 1,910,000

C037-M Cartman (BPS-03) 6 6 536,000 536,000

H095-M Hostel Attendant (BPS-03) 4 4 401,000 401,000

N033-M Nurse/Dai (BPS-03) 1 1 69,000 69,000

C112-M Chowkidar (BPS-02) 1 1 88,000 88,000

C193-M Cook (BPS-02) 18 18 1,468,000 1,468,000

F063-M Flower Mali (BPS-02) 9 9 661,000 661,000

G009-M Garden Coolie (BPS-02) 32 32 2,523,000 2,523,000

N006-M Naib Qasid (BPS-02) 2 2 154,000 154,000

O042-M Orderli (BPS-02) 10 10 796,000 796,000

S311-F Sanitary Worker (BPS-02) 4 156,000

S311-M Sanitary Worker (BPS-02) 348 690 22,784,000 40,538,000

E084-M Executioner (BPS-01) 4 4 230,000 240,000

F063-M Flower Mali (BPS-01) 8 8 461,000 484,000

G009-M Garden Coolie (BPS-01) 12 12 691,000 724,000


927

PC21012 (012)
JAILS AND CONVICT SETTLEMENTS
_______________________________________________________________________________
034101 JAILS AND CONVICT SETTLEMENT
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
034 PRISON ADMINISTRATION AND OPERATION
0341 PRISON ADMINISTRATION AND OPERATION
034101 JAILS AND CONVICT SETTLEMENT

LQ4120 District Jail

G011-M Gardener (BPS-01) 4 4 230,000 240,000

N006-M Naib Qasid (BPS-01) 4 4 230,000 240,000

S309-M Sweeper Jamadar (BPS-01) 338 21,598,000

S311-M Sanitary Worker (BPS-01) 120 120 6,912,000 7,236,000

S433-M Superintendent Orderly (BPS-01) 4 4 229,000 240,000

A01152 Personal pay 200,000 443,000 100,000


A01153 Special Pay 300,000 300,000
A01156 Total Pay of contract staff 600,000 415,000 600,000

A012 TOTAL ALLOWANCES 1,205,859,000 1,064,521,000 1,326,710,000

A012-1 TOTAL REGULAR ALLOWANCES 1,205,004,000 1,064,208,000 1,326,586,000

A01202 House Rent Allowance 117,766,000 89,366,000 128,855,000


A01203 Conveyance Allowance 202,884,000 149,359,000 165,751,000
A01207 Washing Allowance 8,065,000 6,758,000 7,883,000
A01208 Dress Allowance 600,000 671,000 858,000
A0120D Integrated Allowance 2,919,000 2,640,000 2,000,000
A0120R Prison Allowance 334,635,000 275,744,000 334,309,000
A0120X Ad - hoc Allowance - 2010 1,200,000 774,000 1,200,000
A01217 Medical Allowance 92,893,000 96,847,000 100,793,000
A0121A Adhoc Relief Allowance 2011 79,396,000 58,534,000 89,146,000
A0121B Health Professional Allowance 4,200,000 3,816,000 23,440,000
A0121M Adhoc Relief Allowance - 2012 147,825,000 135,355,000 141,829,000
A0121T Adhoc Relief Allowance 2013 71,395,000 68,167,000 99,510,000
A0121Z Adhoc Relief Allowance - 2014 65,590,000 82,457,000
A01225 Instructional Allowance 200,000 120,000 200,000
A01226 Computer Allowance 48,000 18,000 48,000
A01236 Deputation Allowance 48,000 48,000
A01239 Special Allowance 2,272,000 466,000 2,152,000
001 Special Allowance 2,272,000 466,000 2,152,000
A01252 Non Practicing Allowance 1,728,000 642,000 1,484,000
A01260 Ration Allowance 82,748,000 67,871,000 90,536,000
A01270 Others 54,182,000 41,470,000 54,087,000
009 Jail Warder Allowance 49,129,000 38,689,000 48,844,000
027 Personal Allowance 400,000 55,000 400,000
037 30% Social Security Benefit in lieu of Pension to the Contract Employees 4,053,000 2,488,000 4,003,000
928

PC21012 (012)
JAILS AND CONVICT SETTLEMENTS
_______________________________________________________________________________
034101 JAILS AND CONVICT SETTLEMENT
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
034 PRISON ADMINISTRATION AND OPERATION
0341 PRISON ADMINISTRATION AND OPERATION
034101 JAILS AND CONVICT SETTLEMENT

LQ4120 District Jail

043 Practice Compensatory Allowance 600,000 238,000 840,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 855,000 313,000 124,000

A01273 Honoraria 20,000 256,000 20,000


000 Honoraria 20,000 256,000 20,000
A01274 Medical Charges 831,000 57,000 100,000
A01278 Leave Salary 2,000 2,000
A01286 Suspension Allowance 1,000 1,000
A01299 Others 1,000 1,000
001 Others 1,000 1,000

A03 TOTAL OPERATING EXPENSES 1,202,041,000 1,269,843,000 1,276,742,000

A032 TOTAL COMMUNICATIONS 5,179,000 7,650,000 6,700,000

A03201 Postage and Telegraph 2,200,000 1,438,000 2,200,000


A03202 Telephone and Trunk Call 2,979,000 6,212,000 4,500,000

A033 TOTAL UTILITIES 285,257,000 303,380,000 320,900,000

A03301 Gas 58,960,000 49,721,000 70,000,000


A03302 Water 520,000 402,000 600,000
A03303 Electricity 225,700,000 253,032,000 250,000,000
001 Electricity 225,700,000 253,032,000 250,000,000
A03304 Hot and Cold Weather Charges 77,000 225,000 300,000

A034 TOTAL OCCUPANCY COSTS 300,000 200,000 200,000

A03407 Rates and Taxes 300,000 200,000 200,000

A038 TOTAL TRAVEL & 46,091,000 47,021,000 51,989,000


TRANSPORTATION

A03805 Travelling Allowance 24,652,000 24,562,000 27,500,000


001 Travelling Allowance 24,562,000 27,500,000
A03806 Transportation of Goods 1,300,000 1,185,000 1,500,000
A03807 P.O.L Charges 19,500,000 21,090,000 22,000,000
A03809 CNG Charges (Govt) 550,000 174,000 900,000
A03828 Conveyance charges 59,000 10,000 59,000
929

PC21012 (012)
JAILS AND CONVICT SETTLEMENTS
_______________________________________________________________________________
034101 JAILS AND CONVICT SETTLEMENT
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
034 PRISON ADMINISTRATION AND OPERATION
0341 PRISON ADMINISTRATION AND OPERATION
034101 JAILS AND CONVICT SETTLEMENT

LQ4120 District Jail

A03840 Others 30,000 30,000

A039 TOTAL GENERAL 865,214,000 911,592,000 896,953,000

A03901 Stationery 4,742,000 4,906,000 4,800,000


A03902 Printing and Publication 2,962,000 2,689,000 3,300,000
001 Printing and Publications 2,962,000 2,689,000 3,300,000
A03905 Newspapers Periodicals and Books 288,000 174,000 350,000
001 News Papers, Periodicals & Books 288,000 174,000 350,000
A03906 Uniforms and Protective Clothing 21,930,000 19,463,000 22,000,000
A03907 Advertising & Publicity 1,500,000 948,000 1,500,000
001 Advertising & Publicity 1,500,000 948,000 1,500,000
A03917 Law Charges 1,000 1,000 1,000
A03918 Exhibitions, Fairs & Other 8,000 8,000
National Celebrations
A03925 Subsistence allowance to detenus 200,000 200,000
A03927 Purchase of drug and medicines 24,200,000 54,521,000 30,000,000
A03936 Foreign/Inland Training Course Fee 110,000 78,120,000 20,000,000
001 Foreign Training 78,120,000 20,000,000
A03942 Cost of Other Stores 792,832,000 713,065,000 788,544,000
002 Dietary Charges 691,200,000 613,440,000 727,422,000
003 Hospital Charges 1,100,000 1,200,000
004 Clothing & Bedding of Prisoners 23,400,000 17,367,000 39,422,000
005 Arms & Equipment of Warder 76,965,000 81,616,000 20,000,000
006 Chemicals & Photography Material 167,000 642,000 500,000
A03955 Computer Stationary 2,253,000 1,815,000 2,250,000
A03970 Others 14,188,000 35,890,000 24,000,000
001 Others 14,188,000 35,890,000 24,000,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 10,001,000 10,000,000

A041 TOTAL PENSION 1,000 10,001,000 10,000,000

A04114 Superannuation Encashment Of L.P.R 1,000 10,001,000 10,000,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 18,500,000 7,200,000 32,500,000

A052 TOTAL GRANTS-DOMESTIC 18,500,000 7,200,000 32,500,000


930

PC21012 (012)
JAILS AND CONVICT SETTLEMENTS
_______________________________________________________________________________
034101 JAILS AND CONVICT SETTLEMENT
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
034 PRISON ADMINISTRATION AND OPERATION
0341 PRISON ADMINISTRATION AND OPERATION
034101 JAILS AND CONVICT SETTLEMENT

LQ4120 District Jail

A05216 Fin. Assis. to the families of 14,000,000 7,200,000 28,000,000


G. Serv. who expire
001 Fin. Assis. to the families of the persons who expires during service. 14,000,000 7,200,000 28,000,000
A05270 To Others 4,500,000 4,500,000
001 Others 2,000,000 4,500,000
070 Shaheed Fund 2,500,000

A06 TOTAL TRANSFERS 2,200,000 1,952,000

A061 TOTAL SCHOLARSHIP 2,200,000 1,952,000

A06103 Cash Awards 2,200,000 1,952,000

A09 TOTAL PHYSICAL ASSETS 249,112,000 189,833,000 500,000

A094 TOTAL OTHER STORES AND 36,000,000 4,067,000


STOCKS

A09404 Medical And Laboratory Equipment 36,000,000 4,067,000

A095 TOTAL PURCHASE OF 28,856,000 22,239,000


TRANSPORT

A09501 Transport 28,856,000 22,239,000


001 Transport 28,856,000 22,239,000

A096 TOTAL PURCHASE OF PLANT & 173,528,000 154,006,000


MACHINERY

A09601 Plant and Machinery 173,528,000 154,006,000

A097 TOTAL PURCHASE FURNITURE 6,000,000 5,325,000 500,000


& FIXTURE

A09701 Purchase of Furniture and Fixture 6,000,000 5,325,000 500,000

A098 TOTAL PURCHASE OF OTHER 4,728,000 4,196,000


ASSETS

A09802 Purchase of other assets-others 4,728,000 4,196,000


931

PC21012 (012)
JAILS AND CONVICT SETTLEMENTS
_______________________________________________________________________________
034101 JAILS AND CONVICT SETTLEMENT
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
034 PRISON ADMINISTRATION AND OPERATION
0341 PRISON ADMINISTRATION AND OPERATION
034101 JAILS AND CONVICT SETTLEMENT

LQ4120 District Jail

A13 TOTAL REPAIRS AND MAINTENANCE 2,587,000 2,911,000 2,590,000

A130 TOTAL TRANSPORT 900,000 931,000 900,000

A13001 Transport 900,000 931,000 900,000

A131 TOTAL MACHINERY AND 1,543,000 1,717,000 1,545,000


EQUIPMENT

A13101 Machinery and Equipment 1,543,000 1,717,000 1,545,000

A132 TOTAL FURNITURE AND 69,000 141,000 70,000


FIXTURE

A13201 Furniture and Fixture 69,000 141,000 70,000

A137 TOTAL COMPUTER EQUIPMENT 75,000 122,000 75,000

A13701 Hardware 55,000 106,000 55,000


A13702 Software 20,000 16,000 20,000

_______________________________________________________________________________
District Jail 3,562,023,000 3,228,908,000 3,547,941,000
_______________________________________________________________________________
932

PC21012 (012)
JAILS AND CONVICT SETTLEMENTS
_______________________________________________________________________________
034101 JAILS AND CONVICT SETTLEMENT
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
034 PRISON ADMINISTRATION AND OPERATION
0341 PRISON ADMINISTRATION AND OPERATION
034101 JAILS AND CONVICT SETTLEMENT

LQ4121 Lock Ups

A01 TOTAL EMPLOYEES RELATED EXPENSES. 27,278,000 14,592,000 28,257,000

A011 TOTAL PAY 141 141 13,903,000 6,373,000 13,873,000

A011-2 TOTAL PAY OF OTHER STAFF 141 141 13,903,000 6,373,000 13,873,000

A01151 Total Basic Pay of Other Staff 141 141 13,603,000 6,353,000 13,673,000

C112-M Chowkidar (BPS-02) 1 58,000

C193-M Cook (BPS-02) 1 58,000

C195-M Coolie (BPS-02) 1 58,000

M047-M Mashki (BPS-02) 36 36 3,098,000 3,020,000

S311-M Sanitary Worker (BPS-02) 51 51 5,147,000 5,270,000

T109-M Turnkeys (BPS-02) 51 51 5,184,000 5,209,000

C112-M Chowkidar (BPS-01) 1 58,000

C193-M Cook (BPS-01) 1 58,000

C195-M Coolie (BPS-01) 1 58,000

A01152 Personal pay 100,000 20,000 100,000


A01156 Total Pay of contract staff 200,000 100,000

A012 TOTAL ALLOWANCES 13,375,000 8,219,000 14,384,000

A012-1 TOTAL REGULAR ALLOWANCES 13,302,000 8,207,000 14,311,000

A01202 House Rent Allowance 1,243,000 625,000 1,243,000


A01203 Conveyance Allowance 1,350,000 1,322,000 1,400,000
A01207 Washing Allowance 2,000 1,000
A0120D Integrated Allowance 206,000 80,000 206,000
A0120R Prison Allowance 5,135,000 1,560,000 5,135,000
A0120X Ad - hoc Allowance - 2010 600,000 536,000 600,000
A01211 Hill Allowance 10,000 6,000 10,000
A01217 Medical Allowance 1,692,000 903,000 1,692,000
A0121A Adhoc Relief Allowance 2011 800,000 526,000 800,000
A0121M Adhoc Relief Allowance - 2012 1,500,000 1,262,000 1,500,000
A0121T Adhoc Relief Allowance 2013 642,000 631,000 800,000
933

PC21012 (012)
JAILS AND CONVICT SETTLEMENTS
_______________________________________________________________________________
034101 JAILS AND CONVICT SETTLEMENT
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
034 PRISON ADMINISTRATION AND OPERATION
0341 PRISON ADMINISTRATION AND OPERATION
034101 JAILS AND CONVICT SETTLEMENT

LQ4121 Lock Ups

A0121Z Adhoc Relief Allowance - 2014 632,000 800,000


A01270 Others 124,000 122,000 124,000
037 30% Social Security Benefit in lieu of Pension to the Contract Employees 124,000 122,000 124,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 73,000 12,000 73,000

A01274 Medical Charges 21,000 21,000


A01277 Contingent Paid Staff 40,000 12,000 40,000
A01278 Leave Salary 4,000 4,000
A01299 Others 8,000 8,000
001 Others 8,000 8,000

A03 TOTAL OPERATING EXPENSES 40,612,000 24,056,000 41,021,000

A032 TOTAL COMMUNICATIONS 15,000 2,000 15,000

A03201 Postage and Telegraph 15,000 2,000 15,000

A033 TOTAL UTILITIES 10,057,000 3,300,000 10,057,000

A03302 Water 2,000 2,000


A03303 Electricity 10,000,000 3,200,000 10,000,000
001 Electricity 10,000,000 3,200,000 10,000,000
A03304 Hot and Cold Weather Charges 55,000 100,000 55,000

A038 TOTAL TRAVEL & 509,000 220,000 510,000


TRANSPORTATION

A03805 Travelling Allowance 10,000 10,000


001 Travelling Allowance 10,000
A03807 P.O.L Charges 299,000 220,000 300,000
A03840 Others 200,000 200,000

A039 TOTAL GENERAL 30,031,000 20,534,000 30,439,000

A03901 Stationery 84,000 122,000 85,000


A03907 Advertising & Publicity 211,000 1,000
001 Advertising & Publicity 211,000 1,000
A03942 Cost of Other Stores 29,853,000 20,046,000 30,053,000
002 Dietary Charges 29,453,000 19,936,000 29,453,000
934

PC21012 (012)
JAILS AND CONVICT SETTLEMENTS
_______________________________________________________________________________
034101 JAILS AND CONVICT SETTLEMENT
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
034 PRISON ADMINISTRATION AND OPERATION
0341 PRISON ADMINISTRATION AND OPERATION
034101 JAILS AND CONVICT SETTLEMENT

LQ4121 Lock Ups

004 Clothing & Bedding of Prisoners 400,000 110,000 600,000


A03955 Computer Stationary 22,000 11,000 100,000
A03970 Others 72,000 144,000 200,000
001 Others 72,000 144,000 200,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 238,000 1,000,000

A041 TOTAL PENSION 1,000 238,000 1,000,000

A04114 Superannuation Encashment Of L.P.R 1,000 238,000 1,000,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 1,500,000 400,000 3,000,000

A052 TOTAL GRANTS-DOMESTIC 1,500,000 400,000 3,000,000

A05216 Fin. Assis. to the families of 1,500,000 400,000 3,000,000


G. Serv. who expire
001 Fin. Assis. to the families of the persons who expires during service. 1,500,000 400,000 3,000,000

A13 TOTAL REPAIRS AND MAINTENANCE 1,000 1,000

A132 TOTAL FURNITURE AND 1,000 1,000


FIXTURE

A13201 Furniture and Fixture 1,000 1,000

_______________________________________________________________________________
Lock Ups 69,392,000 39,286,000 73,279,000
_______________________________________________________________________________
935

PC21012 (012)
JAILS AND CONVICT SETTLEMENTS
_______________________________________________________________________________
034101 JAILS AND CONVICT SETTLEMENT
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
034 PRISON ADMINISTRATION AND OPERATION
0341 PRISON ADMINISTRATION AND OPERATION
034101 JAILS AND CONVICT SETTLEMENT

LQ4122 Jails (manufactures) Central Jails

A01 TOTAL EMPLOYEES RELATED EXPENSES. 19,556,000 16,262,000 19,950,000

A011 TOTAL PAY 77 77 9,271,000 7,353,000 9,256,000

A011-1 TOTAL PAY OF OFFICERS 3 3 405,000 313,000 496,000

A01101 Total Basic Pay of Officers 3 3 403,000 313,000 494,000

A395-M Assistant Superintendent (BPS-16) 3 3 403,000 494,000


(Jail)

A01103 Special Pay 2,000 2,000

A011-2 TOTAL PAY OF OTHER STAFF 74 74 8,866,000 7,040,000 8,760,000

A01151 Total Basic Pay of Other Staff 74 74 8,806,000 7,031,000 8,500,000

A334-M Accountant (BPS-14) 9 9 1,461,000 1,491,000

A394-M Accounts Clerk/Senior (BPS-09) 14 14 1,778,000 1,739,000


Clerk

S250-M Store Keeper (BPS-09) 9 9 1,155,000 1,158,000

W026-M Weaving Demonstrator (BPS-09) 1 1 74,000 76,000

M072-M Mechanic Foreman (BPS-08) 1 1 179,000 183,000

S296-M Supervisor Carpet Weaving (BPS-08) 2 2 372,000 144,000

A271-M Assistant Storekeeper (BPS-07) 2 2 149,000 118,000

J019-M Junior Clerk (BPS-07) 1 1 69,000 176,000

B042-M Blacksmith (BPS-05) 2 2 154,000 158,000

B044-M Blanket Miller (BPS-05) 2 2 146,000 145,000

C006-M Calico Printer (BPS-05) 1 1 150,000 154,000

C027-M Carpenter (BPS-05) 7 7 848,000 741,000

D209-M Dyer (BPS-05) 3 3 227,000 200,000

L051-M Leather Master (BPS-05) 2 2 148,000 155,000

M003-M Machine Master (BPS-05) 1 1 82,000 82,000

M008-M Machineman (BPS-05) 1 1 147,000 150,000

M173-M Motor Mechanic (BPS-05) 1 1 122,000 122,000


936

PC21012 (012)
JAILS AND CONVICT SETTLEMENTS
_______________________________________________________________________________
034101 JAILS AND CONVICT SETTLEMENT
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
034 PRISON ADMINISTRATION AND OPERATION
0341 PRISON ADMINISTRATION AND OPERATION
034101 JAILS AND CONVICT SETTLEMENT

LQ4122 Jails (manufactures) Central Jails

P107-M Polish Master (BPS-05) 1 1 82,000 82,000

S031-M Scraper Cum Polisher (BPS-05) 1 1 66,000 66,000

T005-M Tailor Master (BPS-05) 4 4 490,000 490,000

T042-M Tent Master (BPS-05) 1 1 151,000 151,000

W025-M Weaver (BPS-05) 1 1 79,000 79,000

W029-M Weaving Master (BPS-05) 4 4 379,000 342,000

C037-M Cartman (BPS-02) 2 2 185,000 185,000

N006-M Naib Qasid (BPS-02) 1 1 113,000 113,000

A01152 Personal pay 50,000 9,000 50,000


A01153 Special Pay 10,000 10,000
A01156 Total Pay of contract staff 200,000

A012 TOTAL ALLOWANCES 10,285,000 8,909,000 10,694,000

A012-1 TOTAL REGULAR ALLOWANCES 10,265,000 8,909,000 10,674,000

A01202 House Rent Allowance 1,214,000 787,000 1,000,000


A01203 Conveyance Allowance 1,500,000 1,253,000 1,500,000
A01207 Washing Allowance 5,000 2,000 5,000
A01208 Dress Allowance 9,000 12,000 9,000
A0120D Integrated Allowance 5,000 4,000 5,000
A0120R Prison Allowance 3,100,000 2,462,000 3,100,000
A01217 Medical Allowance 924,000 807,000 924,000
A0121A Adhoc Relief Allowance 2011 668,000 603,000 668,000
A0121M Adhoc Relief Allowance - 2012 1,500,000 1,457,000 1,500,000
A0121T Adhoc Relief Allowance 2013 740,000 728,000 740,000
A0121Z Adhoc Relief Allowance - 2014 728,000 923,000
A01260 Ration Allowance 400,000 3,000 100,000
A01270 Others 200,000 63,000 200,000
037 30% Social Security Benefit in lieu of Pension to the Contract Employees 200,000 63,000 200,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 20,000 20,000

A01273 Honoraria 5,000 5,000


000 Honoraria 5,000 5,000
A01274 Medical Charges 10,000 10,000
937

PC21012 (012)
JAILS AND CONVICT SETTLEMENTS
_______________________________________________________________________________
034101 JAILS AND CONVICT SETTLEMENT
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
034 PRISON ADMINISTRATION AND OPERATION
0341 PRISON ADMINISTRATION AND OPERATION
034101 JAILS AND CONVICT SETTLEMENT

LQ4122 Jails (manufactures) Central Jails

A01278 Leave Salary 5,000 5,000

A03 TOTAL OPERATING EXPENSES 59,997,000 81,590,000 95,129,000

A032 TOTAL COMMUNICATIONS 26,000 15,000 26,000

A03201 Postage and Telegraph 26,000 15,000 26,000

A033 TOTAL UTILITIES 6,915,000 9,893,000 9,022,000

A03301 Gas 20,000 20,000


A03303 Electricity 6,893,000 9,893,000 9,000,000
001 Electricity 6,893,000 9,893,000 9,000,000
A03304 Hot and Cold Weather Charges 2,000 2,000

A034 TOTAL OCCUPANCY COSTS 2,000 2,000

A03407 Rates and Taxes 2,000 2,000

A038 TOTAL TRAVEL & 726,000 1,410,000 726,000


TRANSPORTATION

A03805 Travelling Allowance 451,000 452,000 451,000


001 Travelling Allowance 452,000 451,000
A03806 Transportation of Goods 275,000 958,000 275,000

A039 TOTAL GENERAL 52,328,000 70,272,000 85,353,000

A03901 Stationery 131,000 81,000 131,000


A03902 Printing and Publication 35,000 10,000 35,000
001 Printing and Publications 35,000 10,000 35,000
A03905 Newspapers Periodicals and Books 17,000
001 News Papers, Periodicals & Books 17,000
A03907 Advertising & Publicity 39,000 39,000
001 Advertising & Publicity 39,000 39,000
A03918 Exhibitions, Fairs & Other 10,000 10,000
National Celebrations
A03942 Cost of Other Stores 51,975,000 70,028,000 85,000,000
007 Raw Material 51,975,000 70,028,000 85,000,000
A03970 Others 138,000 136,000 138,000
938

PC21012 (012)
JAILS AND CONVICT SETTLEMENTS
_______________________________________________________________________________
034101 JAILS AND CONVICT SETTLEMENT
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
034 PRISON ADMINISTRATION AND OPERATION
0341 PRISON ADMINISTRATION AND OPERATION
034101 JAILS AND CONVICT SETTLEMENT

LQ4122 Jails (manufactures) Central Jails

001 Others 138,000 136,000 138,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 512,000 2,000,000

A041 TOTAL PENSION 1,000 512,000 2,000,000

A04114 Superannuation Encashment Of L.P.R 1,000 512,000 2,000,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 1,300,000 600,000 2,600,000

A052 TOTAL GRANTS-DOMESTIC 1,300,000 600,000 2,600,000

A05216 Fin. Assis. to the families of 1,300,000 600,000 2,600,000


G. Serv. who expire
001 Fin. Assis. to the families of the persons who expires during service. 1,300,000 600,000 2,600,000

A13 TOTAL REPAIRS AND MAINTENANCE 600,000 550,000 600,000

A131 TOTAL MACHINERY AND 600,000 550,000 600,000


EQUIPMENT

A13101 Machinery and Equipment 600,000 550,000 600,000

_______________________________________________________________________________
Jails (manufactures) Central Jails 81,454,000 99,514,000 120,279,000
_______________________________________________________________________________
939

PC21012 (012)
JAILS AND CONVICT SETTLEMENTS
_______________________________________________________________________________
034101 JAILS AND CONVICT SETTLEMENT
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
034 PRISON ADMINISTRATION AND OPERATION
0341 PRISON ADMINISTRATION AND OPERATION
034101 JAILS AND CONVICT SETTLEMENT

LQ4123 Jails (manufactures) District Jails

A01 TOTAL EMPLOYEES RELATED EXPENSES. 251,000 201,000 274,000

A011 TOTAL PAY 2 2 158,000 98,000 165,000

A011-2 TOTAL PAY OF OTHER STAFF 2 2 158,000 98,000 165,000

A01151 Total Basic Pay of Other Staff 2 2 156,000 98,000 163,000

B042-M Blacksmith (BPS-05) 1 1 65,000 65,000

E050-M Embroidery Expert (BPS-05) 1 1 91,000 98,000

A01153 Special Pay 2,000 2,000

A012 TOTAL ALLOWANCES 93,000 103,000 109,000

A012-1 TOTAL REGULAR ALLOWANCES 93,000 103,000 109,000

A01203 Conveyance Allowance 1,000 1,000


A0120R Prison Allowance 41,000 40,000 41,000
A01217 Medical Allowance 12,000 14,000 15,000
A0121A Adhoc Relief Allowance 2011 9,000 8,000 9,000
A0121M Adhoc Relief Allowance - 2012 19,000 20,000 20,000
A0121T Adhoc Relief Allowance 2013 10,000 10,000 10,000
A0121Z Adhoc Relief Allowance - 2014 11,000 12,000
A01260 Ration Allowance 1,000 1,000

A03 TOTAL OPERATING EXPENSES 1,110,000 203,000 1,110,000

A039 TOTAL GENERAL 1,110,000 203,000 1,110,000

A03942 Cost of Other Stores 1,100,000 200,000 1,100,000


007 Raw Material 1,100,000 200,000 1,100,000
A03970 Others 10,000 3,000 10,000
001 Others 10,000 3,000 10,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 100,000

A041 TOTAL PENSION 1,000 100,000


940

PC21012 (012)
JAILS AND CONVICT SETTLEMENTS
_______________________________________________________________________________
034101 JAILS AND CONVICT SETTLEMENT
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
034 PRISON ADMINISTRATION AND OPERATION
0341 PRISON ADMINISTRATION AND OPERATION
034101 JAILS AND CONVICT SETTLEMENT

LQ4123 Jails (manufactures) District Jails

A04114 Superannuation Encashment Of L.P.R 1,000 100,000

_______________________________________________________________________________
Jails (manufactures) District Jails 1,362,000 404,000 1,484,000
_______________________________________________________________________________
941

PC21012 (012)
JAILS AND CONVICT SETTLEMENTS
_______________________________________________________________________________
034101 JAILS AND CONVICT SETTLEMENT
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
034 PRISON ADMINISTRATION AND OPERATION
0341 PRISON ADMINISTRATION AND OPERATION
034101 JAILS AND CONVICT SETTLEMENT

LQ4124 Works

A13 TOTAL REPAIRS AND MAINTENANCE 6,160,000 13,467,000 20,000,000

A133 TOTAL BUILDINGS AND 6,160,000 13,467,000 20,000,000


STRUCTURE

A13303 Other Buildings 6,160,000 13,467,000 20,000,000


001 Other Buildings 6,160,000 13,467,000 20,000,000

_______________________________________________________________________________
Works 6,160,000 13,467,000 20,000,000
_______________________________________________________________________________
943

PC21013 (013)
Police
BUDGET ESTIMATES 2015-2016
_______________________________________________________________________________
BUDGET REVISED BUDGET ESTIMATES 2015-2016
POSTS ESTIMATES ESTIMATES ________________________________________
2015-2016 2014-2015 2014-2015 SALARY NON-SALARY TOTAL
_______________________________________________________________________________

PROVINCIAL 199,158 81,683,907,000 75,206,010,000 71,236,608,000 15,848,739,000 87,085,347,000


_______________________________________________________________________________
TOTAL 199,158 81,683,907,000 75,206,010,000 71,236,608,000 15,848,739,000 87,085,347,000
_______________________________________________________________________________
944

PC21013 (013)
Police

Rs
Charged:
______________ 0
Voted: 87,085,347,000
______________
Total: 87,085,347,000
______________
_______________________________________________________________________________
HEAD OF DEPARTMENT
_______________________________________________________________________________
BUDGET REVISED BUDGET
ESTIMATES ESTIMATES ESTIMATES
2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
SUMMARY
FUNCTIONAL
032102 PROVINCIAL POLICE 74,231,145,000 68,715,695,000 79,868,930,000

032103 DISTRICT POLICE 405,431,000 291,397,000 385,993,000

032111 TRAINING 1,996,270,000 1,606,842,000 1,803,629,000

032113 OTHER CIVIL ARMED FORCES 4,229,122,000 3,889,182,000 4,298,785,000

032150 OTHERS 821,939,000 702,894,000 728,010,000

_______________________________________________________________________________
TOTAL 81,683,907,000 75,206,010,000 87,085,347,000
_______________________________________________________________________________
945

PC21013 (013)
Police
_______________________________________________________________________________
BUDGET REVISED BUDGET
SCHEME SCHEME NAME ESTIMATES ESTIMATES ESTIMATES
NO 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs

DQ4005 BORDER MILITARY POLICE DG KHAN 173,769,000 138,148,000 167,286,000

DQ4006 BALUCH LEVY DG KHAN 143,737,000 77,671,000 121,991,000

LQ4125 DIRECTION 2,779,075,000 4,941,131,000 4,662,439,000

LQ4126 SUPERINTENDENCE 338,506,000 309,618,000 349,676,000

LQ4127 DISTRICT POLICE 64,062,356,000 58,320,442,000 66,698,168,000

LQ4129 SPECIAL BRANCH 2,245,591,000 2,106,999,000 2,672,850,000

LQ4131 PUNJAB CONSTABULARY 4,229,122,000 3,889,182,000 4,298,785,000

LQ4133 POLICE SUPPLIED TO PUBLIC 274,825,000 256,838,000 283,703,000


DEPARTMENTS PRIVATE BODIES AND PERSONS

LQ4134 QAUMI RAZAKAR ORGANIZATION 467,114,000 339,369,000 364,307,000

LQ4135 WORKS 80,000,000 106,687,000 80,000,000

LQ4136 POLICE TRAINING INSTITUTE 1,996,270,000 1,606,842,000 1,803,629,000

LQ4590 COUNTER TERRORISM DEPARTMENT 3,913,243,000 2,186,591,000 4,047,638,000

LW4120 ELITE POLICE FORCE 892,374,000 850,914,000 1,438,159,000

RQ4002 BORDER MILITARY POLICE 87,925,000 75,578,000 96,716,000


RAJANPUR

_______________________________________________________________________________
TOTAL 81,683,907,000 75,206,010,000 87,085,347,000
_______________________________________________________________________________
946

PC21013 (013)
Police
_______________________________________________________________________________
BUDGET REVISED BUDGET
ESTIMATES ESTIMATES ESTIMATES
2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
SUMMARY
OBJECT
A01 TOTAL EMPLOYEES RELATED 68,813,464,000 59,565,180,000 71,236,608,000
EXPENSES.

A011 PAY 25,382,367,000 20,952,771,000 26,212,353,000

A011-1 TOTAL PAY OF OFFICERS 1,596,369,000 1,195,029,000 1,654,295,000

A01101 Basic Pay of Officers 1,571,346,000 1,411,000 1,601,124,000


A01102 Personal pay 599,000 1,976,000
A01103 Special Pay 18,572,000 23,542,000
A01105 Qualification Pay 516,000 664,000
A01106 Pay of contract staff 650,000 21,266,000
A01108 Pay of Shaheed Police Officers 4,686,000 5,723,000
A01150 Others 1,193,618,000

A011-2 TOTAL PAY OF OTHER STAFF 23,785,998,000 19,757,742,000 24,558,058,000

A01151 Basic Pay of Other Staff 23,425,409,000 101,309,000 24,115,526,000


A01152 Personal pay 3,613,000 15,494,000
A01153 Special Pay 258,182,000 318,223,000
A01156 Pay of contract staff 200,000 1,400,000
A01158 Pay of Shaheed Police 97,685,000 104,496,000
Officials
A01170 Others 909,000 19,656,433,000 2,919,000

A012 ALLOWANCES 43,431,097,000 38,612,409,000 45,024,255,000

A012-1 TOTAL REGULAR ALLOWANCES 43,383,582,000 38,527,561,000 44,952,939,000

A01201 Senior Post Allowance 1,052,000 641,000 938,000


A01202 House Rent Allowance 3,365,008,000 2,837,283,000 3,146,556,000
A01203 Conveyance Allowance 4,526,338,000 4,181,738,000 4,522,092,000
A01204 Sumptuary Allowance 119,000 31,000 105,000
A01205 Dearness Allowance 608,000 9,000 692,000
A01206 Local Compensatory Allowance 1,000
A01207 Washing Allowance 210,225,000 188,700,000 201,212,000
A01208 Dress Allowance 467,000 3,433,000 661,000
A01209 Special Additional Allowance 600,000 171,000 692,000
A0120D Integrated Allowance 14,439,000 13,142,000 21,590,000
A0120L Hard Area Allowance @ 50% of 1,000
Running Basic Pay for
A0120N Spl. allowances @ 20% of basic 7,486,000 137,000 3,480,000
pay for Secretariat
A0120P Adhoc Relief 2009 600,000 21,000 693,000
A0120Q Fixed Daily Allowance 7,954,221,000 7,619,977,000 8,813,806,000
A0120R Prison Allowance 1,000
A0120X Ad - hoc Allowance - 2010 700,000 533,000 705,000
947

PC21013 (013)
Police
_______________________________________________________________________________
BUDGET REVISED BUDGET
ESTIMATES ESTIMATES ESTIMATES
2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
SUMMARY
OBJECT
A01210 Risk Allowance 7,582,085,000 6,586,893,000 7,617,283,000
A01211 Hill Allowance 6,391,000 6,409,000 10,614,000
A01212 Telecommunication allowance 1,000
A01216 Qualification Allowance 1,141,000 3,522,000 1,729,000
A01217 Medical Allowance 2,475,526,000 2,526,193,000 2,503,981,000
A0121A Adhoc Relief Allowance 2011 2,540,846,000 1,742,991,000 2,416,785,000
A0121B Health Professional Allowance 40,000 584,000 389,000
A0121M Adhoc Relief Allowance - 2012 5,727,835,000 4,144,836,000 4,480,819,000
A0121N Personal Allowance 7,000 11,000 11,000
A0121T Adhoc Relief Allowance 2013 2,351,437,000 2,085,624,000 2,415,120,000
A0121W Counter Terrorism Allowance 1,449,000,000 634,000,000 1,471,505,000
A0121Z Adhoc Relief Allowance - 2014 1,591,138,000 2,547,688,000
A01224 Entertainment Allowance 891,000 730,000 1,095,000
A01225 Instructional Allowance 14,490,000 11,920,000 14,507,000
A01226 Computer Allowance 1,489,000 1,253,000 1,561,000
A01227 Project Allowance 1,000
A01229 Special compensatory allowance 220,000 12,259,000 5,085,000
A01236 Deputation Allowance 600,000 2,454,000 1,601,000
A01238 Charge Allowance 21,000 50,000 22,000
A01239 Special Allowance 1,016,677,000 647,933,000 677,429,000
A01242 Consolidation Travelling 1,647,000 1,349,000 1,658,000
Allowance
A01244 Adhoc Relief 600,000 7,000 690,000
A01247 NAB Allowance 1,000
A01249 Utility Allowance to Ministers 1,000
A01252 Non Practicing Allowance 772,000 977,000 672,000
A01260 Ration Allowance 2,328,567,000 2,192,123,000 2,420,431,000
A01261 Constiblery Allowance for 912,020,000 796,006,000 902,338,000
Police Personnel
A01262 Special Relief Allowance 1,071,000 7,000 739,000
A01264 Technical Allowance 135,000 47,000 2,000
A01266 Disturbance Allowance 1,000
A01270 Others 888,211,000 692,429,000 745,955,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 47,515,000 84,848,000 71,316,000

A01273 Honoraria 240,000 26,454,000 385,000


A01274 Medical Charges 38,211,000 51,137,000 60,885,000
A01277 Contingent Paid Staff 7,979,000 5,766,000 7,959,000
A01278 Leave Salary 1,085,000 1,396,000 2,079,000
A01299 Others 95,000 8,000

A03 TOTAL OPERATING EXPENSES 10,891,223,000 10,430,021,000 11,963,025,000

A032 COMMUNICATIONS 289,581,000 244,349,000 285,997,000

A03201 Postage and Telegraph 7,417,000 6,692,000 7,505,000


948

PC21013 (013)
Police
_______________________________________________________________________________
BUDGET REVISED BUDGET
ESTIMATES ESTIMATES ESTIMATES
2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
SUMMARY
OBJECT
A03202 Telephone and Trunk Call 281,545,000 237,205,000 277,585,000
A03203 Telex Teleprinter and Fax 8,000 7,000 8,000
A03204 Electronic Communication 500,000 432,000 773,000
A03205 Courier and Pilot Service 111,000 13,000 125,000
A03270 Others 1,000

A033 UTILITIES 738,838,000 721,541,000 889,999,000

A03301 Gas 55,570,000 53,151,000 124,836,000


A03302 Water 6,240,000 6,043,000 6,384,000
A03303 Electricity 662,025,000 642,965,000 743,262,000
A03304 Hot and Cold Weather Charges 15,003,000 19,382,000 15,517,000

A034 OCCUPANCY COSTS 145,349,000 142,450,000 256,866,000

A03402 Rent for Office Building 106,343,000 96,524,000 200,805,000


A03404 Rent for other building 15,000
A03407 Rates and Taxes 39,006,000 43,689,000 56,046,000
A03410 Security 2,237,000

A038 TRAVEL & TRANSPORTATION 6,881,691,000 5,687,958,000 7,149,134,000

A03805 Travelling Allowance 575,997,000 519,483,000 508,817,000


A03806 Transportation of Goods 218,000 444,000 335,000
A03807 P.O.L Charges 6,305,476,000 5,161,031,000 6,639,982,000
A03828 Conveyance charges 7,000,000

A039 GENERAL 2,835,764,000 3,633,723,000 3,381,029,000

A03901 Stationery 247,526,000 264,649,000 232,108,000


A03902 Printing and Publication 60,405,000 82,752,000 96,921,000
A03903 Conference/Seminars/Workshops/ 271,000 542,000 375,000
Symposia
A03905 Newspapers Periodicals and 10,287,000 13,112,000 10,675,000
Books
A03906 Uniforms and Protective 752,431,000 759,013,000 780,250,000
Clothing
A03907 Advertising & Publicity 10,855,000 14,978,000 15,934,000
A03914 Secret Service Expenditure 23,400,000 349,274,000 67,852,000
A03915 Payments to Govt. Deptt. for 20,000,000 17,750,000 20,000,000
Service Rendered
A03917 Law Charges 500,000 339,000 600,000
A03918 Exhibitions, Fairs & Other 1,216,000 2,375,000 1,302,000
National Celebrations
A03919 Payments to Others for Service 10,235,000 88,016,000 8,985,000
Rendered
A03942 Cost of Other Stores 6,670,000 23,885,000 11,390,000
949

PC21013 (013)
Police
_______________________________________________________________________________
BUDGET REVISED BUDGET
ESTIMATES ESTIMATES ESTIMATES
2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
SUMMARY
OBJECT
A03953 Investigation Cost 102,550,000 91,014,000 120,050,000
A03954 Ordinance Store 857,914,000 1,053,662,000 1,010,764,000
A03955 Computer Stationary 5,709,000 7,036,000 19,572,000
A03970 Others 725,795,000 865,326,000 984,251,000

A04 TOTAL EMPLOYEES' RETIREMENT 13,000 475,326,000 386,915,000


BENEFITS

A041 PENSION 13,000 475,326,000 386,915,000

A04114 Superannuation Encashment Of 13,000 475,326,000 386,915,000


L.P.R

A05 TOTAL GRANTS SUBSIDIES AND 538,000,000 503,390,000 907,010,000


WRITE OFF LOANS

A052 GRANTS-DOMESTIC 538,000,000 503,390,000 907,010,000

A05216 Fin. Assis. to the families of 438,000,000 387,463,000 707,000,000


G. Serv. who expire
A05270 To Others 100,000,000 115,927,000 200,010,000

A06 TOTAL TRANSFERS 91,538,000 175,153,000 124,968,000

A061 SCHOLARSHIP 91,388,000 133,643,000 118,717,000

A06102 Others 14,677,000


A06103 Cash Awards 91,388,000 118,966,000 118,717,000

A063 ENTERTAINMENT & GIFTS 150,000 41,510,000 6,251,000

A06301 Entertainments & Gifts 150,000 41,510,000 6,251,000

A09 TOTAL PHYSICAL ASSETS 663,493,000 3,311,940,000 1,712,144,000

A092 COMPUTER EQUIPMENT 15,000 725,000 1,010,000

A09201 Hardware 5,000 1,000,000


A09203 I.T. Equipment 10,000 725,000 10,000

A095 PURCHASE OF TRANSPORT 542,075,000 2,271,892,000 1,269,433,000

A09501 Transport 542,075,000 2,271,892,000 1,269,433,000

A096 PURCHASE OF PLANT & MACHINERY 116,657,000 829,596,000 416,352,000

A09601 Plant and Machinery 116,657,000 829,596,000 416,352,000


950

PC21013 (013)
Police
_______________________________________________________________________________
BUDGET REVISED BUDGET
ESTIMATES ESTIMATES ESTIMATES
2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
SUMMARY
OBJECT

A097 PURCHASE FURNITURE & FIXTURE 234,000 36,490,000 5,537,000

A09701 Purchase of Furniture and 234,000 36,490,000 5,537,000


Fixture

A098 PURCHASE OF OTHER ASSETS 4,512,000 173,237,000 19,812,000

A09801 Livestock 5,000 81,500,000 4,805,000


A09899 Others 4,507,000 91,737,000 15,007,000

A13 TOTAL REPAIRS AND MAINTENANCE 686,176,000 745,000,000 754,677,000

A130 TRANSPORT 505,896,000 528,569,000 543,720,000

A13001 Transport 505,896,000 528,569,000 543,720,000

A131 MACHINERY AND EQUIPMENT 72,150,000 79,579,000 97,693,000

A13101 Machinery and Equipment 72,150,000 79,579,000 97,693,000

A132 FURNITURE AND FIXTURE 25,945,000 24,942,000 30,024,000

A13201 Furniture and Fixture 25,945,000 24,942,000 30,024,000

A133 BUILDINGS AND STRUCTURE 81,595,000 110,347,000 82,550,000

A13301 Office Buildings 895,000 965,000 1,300,000


A13302 Residential Buildings 500,000 425,000 1,000,000
A13303 Other Buildings 80,000,000 108,687,000 80,000,000
A13370 Others 200,000 270,000 250,000

A137 COMPUTER EQUIPMENT 590,000 1,563,000 690,000

A13701 Hardware 31,000 28,000 115,000


A13702 Software 553,000 1,530,000 565,000
A13703 I.T. Equipment 6,000 5,000 10,000

_______________________________________________________________________________
NET TOTAL 81,683,907,000 75,206,010,000 87,085,347,000
_______________________________________________________________________________
951

PC21013 (013)
Police
SUMMARY OF SCALES FOR 2015-2016
_______________________________________________________________________________
Pay Permanent Fresh Continued Total Basic
SCALE POSTS POSTS POSTS POSTS PAY
_______________________________________________________________________________
01 7462 98 1175 8735 742,759,000

02 365 21 5 391 42,388,000

03 18 4 2 24 2,819,000

04 125 39 164 18,314,000

05 127241 2837 2067 132145 14,880,454,000

07 20308 324 557 21189 2,878,582,000

08 8 8 1,195,000

09 13539 282 314 14135 2,309,382,000

11 180 17 6 203 23,064,000

12 1 2 3 329,000

14 16644 154 122 16920 3,216,240,000

16 3702 40 97 3839 1,047,964,000

17 970 14 10 994 358,166,000

18 215 4 3 222 90,967,000

19 77 2 5 84 40,987,000

20 37 1 38 26,870,000

21 15 15 11,796,000

22 1 1 974,000

(Special) 30 18 48 44,016,000

_______________________________________________________________________________
TOTAL 190908 3828 4422 199158 25,737,266,000
_______________________________________________________________________________
952

PC21013 (013)
Police
_______________________________________________________________________________
032102 PROVINCIAL POLICE
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
032 POLICE
0321 POLICE
032102 PROVINCIAL POLICE

LQ4125 Direction

A01 TOTAL EMPLOYEES RELATED EXPENSES. 265,246,000 223,107,000 255,762,000

A011 TOTAL PAY 578 578 102,337,000 83,601,000 105,423,000

A011-1 TOTAL PAY OF OFFICERS 89 89 38,630,000 31,375,000 40,235,000

A01101 Total Basic Pay of Officers 89 89 37,842,000 39,359,000

I023-M Inspector General of (BPS-22) 1 1 917,000 974,000


Police

A024-M Additional Inspector (BPS-21) 3 3 2,735,000 2,751,000


General

D070-M Deputy Inspector General (BPS-20) 6 6 4,466,000 4,345,000

D101-M Director (R&D) (BPS-20) 1 1 744,000 724,000

D599-M Deputy Inspector General (BPS-20) 1 1 715,000 757,000


(Legal)

A020-F Additional Director (BPS-19) 1 756,000

A020-M Additional Director (BPS-19) 1 756,000

A203-M Assistant Inspector (BPS-19) 7 7 3,572,000 3,684,000


General

D051-M Deputy Director (BPS-18) 1 1 372,000 497,000

D493-M Director Audit (BPS-18) 1 1 393,000 411,000

D525-F Deputy Director (PR) (BPS-18) 1 1 728,000 747,000

S118-M Senior System Analyst (BPS-18) 1 1 461,000 461,000

S203-M Staff Officer(S.P.) (BPS-18) 3 3 996,000 961,000

S286-F Superintendent of Police (BPS-18) 1 1 250,000 483,000

S286-M Superintendent of Police (BPS-18) 4 4 2,004,000 1,892,000

S686-M SP/AIG (Legal) (BPS-18) 1 1 483,000 483,000

A146-M Assistant Director (BPS-17) 14 14 5,217,000 5,797,000

A578-M Assistant Director (PR) (BPS-17) 1 1 369,000 369,000

C451-M Chinese Interpreters (BPS-17) 4 4 913,000 971,000

D212-F Deputy Superintendent of (BPS-17) 1 1 401,000 416,000


Police
953

PC21013 (013)
Police
_______________________________________________________________________________
032102 PROVINCIAL POLICE
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
032 POLICE
0321 POLICE
032102 PROVINCIAL POLICE

LQ4125 Direction

D526-M Deputy Superintendent of (BPS-17) 2 2 640,000 600,000


Police (Legal)

P139-M Private Secretary (BPS-17) 12 12 4,506,000 4,703,000

P207-M Programmer/Systems (BPS-17) 2 2 755,000 769,000


Analyst

P310-M PS / Assistant Director (BPS-17) 1 1 369,000 369,000


(Personal)

C173-M Computer Operator (BPS-16) 2 2 327,000 346,000

I021-M Inspector (BPS-16) 4 4 1,036,000 1,203,000

I078-M Inspector (Legal) (BPS-16) 2 2 634,000 560,000

O008-M Office Superintendent (BPS-16) 9 9 2,394,000 2,573,000

P139-M Private Secretary (BPS-16) 1 1 372,000 430,000

S114-M Senior Scale Stenographer (BPS-16) 1 1 317,000 327,000

A01102 Personal pay 212,000 300,000


A01103 Special Pay 206,000 206,000
A01105 Qualification Pay 370,000 370,000
A01150 Others 31,375,000
001 Pay of Officers (R.E.) 31,375,000

A011-2 TOTAL PAY OF OTHER STAFF 489 489 63,707,000 52,226,000 65,188,000

A01151 Total Basic Pay of Other Staff 489 489 63,707,000 65,100,000

A097-F Assistant (BPS-14) 6 6 1,134,000 1,123,000

A097-M Assistant (BPS-14) 68 68 12,847,000 12,723,000

A317-M Auditor (BPS-14) 1 1 225,000 239,000

S216-M Stenographer (BPS-14) 14 14 1,762,000 1,791,000

S272-M Sub-Inspector (BPS-14) 8 8 1,874,000 1,940,000

D020-M Data Entry Operator (BPS-11) 6 6 895,000 851,000

P052-M Photographer (BPS-11) 1 1 143,000 148,000

A274-M Assistant Sub-Inspector (BPS-09) 11 11 1,792,000 1,843,000

S078-M Senior Clerk (BPS-09) 39 39 6,571,000 6,894,000

H026-M Head Constable (BPS-07) 35 35 5,429,000 5,484,000


954

PC21013 (013)
Police
_______________________________________________________________________________
032102 PROVINCIAL POLICE
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
032 POLICE
0321 POLICE
032102 PROVINCIAL POLICE

LQ4125 Direction

J019-F Junior Clerk (BPS-07) 1 1 92,000 97,000

J019-M Junior Clerk (BPS-07) 93 93 8,597,000 8,992,000

C188-F Constable (BPS-05) 1 1 139,000 142,000

C188-M Constable (BPS-05) 81 81 11,290,000 11,529,000

E034-M Electrician (BPS-05) 3 3 225,000 221,000

T142-M Telephone Mechanics (BPS-05) 2 2 183,000 183,000

M048-M Mason (BPS-04) 1 1 120,000 123,000

B066-M Book Binder (BPS-02) 1 1 66,000 68,000

C027-M Carpenter (BPS-02) 1 1 67,000 67,000

D003-M Daftri (BPS-02) 23 23 2,857,000 2,881,000

P009-M Painter (BPS-02) 1 1 144,000 146,000

B019-M Beldar (BPS-01) 1 1 111,000 115,000

K011-M Khalasi (BPS-01) 8 8 542,000 559,000

M019-M Mali (BPS-01) 2 2 163,000 170,000

N006-M Naib Qasid (BPS-01) 50 50 4,054,000 4,210,000

P095-M Plumber (BPS-01) 2 2 157,000 162,000

S311-F Sanitary Worker (BPS-01) 1 1 74,000 80,000

S311-M Sanitary Worker (BPS-01) 25 25 1,849,000 2,003,000

W018-M Watchman (BPS-01) 2 2 218,000 225,000

W019-M Water Carrier (BPS-01) 1 1 87,000 91,000

A01152 Personal pay 88,000


A01170 Others 52,226,000
001 Pay of Other Staff (R.E.) 52,226,000

A012 TOTAL ALLOWANCES 162,909,000 139,506,000 150,339,000

A012-1 TOTAL REGULAR ALLOWANCES 161,469,000 137,294,000 148,529,000

A01201 Senior Post Allowance 190,000 170,000 190,000


A01202 House Rent Allowance 15,702,000 10,500,000 12,412,000
A01203 Conveyance Allowance 16,224,000 11,600,000 13,454,000
A01207 Washing Allowance 164,000 104,000 150,000
955

PC21013 (013)
Police
_______________________________________________________________________________
032102 PROVINCIAL POLICE
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
032 POLICE
0321 POLICE
032102 PROVINCIAL POLICE

LQ4125 Direction

A01208 Dress Allowance 1,000


A0120D Integrated Allowance 364,000 335,000 350,000
A0120N Spl. allowances @ 20% of basic 580,000 1,000
pay for Secretariat
A0120Q Fixed Daily Allowance 41,909,000 34,100,000 37,129,000
A01210 Risk Allowance 34,547,000 28,800,000 30,914,000
A01217 Medical Allowance 8,865,000 8,300,000 9,245,000
A0121A Adhoc Relief Allowance 2011 8,065,000 6,700,000 7,445,000
A0121M Adhoc Relief Allowance - 2012 20,295,000 16,600,000 18,484,000
A0121T Adhoc Relief Allowance 2013 10,148,000 8,300,000 10,243,000
A0121Z Adhoc Relief Allowance - 2014 8,300,000 4,486,000
A01224 Entertainment Allowance 179,000 150,000 160,000
A01226 Computer Allowance 150,000 115,000 150,000
A01239 Special Allowance 580,000 510,000 600,000
001 Special Allowance 580,000 510,000 600,000
A01242 Consolidation Travelling Allowance 1,000
A01260 Ration Allowance 1,694,000 1,020,000 1,300,000
A01261 Constiblery Allowance for 715,000 420,000 500,000
Police Personnel
A01270 Others 1,098,000 1,270,000 1,314,000
006 Uniform Allowance 518,000 480,000 514,000
027 Personal Allowance 300,000 675,000 500,000
037 30% Social Security Benefit in lieu of Pension to the Contract Employees 280,000 115,000 300,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 1,440,000 2,212,000 1,810,000

A01273 Honoraria 230,000 350,000 300,000


000 Honoraria 230,000 350,000 300,000
A01274 Medical Charges 1,200,000 1,862,000 1,500,000
A01278 Leave Salary 10,000 10,000

A03 TOTAL OPERATING EXPENSES 1,443,676,000 1,689,592,000 1,832,271,000

A032 TOTAL COMMUNICATIONS 12,390,000 12,916,000 13,940,000

A03201 Postage and Telegraph 750,000 916,000 800,000


A03202 Telephone and Trunk Call 11,500,000 12,000,000 13,000,000
A03204 Electronic Communication 100,000 100,000
A03205 Courier and Pilot Service 40,000 40,000
956

PC21013 (013)
Police
_______________________________________________________________________________
032102 PROVINCIAL POLICE
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
032 POLICE
0321 POLICE
032102 PROVINCIAL POLICE

LQ4125 Direction

A033 TOTAL UTILITIES 19,650,000 17,250,000 18,900,000

A03301 Gas 300,000 200,000 500,000


A03302 Water 150,000 200,000
A03303 Electricity 19,000,000 16,800,000 18,000,000
001 Electricity 19,000,000 16,800,000 18,000,000
A03304 Hot and Cold Weather Charges 200,000 250,000 200,000

A038 TOTAL TRAVEL & 17,500,000 8,600,000 17,220,000


TRANSPORTATION

A03805 Travelling Allowance 2,500,000 1,200,000 2,200,000


001 Travelling Allowance 1,200,000 2,200,000
A03806 Transportation of Goods 20,000
A03807 P.O.L Charges 15,000,000 7,400,000 15,000,000

A039 TOTAL GENERAL 1,394,136,000 1,650,826,000 1,782,211,000

A03901 Stationery 9,000,000 9,688,000 8,000,000


A03902 Printing and Publication 600,000 1,633,000 650,000
001 Printing and Publications 600,000 1,633,000 650,000
A03903 Conference/Seminars/Workshops/ 200,000 378,000 300,000
Symposia
A03905 Newspapers Periodicals and Books 1,000,000 1,238,000 1,000,000
001 News Papers, Periodicals & Books 1,000,000 1,238,000 1,000,000
A03906 Uniforms and Protective Clothing 594,961,000 537,628,000 594,961,000
A03907 Advertising & Publicity 5,000,000 8,938,000 5,000,000
001 Advertising & Publicity 5,000,000 8,938,000 5,000,000
A03914 Secret Service Expenditure 9,000,000 95,405,000
A03915 Payments to Govt. Deptt. for 20,000,000 17,750,000 20,000,000
Service Rendered
001 Payments to Govt. Dept. 20,000,000 17,750,000 20,000,000
A03917 Law Charges 200,000 50,000 200,000
A03918 Exhibitions, Fairs & Other 100,000 50,000 100,000
National Celebrations
A03942 Cost of Other Stores 5,000,000 4,438,000 8,000,000
001 Cost of Other Stores 5,000,000 4,438,000 8,000,000
A03954 Ordinance Store 675,000,000 770,684,000 1,000,000,000
A03955 Computer Stationary 1,000,000 1,388,000 2,000,000
A03970 Others 73,075,000 201,558,000 142,000,000
957

PC21013 (013)
Police
_______________________________________________________________________________
032102 PROVINCIAL POLICE
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
032 POLICE
0321 POLICE
032102 PROVINCIAL POLICE

LQ4125 Direction

001 Others 3,500,000 80,700,000 11,000,000


037 Sports Funds 12,700,000 7,727,000 11,000,000
039 Funds for Muharram Duties. 43,000,000 73,777,000 60,000,000
040 Beds & Boxes 12,375,000 25,794,000 10,000,000
046 Tear Gas 1,500,000 11,400,000 50,000,000
050 Road Safty Compaign 2,160,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 3,001,000 5,000,000

A041 TOTAL PENSION 1,000 3,001,000 5,000,000

A04114 Superannuation Encashment Of L.P.R 1,000 3,001,000 5,000,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 532,500,000 485,594,000 900,000,000

A052 TOTAL GRANTS-DOMESTIC 532,500,000 485,594,000 900,000,000

A05216 Fin. Assis. to the families of 432,500,000 383,844,000 700,000,000


G. Serv. who expire
001 Fin. Assis. to the families of the persons who expires during service. 432,500,000 383,844,000 700,000,000
A05270 To Others 100,000,000 101,750,000 200,000,000
070 Shaheed Fund 100,000,000 101,750,000 200,000,000

A06 TOTAL TRANSFERS 80,000,000 118,502,000 100,000,000

A061 TOTAL SCHOLARSHIP 80,000,000 118,502,000 100,000,000

A06102 Others 14,677,000


001 Others 14,677,000
A06103 Cash Awards 80,000,000 103,825,000 100,000,000

A09 TOTAL PHYSICAL ASSETS 453,652,000 2,408,262,000 1,557,206,000

A092 TOTAL COMPUTER EQUIPMENT 5,000 5,000

A09203 I.T. Equipment 5,000 5,000

A095 TOTAL PURCHASE OF 352,500,000 1,626,595,000 1,137,501,000


TRANSPORT
958

PC21013 (013)
Police
_______________________________________________________________________________
032102 PROVINCIAL POLICE
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
032 POLICE
0321 POLICE
032102 PROVINCIAL POLICE

LQ4125 Direction

A09501 Transport 352,500,000 1,626,595,000 1,137,501,000


001 Transport 352,500,000 1,626,595,000 1,137,501,000

A096 TOTAL PURCHASE OF PLANT & 96,642,000 648,020,000 399,700,000


MACHINERY

A09601 Plant and Machinery 96,642,000 648,020,000 399,700,000

A097 TOTAL PURCHASE FURNITURE 5,000 23,749,000 5,000,000


& FIXTURE

A09701 Purchase of Furniture and Fixture 5,000 23,749,000 5,000,000

A098 TOTAL PURCHASE OF OTHER 4,500,000 109,898,000 15,000,000


ASSETS

A09801 Livestock 77,000,000


A09899 Others 4,500,000 32,898,000 15,000,000

A13 TOTAL REPAIRS AND MAINTENANCE 4,000,000 13,073,000 12,200,000

A130 TOTAL TRANSPORT 200,000 200,000

A13001 Transport 200,000 200,000

A131 TOTAL MACHINERY AND 3,000,000 9,763,000 11,000,000


EQUIPMENT

A13101 Machinery and Equipment 3,000,000 9,763,000 11,000,000

A132 TOTAL FURNITURE AND 800,000 1,310,000 1,000,000


FIXTURE

A13201 Furniture and Fixture 800,000 1,310,000 1,000,000

A133 TOTAL BUILDINGS AND 2,000,000


STRUCTURE

A13303 Other Buildings 2,000,000


001 Other Buildings 2,000,000
959

PC21013 (013)
Police
_______________________________________________________________________________
032102 PROVINCIAL POLICE
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
032 POLICE
0321 POLICE
032102 PROVINCIAL POLICE

LQ4125 Direction

_______________________________________________________________________________
Direction 2,779,075,000 4,941,131,000 4,662,439,000
_______________________________________________________________________________
960

PC21013 (013)
Police
_______________________________________________________________________________
032102 PROVINCIAL POLICE
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
032 POLICE
0321 POLICE
032102 PROVINCIAL POLICE

LQ4126 Superintendence

A01 TOTAL EMPLOYEES RELATED EXPENSES. 273,694,000 244,955,000 284,506,000

A011 TOTAL PAY 600 600 108,709,000 92,700,000 116,683,000

A011-1 TOTAL PAY OF OFFICERS 115 115 41,390,000 33,038,000 41,800,000

A01101 Total Basic Pay of Officers 115 115 41,221,000 41,597,000

A024-M Additional Inspector (BPS-21) 4 4 2,019,000 2,337,000


General

D070-M Deputy Inspector General (BPS-20) 7 7 4,604,000 4,528,000

S407-M Senior Superintendent of (BPS-19) 3 3 1,372,000 2,284,000


Police

S286-M Superintendent of Police (BPS-18) 5 5 3,880,000 2,228,000

S684-M Superintendent Of Police (BPS-18) 8 8 3,056,000 2,805,000


(Legal)

A146-M Assistant Director (BPS-17) 10 10 4,730,000 4,756,000

D212-F Deputy Superintendent of (BPS-17) 1 802,000


Police

D212-M Deputy Superintendent of (BPS-17) 11 12 3,990,000 4,756,000


Police

D526-M Deputy Superintendent of (BPS-17) 8 8 2,975,000 3,011,000


Police (Legal)

P139-M Private Secretary (BPS-17) 10 10 4,965,000 5,713,000

I021-M Inspector (BPS-16) 6 6 1,480,000 1,691,000

I078-M Inspector (Legal) (BPS-16) 16 16 2,333,000 2,485,000

O008-M Office Superintendent (BPS-16) 3 3 572,000 592,000

S114-M Senior Scale Stenographer (BPS-16) 23 23 4,443,000 4,411,000

A01102 Personal pay 29,000


A01103 Special Pay 145,000 126,000
A01105 Qualification Pay 24,000 48,000
A01150 Others 33,038,000
001 Pay of Officers (R.E.) 33,038,000

A011-2 TOTAL PAY OF OTHER STAFF 485 485 67,319,000 59,662,000 74,883,000
961

PC21013 (013)
Police
_______________________________________________________________________________
032102 PROVINCIAL POLICE
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
032 POLICE
0321 POLICE
032102 PROVINCIAL POLICE

LQ4126 Superintendence

A01151 Total Basic Pay of Other Staff 485 485 67,026,000 74,585,000

A097-F Assistant (BPS-14) 1 166,000

A097-M Assistant (BPS-14) 55 54 11,028,000 10,773,000

A317-M Auditor (BPS-14) 7 7 1,461,000 1,146,000

S216-M Stenographer (BPS-14) 3 3 1,584,000 1,189,000

S272-M Sub-Inspector (BPS-14) 15 15 3,334,000 3,239,000

A274-M Assistant Sub-Inspector (BPS-09) 16 16 2,177,000 2,142,000

S078-M Senior Clerk (BPS-09) 67 67 11,973,000 11,415,000

H026-M Head Constable (BPS-07) 23 23 4,481,000 4,229,000

J019-M Junior Clerk (BPS-07) 102 102 9,713,000 9,936,000

C188-M Constable (BPS-05) 91 91 11,226,000 20,097,000

D003-M Daftri (BPS-02) 16 16 1,848,000 1,916,000

M019-M Mali (BPS-01) 7 7 704,000 703,000

N006-M Naib Qasid (BPS-01) 69 69 6,090,000 6,274,000

S311-M Sanitary Worker (BPS-01) 7 7 590,000 645,000

W019-M Water Carrier (BPS-01) 7 7 817,000 715,000

A01152 Personal pay 288,000 293,000


A01153 Special Pay 5,000 5,000
A01170 Others 59,662,000
001 Pay of Other Staff (R.E.) 59,662,000

A012 TOTAL ALLOWANCES 164,985,000 152,255,000 167,823,000

A012-1 TOTAL REGULAR ALLOWANCES 163,755,000 150,530,000 165,596,000

A01201 Senior Post Allowance 270,000 135,000 136,000


A01202 House Rent Allowance 14,142,000 10,977,000 13,079,000
A01203 Conveyance Allowance 16,323,000 14,455,000 16,180,000
A01207 Washing Allowance 196,000 150,000 185,000
A01208 Dress Allowance 77,000 100,000
A0120D Integrated Allowance 278,000 318,000 350,000
A0120N Spl. allowances @ 20% of basic 26,000
pay for Secretariat
962

PC21013 (013)
Police
_______________________________________________________________________________
032102 PROVINCIAL POLICE
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
032 POLICE
0321 POLICE
032102 PROVINCIAL POLICE

LQ4126 Superintendence

A0120Q Fixed Daily Allowance 38,522,000 34,500,000 37,254,000


A01210 Risk Allowance 36,479,000 30,024,000 32,264,000
A01216 Qualification Allowance 150,000 168,000 178,000
A01217 Medical Allowance 10,412,000 9,181,000 10,067,000
A0121A Adhoc Relief Allowance 2011 10,018,000 7,334,000 8,567,000
A0121M Adhoc Relief Allowance - 2012 20,047,000 18,378,000 20,132,000
A0121T Adhoc Relief Allowance 2013 10,024,000 9,258,000 10,066,000
A0121Z Adhoc Relief Allowance - 2014 9,100,000 10,132,000
A01224 Entertainment Allowance 68,000 74,000 83,000
A01239 Special Allowance 2,100,000 1,734,000 2,400,000
001 Special Allowance 2,100,000 1,734,000 2,400,000
A01242 Consolidation Travelling Allowance 1,000
A01260 Ration Allowance 1,994,000 1,546,000 1,800,000
A01261 Constiblery Allowance for 771,000 493,000 667,000
Police Personnel
A01270 Others 1,961,000 2,602,000 1,955,000
001 Others 58,000 102,000
006 Uniform Allowance 921,000 871,000 1,043,000
022 Cycle Allowance 2,000 2,000 2,000
027 Personal Allowance 364,000 406,000 380,000
037 30% Social Security Benefit in lieu of Pension to the Contract Employees 616,000 1,221,000 530,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 1,230,000 1,725,000 2,227,000

A01274 Medical Charges 1,225,000 1,725,000 2,225,000


A01278 Leave Salary 5,000 1,000
A01299 Others 1,000
001 Others 1,000

A03 TOTAL OPERATING EXPENSES 57,651,000 52,706,000 54,755,000

A032 TOTAL COMMUNICATIONS 8,785,000 8,910,000 8,795,000

A03201 Postage and Telegraph 250,000 175,000 260,000


A03202 Telephone and Trunk Call 8,535,000 8,735,000 8,535,000

A033 TOTAL UTILITIES 12,896,000 11,951,000 12,610,000

A03301 Gas 2,500,000 2,215,000 2,600,000


A03302 Water 16,000 33,000 10,000
963

PC21013 (013)
Police
_______________________________________________________________________________
032102 PROVINCIAL POLICE
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
032 POLICE
0321 POLICE
032102 PROVINCIAL POLICE

LQ4126 Superintendence

A03303 Electricity 9,980,000 9,167,000 9,500,000


001 Electricity 9,980,000 9,167,000 9,500,000
A03304 Hot and Cold Weather Charges 400,000 536,000 500,000

A034 TOTAL OCCUPANCY COSTS 220,000 68,000 250,000

A03407 Rates and Taxes 220,000 68,000 250,000

A038 TOTAL TRAVEL & 21,150,000 15,128,000 18,600,000


TRANSPORTATION

A03805 Travelling Allowance 3,500,000 3,228,000 3,500,000


001 Travelling Allowance 3,228,000 3,500,000
A03807 P.O.L Charges 17,650,000 11,900,000 15,100,000

A039 TOTAL GENERAL 14,600,000 16,649,000 14,500,000

A03901 Stationery 8,400,000 8,455,000 7,000,000


A03902 Printing and Publication 1,800,000 2,298,000 3,000,000
001 Printing and Publications 1,800,000 2,298,000 3,000,000
A03905 Newspapers Periodicals and Books 850,000 1,167,000 900,000
001 News Papers, Periodicals & Books 850,000 1,167,000 900,000
A03907 Advertising & Publicity 100,000 90,000 100,000
001 Advertising & Publicity 100,000 90,000 100,000
A03914 Secret Service Expenditure 200,000 478,000 200,000
A03917 Law Charges 100,000 14,000 100,000
A03918 Exhibitions, Fairs & Other 100,000 139,000 100,000
National Celebrations
A03955 Computer Stationary 450,000 700,000 500,000
A03970 Others 2,600,000 3,308,000 2,600,000
001 Others 2,500,000 3,218,000 2,500,000
040 Beds & Boxes 50,000 45,000 50,000
050 Road Safty Compaign 50,000 45,000 50,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 4,314,000 3,200,000

A041 TOTAL PENSION 1,000 4,314,000 3,200,000

A04114 Superannuation Encashment Of L.P.R 1,000 4,314,000 3,200,000


964

PC21013 (013)
Police
_______________________________________________________________________________
032102 PROVINCIAL POLICE
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
032 POLICE
0321 POLICE
032102 PROVINCIAL POLICE

LQ4126 Superintendence

A06 TOTAL TRANSFERS 100,000 89,000 100,000

A061 TOTAL SCHOLARSHIP 100,000 89,000 100,000

A06103 Cash Awards 100,000 89,000 100,000

A09 TOTAL PHYSICAL ASSETS 15,000 15,000

A095 TOTAL PURCHASE OF 5,000 5,000


TRANSPORT

A09501 Transport 5,000 5,000


001 Transport 5,000 5,000

A096 TOTAL PURCHASE OF PLANT & 5,000 5,000


MACHINERY

A09601 Plant and Machinery 5,000 5,000

A097 TOTAL PURCHASE FURNITURE 5,000 5,000


& FIXTURE

A09701 Purchase of Furniture and Fixture 5,000 5,000

A13 TOTAL REPAIRS AND MAINTENANCE 7,045,000 7,554,000 7,100,000

A130 TOTAL TRANSPORT 2,530,000 3,046,000 3,300,000

A13001 Transport 2,530,000 3,046,000 3,300,000

A131 TOTAL MACHINERY AND 3,515,000 3,420,000 3,000,000


EQUIPMENT

A13101 Machinery and Equipment 3,515,000 3,420,000 3,000,000

A132 TOTAL FURNITURE AND 1,000,000 1,088,000 800,000


FIXTURE

A13201 Furniture and Fixture 1,000,000 1,088,000 800,000


965

PC21013 (013)
Police
_______________________________________________________________________________
032102 PROVINCIAL POLICE
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
032 POLICE
0321 POLICE
032102 PROVINCIAL POLICE

LQ4126 Superintendence

_______________________________________________________________________________
Superintendence 338,506,000 309,618,000 349,676,000
_______________________________________________________________________________
966

PC21013 (013)
Police
_______________________________________________________________________________
032102 PROVINCIAL POLICE
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
032 POLICE
0321 POLICE
032102 PROVINCIAL POLICE

LQ4127 District Police

A01 TOTAL EMPLOYEES RELATED EXPENSES. 56,092,563,000 49,890,819,000 57,376,341,000

A011 TOTAL PAY 162267 163456 21,115,839,000 17,725,246,000 21,596,121,000

A011-1 TOTAL PAY OF OFFICERS 3455 3497 1,013,202,000 821,370,000 1,036,562,000

A01101 Total Basic Pay of Officers 3455 3497 1,006,156,000 1,027,946,000

A024-M Additional Inspector (BPS-21) 4 4 3,421,000 3,410,000


General

D213-M Deputy Inspector General (BPS-20) 13 13 8,393,000 8,490,000


of Police

C362-M Chief Traffic Officer (BPS-19) 5 5 1,966,000 1,958,000

S407-M Senior Superintendent of (BPS-19) 45 45 21,413,000 19,560,000


Police

S685-M Senior Superintendent (BPS-19) 1 1 493,000 539,000


Police (Legal)

S118-M Senior System Analyst (BPS-18) 1 1 447,000 447,000

S286-F Superintendent of Police (BPS-18) 1 303,000

S286-M Superintendent of Police (BPS-18) 124 123 43,315,000 45,186,000

S485-M Senior Traffic Officer (BPS-18) 3 3 1,373,000 1,215,000

S684-M Superintendent Of Police (BPS-18) 9 9 3,524,000 3,951,000


(Legal)

A146-M Assistant Director (BPS-17) 15 15 5,515,000 5,312,000

A325-M Assistant Superintendent (BPS-17) 65 65 13,072,000 13,778,000


Of Police

D212-F Deputy Superintendent of (BPS-17) 8 8 415,000 2,978,000


Police

D212-M Deputy Superintendent of (BPS-17) 426 426 158,387,000 163,654,000


Police

D526-F Deputy Superintendent of (BPS-17) 1 1 267,000 439,000


Police (Legal)

D526-M Deputy Superintendent of (BPS-17) 104 104 27,795,000 31,465,000


Police (Legal)

P139-M Private Secretary (BPS-17) 16 16 5,249,000 4,852,000

P184-M Public Relation Officer (BPS-17) 5 5 730,000 1,001,000


967

PC21013 (013)
Police
_______________________________________________________________________________
032102 PROVINCIAL POLICE
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
032 POLICE
0321 POLICE
032102 PROVINCIAL POLICE

LQ4127 District Police

S211-M Statistical Officer (BPS-17) 3 3 922,000 903,000

T231-M Traffic Assistant (BPS-17) 3 1,104,000

I021-F Inspector (BPS-16) 26 27 7,060,000 7,338,000

I021-M Inspector (BPS-16) 1548 1547 462,386,000 463,799,000

I078-F Inspector (Legal) (BPS-16) 2 3 553,000 694,000

I078-M Inspector (Legal) (BPS-16) 320 319 63,811,000 60,335,000

O008-M Office Superintendent (BPS-16) 51 53 15,658,000 12,922,000

S114-M Senior Scale Stenographer (BPS-16) 79 79 17,486,000 19,480,000

S131-M Sergeant (BPS-16) 81 81 20,517,000 24,106,000

S486-M Senior Traffic Warden (BPS-16) 500 537 121,988,000 128,727,000

A01102 Personal pay 140,000 130,000


A01103 Special Pay 2,184,000 2,661,000
A01105 Qualification Pay 36,000 102,000
A01108 Pay of Shaheed Police Officers 4,686,000 5,723,000
A01150 Others 821,370,000
001 Pay of Officers (R.E.) 821,370,000

A011-2 TOTAL PAY OF OTHER STAFF 158812 159959 20,102,637,000 16,903,876,000 20,559,559,000

A01151 Total Basic Pay of Other Staff 158812 159959 19,865,323,000 20,300,008,000

A097-M Assistant (BPS-14) 274 278 55,219,000 54,670,000

A317-M Auditor (BPS-14) 1 1 247,000 254,000

A738-M Assistant/Auditor (BPS-14) 2 2 192,000 536,000

S216-M Stenographer (BPS-14) 556 557 72,056,000 67,185,000

S272-F Sub-Inspector (BPS-14) 60 74 12,048,000 17,752,000

S272-M Sub-Inspector (BPS-14) 7199 7185 1,631,854,000 1,620,781,000

T157-F Traffic Warden (BPS-14) 179 259 22,425,000 38,109,000

T157-M Traffic Warden (BPS-14) 6671 6671 985,330,000 1,003,323,000

D020-M Data Entry Operator (BPS-11) 53 61 6,263,000 7,927,000

P052-M Photographer (BPS-11) 6 7 541,000 818,000

A274-F Assistant Sub-Inspector (BPS-09) 105 127 14,305,000 16,981,000


968

PC21013 (013)
Police
_______________________________________________________________________________
032102 PROVINCIAL POLICE
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
032 POLICE
0321 POLICE
032102 PROVINCIAL POLICE

LQ4127 District Police

A274-M Assistant Sub-Inspector (BPS-09) 10282 10260 1,651,558,000 1,690,728,000

J204-M Jr. Traffic Warden (BPS-09) 170 22,566,000

S078-F Senior Clerk (BPS-09) 8 8 1,385,000 1,421,000

S078-M Senior Clerk (BPS-09) 529 533 84,961,000 85,595,000

H026-F Head Constable (BPS-07) 131 133 18,307,000 18,629,000

H026-M Head Constable (BPS-07) 15163 15161 2,212,411,000 2,146,621,000

J019-F Junior Clerk (BPS-07) 15 15 1,774,000 1,834,000

J019-M Junior Clerk (BPS-07) 812 820 77,440,000 75,077,000

P041-M Pesh Imam (BPS-07) 30 30 2,735,000 2,726,000

S696-M Sr. Traffic Assistant (BPS-07) 100 11,873,000

C188-F Constable (BPS-05) 949 996 111,178,000 113,450,000

C188-M Constable (BPS-05) 108530 108803 12,268,421,000 12,641,794,000

C309-M Constable/ Driver (BPS-05) 1289 1289 143,521,000 119,705,000

C320-M Constable / Wireless (BPS-05) 10 10 1,143,000 1,150,000


Operator

C439-M Constable / Boat Driver (BPS-05) 49 49 5,602,000 5,635,000

C449-M Constable Orderly (BPS-05) 2 2 129,000 139,000

E034-M Electrician (BPS-05) 49 49 6,431,000 5,682,000

M048-M Mason (BPS-05) 2 151,000

T231-M Traffic Assistant (BPS-05) 400 41,890,000

D186-M Driver (BPS-04) 1 1 196,000 66,000

M048-M Mason (BPS-04) 43 45 5,119,000 5,333,000

D003-M Daftri (BPS-03) 4 365,000

T138-M Tailor (BPS-03) 4 266,000

C027-M Carpenter (BPS-02) 48 48 5,273,000 5,346,000

D003-M Daftri (BPS-02) 56 57 6,055,000 6,263,000

D011-M Dak Runner (BPS-02) 38 4,188,000

D093-M Dhobi (BPS-02) 6 396,000

N006-M Naib Qasid (BPS-02) 1 7 59,000 569,000


969

PC21013 (013)
Police
_______________________________________________________________________________
032102 PROVINCIAL POLICE
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
032 POLICE
0321 POLICE
032102 PROVINCIAL POLICE

LQ4127 District Police

P009-M Painter (BPS-02) 37 37 4,184,000 4,061,000

P095-M Plumber (BPS-02) 2 131,000

T005-M Tailor Master (BPS-02) 49 53 5,345,000 5,668,000

W108-M Washer Man (BPS-02) 1 1 62,000 64,000

B010-M Barber (BPS-01) 186 186 17,739,000 17,741,000

B019-M Beldar (BPS-01) 13 13 1,175,000 1,268,000

C112-M Chowkidar (BPS-01) 1 1 80,000 100,000

C193-M Cook (BPS-01) 8 645,000

C224-M Cycle Mistri (BPS-01) 31 31 3,204,000 3,078,000

D011-M Dak Runner (BPS-01) 38 3,752,000

D093-M Dhobi (BPS-01) 124 130 11,332,000 11,499,000

F136-M Follower (BPS-01) 20 1,152,000

G011-M Gardener (BPS-01) 6 8 550,000 653,000

K011-M Khalasi (BPS-01) 31 31 2,956,000 2,884,000

L035-M Langri (BPS-01) 1239 1239 95,167,000 100,636,000

M019-F Mali (BPS-01) 1 1 65,000 67,000

M019-M Mali (BPS-01) 228 228 20,380,000 20,448,000

M151-M Mochi (BPS-01) 49 49 4,983,000 4,583,000

N006-F Naib Qasid (BPS-01) 3 3 267,000 272,000

N006-M Naib Qasid (BPS-01) 761 763 59,458,000 58,821,000

P095-M Plumber (BPS-01) 17 19 1,546,000 1,633,000

S311-F Sanitary Worker (BPS-01) 9 9 753,000 997,000

S311-M Sanitary Worker (BPS-01) 2584 2592 200,993,000 200,711,000

T101-M Tubewell Operator (BPS-01) 1 1 93,000 95,000

W018-M Watchman (BPS-01) 51 21 3,634,000 1,946,000

W019-M Water Carrier (BPS-01) 235 235 22,047,000 22,659,000

W108-M Washer Man (BPS-01) 30 1,782,000

A01152 Personal pay 2,408,000 13,510,000


A01153 Special Pay 140,386,000 144,985,000
970

PC21013 (013)
Police
_______________________________________________________________________________
032102 PROVINCIAL POLICE
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
032 POLICE
0321 POLICE
032102 PROVINCIAL POLICE

LQ4127 District Police

A01158 Pay of Shaheed Police Officials 94,518,000 101,044,000


A01170 Others 2,000 16,903,876,000 12,000
000 Others 2,000
001 Pay of Other Staff (R.E.) 16,903,876,000
002 Pay of Staff 12,000

A012 TOTAL ALLOWANCES 34,976,724,000 32,165,573,000 35,780,220,000

A012-1 TOTAL REGULAR ALLOWANCES 34,941,267,000 32,094,749,000 35,729,806,000

A01201 Senior Post Allowance 293,000 167,000 295,000


A01202 House Rent Allowance 2,755,080,000 2,379,272,000 2,541,505,000
A01203 Conveyance Allowance 3,824,269,000 3,577,805,000 3,655,409,000
A01204 Sumptuary Allowance 1,000
A01205 Dearness Allowance 600,000 9,000 690,000
A01207 Washing Allowance 178,620,000 163,770,000 166,288,000
A01208 Dress Allowance 430,000 1,537,000 476,000
A01209 Special Additional Allowance 600,000 171,000 690,000
A0120D Integrated Allowance 10,009,000 9,208,000 16,684,000
A0120L Hard Area Allowance @ 50% of 1,000
Running Basic Pay for
A0120N Spl. allowances @ 20% of basic 100,000 101,000 100,000
pay for Secretariat
A0120P Adhoc Relief 2009 600,000 21,000 690,000
A0120Q Fixed Daily Allowance 6,258,601,000 6,306,568,000 7,102,458,000
A0120R Prison Allowance 1,000
A0120X Ad - hoc Allowance - 2010 1,000
A01210 Risk Allowance 6,183,258,000 5,447,013,000 6,094,404,000
A01211 Hill Allowance 2,500,000 3,700,000 7,246,000
A01212 Telecommunication allowance 1,000
A01216 Qualification Allowance 673,000 2,673,000 1,000,000
A01217 Medical Allowance 2,032,715,000 2,149,051,000 2,028,578,000
A0121A Adhoc Relief Allowance 2011 2,133,785,000 1,496,276,000 2,021,944,000
A0121M Adhoc Relief Allowance - 2012 4,966,574,000 3,538,633,000 3,732,925,000
A0121N Personal Allowance 11,000 11,000
A0121T Adhoc Relief Allowance 2013 1,957,237,000 1,771,373,000 2,019,677,000
A0121Z Adhoc Relief Allowance - 2014 1,325,502,000 2,139,354,000
A01224 Entertainment Allowance 340,000 308,000 478,000
A01225 Instructional Allowance 1,000
A01226 Computer Allowance 484,000 453,000 449,000
971

PC21013 (013)
Police
_______________________________________________________________________________
032102 PROVINCIAL POLICE
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
032 POLICE
0321 POLICE
032102 PROVINCIAL POLICE

LQ4127 District Police

A01227 Project Allowance 1,000


A01229 Special compensatory allowance 150,000 12,150,000 5,000,000
A01236 Deputation Allowance 1,000
A01238 Charge Allowance 21,000 49,000 21,000
A01239 Special Allowance 1,002,682,000 635,653,000 660,119,000
001 Special Allowance 1,002,682,000 635,653,000 660,119,000
A01242 Consolidation Travelling Allowance 1,647,000 1,288,000 1,647,000
A01244 Adhoc Relief 600,000 7,000 690,000
A01247 NAB Allowance 1,000
A01249 Utility Allowance to Ministers 1,000
A01252 Non Practicing Allowance 309,000
A01260 Ration Allowance 1,983,236,000 1,919,802,000 2,052,265,000
A01261 Constiblery Allowance for 796,709,000 698,875,000 773,936,000
Police Personnel
A01262 Special Relief Allowance 575,000 7,000 662,000
A01264 Technical Allowance 135,000 47,000 1,000
A01266 Disturbance Allowance 1,000
A01270 Others 848,744,000 652,940,000 704,103,000
001 Others 1,000
006 Uniform Allowance 47,297,000 44,634,000 70,619,000
019 Intelligence Allowance 5,000
021 Clothing Allowance 60,000
022 Cycle Allowance 1,624,000 1,124,000 1,461,000
026 Motorway Allowance 773,485,000 583,968,000 600,000,000
027 Personal Allowance 60,000 1,009,000 1,000,000
037 30% Social Security Benefit in lieu of Pension to the Contract Employees 26,278,000 22,205,000 30,957,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 35,457,000 70,824,000 50,414,000

A01273 Honoraria 5,000 26,084,000 80,000


000 Honoraria 5,000 26,084,000 80,000
A01274 Medical Charges 26,599,000 37,599,000 41,000,000
A01277 Contingent Paid Staff 7,958,000 5,746,000 7,938,000
A01278 Leave Salary 895,000 1,395,000 1,395,000
A01299 Others 1,000
001 Others 1,000

A03 TOTAL OPERATING EXPENSES 7,444,997,000 6,772,446,000 8,441,201,000


972

PC21013 (013)
Police
_______________________________________________________________________________
032102 PROVINCIAL POLICE
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
032 POLICE
0321 POLICE
032102 PROVINCIAL POLICE

LQ4127 District Police

A032 TOTAL COMMUNICATIONS 224,381,000 186,875,000 225,406,000

A03201 Postage and Telegraph 3,974,000 3,710,000 4,050,000


A03202 Telephone and Trunk Call 220,132,000 182,842,000 221,010,000
A03204 Electronic Communication 240,000 313,000 300,000
A03205 Courier and Pilot Service 35,000 10,000 45,000
A03270 Others 1,000

A033 TOTAL UTILITIES 561,259,000 563,641,000 666,552,000

A03301 Gas 21,015,000 25,015,000 50,200,000


A03302 Water 5,222,000 5,191,000 5,050,000
A03303 Electricity 524,929,000 520,521,000 601,202,000
001 Electricity 524,929,000 520,521,000 601,202,000
A03304 Hot and Cold Weather Charges 10,093,000 12,914,000 10,100,000

A034 TOTAL OCCUPANCY COSTS 102,687,000 104,913,000 120,460,000

A03402 Rent for Office Building 70,843,000 70,843,000 72,000,000


A03404 Rent for other building 10,000
A03407 Rates and Taxes 31,844,000 31,833,000 48,450,000
A03410 Security 2,237,000

A038 TOTAL TRAVEL & 5,954,662,000 4,939,341,000 6,291,270,000


TRANSPORTATION

A03805 Travelling Allowance 171,200,000 198,097,000 201,000,000


001 Travelling Allowance 198,097,000 201,000,000
A03806 Transportation of Goods 195,000 374,000 245,000
A03807 P.O.L Charges 5,783,267,000 4,733,870,000 6,090,025,000
A03828 Conveyance charges 7,000,000

A039 TOTAL GENERAL 602,008,000 977,676,000 1,137,513,000

A03901 Stationery 114,706,000 152,409,000 161,552,000


A03902 Printing and Publication 48,225,000 67,593,000 80,050,000
001 Printing and Publications 48,225,000 67,593,000 80,050,000
A03905 Newspapers Periodicals and Books 4,986,000 6,904,000 5,012,000
001 News Papers, Periodicals & Books 4,986,000 6,904,000 5,012,000
A03906 Uniforms and Protective Clothing 74,460,000 110,513,000 108,029,000
973

PC21013 (013)
Police
_______________________________________________________________________________
032102 PROVINCIAL POLICE
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
032 POLICE
0321 POLICE
032102 PROVINCIAL POLICE

LQ4127 District Police

A03907 Advertising & Publicity 5,082,000 4,689,000 10,100,000


001 Advertising & Publicity 5,082,000 4,689,000 10,100,000
A03914 Secret Service Expenditure 88,500,000 60,000,000
A03917 Law Charges 122,000 262,000 222,000
A03918 Exhibitions, Fairs & Other 483,000 1,429,000 550,000
National Celebrations
A03919 Payments to Others for Service 71,789,000 150,000
Rendered
001 Payments to Others for Service Rendered 71,789,000 150,000
A03942 Cost of Other Stores 5,000 9,280,000 10,000
001 Cost of Other Stores 5,000 9,280,000 10,000
A03953 Investigation Cost 102,500,000 90,969,000 120,000,000
A03954 Ordinance Store 2,500,000 122,859,000 2,500,000
A03955 Computer Stationary 2,891,000 2,552,000 15,500,000
A03970 Others 246,048,000 247,928,000 573,838,000
001 Others 197,011,000 187,588,000 435,965,000
011 Feeding Charges 15,000,000 11,574,000 31,016,000
037 Sports Funds 5,000,000
038 Training Aid 2,000,000
039 Funds for Muharram Duties. 1,500,000
040 Beds & Boxes 2,916,000 2,251,000 26,257,000
044 Tents & Tarpals 6,882,000 5,309,000 26,000,000
046 Tear Gas 1,050,000
047 Material for Computerized Driving License 23,239,000 28,432,000 30,835,000
049 Cost of Medicine 500,000
050 Road Safty Compaign 1,000,000 3,790,000 15,715,000
086 Ration Charges 6,984,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 423,460,000 301,495,000

A041 TOTAL PENSION 1,000 423,460,000 301,495,000

A04114 Superannuation Encashment Of L.P.R 1,000 423,460,000 301,495,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 2,500,000 14,396,000 2,510,000

A052 TOTAL GRANTS-DOMESTIC 2,500,000 14,396,000 2,510,000

A05216 Fin. Assis. to the families of 2,500,000 2,219,000 2,500,000


G. Serv. who expire
974

PC21013 (013)
Police
_______________________________________________________________________________
032102 PROVINCIAL POLICE
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
032 POLICE
0321 POLICE
032102 PROVINCIAL POLICE

LQ4127 District Police

001 Fin. Assis. to the families of the persons who expires during service. 2,500,000 2,219,000 2,500,000
A05270 To Others 12,177,000 10,000
001 Others 12,177,000 10,000

A06 TOTAL TRANSFERS 8,476,000 48,374,000 21,651,000

A061 TOTAL SCHOLARSHIP 8,426,000 7,629,000 15,500,000

A06103 Cash Awards 8,426,000 7,629,000 15,500,000

A063 TOTAL ENTERTAINMENT & 50,000 40,745,000 6,151,000


GIFTS

A06301 Entertainments & Gifts 50,000 40,745,000 6,151,000


001 Entertainment & Gifts 50,000 40,745,000 6,151,000

A09 TOTAL PHYSICAL ASSETS 4,913,000 658,751,000 9,040,000

A092 TOTAL COMPUTER EQUIPMENT 5,000 725,000 5,000

A09203 I.T. Equipment 5,000 725,000 5,000

A095 TOTAL PURCHASE OF 5,000 511,971,000 5,000


TRANSPORT

A09501 Transport 5,000 511,971,000 5,000


001 Transport 5,000 511,971,000 5,000

A096 TOTAL PURCHASE OF PLANT & 4,893,000 141,611,000 9,020,000


MACHINERY

A09601 Plant and Machinery 4,893,000 141,611,000 9,020,000

A097 TOTAL PURCHASE FURNITURE 5,000 3,244,000 5,000


& FIXTURE

A09701 Purchase of Furniture and Fixture 5,000 3,244,000 5,000


975

PC21013 (013)
Police
_______________________________________________________________________________
032102 PROVINCIAL POLICE
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
032 POLICE
0321 POLICE
032102 PROVINCIAL POLICE

LQ4127 District Police

A098 TOTAL PURCHASE OF OTHER 5,000 1,200,000 5,000


ASSETS

A09801 Livestock 5,000 5,000


A09899 Others 1,200,000

A13 TOTAL REPAIRS AND MAINTENANCE 508,906,000 512,196,000 545,930,000

A130 TOTAL TRANSPORT 438,898,000 449,523,000 459,524,000

A13001 Transport 438,898,000 449,523,000 459,524,000

A131 TOTAL MACHINERY AND 53,146,000 47,779,000 68,203,000


EQUIPMENT

A13101 Machinery and Equipment 53,146,000 47,779,000 68,203,000

A132 TOTAL FURNITURE AND 16,837,000 14,871,000 18,103,000


FIXTURE

A13201 Furniture and Fixture 16,837,000 14,871,000 18,103,000

A137 TOTAL COMPUTER EQUIPMENT 25,000 23,000 100,000

A13701 Hardware 25,000 23,000 100,000

_______________________________________________________________________________
District Police 64,062,356,000 58,320,442,000 66,698,168,000
_______________________________________________________________________________
976

PC21013 (013)
Police
_______________________________________________________________________________
032102 PROVINCIAL POLICE
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
032 POLICE
0321 POLICE
032102 PROVINCIAL POLICE

LQ4129 Special Branch

A01 TOTAL EMPLOYEES RELATED EXPENSES. 1,896,726,000 1,645,933,000 2,227,586,000

A011 TOTAL PAY 5383 5366 795,753,000 632,254,000 765,673,000

A011-1 TOTAL PAY OF OFFICERS 482 482 152,248,000 119,147,000 151,272,000

A01101 Total Basic Pay of Officers 482 482 151,597,000 149,957,000

A024-M Additional Inspector (BPS-21) 1 1 933,000 883,000


General

D070-M Deputy Inspector General (BPS-20) 3 3 2,341,000 2,812,000

D100-M Director (BPS-19) 1 1 670,000 728,000

D051-M Deputy Director (BPS-18) 2 2 1,009,000 1,218,000

P133-M Principal (BPS-18) 1 1 581,000 609,000

S286-M Superintendent of Police (BPS-18) 17 17 8,897,000 8,755,000

A035-M Administrator (BPS-17) 1 1 222,000 250,000

A146-M Assistant Director (BPS-17) 9 9 3,240,000 3,669,000

C176-M Computer Programmer (BPS-17) 2 860,000

C391-M Chief Supervisor (BPS-17) 2 560,000

D212-M Deputy Superintendent of (BPS-17) 75 75 30,284,000 29,683,000


Police

D530-M Data Base Administrator (BPS-17) 3 3 500,000 164,000

P139-M Private Secretary (BPS-17) 5 5 1,940,000 2,835,000

R059-M Research Officer (BPS-17) 4 4 2,165,000 2,295,000

C176-M Computer Programmer (BPS-16) 2 1,277,000

C391-M Chief Supervisor (BPS-16) 2 620,000

H144-M Hardware Technician (BPS-16) 6 6 778,000 768,000

I021-M Inspector (BPS-16) 270 270 84,403,000 80,026,000

O008-M Office Superintendent (BPS-16) 11 11 3,116,000 2,877,000

S114-M Senior Scale Stenographer (BPS-16) 36 36 4,752,000 5,921,000

T022-M Technical Officer (BPS-16) 33 33 4,346,000 4,567,000

A01102 Personal pay 218,000 860,000


977

PC21013 (013)
Police
_______________________________________________________________________________
032102 PROVINCIAL POLICE
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
032 POLICE
0321 POLICE
032102 PROVINCIAL POLICE

LQ4129 Special Branch

A01103 Special Pay 383,000 383,000


A01105 Qualification Pay 50,000 72,000
A01150 Others 119,147,000
001 Pay of Officers (R.E.) 119,147,000

A011-2 TOTAL PAY OF OTHER STAFF 4901 4884 643,505,000 513,107,000 614,401,000

A01151 Total Basic Pay of Other Staff 4901 4884 643,240,000 613,565,000

A097-M Assistant (BPS-14) 54 54 10,264,000 21,640,000

C384-M Canine Supervisor/System (BPS-14) 13 13 7,431,000 1,342,000


Engineer

N064-M Network Supervisor (BPS-14) 6 6 664,000 800,000

S216-M Stenographer (BPS-14) 1 1 130,000 144,000

S272-M Sub-Inspector (BPS-14) 386 386 87,830,000 86,661,000

S273-M Sub-Overseer (BPS-14) 17 3,800,000

S292-M Supervisor (BPS-14) 64 64 7,081,000 2,000,000

D020-M Data Entry Operator (BPS-11) 106 106 11,081,000 9,810,000

A274-M Assistant Sub-Inspector (BPS-09) 556 556 82,149,000 91,503,000

A277-M Assistant Supervisor (BPS-09) 58 58 4,198,000 3,672,000

A566-M Assistant Canine (BPS-09) 52 52 3,422,000 3,948,000


Supervisor

S078-M Senior Clerk (BPS-09) 54 54 9,631,000 9,204,000

H026-M Head Constable (BPS-07) 728 728 112,943,000 93,434,000

J019-M Junior Clerk (BPS-07) 104 104 9,747,000 9,622,000

S593-M Senior Operator (BPS-07) 80 80 5,433,000 5,433,000

S594-M Senior Canine Handler (BPS-07) 7 7 476,000 476,000

C188-M Constable (BPS-05) 1736 1736 220,157,000 200,302,000

C309-M Constable/ Driver (BPS-05) 51 51 6,000,000 8,505,000

C385-M Canine Handler (BPS-05) 14 14 951,000 951,000

D290-M Dog Handler (BPS-05) 72 72 5,333,000 7,933,000

E034-M Electrician (BPS-05) 1 236,000

O028-M Operator (BPS-05) 140 140 9,572,000 9,509,000


978

PC21013 (013)
Police
_______________________________________________________________________________
032102 PROVINCIAL POLICE
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
032 POLICE
0321 POLICE
032102 PROVINCIAL POLICE

LQ4129 Special Branch

M048-M Mason (BPS-04) 1 1 141,000 148,000

D003-M Daftri (BPS-02) 26 26 2,909,000 3,206,000

E034-M Electrician (BPS-02) 1 80,000

B010-M Barber (BPS-01) 4 4 324,000 228,000

D093-M Dhobi (BPS-01) 4 4 295,000 295,000

L035-M Langri (BPS-01) 213 213 14,070,000 15,667,000

M019-M Mali (BPS-01) 24 24 2,262,000 2,262,000

N006-M Naib Qasid (BPS-01) 61 61 5,941,000 5,321,000

S311-M Sanitary Worker (BPS-01) 251 251 17,363,000 17,642,000

W018-M Watchman (BPS-01) 2 2 339,000 470,000

W019-M Water Carrier (BPS-01) 15 15 1,223,000 1,201,000

A01152 Personal pay 265,000 761,000


A01153 Special Pay 75,000
A01170 Others 513,107,000
001 Pay of Other Staff (R.E.) 513,107,000

A012 TOTAL ALLOWANCES 1,100,973,000 1,013,679,000 1,461,913,000

A012-1 TOTAL REGULAR ALLOWANCES 1,098,373,000 1,008,727,000 1,453,937,000

A01201 Senior Post Allowance 100,000 53,000 100,000


A01202 House Rent Allowance 97,405,000 78,459,000 98,745,000
A01203 Conveyance Allowance 106,140,000 88,730,000 200,000,000
A01207 Washing Allowance 4,300,000 3,365,000 5,251,000
A01208 Dress Allowance 1,000
A0120D Integrated Allowance 1,170,000 1,080,000 1,170,000
A0120N Spl. allowances @ 20% of basic 5,000
pay for Secretariat
A0120Q Fixed Daily Allowance 267,185,000 224,752,000 267,185,000
A0120X Ad - hoc Allowance - 2010 1,000
A01210 Risk Allowance 200,866,000 198,386,000 343,669,000
A01211 Hill Allowance 99,000 108,000 99,000
A01216 Qualification Allowance 30,000 100,000 60,000
A01217 Medical Allowance 74,557,000 64,528,000 88,604,000
A0121A Adhoc Relief Allowance 2011 88,100,000 51,834,000 88,100,000
979

PC21013 (013)
Police
_______________________________________________________________________________
032102 PROVINCIAL POLICE
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
032 POLICE
0321 POLICE
032102 PROVINCIAL POLICE

LQ4129 Special Branch

A0121M Adhoc Relief Allowance - 2012 135,500,000 126,502,000 135,500,000


A0121T Adhoc Relief Allowance 2013 65,000,000 63,356,000 75,137,000
A0121Z Adhoc Relief Allowance - 2014 47,973,000 78,394,000
A01224 Entertainment Allowance 117,000 64,000 130,000
A01226 Computer Allowance 750,000 667,000 750,000
A01239 Special Allowance 186,000 157,000 186,000
001 Special Allowance 186,000 157,000 186,000
A01260 Ration Allowance 42,888,000 35,053,000 42,888,000
A01261 Constiblery Allowance for 1,550,000 11,455,000 13,628,000
Police Personnel
A01270 Others 12,430,000 12,105,000 14,334,000
006 Uniform Allowance 5,500,000 4,782,000 5,500,000
021 Clothing Allowance 736,000 505,000 737,000
022 Cycle Allowance 20,000 16,000 20,000
027 Personal Allowance 1,600,000 2,100,000 2,050,000
037 30% Social Security Benefit in lieu of Pension to the Contract Employees 4,574,000 4,702,000 6,027,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 2,600,000 4,952,000 7,976,000

A01274 Medical Charges 2,600,000 4,952,000 7,975,000


A01299 Others 1,000
001 Others 1,000

A03 TOTAL OPERATING EXPENSES 327,589,000 399,801,000 379,984,000

A032 TOTAL COMMUNICATIONS 21,235,000 19,124,000 20,756,000

A03201 Postage and Telegraph 650,000 439,000 531,000


A03202 Telephone and Trunk Call 20,500,000 18,655,000 20,000,000
A03204 Electronic Communication 60,000 30,000 200,000
A03205 Courier and Pilot Service 25,000 25,000

A033 TOTAL UTILITIES 20,800,000 17,379,000 28,255,000

A03301 Gas 3,540,000 2,820,000 7,150,000


A03302 Water 260,000 760,000 505,000
A03303 Electricity 16,500,000 12,955,000 19,700,000
001 Electricity 16,500,000 12,955,000 19,700,000
A03304 Hot and Cold Weather Charges 500,000 844,000 900,000
980

PC21013 (013)
Police
_______________________________________________________________________________
032102 PROVINCIAL POLICE
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
032 POLICE
0321 POLICE
032102 PROVINCIAL POLICE

LQ4129 Special Branch

A034 TOTAL OCCUPANCY COSTS 22,822,000 18,821,000 25,930,000

A03402 Rent for Office Building 20,500,000 17,482,000 23,800,000


A03407 Rates and Taxes 2,322,000 1,339,000 2,130,000

A038 TOTAL TRAVEL & 229,320,000 194,689,000 251,000,000


TRANSPORTATION

A03805 Travelling Allowance 14,520,000 11,752,000 11,000,000


001 Travelling Allowance 11,752,000 11,000,000
A03807 P.O.L Charges 214,800,000 182,937,000 240,000,000

A039 TOTAL GENERAL 33,412,000 149,788,000 54,043,000

A03901 Stationery 15,179,000 18,472,000 23,100,000


A03902 Printing and Publication 2,300,000 2,742,000 4,450,000
001 Printing and Publications 2,300,000 2,742,000 4,450,000
A03905 Newspapers Periodicals and Books 1,050,000 991,000 1,290,000
001 News Papers, Periodicals & Books 1,050,000 991,000 1,290,000
A03906 Uniforms and Protective Clothing 200,000 178,000 700,000
A03907 Advertising & Publicity 100,000 301,000 100,000
001 Advertising & Publicity 100,000 301,000 100,000
A03914 Secret Service Expenditure 3,050,000 114,707,000 7,600,000
A03917 Law Charges 18,000 18,000
A03918 Exhibitions, Fairs & Other 50,000 65,000 45,000
National Celebrations
A03942 Cost of Other Stores 100,000 89,000 100,000
001 Cost of Other Stores 100,000 89,000 100,000
A03955 Computer Stationary 50,000 245,000 100,000
A03970 Others 11,315,000 11,998,000 16,540,000
001 Others 4,850,000 5,286,000 5,000,000
011 Feeding Charges 5,535,000 5,727,000 8,020,000
039 Funds for Muharram Duties. 5,000 4,000 1,200,000
040 Beds & Boxes 5,000 4,000 500,000
044 Tents & Tarpals 500,000
049 Cost of Medicine 920,000 977,000 1,320,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 21,834,000 20,670,000


981

PC21013 (013)
Police
_______________________________________________________________________________
032102 PROVINCIAL POLICE
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
032 POLICE
0321 POLICE
032102 PROVINCIAL POLICE

LQ4129 Special Branch

A041 TOTAL PENSION 1,000 21,834,000 20,670,000

A04114 Superannuation Encashment Of L.P.R 1,000 21,834,000 20,670,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 500,000

A052 TOTAL GRANTS-DOMESTIC 500,000

A05216 Fin. Assis. to the families of 500,000


G. Serv. who expire
001 Fin. Assis. to the families of the persons who expires during service. 500,000

A06 TOTAL TRANSFERS 200,000 1,408,000 200,000

A061 TOTAL SCHOLARSHIP 200,000 1,408,000 200,000

A06103 Cash Awards 200,000 1,408,000 200,000

A09 TOTAL PHYSICAL ASSETS 25,000 6,240,000 7,605,000

A092 TOTAL COMPUTER EQUIPMENT 5,000 1,000,000

A09201 Hardware 5,000 1,000,000

A095 TOTAL PURCHASE OF 5,000 1,000,000


TRANSPORT

A09501 Transport 5,000 1,000,000


001 Transport 5,000 1,000,000

A096 TOTAL PURCHASE OF PLANT & 5,000 500,000


MACHINERY

A09601 Plant and Machinery 5,000 500,000

A097 TOTAL PURCHASE FURNITURE 5,000 300,000


& FIXTURE

A09701 Purchase of Furniture and Fixture 5,000 300,000


982

PC21013 (013)
Police
_______________________________________________________________________________
032102 PROVINCIAL POLICE
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
032 POLICE
0321 POLICE
032102 PROVINCIAL POLICE

LQ4129 Special Branch

A098 TOTAL PURCHASE OF OTHER 5,000 6,240,000 4,805,000


ASSETS

A09801 Livestock 4,500,000 4,800,000


A09899 Others 5,000 1,740,000 5,000

A13 TOTAL REPAIRS AND MAINTENANCE 21,050,000 31,783,000 36,305,000

A130 TOTAL TRANSPORT 16,250,000 20,922,000 30,000,000

A13001 Transport 16,250,000 20,922,000 30,000,000

A131 TOTAL MACHINERY AND 3,500,000 9,707,000 5,000,000


EQUIPMENT

A13101 Machinery and Equipment 3,500,000 9,707,000 5,000,000

A132 TOTAL FURNITURE AND 1,300,000 1,154,000 1,300,000


FIXTURE

A13201 Furniture and Fixture 1,300,000 1,154,000 1,300,000

A137 TOTAL COMPUTER EQUIPMENT 5,000

A13701 Hardware 5,000

_______________________________________________________________________________
Special Branch 2,245,591,000 2,106,999,000 2,672,850,000
_______________________________________________________________________________
983

PC21013 (013)
Police
_______________________________________________________________________________
032102 PROVINCIAL POLICE
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
032 POLICE
0321 POLICE
032102 PROVINCIAL POLICE

LQ4590 Counter Terrorism Department

A01 TOTAL EMPLOYEES RELATED EXPENSES. 3,563,819,000 1,842,970,000 3,734,660,000

A011 TOTAL PAY 5611 5611 808,899,000 440,726,000 859,615,000

A011-1 TOTAL PAY OF OFFICERS 363 363 144,581,000 61,574,000 144,094,000

A01101 Total Basic Pay of Officers 363 363 144,365,000 143,594,000

A736-M Additional Director (Special) 1 1 2,100,000 2,100,000


Intelligence

A737-M Additional Director (Special) 3 3 6,300,000 6,300,000


Special Operations

D057-M Deputy Director (Special) 1 1 1,800,000 1,800,000


(Technical)

D689-M Director Operations (Special) 1 1 2,400,000 2,400,000

P359-M Principal Training School (Special) 1 1 2,400,000 2,400,000

R032-M Regional Director (Special) 4 4 8,400,000 8,400,000

A024-M Additional Inspector (BPS-21) 1 1 757,000 757,000


General

D070-M Deputy Inspector General (BPS-20) 1 1 700,000 700,000

D100-M Director (BPS-19) 3 1,894,000

D700-M Director Intelligence-I (BPS-19) 1 670,000

D701-M Director Intelligence-II (BPS-19) 1 670,000

D702-M Director Forensic & (BPS-19) 1 670,000


Explosive

S407-M Senior Superintendent of (BPS-19) 11 11 6,428,000 6,236,000


Police

D325-M Deputy Prosecutor General (BPS-18) 1 1 474,000 448,000

S286-F Superintendent of Police (BPS-18) 2 1 502,000 564,000

S286-M Superintendent of Police (BPS-18) 5 6 3,014,000 2,817,000

A146-M Assistant Director (BPS-17) 1 1 852,000 867,000

D212-M Deputy Superintendent of (BPS-17) 54 54 20,816,000 21,120,000


Police

D304-M Database Administrator (BPS-17) 1 1 243,000 387,000


984

PC21013 (013)
Police
_______________________________________________________________________________
032102 PROVINCIAL POLICE
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
032 POLICE
0321 POLICE
032102 PROVINCIAL POLICE

LQ4590 Counter Terrorism Department

D526-M Deputy Superintendent of (BPS-17) 1 1 392,000 473,000


Police (Legal)

P139-M Private Secretary (BPS-17) 2 2 773,000 773,000

P179-M Psychologist (BPS-17) 2 2 921,000 921,000

I021-F Inspector (BPS-16) 1 1 313,000 305,000

I021-M Inspector (BPS-16) 253 253 79,668,000 78,638,000

O008-M Office Superintendent (BPS-16) 11 11 2,794,000 2,775,000

S491-M System Engineer (BPS-16) 2 2 308,000 519,000

A01102 Personal pay 500,000


A01103 Special Pay 216,000
A01150 Others 61,574,000
001 Pay of Officers (R.E.) 61,574,000

A011-2 TOTAL PAY OF OTHER STAFF 5248 5248 664,318,000 379,152,000 715,521,000

A01151 Total Basic Pay of Other Staff 5248 5248 650,624,000 704,081,000

A097-M Assistant (BPS-14) 34 34 7,455,000 7,672,000

H144-M Hardware Technician (BPS-14) 2 2 405,000 405,000

S216-M Stenographer (BPS-14) 22 22 4,190,000 4,171,000

S272-F Sub-Inspector (BPS-14) 2 2 531,000 528,000

S272-M Sub-Inspector (BPS-14) 299 299 79,046,000 79,093,000

D020-M Data Entry Operator (BPS-12) 6 666,000

D020-M Data Entry Operator (BPS-11) 6 1,026,000

A274-M Assistant Sub-Inspector (BPS-09) 581 581 116,837,000 114,880,000

S078-M Senior Clerk (BPS-09) 64 64 9,706,000 10,211,000

S692-M Sergeant Major (BPS-09) 150 150 11,160,000 21,078,000

H026-F Head Constable (BPS-07) 1 167,000

H026-M Head Constable (BPS-07) 256 255 42,896,000 41,732,000

J019-M Junior Clerk (BPS-07) 81 81 10,052,000 9,922,000

S131-M Sergeant (BPS-07) 300 300 20,880,000 37,584,000

C188-F Constable (BPS-05) 4 4 595,000 561,000


985

PC21013 (013)
Police
_______________________________________________________________________________
032102 PROVINCIAL POLICE
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
032 POLICE
0321 POLICE
032102 PROVINCIAL POLICE

LQ4590 Counter Terrorism Department

C188-M Constable (BPS-05) 1646 1346 219,887,000 188,870,000

C309-M Constable/ Driver (BPS-05) 23 323 3,423,000 38,104,000

C450-M Corporal (BPS-05) 1500 1500 97,200,000 121,860,000

D003-M Daftri (BPS-04) 51 39 5,187,000 4,048,000

D003-M Daftri (BPS-03) 18 2,333,000

D003-M Daftri (BPS-02) 6 764,000

C193-M Cook (BPS-01) 2 168,000

C224-M Cycle Mistri (BPS-01) 1 1 130,000 130,000

L035-F Langri (BPS-01) 4 325,000

L035-M Langri (BPS-01) 57 55 4,762,000 4,575,000

M019-M Mali (BPS-01) 19 19 1,538,000 1,528,000

N006-M Naib Qasid (BPS-01) 71 71 7,023,000 7,004,000

S311-F Sanitary Worker (BPS-01) 8 737,000

S311-M Sanitary Worker (BPS-01) 62 54 5,303,000 4,717,000

W019-M Water Carrier (BPS-01) 9 9 820,000 820,000

A01153 Special Pay 13,694,000 11,440,000


A01170 Others 379,152,000
001 Pay of Other Staff (R.E.) 379,152,000

A012 TOTAL ALLOWANCES 2,754,920,000 1,402,244,000 2,875,045,000

A012-1 TOTAL REGULAR ALLOWANCES 2,750,445,000 1,400,392,000 2,870,570,000

A01201 Senior Post Allowance 28,000 28,000 28,000


A01202 House Rent Allowance 114,234,000 64,398,000 110,176,000
A01203 Conveyance Allowance 121,694,000 82,887,000 137,065,000
A01204 Sumptuary Allowance 94,000 31,000 76,000
A01207 Washing Allowance 5,559,000 3,739,000 5,623,000
A01208 Dress Allowance 7,000 592,000 50,000
A01209 Special Additional Allowance 1,000
A0120D Integrated Allowance 767,000 484,000 768,000
A0120N Spl. allowances @ 20% of basic 1,000
pay for Secretariat
A0120P Adhoc Relief 2009 1,000
986

PC21013 (013)
Police
_______________________________________________________________________________
032102 PROVINCIAL POLICE
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
032 POLICE
0321 POLICE
032102 PROVINCIAL POLICE

LQ4590 Counter Terrorism Department

A0120Q Fixed Daily Allowance 307,083,000 153,308,000 302,212,000


A0120X Ad - hoc Allowance - 2010 1,000
A01210 Risk Allowance 253,822,000 165,618,000 262,482,000
A01211 Hill Allowance 1,000
A01216 Qualification Allowance 148,000 73,000 224,000
A01217 Medical Allowance 80,317,000 48,795,000 84,604,000
A0121A Adhoc Relief Allowance 2011 101,826,000 30,596,000 72,794,000
A0121M Adhoc Relief Allowance - 2012 132,482,000 70,953,000 137,597,000
A0121T Adhoc Relief Allowance 2013 77,905,000 43,433,000 73,637,000
A0121W Counter Terrorism Allowance 1,449,000,000 634,000,000 1,471,505,000
A0121Z Adhoc Relief Allowance - 2014 42,024,000 115,931,000
A01224 Entertainment Allowance 40,000 29,000 49,000
A01229 Special compensatory allowance 1,000
A01239 Special Allowance 3,903,000 432,000 4,303,000
001 Special Allowance 3,903,000 432,000 4,303,000
A01242 Consolidation Travelling Allowance 1,000
A01252 Non Practicing Allowance 700,000 600,000 600,000
A01260 Ration Allowance 71,107,000 44,021,000 70,958,000
A01261 Constiblery Allowance for 22,778,000 6,971,000 13,616,000
Police Personnel
A01262 Special Relief Allowance 1,000
A01270 Others 6,951,000 7,380,000 6,264,000
001 Others 600,000 1,400,000 600,000
006 Uniform Allowance 4,924,000 4,345,000 4,237,000
021 Clothing Allowance 600,000 600,000 600,000
022 Cycle Allowance 27,000 165,000 27,000
037 30% Social Security Benefit in lieu of Pension to the Contract Employees 800,000 870,000 800,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 4,475,000 1,852,000 4,475,000

A01274 Medical Charges 4,435,000 1,832,000 4,435,000


A01277 Contingent Paid Staff 20,000 20,000 20,000
A01278 Leave Salary 20,000 20,000

A03 TOTAL OPERATING EXPENSES 330,984,000 308,875,000 275,358,000

A032 TOTAL COMMUNICATIONS 13,830,000 8,031,000 8,102,000

A03201 Postage and Telegraph 960,000 803,000 960,000


A03202 Telephone and Trunk Call 12,870,000 7,228,000 7,142,000
987

PC21013 (013)
Police
_______________________________________________________________________________
032102 PROVINCIAL POLICE
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
032 POLICE
0321 POLICE
032102 PROVINCIAL POLICE

LQ4590 Counter Terrorism Department

A033 TOTAL UTILITIES 13,252,000 8,322,000 7,850,000

A03301 Gas 4,105,000 1,169,000 2,200,000


A03302 Water 150,000 30,000 150,000
A03303 Electricity 8,497,000 6,179,000 5,000,000
001 Electricity 8,497,000 6,179,000 5,000,000
A03304 Hot and Cold Weather Charges 500,000 944,000 500,000

A034 TOTAL OCCUPANCY COSTS 16,234,000 15,433,000 101,500,000

A03402 Rent for Office Building 15,000,000 7,699,000 100,000,000


A03407 Rates and Taxes 1,234,000 7,734,000 1,500,000

A038 TOTAL TRAVEL & 120,804,000 78,801,000 90,635,000


TRANSPORTATION

A03805 Travelling Allowance 16,097,000 10,587,000 9,097,000


001 Travelling Allowance 10,587,000 9,097,000
A03807 P.O.L Charges 104,707,000 68,214,000 81,538,000

A039 TOTAL GENERAL 166,864,000 198,288,000 67,271,000

A03901 Stationery 90,514,000 66,222,000 19,296,000


A03902 Printing and Publication 3,556,000 4,656,000 3,556,000
001 Printing and Publications 3,556,000 4,656,000 3,556,000
A03905 Newspapers Periodicals and Books 622,000 1,253,000 596,000
001 News Papers, Periodicals & Books 622,000 1,253,000 596,000
A03906 Uniforms and Protective Clothing 38,410,000 34,089,000 31,110,000
A03907 Advertising & Publicity 300,000 467,000 300,000
001 Advertising & Publicity 300,000 467,000 300,000
A03914 Secret Service Expenditure 11,000,000 50,000,000 1,000
A03918 Exhibitions, Fairs & Other 100,000 89,000 100,000
National Celebrations
A03919 Payments to Others for Service 9,095,000 100,000
Rendered
001 Payments to Others for Service Rendered 9,095,000 100,000
A03942 Cost of Other Stores 500,000 444,000 500,000
001 Cost of Other Stores 500,000 444,000 500,000
A03955 Computer Stationary 712,000 1,132,000 712,000
988

PC21013 (013)
Police
_______________________________________________________________________________
032102 PROVINCIAL POLICE
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
032 POLICE
0321 POLICE
032102 PROVINCIAL POLICE

LQ4590 Counter Terrorism Department

A03970 Others 21,150,000 30,841,000 11,000,000


001 Others 5,650,000 16,051,000 6,000,000
038 Training Aid 400,000 1,358,000 1,000,000
039 Funds for Muharram Duties. 2,000,000
040 Beds & Boxes 15,100,000 13,432,000 2,000,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 4,179,000 20,000,000

A041 TOTAL PENSION 1,000 4,179,000 20,000,000

A04114 Superannuation Encashment Of L.P.R 1,000 4,179,000 20,000,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 1,500,000 800,000 2,000,000

A052 TOTAL GRANTS-DOMESTIC 1,500,000 800,000 2,000,000

A05216 Fin. Assis. to the families of 1,500,000 800,000 2,000,000


G. Serv. who expire
001 Fin. Assis. to the families of the persons who expires during service. 1,500,000 800,000 2,000,000

A06 TOTAL TRANSFERS 1,605,000 3,425,000 1,605,000

A061 TOTAL SCHOLARSHIP 1,605,000 3,425,000 1,605,000

A06103 Cash Awards 1,605,000 3,425,000 1,605,000

A09 TOTAL PHYSICAL ASSETS 9,000 6,040,000 15,000

A095 TOTAL PURCHASE OF 3,000 5,000


TRANSPORT

A09501 Transport 3,000 5,000


001 Transport 3,000 5,000

A096 TOTAL PURCHASE OF PLANT & 3,000 4,550,000 5,000


MACHINERY

A09601 Plant and Machinery 3,000 4,550,000 5,000


989

PC21013 (013)
Police
_______________________________________________________________________________
032102 PROVINCIAL POLICE
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
032 POLICE
0321 POLICE
032102 PROVINCIAL POLICE

LQ4590 Counter Terrorism Department

A097 TOTAL PURCHASE FURNITURE 3,000 1,490,000 5,000


& FIXTURE

A09701 Purchase of Furniture and Fixture 3,000 1,490,000 5,000

A13 TOTAL REPAIRS AND MAINTENANCE 15,325,000 20,302,000 14,000,000

A130 TOTAL TRANSPORT 9,245,000 13,705,000 7,500,000

A13001 Transport 9,245,000 13,705,000 7,500,000

A131 TOTAL MACHINERY AND 3,000,000 2,663,000 2,500,000


EQUIPMENT

A13101 Machinery and Equipment 3,000,000 2,663,000 2,500,000

A132 TOTAL FURNITURE AND 2,580,000 2,490,000 3,500,000


FIXTURE

A13201 Furniture and Fixture 2,580,000 2,490,000 3,500,000

A137 TOTAL COMPUTER EQUIPMENT 500,000 1,444,000 500,000

A13702 Software 500,000 1,444,000 500,000

_______________________________________________________________________________
Counter Terrorism Department 3,913,243,000 2,186,591,000 4,047,638,000
_______________________________________________________________________________
990

PC21013 (013)
Police
_______________________________________________________________________________
032102 PROVINCIAL POLICE
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
032 POLICE
0321 POLICE
032102 PROVINCIAL POLICE

LW4120 Elite Police Force

A01 TOTAL EMPLOYEES RELATED EXPENSES. 362,577,000 258,234,000 1,132,089,000

A011 TOTAL PAY 802 3441 127,451,000 85,618,000 394,935,000

A011-1 TOTAL PAY OF OFFICERS 54 103 21,975,000 15,142,000 50,755,000

A01101 Total Basic Pay of Officers 54 72 17,444,000 24,235,000

P179-M Psychologist (Special) 1 600,000

D070-M Deputy Inspector General (BPS-20) 1 2 729,000 1,556,000

P161-M Project Director (BPS-19) 1 1 593,000 612,000

S407-M Senior Superintendent of (BPS-19) 2 946,000


Police

D051-M Deputy Director (BPS-18) 7 7 2,726,000 2,967,000

S286-M Superintendent of Police (BPS-18) 1 5 470,000 2,078,000

A146-M Assistant Director (BPS-17) 3 4 1,126,000 1,437,000

D212-M Deputy Superintendent of (BPS-17) 2 12 777,000 4,458,000


Police

P139-M Private Secretary (BPS-17) 1 1 248,000 248,000

I021-M Inspector (BPS-16) 37 37 10,175,000 9,690,000

O008-M Office Superintendent (BPS-16) 1 243,000

A01102 Personal pay 28,000


A01103 Special Pay 4,531,000 9,452,000
A01105 Qualification Pay 24,000
A01106 Total Pay of contract staff 31 17,016,000

I032-M Instructor (Special) 30 16,416,000

P179-M Psychologist (Special) 1 600,000

001 Pay of Contract Staff 17,016,000


A01150 Others 15,142,000
001 Pay of Officers (R.E.) 15,142,000

A011-2 TOTAL PAY OF OTHER STAFF 748 3338 105,476,000 70,476,000 344,180,000

A01151 Total Basic Pay of Other Staff 748 3338 80,484,000 257,999,000
991

PC21013 (013)
Police
_______________________________________________________________________________
032102 PROVINCIAL POLICE
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
032 POLICE
0321 POLICE
032102 PROVINCIAL POLICE

LW4120 Elite Police Force

A097-M Assistant (BPS-14) 5 13 1,029,000 2,546,000

S216-M Stenographer (BPS-14) 5 6 945,000 1,135,000

S272-M Sub-Inspector (BPS-14) 35 95 7,134,000 18,287,000

D020-M Data Entry Operator (BPS-11) 2 10 264,000 1,463,000

A274-M Assistant Sub-Inspector (BPS-09) 114 214 4,943,000 28,413,000

S078-M Senior Clerk (BPS-09) 4 12 704,000 1,766,000

B010-M Barber (BPS-07) 1 79,000

H026-M Head Constable (BPS-07) 182 382 22,511,000 46,133,000

I054-M Incharge Sewer (BPS-07) 1 79,000


Protection

J019-M Junior Clerk (BPS-07) 10 26 989,000 2,103,000

C188-M Constable (BPS-05) 221 2221 20,145,000 121,955,000

C309-M Constable/ Driver (BPS-05) 95 6,175,000

C320-M Constable / Wireless (BPS-05) 20 1,300,000


Operator

E034-M Electrician (BPS-05) 4 243,000

E034-M Electrician (BPS-04) 2 110,000

M048-M Mason (BPS-04) 3 3 317,000 317,000

C027-M Carpenter (BPS-02) 3 3 283,000 283,000

D003-M Daftri (BPS-02) 2 2 1,996,000 196,000

N006-M Naib Qasid (BPS-02) 12 728,000

P009-M Painter (BPS-02) 3 3 305,000 278,000

P095-M Plumber (BPS-02) 2 138,000

T005-M Tailor Master (BPS-02) 3 3 291,000 291,000

B010-M Barber (BPS-01) 6 6 535,000 563,000

C193-M Cook (BPS-01) 20 1,638,000

D093-M Dhobi (BPS-01) 8 18 783,000 1,602,000

L035-M Langri (BPS-01) 55 55 10,698,000 11,123,000

M019-M Mali (BPS-01) 25 29 1,877,000 2,459,000


992

PC21013 (013)
Police
_______________________________________________________________________________
032102 PROVINCIAL POLICE
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
032 POLICE
0321 POLICE
032102 PROVINCIAL POLICE

LW4120 Elite Police Force

M151-M Mochi (BPS-01) 4 4 338,000 338,000

N006-M Naib Qasid (BPS-01) 5 5 354,000 354,000

P095-M Plumber (BPS-01) 2 2 92,000 92,000

S311-M Sanitary Worker (BPS-01) 44 68 3,426,000 5,665,000

W019-M Water Carrier (BPS-01) 4 4 336,000 336,000

A01153 Special Pay 24,992,000 86,181,000


A01170 Others 70,476,000
001 Pay of Other Staff (R.E.) 70,476,000

A012 TOTAL ALLOWANCES 235,126,000 172,616,000 737,154,000

A012-1 TOTAL REGULAR ALLOWANCES 234,226,000 172,286,000 734,394,000

A01201 Senior Post Allowance 58,000 16,000 77,000


A01202 House Rent Allowance 23,065,000 13,219,000 66,822,000
A01203 Conveyance Allowance 24,508,000 16,399,000 79,489,000
A01204 Sumptuary Allowance 25,000 27,000
A01207 Washing Allowance 987,000 542,000 4,008,000
A01208 Dress Allowance 31,000 1,000
A0120D Integrated Allowance 206,000 208,000 725,000
A0120Q Fixed Daily Allowance 65,323,000 39,313,000 177,475,000
A01210 Risk Allowance 43,640,000 32,401,000 125,350,000
A01216 Qualification Allowance 33,000 33,000
A01217 Medical Allowance 19,750,000 8,286,000 42,029,000
A0121A Adhoc Relief Allowance 2011 2,611,000 6,063,000 39,309,000
A0121M Adhoc Relief Allowance - 2012 13,639,000 14,857,000 51,374,000
A0121T Adhoc Relief Allowance 2013 3,771,000 7,587,000 23,489,000
A0121Z Adhoc Relief Allowance - 2014 7,266,000 44,378,000
A01224 Entertainment Allowance 14,000 27,000 64,000
A01225 Instructional Allowance 158,000 174,000
A01226 Computer Allowance 105,000 18,000 211,000
A01229 Special compensatory allowance 70,000 62,000 77,000
A01239 Special Allowance 6,600,000 4,771,000 5,000,000
001 Special Allowance 6,600,000 4,771,000 5,000,000
A01260 Ration Allowance 24,500,000 17,458,000 55,329,000
A01261 Constiblery Allowance for 3,167,000 2,267,000 16,598,000
Police Personnel
A01270 Others 1,996,000 1,495,000 2,355,000
993

PC21013 (013)
Police
_______________________________________________________________________________
032102 PROVINCIAL POLICE
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
032 POLICE
0321 POLICE
032102 PROVINCIAL POLICE

LW4120 Elite Police Force

006 Uniform Allowance 1,098,000 956,000 1,426,000


022 Cycle Allowance 103,000 113,000
037 30% Social Security Benefit in lieu of Pension to the Contract Employees 795,000 539,000 816,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 900,000 330,000 2,760,000

A01274 Medical Charges 900,000 235,000 2,260,000


A01278 Leave Salary 500,000
A01299 Others 95,000
001 Others 95,000

A03 TOTAL OPERATING EXPENSES 320,744,000 352,554,000 160,515,000

A032 TOTAL COMMUNICATIONS 1,385,000 1,254,000 1,585,000

A03201 Postage and Telegraph 125,000 121,000 185,000


A03202 Telephone and Trunk Call 1,260,000 1,133,000 1,400,000

A033 TOTAL UTILITIES 11,170,000 8,082,000 8,050,000

A03301 Gas 3,000,000 382,000 1,560,000


A03302 Water 20,000
A03303 Electricity 8,000,000 7,621,000 6,300,000
001 Electricity 8,000,000 7,621,000 6,300,000
A03304 Hot and Cold Weather Charges 170,000 79,000 170,000

A034 TOTAL OCCUPANCY COSTS 250,000 688,000 5,166,000

A03402 Rent for Office Building 500,000 5,000,000


A03407 Rates and Taxes 250,000 188,000 166,000

A038 TOTAL TRAVEL & 16,000,000 24,126,000 42,538,000


TRANSPORTATION

A03805 Travelling Allowance 500,000 9,369,000 5,520,000


001 Travelling Allowance 9,369,000 5,520,000
A03807 P.O.L Charges 15,500,000 14,757,000 37,018,000

A039 TOTAL GENERAL 291,939,000 318,404,000 103,176,000


994

PC21013 (013)
Police
_______________________________________________________________________________
032102 PROVINCIAL POLICE
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
032 POLICE
0321 POLICE
032102 PROVINCIAL POLICE

LW4120 Elite Police Force

A03901 Stationery 1,550,000 1,326,000 1,630,000


A03902 Printing and Publication 550,000 464,000 770,000
001 Printing and Publications 550,000 464,000 770,000
A03905 Newspapers Periodicals and Books 206,000 177,000 216,000
001 News Papers, Periodicals & Books 206,000 177,000 216,000
A03906 Uniforms and Protective Clothing 2,500,000 43,889,000 3,500,000
A03907 Advertising & Publicity 40,000 36,000 21,000
001 Advertising & Publicity 40,000 36,000 21,000
A03914 Secret Service Expenditure 100,000 89,000 1,000
A03918 Exhibitions, Fairs & Other 35,000 32,000 50,000
National Celebrations
A03919 Payments to Others for Service 721,000
Rendered
001 Payments to Others for Service Rendered 721,000
A03942 Cost of Other Stores 1,065,000 9,634,000 2,775,000
001 Cost of Other Stores 1,065,000 9,634,000 2,775,000
A03954 Ordinance Store 178,714,000 158,609,000 6,000,000
A03955 Computer Stationary 50,000 125,000 200,000
A03970 Others 107,129,000 103,302,000 88,013,000
001 Others 50,090,000 31,355,000 24,200,000
011 Feeding Charges 10,000 1,417,000
038 Training Aid 50,000 46,000 13,000
040 Beds & Boxes 20,835,000 2,000,000
044 Tents & Tarpals 500,000 500,000
045 Ordinance Stores & Antiriot Equipment 56,879,000 50,480,000 56,879,000
049 Cost of Medicine 100,000 86,000
086 Ration Charges 3,004,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 745,000 1,000,000

A041 TOTAL PENSION 1,000 745,000 1,000,000

A04114 Superannuation Encashment Of L.P.R 1,000 745,000 1,000,000

A06 TOTAL TRANSFERS 300,000 943,000 400,000

A061 TOTAL SCHOLARSHIP 300,000 467,000 400,000

A06103 Cash Awards 300,000 467,000 400,000


995

PC21013 (013)
Police
_______________________________________________________________________________
032102 PROVINCIAL POLICE
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
032 POLICE
0321 POLICE
032102 PROVINCIAL POLICE

LW4120 Elite Police Force

A063 TOTAL ENTERTAINMENT & 476,000


GIFTS

A06301 Entertainments & Gifts 476,000


001 Entertainment & Gifts 476,000

A09 TOTAL PHYSICAL ASSETS 204,552,000 232,562,000 137,915,000

A095 TOTAL PURCHASE OF 189,550,000 133,326,000 130,905,000


TRANSPORT

A09501 Transport 189,550,000 133,326,000 130,905,000


001 Transport 189,550,000 133,326,000 130,905,000

A096 TOTAL PURCHASE OF PLANT & 15,000,000 35,407,000 7,005,000


MACHINERY

A09601 Plant and Machinery 15,000,000 35,407,000 7,005,000

A097 TOTAL PURCHASE FURNITURE 2,000 7,930,000 5,000


& FIXTURE

A09701 Purchase of Furniture and Fixture 2,000 7,930,000 5,000

A098 TOTAL PURCHASE OF OTHER 55,899,000


ASSETS

A09899 Others 55,899,000

A13 TOTAL REPAIRS AND MAINTENANCE 4,200,000 5,876,000 6,240,000

A130 TOTAL TRANSPORT 3,200,000 5,040,000 4,700,000

A13001 Transport 3,200,000 5,040,000 4,700,000

A131 TOTAL MACHINERY AND 600,000 533,000 1,040,000


EQUIPMENT

A13101 Machinery and Equipment 600,000 533,000 1,040,000


996

PC21013 (013)
Police
_______________________________________________________________________________
032102 PROVINCIAL POLICE
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
032 POLICE
0321 POLICE
032102 PROVINCIAL POLICE

LW4120 Elite Police Force

A132 TOTAL FURNITURE AND 400,000 303,000 500,000


FIXTURE

A13201 Furniture and Fixture 400,000 303,000 500,000

_______________________________________________________________________________
Elite Police Force 892,374,000 850,914,000 1,438,159,000
_______________________________________________________________________________
997

PC21013 (013)
Police
_______________________________________________________________________________
032103 DISTRICT POLICE
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
032 POLICE
0321 POLICE
032103 DISTRICT POLICE

DQ4005 Border Military Police DG Khan

A01 TOTAL EMPLOYEES RELATED EXPENSES. 164,370,000 128,012,000 155,650,000

A011 TOTAL PAY 520 520 61,041,000 48,373,000 66,031,000

A011-1 TOTAL PAY OF OFFICERS 4 4 1,018,000 898,000 1,031,000

A01101 Total Basic Pay of Officers 4 4 1,018,000 898,000 1,031,000

O008-M Office Superintendent (BPS-16) 1 1 355,000 365,000

P171-M Prosecuting Inspector (BPS-16) 1 1 125,000 100,000

R076-M Risaldar (BPS-16) 2 2 538,000 566,000

A011-2 TOTAL PAY OF OTHER STAFF 516 516 60,023,000 47,475,000 65,000,000

A01151 Total Basic Pay of Other Staff 516 516 60,023,000 47,475,000 64,567,000

A097-M Assistant (BPS-14) 2 2 492,000 507,000

J001-M Jamadar (BPS-14) 1 1 165,000 170,000

J061-M Jamadar (Circle Officer) (BPS-14) 12 12 2,932,000 2,800,000

P172-M Prosecuting Sub-Inspector (BPS-14) 3 3 461,000 454,000

D002-M Dafadar (BPS-09) 35 35 4,726,000 4,549,000

S078-M Senior Clerk (BPS-09) 2 2 404,000 414,000

D137-M Dispenser (BPS-08) 1 1 188,000 215,000

A086-M Armourer (BPS-07) 2 2 239,000 257,000

D266-M Drill Master (BPS-07) 1 1 129,000 154,000

J019-M Junior Clerk (BPS-07) 5 5 722,000 460,000

M184-M Muharrir (BPS-07) 18 18 2,158,000 2,619,000

N002-M Naib Daffadar (BPS-07) 50 50 5,750,000 9,478,000

S250-M Store Keeper (BPS-07) 1 1 133,000 96,000

W047-M Wireless Mechanic (BPS-07) 1 1 187,000 208,000

S027-M Sawar (BPS-05) 275 30,036,000

S128-M Sepoy (Muharrir Piada) (BPS-05) 8 993,000

S129-M Sepoy Driver (BPS-05) 4 596,000


998

PC21013 (013)
Police
_______________________________________________________________________________
032103 DISTRICT POLICE
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
032 POLICE
0321 POLICE
032103 DISTRICT POLICE

DQ4005 Border Military Police DG Khan

D011-M Dak Runner (BPS-04) 1 1 66,000 95,000

D186-M Driver (BPS-04) 14 14 893,000 1,023,000

N041-M Nursing Orderly (BPS-04) 1 1 141,000 209,000

S027-M Sawar (BPS-04) 275 31,313,000

S128-M Sepoy (Muharrir Piada) (BPS-04) 8 942,000

S129-M Sepoy Driver (BPS-04) 4 527,000

W048-M Wireless Operator (BPS-04) 26 26 2,873,000 3,210,000

M173-M Motor Mechanic (BPS-02) 1 1 62,000 92,000

A333-M Aabkash/Water Carrier (BPS-01) 26 26 2,614,000 3,865,000

B010-M Barber (BPS-01) 1 1 90,000 106,000

C193-M Cook (BPS-01) 16 16 936,000 1,020,000

D093-M Dhobi (BPS-01) 1 1 90,000 106,000

M019-M Mali (BPS-01) 1 1 90,000 100,000

M151-M Mochi (BPS-01) 1 1 113,000 129,000

N006-M Naib Qasid (BPS-01) 3 3 320,000 292,000

S311-M Sanitary Worker (BPS-01) 1 1 117,000 132,000

T005-M Tailor Master (BPS-01) 1 1 90,000 106,000

W018-M Watchman (BPS-01) 1 1 60,000 76,000

A01152 Personal pay 12,000


A01153 Special Pay 421,000

A012 TOTAL ALLOWANCES 103,329,000 79,639,000 89,619,000

A012-1 TOTAL REGULAR ALLOWANCES 103,278,000 79,588,000 89,598,000

A01202 House Rent Allowance 7,475,000 5,605,000 8,017,000


A01203 Conveyance Allowance 11,699,000 11,359,000 11,285,000
A01207 Washing Allowance 526,000 376,000 426,000
A01208 Dress Allowance 30,000 1,000
A0120D Integrated Allowance 11,000 15,000 16,000
A0120Q Fixed Daily Allowance 19,829,000 13,809,000 17,000,000
A0120X Ad - hoc Allowance - 2010 1,000
999

PC21013 (013)
Police
_______________________________________________________________________________
032103 DISTRICT POLICE
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
032 POLICE
0321 POLICE
032103 DISTRICT POLICE

DQ4005 Border Military Police DG Khan

A01210 Risk Allowance 21,570,000 15,004,000 18,000,000


A01211 Hill Allowance 1,956,000 830,000 28,000
A01217 Medical Allowance 6,242,000 5,258,000 6,895,000
A0121A Adhoc Relief Allowance 2011 9,153,000 4,035,000 4,980,000
A0121M Adhoc Relief Allowance - 2012 12,440,000 9,618,000 10,464,000
A0121T Adhoc Relief Allowance 2013 6,507,000 4,815,000 5,444,000
A0121Z Adhoc Relief Allowance - 2014 4,810,000 2,041,000
A01260 Ration Allowance 5,792,000 4,022,000 4,983,000
A01262 Special Relief Allowance 1,000
A01270 Others 78,000 2,000 16,000
001 Others 5,000 1,000 1,000
006 Uniform Allowance 73,000 1,000 15,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 51,000 51,000 21,000

A01274 Medical Charges 50,000 50,000 20,000


A01278 Leave Salary 1,000 1,000 1,000

A03 TOTAL OPERATING EXPENSES 8,345,000 8,361,000 9,816,000

A032 TOTAL COMMUNICATIONS 289,000 246,000 265,000

A03201 Postage and Telegraph 6,000 5,000 7,000


A03202 Telephone and Trunk Call 275,000 234,000 250,000
A03203 Telex Teleprinter and Fax 8,000 7,000 8,000

A033 TOTAL UTILITIES 363,000 608,000 411,000

A03302 Water 11,000 9,000 11,000


A03303 Electricity 220,000 387,000 250,000
001 Electricity 220,000 387,000 250,000
A03304 Hot and Cold Weather Charges 132,000 212,000 150,000

A034 TOTAL OCCUPANCY COSTS 100,000 135,000 150,000

A03407 Rates and Taxes 100,000 135,000 150,000

A038 TOTAL TRAVEL & 5,510,000 5,103,000 6,510,000


TRANSPORTATION
1000

PC21013 (013)
Police
_______________________________________________________________________________
032103 DISTRICT POLICE
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
032 POLICE
0321 POLICE
032103 DISTRICT POLICE

DQ4005 Border Military Police DG Khan

A03805 Travelling Allowance 500,000 625,000 500,000


001 Travelling Allowance 625,000 500,000
A03806 Transportation of Goods 10,000 28,000 10,000
A03807 P.O.L Charges 5,000,000 4,450,000 6,000,000

A039 TOTAL GENERAL 2,083,000 2,269,000 2,480,000

A03901 Stationery 66,000 86,000 100,000


A03902 Printing and Publication 17,000 29,000 30,000
001 Printing and Publications 17,000 29,000 30,000
A03905 Newspapers Periodicals and Books 20,000 22,000 30,000
001 News Papers, Periodicals & Books 20,000 22,000 30,000
A03906 Uniforms and Protective Clothing 1,210,000 1,228,000 1,400,000
A03907 Advertising & Publicity 10,000 8,000 20,000
001 Advertising & Publicity 10,000 8,000 20,000
A03970 Others 760,000 896,000 900,000
001 Others 100,000 135,000 200,000
051 Arms & Ammunition 660,000 761,000 700,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 601,000 500,000

A041 TOTAL PENSION 1,000 601,000 500,000

A04114 Superannuation Encashment Of L.P.R 1,000 601,000 500,000

A06 TOTAL TRANSFERS 18,000 35,000 50,000

A061 TOTAL SCHOLARSHIP 18,000 35,000 50,000

A06103 Cash Awards 18,000 35,000 50,000

A13 TOTAL REPAIRS AND MAINTENANCE 1,035,000 1,139,000 1,270,000

A130 TOTAL TRANSPORT 440,000 474,000 500,000

A13001 Transport 440,000 474,000 500,000

A131 TOTAL MACHINERY AND 50,000 72,000 100,000


EQUIPMENT
1001

PC21013 (013)
Police
_______________________________________________________________________________
032103 DISTRICT POLICE
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
032 POLICE
0321 POLICE
032103 DISTRICT POLICE

DQ4005 Border Military Police DG Khan

A13101 Machinery and Equipment 50,000 72,000 100,000

A132 TOTAL FURNITURE AND 50,000 72,000 70,000


FIXTURE

A13201 Furniture and Fixture 50,000 72,000 70,000

A133 TOTAL BUILDINGS AND 495,000 521,000 600,000


STRUCTURE

A13301 Office Buildings 495,000 521,000 600,000


001 Office Buildings 495,000 521,000 600,000

_______________________________________________________________________________
Border Military Police DG Khan 173,769,000 138,148,000 167,286,000
_______________________________________________________________________________
1002

PC21013 (013)
Police
_______________________________________________________________________________
032103 DISTRICT POLICE
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
032 POLICE
0321 POLICE
032103 DISTRICT POLICE

DQ4006 Baluch Levy DG Khan

A01 TOTAL EMPLOYEES RELATED EXPENSES. 137,068,000 69,146,000 111,823,000

A011 TOTAL PAY 502 502 44,871,000 27,098,000 40,324,000

A011-1 TOTAL PAY OF OFFICERS 2 2 324,000 167,000 324,000

A01101 Total Basic Pay of Officers 2 2 324,000 167,000 324,000

C228-M Commandant (BPS-17) 1 1 199,000 199,000

S275-M Subedar Major (BPS-16) 1 1 125,000 125,000

A011-2 TOTAL PAY OF OTHER STAFF 500 500 44,547,000 26,931,000 40,000,000

A01151 Total Basic Pay of Other Staff 500 500 44,547,000 26,931,000 40,000,000

S274-M Subedar (BPS-14) 5 5 498,000 498,000

N050-M Naib Subedar Clerk (BPS-11) 1 1 83,000 82,000

H142-M Havildar Clerk (BPS-09) 1 1 77,000 77,000

N010-M Naib Subedar (BPS-09) 14 14 1,798,000 1,790,000

S078-M Senior Clerk (BPS-09) 1 1 200,000 200,000

H013-M Havaldar (BPS-07) 30 30 2,553,000 2,549,000

J019-M Junior Clerk (BPS-07) 1 1 72,000 72,000

N051-M Naik Motor Machanic (BPS-07) 1 1 72,000 67,000

A086-M Armourer (BPS-05) 1 1 148,000 160,000

L001-M L/Naik (BPS-05) 52 52 4,836,000 4,814,000

L131-M Lance Naik Clerk (BPS-05) 1 1 42,000 67,000

N014-M Naik (BPS-05) 29 29 3,222,000 3,114,000

S127-M Sepoy (BPS-05) 334 334 28,610,000 24,359,000

S428-M Sepoy Clerk (BPS-05) 1 1 66,000 67,000

T005-M Tailor Master (BPS-02) 1 1 144,000 144,000

B004-M Bahishti (BPS-01) 5 5 475,000 409,000

B010-M Barber (BPS-01) 2 2 117,000 117,000

K011-M Khalasi (BPS-01) 1 1 117,000 59,000


1003

PC21013 (013)
Police
_______________________________________________________________________________
032103 DISTRICT POLICE
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
032 POLICE
0321 POLICE
032103 DISTRICT POLICE

DQ4006 Baluch Levy DG Khan

L035-M Langri (BPS-01) 8 8 530,000 526,000

M019-M Mali (BPS-01) 2 2 208,000 207,000

M151-M Mochi (BPS-01) 1 1 113,000 113,000

S311-F Sanitary Worker (BPS-01) 1 1 60,000 59,000

S311-M Sanitary Worker (BPS-01) 6 6 447,000 391,000

W018-M Watchman (BPS-01) 1 1 59,000 59,000

A012 TOTAL ALLOWANCES 92,197,000 42,048,000 71,499,000

A012-1 TOTAL REGULAR ALLOWANCES 92,169,000 41,958,000 71,451,000

A01202 House Rent Allowance 8,785,000 2,923,000 7,500,000


A01203 Conveyance Allowance 11,178,000 4,662,000 10,000,000
A01207 Washing Allowance 564,000 227,000 563,000
A0120D Integrated Allowance 26,000 7,000 13,000
A0120Q Fixed Daily Allowance 18,736,000 7,425,000 16,000,000
A01210 Risk Allowance 20,390,000 8,117,000 2,039,000
A01211 Hill Allowance 1,500,000 514,000 1,404,000
A01217 Medical Allowance 6,000,000 2,916,000 7,244,000
A0121A Adhoc Relief Allowance 2011 5,892,000 2,235,000 4,077,000
A0121M Adhoc Relief Allowance - 2012 8,810,000 5,290,000 8,000,000
A0121T Adhoc Relief Allowance 2013 4,405,000 2,731,000 4,342,000
A0121Z Adhoc Relief Allowance - 2014 2,559,000 4,342,000
A01260 Ration Allowance 5,854,000 2,352,000 5,898,000
A01270 Others 29,000 29,000
006 Uniform Allowance 29,000 29,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 28,000 90,000 48,000

A01273 Honoraria 5,000 20,000 5,000


000 Honoraria 5,000 20,000 5,000
A01274 Medical Charges 20,000 70,000 40,000
A01277 Contingent Paid Staff 1,000 1,000
A01278 Leave Salary 2,000 2,000

A03 TOTAL OPERATING EXPENSES 4,990,000 6,438,000 7,008,000


1004

PC21013 (013)
Police
_______________________________________________________________________________
032103 DISTRICT POLICE
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
032 POLICE
0321 POLICE
032103 DISTRICT POLICE

DQ4006 Baluch Levy DG Khan

A032 TOTAL COMMUNICATIONS 39,000 33,000 43,000

A03201 Postage and Telegraph 6,000 5,000 10,000


A03202 Telephone and Trunk Call 33,000 28,000 33,000

A033 TOTAL UTILITIES 668,000 1,018,000 865,000

A03302 Water 8,000 7,000 15,000


A03303 Electricity 440,000 674,000 600,000
001 Electricity 440,000 674,000 600,000
A03304 Hot and Cold Weather Charges 220,000 337,000 250,000

A034 TOTAL OCCUPANCY COSTS 200,000 170,000 200,000

A03407 Rates and Taxes 200,000 170,000 200,000

A038 TOTAL TRAVEL & 3,442,000 3,696,000 4,405,000


TRANSPORTATION

A03805 Travelling Allowance 220,000 287,000 400,000


001 Travelling Allowance 287,000 400,000
A03806 Transportation of Goods 2,000 32,000 5,000
A03807 P.O.L Charges 3,220,000 3,377,000 4,000,000

A039 TOTAL GENERAL 641,000 1,521,000 1,495,000

A03901 Stationery 66,000 116,000 100,000


A03902 Printing and Publication 22,000 34,000 50,000
001 Printing and Publications 22,000 34,000 50,000
A03905 Newspapers Periodicals and Books 6,000 5,000 10,000
001 News Papers, Periodicals & Books 6,000 5,000 10,000
A03906 Uniforms and Protective Clothing 275,000 734,000 450,000
A03907 Advertising & Publicity 10,000 8,000 15,000
001 Advertising & Publicity 10,000 8,000 15,000
A03918 Exhibitions, Fairs & Other 7,000 26,000 15,000
National Celebrations
A03942 Cost of Other Stores 5,000
001 Cost of Other Stores 5,000
A03970 Others 255,000 598,000 850,000
001 Others 77,000 165,000 150,000
1005

PC21013 (013)
Police
_______________________________________________________________________________
032103 DISTRICT POLICE
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
032 POLICE
0321 POLICE
032103 DISTRICT POLICE

DQ4006 Baluch Levy DG Khan

040 Beds & Boxes 110,000 233,000 200,000


051 Arms & Ammunition 68,000 200,000 500,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 201,000 500,000

A041 TOTAL PENSION 1,000 201,000 500,000

A04114 Superannuation Encashment Of L.P.R 1,000 201,000 500,000

A06 TOTAL TRANSFERS 44,000 37,000 100,000

A061 TOTAL SCHOLARSHIP 44,000 37,000 100,000

A06103 Cash Awards 44,000 37,000 100,000

A09 TOTAL PHYSICAL ASSETS 10,000

A096 TOTAL PURCHASE OF PLANT & 5,000


MACHINERY

A09601 Plant and Machinery 5,000

A097 TOTAL PURCHASE FURNITURE 5,000


& FIXTURE

A09701 Purchase of Furniture and Fixture 5,000

A13 TOTAL REPAIRS AND MAINTENANCE 1,634,000 1,849,000 2,550,000

A130 TOTAL TRANSPORT 495,000 621,000 600,000

A13001 Transport 495,000 621,000 600,000

A131 TOTAL MACHINERY AND 39,000 63,000 100,000


EQUIPMENT

A13101 Machinery and Equipment 39,000 63,000 100,000


1006

PC21013 (013)
Police
_______________________________________________________________________________
032103 DISTRICT POLICE
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
032 POLICE
0321 POLICE
032103 DISTRICT POLICE

DQ4006 Baluch Levy DG Khan

A132 TOTAL FURNITURE AND 100,000 115,000 100,000


FIXTURE

A13201 Furniture and Fixture 100,000 115,000 100,000

A133 TOTAL BUILDINGS AND 1,000,000 1,050,000 1,750,000


STRUCTURE

A13301 Office Buildings 300,000 355,000 500,000


001 Office Buildings 300,000 355,000 500,000
A13302 Residential Buildings 500,000 425,000 1,000,000
A13370 Others 200,000 270,000 250,000
001 Others 200,000 270,000 250,000

_______________________________________________________________________________
Baluch Levy DG Khan 143,737,000 77,671,000 121,991,000
_______________________________________________________________________________
1007

PC21013 (013)
Police
_______________________________________________________________________________
032103 DISTRICT POLICE
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
032 POLICE
0321 POLICE
032103 DISTRICT POLICE

RQ4002 Border Military Police Rajanpur

A01 TOTAL EMPLOYEES RELATED EXPENSES. 84,614,000 70,224,000 85,986,000

A011 TOTAL PAY 297 298 34,359,000 27,249,000 35,456,000

A011-1 TOTAL PAY OF OFFICERS 2 2 480,000 346,000 489,000

A01101 Total Basic Pay of Officers 2 2 480,000 346,000 489,000

P171-M Prosecuting Inspector (BPS-16) 1 1 125,000 125,000

R076-M Risaldar (BPS-16) 1 1 355,000 364,000

A011-2 TOTAL PAY OF OTHER STAFF 295 296 33,879,000 26,903,000 34,967,000

A01151 Total Basic Pay of Other Staff 295 296 33,879,000 26,903,000 34,962,000

A097-M Assistant (BPS-14) 1 1 334,000 341,000

J001-M Jamadar (BPS-14) 8 8 1,923,000 1,791,000

P172-M Prosecuting Sub-Inspector (BPS-14) 2 2 430,000 434,000

S216-M Stenographer (BPS-12) 1 87,000

A086-M Armourer (BPS-09) 1 190,000

D002-M Dafadar (BPS-09) 24 24 3,497,000 3,575,000

S078-M Senior Clerk (BPS-09) 1 1 77,000 77,000

D137-M Dispenser (BPS-08) 1 192,000

A086-M Armourer (BPS-07) 1 186,000

D011-M Dak Runner (BPS-07) 1 168,000

J019-M Junior Clerk (BPS-07) 2 2 185,000 193,000

N002-M Naib Daffadar (BPS-07) 22 22 2,495,000 2,580,000

N041-M Nursing Orderly (BPS-07) 1 168,000

D137-M Dispenser (BPS-06) 1 188,000

D011-M Dak Runner (BPS-05) 1 164,000

M184-M Muharrir (BPS-05) 1 147,000

N041-M Nursing Orderly (BPS-05) 1 164,000

S027-M Sawar (BPS-05) 184 184 20,086,000 20,845,000


1008

PC21013 (013)
Police
_______________________________________________________________________________
032103 DISTRICT POLICE
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
032 POLICE
0321 POLICE
032103 DISTRICT POLICE

RQ4002 Border Military Police Rajanpur

S128-M Sepoy (Muharrir Piada) (BPS-05) 1 1 144,000 147,000

S129-M Sepoy Driver (BPS-05) 18 1,259,000

W048-M Wireless Operator (BPS-05) 7 1,026,000

S129-M Sepoy Driver (BPS-04) 18 1,299,000

W048-M Wireless Operator (BPS-04) 7 1,004,000

A333-M Aabkash/Water Carrier (BPS-02) 17 1,463,000

M019-M Mali (BPS-02) 1 94,000

N006-M Naib Qasid (BPS-02) 2 185,000

A333-M Aabkash/Water Carrier (BPS-01) 17 1,368,000

C193-M Cook (BPS-01) 1 92,000

M019-M Mali (BPS-01) 1 92,000

N006-M Naib Qasid (BPS-01) 2 151,000

A01152 Personal pay 2,000


A01153 Special Pay 3,000

A012 TOTAL ALLOWANCES 50,255,000 42,975,000 50,530,000

A012-1 TOTAL REGULAR ALLOWANCES 50,245,000 42,975,000 50,520,000

A01202 House Rent Allowance 3,710,000 2,600,000 3,000,000


A01203 Conveyance Allowance 6,090,000 4,871,000 5,500,000
A01207 Washing Allowance 358,000 229,000 358,000
A0120D Integrated Allowance 7,000 8,000 7,000
A0120N Spl. allowances @ 20% of basic 6,806,000 3,000,000
pay for Secretariat
A0120Q Fixed Daily Allowance 10,987,000 7,989,000 10,000,000
A01210 Risk Allowance 5,000,000 8,611,000 10,000,000
A01211 Hill Allowance 300,000 1,239,000 1,800,000
A01217 Medical Allowance 3,754,000 2,975,000 3,000,000
A0121A Adhoc Relief Allowance 2011 2,500,000 2,282,000 3,000,000
A0121M Adhoc Relief Allowance - 2012 5,154,000 5,298,000 5,154,000
A0121T Adhoc Relief Allowance 2013 3,436,000 2,693,000 2,000,000
A0121Z Adhoc Relief Allowance - 2014 2,683,000 2,000,000
A01238 Charge Allowance 1,000 1,000
A01260 Ration Allowance 2,143,000 1,496,000 1,700,000
1009

PC21013 (013)
Police
_______________________________________________________________________________
032103 DISTRICT POLICE
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
032 POLICE
0321 POLICE
032103 DISTRICT POLICE

RQ4002 Border Military Police Rajanpur

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 10,000 10,000

A01274 Medical Charges 10,000 10,000

A03 TOTAL OPERATING EXPENSES 2,692,000 2,686,000 4,305,000

A032 TOTAL COMMUNICATIONS 90,000 67,000 100,000

A03201 Postage and Telegraph 10,000 7,000 10,000


A03202 Telephone and Trunk Call 80,000 60,000 90,000

A033 TOTAL UTILITIES 226,000 165,000 212,000

A03303 Electricity 209,000 150,000 210,000


001 Electricity 209,000 150,000 210,000
A03304 Hot and Cold Weather Charges 17,000 15,000 2,000

A034 TOTAL OCCUPANCY COSTS 220,000 219,000 10,000

A03407 Rates and Taxes 220,000 219,000 10,000

A038 TOTAL TRAVEL & 1,547,000 1,593,000 1,850,000


TRANSPORTATION

A03805 Travelling Allowance 110,000 118,000 200,000


001 Travelling Allowance 118,000 200,000
A03806 Transportation of Goods 6,000 5,000 50,000
A03807 P.O.L Charges 1,431,000 1,470,000 1,600,000

A039 TOTAL GENERAL 609,000 642,000 2,133,000

A03901 Stationery 50,000 44,000 70,000


A03902 Printing and Publication 55,000 49,000 50,000
001 Printing and Publications 55,000 49,000 50,000
A03905 Newspapers Periodicals and Books 6,000 7,000 10,000
001 News Papers, Periodicals & Books 6,000 7,000 10,000
A03906 Uniforms and Protective Clothing 165,000 246,000 400,000
A03907 Advertising & Publicity 3,000 3,000 3,000
001 Advertising & Publicity 3,000 3,000 3,000
1010

PC21013 (013)
Police
_______________________________________________________________________________
032103 DISTRICT POLICE
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
032 POLICE
0321 POLICE
032103 DISTRICT POLICE

RQ4002 Border Military Police Rajanpur

A03970 Others 330,000 293,000 1,600,000


001 Others 55,000 18,000 100,000
051 Arms & Ammunition 275,000 275,000 1,500,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 2,000,000 5,000,000

A041 TOTAL PENSION 1,000 2,000,000 5,000,000

A04114 Superannuation Encashment Of L.P.R 1,000 2,000,000 5,000,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 300,000 500,000

A052 TOTAL GRANTS-DOMESTIC 300,000 500,000

A05216 Fin. Assis. to the families of 300,000 500,000


G. Serv. who expire
001 Fin. Assis. to the families of the persons who expires during service. 300,000 500,000

A06 TOTAL TRANSFERS 33,000 29,000 100,000

A061 TOTAL SCHOLARSHIP 33,000 29,000 100,000

A06103 Cash Awards 33,000 29,000 100,000

A09 TOTAL PHYSICAL ASSETS 300,000 85,000 300,000

A096 TOTAL PURCHASE OF PLANT & 100,000 8,000 100,000


MACHINERY

A09601 Plant and Machinery 100,000 8,000 100,000

A097 TOTAL PURCHASE FURNITURE 200,000 77,000 200,000


& FIXTURE

A09701 Purchase of Furniture and Fixture 200,000 77,000 200,000

A13 TOTAL REPAIRS AND MAINTENANCE 285,000 254,000 525,000

A130 TOTAL TRANSPORT 110,000 98,000 200,000


1011

PC21013 (013)
Police
_______________________________________________________________________________
032103 DISTRICT POLICE
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
032 POLICE
0321 POLICE
032103 DISTRICT POLICE

RQ4002 Border Military Police Rajanpur

A13001 Transport 110,000 98,000 200,000

A131 TOTAL MACHINERY AND 30,000 27,000 50,000


EQUIPMENT

A13101 Machinery and Equipment 30,000 27,000 50,000

A132 TOTAL FURNITURE AND 30,000 27,000 50,000


FIXTURE

A13201 Furniture and Fixture 30,000 27,000 50,000

A133 TOTAL BUILDINGS AND 100,000 89,000 200,000


STRUCTURE

A13301 Office Buildings 100,000 89,000 200,000


001 Office Buildings 100,000 89,000 200,000

A137 TOTAL COMPUTER EQUIPMENT 15,000 13,000 25,000

A13701 Hardware 6,000 5,000 10,000


A13702 Software 3,000 3,000 5,000
A13703 I.T. Equipment 6,000 5,000 10,000

_______________________________________________________________________________
Border Military Police Rajanpur 87,925,000 75,578,000 96,716,000
_______________________________________________________________________________
1012

PC21013 (013)
Police
_______________________________________________________________________________
032111 TRAINING
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
032 POLICE
0321 POLICE
032111 TRAINING

LQ4136 Police Training Institute

A01 TOTAL EMPLOYEES RELATED EXPENSES. 1,552,471,000 1,163,153,000 1,408,035,000

A011 TOTAL PAY 3957 3957 666,877,000 475,571,000 680,523,000

A011-1 TOTAL PAY OF OFFICERS 438 438 136,217,000 79,028,000 141,587,000

A01101 Total Basic Pay of Officers 438 432 124,619,000 126,582,000

P179-M Psychologist (Special) 6 3,600,000

D213-M Deputy Inspector General (BPS-20) 2 2 1,642,000 1,501,000


of Police

S407-M Senior Superintendent of (BPS-19) 3 3 1,789,000 1,342,000


Police

S286-M Superintendent of Police (BPS-18) 10 10 4,789,000 5,064,000

S684-M Superintendent Of Police (BPS-18) 3 3 1,428,000 1,442,000


(Legal)

A146-M Assistant Director (BPS-17) 2 2 718,000 718,000

A215-M Assistant Medical Officer (BPS-17) 1 1 488,000 488,000

C215-M Criminologist (BPS-17) 1 1 330,000 345,000

D212-M Deputy Superintendent of (BPS-17) 12 12 4,283,000 4,544,000


Police

D526-M Deputy Superintendent of (BPS-17) 25 25 7,919,000 8,073,000


Police (Legal)

I032-M Instructor (BPS-17) 12 12 2,405,000 2,405,000

L066-M Librarian (BPS-17) 1 1 330,000 345,000

M098-M Medical Officer (BPS-17) 5 5 1,885,000 1,339,000

P139-M Private Secretary (BPS-17) 2 2 693,000 712,000

P179-M Psychologist (BPS-17) 1 1 316,000 330,000

C174-M Computer Operator (BPS-16) 2 2 331,000 342,000

I021-M Inspector (BPS-16) 207 207 60,614,000 65,385,000

I078-M Inspector (Legal) (BPS-16) 135 135 28,626,000 29,927,000

O008-M Office Superintendent (BPS-16) 7 7 1,856,000 2,026,000

S114-M Senior Scale Stenographer (BPS-16) 1 1 577,000 254,000

A01102 Personal pay 29,000 29,000


1013

PC21013 (013)
Police
_______________________________________________________________________________
032111 TRAINING
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
032 POLICE
0321 POLICE
032111 TRAINING

LQ4136 Police Training Institute

A01103 Special Pay 10,907,000 10,714,000


A01105 Qualification Pay 12,000 12,000
A01106 Total Pay of contract staff 6 650,000 4,250,000

P179-M Psychologist (Special) 6 3,600,000

001 Pay of Contract Staff 650,000 4,250,000


A01150 Others 79,028,000
001 Pay of Officers (R.E.) 79,028,000

A011-2 TOTAL PAY OF OTHER STAFF 3519 3519 530,660,000 396,543,000 538,936,000

A01151 Total Basic Pay of Other Staff 3519 3519 449,668,000 458,703,000

A097-F Assistant (BPS-14) 1 1 210,000 215,000

A097-M Assistant (BPS-14) 37 37 7,763,000 7,956,000

S216-M Stenographer (BPS-14) 13 11 2,156,000 2,188,000

S272-M Sub-Inspector (BPS-14) 330 330 73,658,000 74,329,000

S216-M Stenographer (BPS-12) 2 242,000

D020-M Data Entry Operator (BPS-11) 5 5 741,000 939,000

A274-M Assistant Sub-Inspector (BPS-09) 402 402 67,136,000 68,772,000

S078-M Senior Clerk (BPS-09) 43 43 7,061,000 7,477,000

D137-M Dispenser (BPS-08) 6 6 777,000 788,000

H026-M Head Constable (BPS-07) 843 843 108,732,000 110,105,000

J019-M Junior Clerk (BPS-07) 50 50 4,837,000 5,043,000

P041-M Pesh Imam (BPS-07) 7 7 730,000 742,000

A709-M Auto Mechanic (BPS-05) 2 2 213,000 213,000

C188-M Constable (BPS-05) 778 778 83,072,000 84,930,000

C309-M Constable/ Driver (BPS-05) 14 14 1,431,000 1,381,000

C163-M Compounder (BPS-04) 10 10 942,000 991,000

E034-M Electrician (BPS-04) 5 5 500,000 513,000

M048-M Mason (BPS-04) 9 9 1,296,000 1,267,000

C027-M Carpenter (BPS-02) 10 10 1,155,000 1,200,000


1014

PC21013 (013)
Police
_______________________________________________________________________________
032111 TRAINING
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
032 POLICE
0321 POLICE
032111 TRAINING

LQ4136 Police Training Institute

D003-M Daftri (BPS-02) 9 9 829,000 860,000

N006-M Naib Qasid (BPS-02) 3 3 284,000 240,000

P009-M Painter (BPS-02) 9 9 1,121,000 1,100,000

B010-M Barber (BPS-01) 63 63 5,993,000 6,048,000

C193-M Cook (BPS-01) 2 2 185,000 185,000

D093-M Dhobi (BPS-01) 115 115 10,471,000 10,791,000

F053-M Fitter (BPS-01) 1 1 65,000 70,000

K011-M Khalasi (BPS-01) 28 28 2,880,000 2,937,000

L035-M Langri (BPS-01) 265 265 23,486,000 24,448,000

M019-M Mali (BPS-01) 66 66 6,571,000 6,704,000

M151-M Mochi (BPS-01) 21 21 2,124,000 2,035,000

N006-M Naib Qasid (BPS-01) 23 23 1,929,000 1,978,000

P051-M Photo Stat Machine (BPS-01) 2 2 200,000 206,000


Operator

P095-M Plumber (BPS-01) 5 5 485,000 501,000

S007-M Saees (BPS-01) 2 2 132,000 136,000

S311-M Sanitary Worker (BPS-01) 264 264 22,819,000 23,387,000

T005-M Tailor Master (BPS-01) 13 13 1,632,000 1,684,000

W011-M Ward Servant (BPS-01) 1 1 63,000 65,000

W019-M Water Carrier (BPS-01) 60 60 5,776,000 5,913,000

W108-M Washer Man (BPS-01) 2 2 213,000 124,000

A01152 Personal pay 580,000 613,000


A01153 Special Pay 79,105,000 75,113,000
A01156 Total Pay of contract staff 200,000 1,400,000

A01158 Pay of Shaheed Police Officials 200,000 200,000


A01170 Others 907,000 396,543,000 2,907,000
001 Pay of Other Staff (R.E.) 396,543,000
002 Pay of Staff 907,000 2,907,000

A012 TOTAL ALLOWANCES 885,594,000 687,582,000 727,512,000


1015

PC21013 (013)
Police
_______________________________________________________________________________
032111 TRAINING
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
032 POLICE
0321 POLICE
032111 TRAINING

LQ4136 Police Training Institute

A012-1 TOTAL REGULAR ALLOWANCES 884,940,000 685,490,000 726,607,000

A01201 Senior Post Allowance 42,000 32,000 42,000


A01202 House Rent Allowance 80,644,000 47,311,000 52,250,000
A01203 Conveyance Allowance 97,440,000 74,021,000 72,645,000
A01207 Washing Allowance 2,840,000 2,185,000 2,268,000
A01208 Dress Allowance 30,000 1,166,000 30,000
A0120D Integrated Allowance 941,000 728,000 847,000
A0120N Spl. allowances @ 20% of basic 10,000 1,000
pay for Secretariat
A0120Q Fixed Daily Allowance 210,094,000 141,754,000 155,985,000
A0120X Ad - hoc Allowance - 2010 700,000 533,000 700,000
A01210 Risk Allowance 177,446,000 127,166,000 140,050,000
A01216 Qualification Allowance 71,000 482,000 197,000
A01217 Medical Allowance 51,761,000 43,250,000 41,672,000
A0121A Adhoc Relief Allowance 2011 27,211,000 32,034,000 35,052,000
A0121B Health Professional Allowance 40,000 584,000 389,000
A0121M Adhoc Relief Allowance - 2012 114,070,000 79,059,000 83,052,000
A0121N Personal Allowance 7,000
A0121T Adhoc Relief Allowance 2013 62,296,000 39,468,000 46,526,000
A0121Z Adhoc Relief Allowance - 2014 39,205,000 33,052,000
A01224 Entertainment Allowance 80,000 50,000 85,000
A01225 Instructional Allowance 14,332,000 11,920,000 14,332,000
A01229 Special compensatory allowance 5,000
A01236 Deputation Allowance 600,000 2,454,000 1,600,000
A01239 Special Allowance 300,000 4,400,000 4,600,000
001 Special Allowance 300,000 4,400,000 4,600,000
A01242 Consolidation Travelling Allowance 61,000 5,000
A01252 Non Practicing Allowance 72,000 68,000 72,000
A01260 Ration Allowance 23,203,000 20,183,000 22,710,000
A01261 Constiblery Allowance for 9,156,000 6,512,000 8,293,000
Police Personnel
A01270 Others 11,564,000 10,854,000 10,147,000
006 Uniform Allowance 6,033,000 5,319,000 4,616,000
022 Cycle Allowance 8,000 8,000 8,000
027 Personal Allowance 1,023,000 888,000 1,023,000
037 30% Social Security Benefit in lieu of Pension to the Contract Employees 4,500,000 4,639,000 4,500,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 654,000 2,092,000 905,000


1016

PC21013 (013)
Police
_______________________________________________________________________________
032111 TRAINING
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
032 POLICE
0321 POLICE
032111 TRAINING

LQ4136 Police Training Institute

A01274 Medical Charges 552,000 2,092,000 800,000


A01278 Leave Salary 102,000 100,000
A01299 Others 5,000
001 Others 5,000

A03 TOTAL OPERATING EXPENSES 430,139,000 416,313,000 368,302,000

A032 TOTAL COMMUNICATIONS 3,707,000 3,843,000 3,525,000

A03201 Postage and Telegraph 316,000 171,000 322,000


A03202 Telephone and Trunk Call 3,280,000 3,580,000 3,015,000
A03204 Electronic Communication 100,000 89,000 173,000
A03205 Courier and Pilot Service 11,000 3,000 15,000

A033 TOTAL UTILITIES 78,364,000 77,765,000 127,834,000

A03301 Gas 20,610,000 20,610,000 60,026,000


A03302 Water 23,000 13,000 23,000
A03303 Electricity 56,050,000 55,250,000 66,100,000
001 Electricity 56,050,000 55,250,000 66,100,000
A03304 Hot and Cold Weather Charges 1,681,000 1,892,000 1,685,000

A034 TOTAL OCCUPANCY COSTS 1,600,000 945,000 2,120,000

A03402 Rent for Office Building 5,000


A03404 Rent for other building 5,000
A03407 Rates and Taxes 1,600,000 945,000 2,110,000

A038 TOTAL TRAVEL & 70,401,000 59,269,000 73,801,000


TRANSPORTATION

A03805 Travelling Allowance 3,800,000 5,012,000 7,200,000


001 Travelling Allowance 5,012,000 7,200,000
A03807 P.O.L Charges 66,601,000 54,257,000 66,601,000

A039 TOTAL GENERAL 276,067,000 274,491,000 161,022,000

A03901 Stationery 3,970,000 4,024,000 7,280,000


A03902 Printing and Publication 1,905,000 1,991,000 2,905,000
001 Printing and Publications 1,905,000 1,991,000 2,905,000
1017

PC21013 (013)
Police
_______________________________________________________________________________
032111 TRAINING
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
032 POLICE
0321 POLICE
032111 TRAINING

LQ4136 Police Training Institute

A03903 Conference/Seminars/Workshops/ 71,000 164,000 75,000


Symposia
A03905 Newspapers Periodicals and Books 1,091,000 1,069,000 1,091,000
001 News Papers, Periodicals & Books 1,091,000 1,069,000 1,091,000
A03906 Uniforms and Protective Clothing 1,500,000 1,332,000 1,500,000
A03907 Advertising & Publicity 50,000 145,000 100,000
001 Advertising & Publicity 50,000 145,000 100,000
A03918 Exhibitions, Fairs & Other 131,000 217,000 132,000
National Celebrations
A03919 Payments to Others for Service 10,235,000 6,411,000 8,735,000
Rendered
001 Payments to Others for Service Rendered 6,411,000 8,735,000
A03953 Investigation Cost 50,000 45,000 50,000
A03954 Ordinance Store 700,000 622,000 700,000
A03955 Computer Stationary 156,000 339,000 160,000
A03970 Others 256,208,000 258,132,000 138,294,000
001 Others 246,762,000 249,040,000 120,262,000
011 Feeding Charges 3,000,000 2,651,000 5,718,000
037 Sports Funds 261,000 631,000 2,007,000
038 Training Aid 3,175,000 2,915,000 4,350,000
040 Beds & Boxes 160,000 240,000 106,000
044 Tents & Tarpals 50,000 144,000 50,000
045 Ordinance Stores & Antiriot Equipment 800,000
049 Cost of Medicine 2,500,000 2,511,000 5,000,000
086 Ration Charges 300,000 1,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 9,889,000 8,100,000

A041 TOTAL PENSION 1,000 9,889,000 8,100,000

A04114 Superannuation Encashment Of L.P.R 1,000 9,889,000 8,100,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 1,500,000 2,300,000 1,500,000

A052 TOTAL GRANTS-DOMESTIC 1,500,000 2,300,000 1,500,000

A05216 Fin. Assis. to the families of 1,500,000 300,000 1,500,000


G. Serv. who expire
001 Fin. Assis. to the families of the persons who expires during service. 1,500,000 300,000 1,500,000
A05270 To Others 2,000,000
1018

PC21013 (013)
Police
_______________________________________________________________________________
032111 TRAINING
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
032 POLICE
0321 POLICE
032111 TRAINING

LQ4136 Police Training Institute

001 Others 2,000,000

A06 TOTAL TRANSFERS 352,000 1,513,000 352,000

A061 TOTAL SCHOLARSHIP 252,000 1,224,000 252,000

A06103 Cash Awards 252,000 1,224,000 252,000

A063 TOTAL ENTERTAINMENT & 100,000 289,000 100,000


GIFTS

A06301 Entertainments & Gifts 100,000 289,000 100,000


001 Entertainment & Gifts 100,000 289,000 100,000

A09 TOTAL PHYSICAL ASSETS 6,000 8,000

A095 TOTAL PURCHASE OF 2,000


TRANSPORT

A09501 Transport 2,000


001 Transport 2,000

A096 TOTAL PURCHASE OF PLANT & 2,000 2,000


MACHINERY

A09601 Plant and Machinery 2,000 2,000

A097 TOTAL PURCHASE FURNITURE 2,000 2,000


& FIXTURE

A09701 Purchase of Furniture and Fixture 2,000 2,000

A098 TOTAL PURCHASE OF OTHER 2,000 2,000


ASSETS

A09899 Others 2,000 2,000

A13 TOTAL REPAIRS AND MAINTENANCE 11,801,000 13,674,000 17,332,000


1019

PC21013 (013)
Police
_______________________________________________________________________________
032111 TRAINING
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
032 POLICE
0321 POLICE
032111 TRAINING

LQ4136 Police Training Institute

A130 TOTAL TRANSPORT 8,223,000 9,298,000 11,191,000

A13001 Transport 8,223,000 9,298,000 11,191,000

A131 TOTAL MACHINERY AND 2,205,000 2,457,000 3,615,000


EQUIPMENT

A13101 Machinery and Equipment 2,205,000 2,457,000 3,615,000

A132 TOTAL FURNITURE AND 1,373,000 1,919,000 2,526,000


FIXTURE

A13201 Furniture and Fixture 1,373,000 1,919,000 2,526,000

_______________________________________________________________________________
Police Training Institute 1,996,270,000 1,606,842,000 1,803,629,000
_______________________________________________________________________________
1020

PC21013 (013)
Police
_______________________________________________________________________________
032113 OTHER CIVIL ARMED FORCES
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
032 POLICE
0321 POLICE
032113 OTHER CIVIL ARMED FORCES

LQ4131 Punjab Constabulary

A01 TOTAL EMPLOYEES RELATED EXPENSES. 4,060,184,000 3,710,891,000 4,098,615,000

A011 TOTAL PAY 13697 13697 1,364,935,000 1,190,053,000 1,396,957,000

A011-1 TOTAL PAY OF OFFICERS 139 139 42,705,000 30,410,000 42,422,000

A01101 Total Basic Pay of Officers 139 139 42,681,000 42,386,000

A024-M Additional Inspector (BPS-21) 1 1 870,000 756,000


General

D213-M Deputy Inspector General (BPS-20) 1 1 756,000 728,000


of Police

S407-M Senior Superintendent of (BPS-19) 1 1 430,000 448,000


Police

S286-M Superintendent of Police (BPS-18) 6 6 2,755,000 2,935,000

A146-M Assistant Director (BPS-17) 2 2 830,000 859,000

D212-F Deputy Superintendent of (BPS-17) 3 759,000


Police

D212-M Deputy Superintendent of (BPS-17) 23 26 8,128,000 8,404,000


Police

P139-M Private Secretary (BPS-17) 2 2 776,000 606,000

I021-M Inspector (BPS-16) 93 93 25,396,000 25,721,000

O008-M Office Superintendent (BPS-16) 7 7 1,981,000 1,929,000

A01105 Qualification Pay 24,000 36,000


A01150 Others 30,410,000
001 Pay of Officers (R.E.) 30,410,000

A011-2 TOTAL PAY OF OTHER STAFF 13558 13558 1,322,230,000 1,159,643,000 1,354,535,000

A01151 Total Basic Pay of Other Staff 13558 13558 1,319,207,000 1,351,225,000

A097-M Assistant (BPS-14) 33 33 6,399,000 6,760,000

A317-M Auditor (BPS-14) 2 2 387,000 387,000

S216-M Stenographer (BPS-14) 7 7 1,172,000 958,000

S272-M Sub-Inspector (BPS-14) 250 250 49,467,000 50,309,000

A274-M Assistant Sub-Inspector (BPS-09) 511 511 74,106,000 76,587,000


1021

PC21013 (013)
Police
_______________________________________________________________________________
032113 OTHER CIVIL ARMED FORCES
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
032 POLICE
0321 POLICE
032113 OTHER CIVIL ARMED FORCES

LQ4131 Punjab Constabulary

S078-M Senior Clerk (BPS-09) 64 64 10,337,000 10,577,000

H026-M Head Constable (BPS-07) 1320 1320 163,990,000 163,009,000

J019-F Junior Clerk (BPS-07) 2 166,000

J019-M Junior Clerk (BPS-07) 101 103 10,136,000 10,776,000

P041-M Pesh Imam (BPS-07) 6 6 616,000 748,000

C188-F Constable (BPS-05) 1 116,000

C188-M Constable (BPS-05) 10339 10340 910,539,000 938,800,000

E034-M Electrician (BPS-04) 4 4 353,000 362,000

M048-M Mason (BPS-04) 4 4 599,000 609,000

T138-M Tailor (BPS-03) 2 2 121,000 121,000

C027-M Carpenter (BPS-02) 7 7 836,000 857,000

D003-M Daftri (BPS-02) 27 27 3,338,000 3,372,000

P009-M Painter (BPS-02) 6 6 426,000 436,000

B010-M Barber (BPS-01) 140 140 13,623,000 13,436,000

B083-M Bricker (BPS-01) 3 3 298,000 302,000

C193-M Cook (BPS-01) 2 2 132,000 136,000

C224-M Cycle Mistri (BPS-01) 1 1 113,000 115,000

D093-M Dhobi (BPS-01) 141 141 14,895,000 15,112,000

E054-M Engine Driver (BPS-01) 5 5 487,000 502,000

K011-M Khalasi (BPS-01) 9 9 920,000 931,000

L035-M Langri (BPS-01) 219 219 22,318,000 22,318,000

L083-M Lineman (BPS-01) 4 4 329,000 339,000

M019-M Mali (BPS-01) 29 29 2,984,000 3,028,000

M151-M Mochi (BPS-01) 14 14 1,350,000 1,385,000

N006-F Naib Qasid (BPS-01) 1 59,000

N006-M Naib Qasid (BPS-01) 89 90 7,913,000 8,230,000

P095-M Plumber (BPS-01) 6 6 687,000 706,000

S311-F Sanitary Worker (BPS-01) 1 95,000

S311-M Sanitary Worker (BPS-01) 106 107 9,926,000 10,081,000


1022

PC21013 (013)
Police
_______________________________________________________________________________
032113 OTHER CIVIL ARMED FORCES
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
032 POLICE
0321 POLICE
032113 OTHER CIVIL ARMED FORCES

LQ4131 Punjab Constabulary

T005-M Tailor Master (BPS-01) 5 5 488,000 568,000

W018-M Watchman (BPS-01) 1 1 121,000 121,000

W019-M Water Carrier (BPS-01) 96 96 9,365,000 9,247,000

A01152 Personal pay 56,000 58,000


A01158 Pay of Shaheed Police Officials 2,967,000 3,252,000
A01170 Others 1,159,643,000
001 Pay of Other Staff (R.E.) 1,159,643,000

A012 TOTAL ALLOWANCES 2,695,249,000 2,520,838,000 2,701,658,000

A012-1 TOTAL REGULAR ALLOWANCES 2,694,799,000 2,520,138,000 2,701,208,000

A01201 Senior Post Allowance 31,000 20,000 30,000


A01202 House Rent Allowance 229,950,000 209,412,000 220,034,000
A01203 Conveyance Allowance 270,294,000 275,181,000 300,043,000
A01204 Sumptuary Allowance 1,000
A01205 Dearness Allowance 1,000
A01206 Local Compensatory Allowance 1,000
A01207 Washing Allowance 14,905,000 13,080,000 14,905,000
A01208 Dress Allowance 1,000
A01209 Special Additional Allowance 1,000
A0120D Integrated Allowance 600,000 740,000 600,000
A0120P Adhoc Relief 2009 1,000
A0120Q Fixed Daily Allowance 671,069,000 619,012,000 650,060,000
A0120X Ad - hoc Allowance - 2010 1,000
A01210 Risk Allowance 563,259,000 490,607,000 520,075,000
A01216 Qualification Allowance 1,000
A01217 Medical Allowance 168,964,000 170,316,000 170,029,000
A0121A Adhoc Relief Allowance 2011 138,144,000 93,231,000 120,011,000
A0121M Adhoc Relief Allowance - 2012 271,422,000 235,198,000 250,024,000
A0121T Adhoc Relief Allowance 2013 135,709,000 120,313,000 130,012,000
A0121Z Adhoc Relief Allowance - 2014 89,503,000 100,024,000
A01224 Entertainment Allowance 28,000 19,000 21,000
A01229 Special compensatory allowance 1,000
A01239 Special Allowance 166,000 136,000 60,000
001 Special Allowance 166,000 136,000 60,000
A01242 Consolidation Travelling Allowance 1,000
A01260 Ration Allowance 155,870,000 135,113,000 150,000,000
1023

PC21013 (013)
Police
_______________________________________________________________________________
032113 OTHER CIVIL ARMED FORCES
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
032 POLICE
0321 POLICE
032113 OTHER CIVIL ARMED FORCES

LQ4131 Punjab Constabulary

A01261 Constiblery Allowance for 71,219,000 64,609,000 70,000,000


Police Personnel
A01262 Special Relief Allowance 1,000
A01264 Technical Allowance 1,000
A01270 Others 3,169,000 3,648,000 5,268,000
006 Uniform Allowance 1,786,000 1,786,000 1,500,000
023 Commando Allowance 100,000 100,000 100,000
027 Personal Allowance 783,000 809,000 768,000
037 30% Social Security Benefit in lieu of Pension to the Contract Employees 500,000 953,000 2,900,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 450,000 700,000 450,000

A01274 Medical Charges 400,000 700,000 400,000


A01278 Leave Salary 50,000 50,000

A03 TOTAL OPERATING EXPENSES 139,301,000 143,689,000 149,995,000

A032 TOTAL COMMUNICATIONS 2,930,000 2,680,000 2,960,000

A03201 Postage and Telegraph 360,000 340,000 360,000


A03202 Telephone and Trunk Call 2,570,000 2,340,000 2,600,000

A033 TOTAL UTILITIES 19,650,000 15,068,000 17,900,000

A03301 Gas 400,000 700,000 500,000


A03302 Water 400,000 400,000
A03303 Electricity 17,800,000 13,036,000 16,000,000
001 Electricity 17,800,000 13,036,000 16,000,000
A03304 Hot and Cold Weather Charges 1,050,000 1,332,000 1,000,000

A034 TOTAL OCCUPANCY COSTS 936,000 1,008,000 1,000,000

A03407 Rates and Taxes 936,000 1,008,000 1,000,000

A038 TOTAL TRAVEL & 87,500,000 98,704,000 98,000,000


TRANSPORTATION

A03805 Travelling Allowance 12,500,000 23,094,000 18,000,000


001 Travelling Allowance 23,094,000 18,000,000
A03807 P.O.L Charges 75,000,000 75,610,000 80,000,000
1024

PC21013 (013)
Police
_______________________________________________________________________________
032113 OTHER CIVIL ARMED FORCES
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
032 POLICE
0321 POLICE
032113 OTHER CIVIL ARMED FORCES

LQ4131 Punjab Constabulary

A039 TOTAL GENERAL 28,285,000 26,229,000 30,135,000

A03901 Stationery 3,700,000 3,584,000 3,750,000


A03902 Printing and Publication 1,325,000 1,218,000 1,350,000
001 Printing and Publications 1,325,000 1,218,000 1,350,000
A03905 Newspapers Periodicals and Books 400,000 254,000 470,000
001 News Papers, Periodicals & Books 400,000 254,000 470,000
A03906 Uniforms and Protective Clothing 14,550,000 12,914,000 14,000,000
A03907 Advertising & Publicity 150,000 284,000 150,000
001 Advertising & Publicity 150,000 284,000 150,000
A03914 Secret Service Expenditure 50,000 95,000 50,000
A03917 Law Charges 60,000 13,000 60,000
A03918 Exhibitions, Fairs & Other 200,000 328,000 200,000
National Celebrations
A03954 Ordinance Store 1,000,000 888,000 1,564,000
A03955 Computer Stationary 400,000 555,000 400,000
A03970 Others 6,450,000 6,096,000 8,141,000
001 Others 3,450,000 4,263,000 4,000,000
011 Feeding Charges 1,100,000 148,000 2,241,000
040 Beds & Boxes 1,000,000 886,000 1,000,000
044 Tents & Tarpals 900,000 799,000 900,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 4,865,000 20,000,000

A041 TOTAL PENSION 1,000 4,865,000 20,000,000

A04114 Superannuation Encashment Of L.P.R 1,000 4,865,000 20,000,000

A06 TOTAL TRANSFERS 100,000 289,000 100,000

A061 TOTAL SCHOLARSHIP 100,000 289,000 100,000

A06103 Cash Awards 100,000 289,000 100,000

A09 TOTAL PHYSICAL ASSETS 6,000 15,000

A095 TOTAL PURCHASE OF 2,000 5,000


TRANSPORT
1025

PC21013 (013)
Police
_______________________________________________________________________________
032113 OTHER CIVIL ARMED FORCES
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
032 POLICE
0321 POLICE
032113 OTHER CIVIL ARMED FORCES

LQ4131 Punjab Constabulary

A09501 Transport 2,000 5,000


001 Transport 2,000 5,000

A096 TOTAL PURCHASE OF PLANT & 2,000 5,000


MACHINERY

A09601 Plant and Machinery 2,000 5,000

A097 TOTAL PURCHASE FURNITURE 2,000 5,000


& FIXTURE

A09701 Purchase of Furniture and Fixture 2,000 5,000

A13 TOTAL REPAIRS AND MAINTENANCE 29,530,000 29,448,000 30,060,000

A130 TOTAL TRANSPORT 25,100,000 24,777,000 25,000,000

A13001 Transport 25,100,000 24,777,000 25,000,000

A131 TOTAL MACHINERY AND 2,980,000 3,045,000 3,000,000


EQUIPMENT

A13101 Machinery and Equipment 2,980,000 3,045,000 3,000,000

A132 TOTAL FURNITURE AND 1,400,000 1,543,000 2,000,000


FIXTURE

A13201 Furniture and Fixture 1,400,000 1,543,000 2,000,000

A137 TOTAL COMPUTER EQUIPMENT 50,000 83,000 60,000

A13702 Software 50,000 83,000 60,000

_______________________________________________________________________________
Punjab Constabulary 4,229,122,000 3,889,182,000 4,298,785,000
_______________________________________________________________________________
1026

PC21013 (013)
Police
_______________________________________________________________________________
032150 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
032 POLICE
0321 POLICE
032150 OTHERS

LQ4133 Police Supplied to Public Departments


Private Bodies and Persons

A01 TOTAL EMPLOYEES RELATED EXPENSES. 274,094,000 255,930,000 282,023,000

A011 TOTAL PAY 904 904 115,819,000 99,521,000 118,901,000

A011-1 TOTAL PAY OF OFFICERS 1 1 221,000 221,000

A01101 Total Basic Pay of Officers 1 1 221,000 221,000

I021-M Inspector (BPS-16) 1 1 221,000 221,000

A011-2 TOTAL PAY OF OTHER STAFF 903 903 115,598,000 99,521,000 118,680,000

A01151 Total Basic Pay of Other Staff 903 903 115,582,000 118,523,000

S272-M Sub-Inspector (BPS-14) 2 2 456,000 456,000

A274-M Assistant Sub-Inspector (BPS-09) 15 15 2,368,000 2,373,000

H026-M Head Constable (BPS-07) 133 133 20,679,000 21,113,000

C188-M Constable (BPS-05) 753 753 92,079,000 94,581,000

A01152 Personal pay 16,000 157,000


A01170 Others 99,521,000
001 Pay of Other Staff (R.E.) 99,521,000

A012 TOTAL ALLOWANCES 158,275,000 156,409,000 163,122,000

A012-1 TOTAL REGULAR ALLOWANCES 158,255,000 156,389,000 163,102,000

A01202 House Rent Allowance 11,300,000 10,007,000 10,000,000


A01203 Conveyance Allowance 16,459,000 16,168,000 17,000,000
A01205 Dearness Allowance 8,000 1,000
A01207 Washing Allowance 881,000 805,000 887,000
A0120N Spl. allowances @ 20% of basic 372,000
pay for Secretariat
A0120P Adhoc Relief 2009 1,000
A0120Q Fixed Daily Allowance 32,835,000 29,547,000 31,000,000
A01210 Risk Allowance 31,136,000 28,216,000 30,000,000
A01211 Hill Allowance 36,000 18,000 36,000
A01217 Medical Allowance 9,165,000 11,137,000 9,500,000
1027

PC21013 (013)
Police
_______________________________________________________________________________
032150 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
032 POLICE
0321 POLICE
032150 OTHERS

LQ4133 Police Supplied to Public Departments


Private Bodies and Persons

A0121A Adhoc Relief Allowance 2011 10,429,000 8,371,000 9,000,000


A0121M Adhoc Relief Allowance - 2012 20,289,000 19,615,000 21,000,000
A0121T Adhoc Relief Allowance 2013 11,452,000 9,886,000 11,000,000
A0121Z Adhoc Relief Allowance - 2014 9,802,000 10,000,000
A01226 Computer Allowance 1,000
A01229 Special compensatory allowance 47,000 1,000
A01239 Special Allowance 1,000
001 Special Allowance 1,000
A01242 Consolidation Travelling Allowance 1,000
A01260 Ration Allowance 8,686,000 8,707,000 9,000,000
A01261 Constiblery Allowance for 5,055,000 3,989,000 4,200,000
Police Personnel
A01262 Special Relief Allowance 496,000 74,000
A01270 Others 28,000 74,000 27,000
001 Others 11,000
006 Uniform Allowance 15,000 1,000 15,000
022 Cycle Allowance 13,000 62,000 12,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 20,000 20,000 20,000

A01274 Medical Charges 20,000 20,000 20,000

A03 TOTAL OPERATING EXPENSES 705,000 662,000 905,000

A032 TOTAL COMMUNICATIONS 10,000 10,000 10,000

A03202 Telephone and Trunk Call 10,000 10,000 10,000

A033 TOTAL UTILITIES 130,000 127,000 150,000

A03303 Electricity 100,000 100,000 100,000


001 Electricity 100,000 100,000 100,000
A03304 Hot and Cold Weather Charges 30,000 27,000 50,000

A038 TOTAL TRAVEL & 155,000 139,000 305,000


TRANSPORTATION

A03805 Travelling Allowance 50,000 45,000 200,000


001 Travelling Allowance 45,000 200,000
1028

PC21013 (013)
Police
_______________________________________________________________________________
032150 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
032 POLICE
0321 POLICE
032150 OTHERS

LQ4133 Police Supplied to Public Departments


Private Bodies and Persons

A03806 Transportation of Goods 5,000 5,000 5,000


A03807 P.O.L Charges 100,000 89,000 100,000

A039 TOTAL GENERAL 410,000 386,000 440,000

A03901 Stationery 25,000 23,000 30,000


A03902 Printing and Publication 10,000
001 Printing and Publications 10,000
A03906 Uniforms and Protective Clothing 200,000 178,000 200,000
A03907 Advertising & Publicity 10,000 9,000 25,000
001 Advertising & Publicity 10,000 9,000 25,000
A03970 Others 175,000 176,000 175,000
001 Others 150,000 153,000 150,000
040 Beds & Boxes 25,000 23,000 25,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 237,000 750,000

A041 TOTAL PENSION 1,000 237,000 750,000

A04114 Superannuation Encashment Of L.P.R 1,000 237,000 750,000

A06 TOTAL TRANSFERS 10,000 9,000 10,000

A061 TOTAL SCHOLARSHIP 10,000 9,000 10,000

A06103 Cash Awards 10,000 9,000 10,000

A13 TOTAL REPAIRS AND MAINTENANCE 15,000 15,000

A130 TOTAL TRANSPORT 5,000 5,000

A13001 Transport 5,000 5,000

A131 TOTAL MACHINERY AND 5,000 5,000


EQUIPMENT

A13101 Machinery and Equipment 5,000 5,000


1029

PC21013 (013)
Police
_______________________________________________________________________________
032150 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
032 POLICE
0321 POLICE
032150 OTHERS

LQ4133 Police Supplied to Public Departments


Private Bodies and Persons

A132 TOTAL FURNITURE AND 5,000 5,000


FIXTURE

A13201 Furniture and Fixture 5,000 5,000

_______________________________________________________________________________
Police Supplied to Public Departments 274,825,000 256,838,000 283,703,000
Private Bodies and Persons
_______________________________________________________________________________
1030

PC21013 (013)
Police
_______________________________________________________________________________
032150 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
032 POLICE
0321 POLICE
032150 OTHERS

LQ4134 Qaumi Razakar Organization

A01 TOTAL EMPLOYEES RELATED EXPENSES. 86,038,000 61,806,000 83,532,000

A011 TOTAL PAY 228 228 35,477,000 24,761,000 35,711,000

A011-1 TOTAL PAY OF OFFICERS 6 6 3,378,000 2,534,000 3,503,000

A01101 Total Basic Pay of Officers 6 6 3,378,000 3,403,000

A024-M Additional Inspector (BPS-21) 1 902,000


General

A326-M Additional Inspector (BPS-21) 1 933,000


General of Police

D070-M Deputy Inspector General (BPS-20) 1 1 729,000 729,000

A146-M Assistant Director (BPS-17) 1 1 416,000 430,000

D212-M Deputy Superintendent of (BPS-17) 1 1 387,000 401,000


Police

P139-M Private Secretary (BPS-17) 1 672,000

I021-M Inspector (BPS-16) 1 1 269,000 269,000

P139-M Private Secretary (BPS-16) 1 644,000

A01102 Personal pay 100,000


A01150 Others 2,534,000
001 Pay of Officers (R.E.) 2,534,000

A011-2 TOTAL PAY OF OTHER STAFF 222 222 32,099,000 22,227,000 32,208,000

A01151 Total Basic Pay of Other Staff 222 222 32,099,000 32,208,000

A097-M Assistant (BPS-14) 6 6 964,000 1,001,000

S272-M Sub-Inspector (BPS-14) 6 6 1,279,000 1,323,000

A274-M Assistant Sub-Inspector (BPS-09) 36 36 5,935,000 6,099,000

S078-M Senior Clerk (BPS-09) 13 13 2,306,000 2,365,000

H026-M Head Constable (BPS-07) 108 108 15,707,000 15,355,000

J019-M Junior Clerk (BPS-07) 5 5 423,000 439,000

C188-M Constable (BPS-05) 39 39 4,677,000 4,798,000

C027-M Carpenter (BPS-02) 1 1 75,000 78,000


1031

PC21013 (013)
Police
_______________________________________________________________________________
032150 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
032 POLICE
0321 POLICE
032150 OTHERS

LQ4134 Qaumi Razakar Organization

D003-M Daftri (BPS-02) 1 1 96,000 98,000

L035-M Langri (BPS-01) 2 2 176,000 180,000

M019-M Mali (BPS-01) 1 1 111,000 113,000

N006-M Naib Qasid (BPS-01) 2 2 136,000 141,000

S311-M Sanitary Worker (BPS-01) 1 1 97,000 99,000

W019-M Water Carrier (BPS-01) 1 1 117,000 119,000

A01170 Others 22,227,000


001 Pay of Other Staff (R.E.) 22,227,000

A012 TOTAL ALLOWANCES 50,561,000 37,045,000 47,821,000

A012-1 TOTAL REGULAR ALLOWANCES 50,361,000 37,045,000 47,621,000

A01201 Senior Post Allowance 40,000 20,000 40,000


A01202 House Rent Allowance 3,516,000 2,600,000 3,016,000
A01203 Conveyance Allowance 4,020,000 3,600,000 4,022,000
A01207 Washing Allowance 325,000 128,000 300,000
A0120D Integrated Allowance 60,000 11,000 60,000
A0120Q Fixed Daily Allowance 12,048,000 7,900,000 10,048,000
A01210 Risk Allowance 10,672,000 6,930,000 8,036,000
A01216 Qualification Allowance 36,000 26,000 36,000
A01217 Medical Allowance 3,024,000 2,200,000 2,514,000
A0121A Adhoc Relief Allowance 2011 3,112,000 2,000,000 2,506,000
A0121M Adhoc Relief Allowance - 2012 7,113,000 4,835,000 7,113,000
A0121T Adhoc Relief Allowance 2013 3,547,000 2,411,000 3,547,000
A0121Z Adhoc Relief Allowance - 2014 2,411,000 3,554,000
A01224 Entertainment Allowance 25,000 9,000 25,000
A01239 Special Allowance 160,000 140,000 160,000
001 Special Allowance 160,000 140,000 160,000
A01242 Consolidation Travelling Allowance 1,000
A01260 Ration Allowance 1,600,000 1,350,000 1,600,000
A01261 Constiblery Allowance for 900,000 415,000 900,000
Police Personnel
A01270 Others 163,000 59,000 143,000
006 Uniform Allowance 50,000 29,000 50,000
037 30% Social Security Benefit in lieu of Pension to the Contract Employees 113,000 30,000 93,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 200,000 200,000


1032

PC21013 (013)
Police
_______________________________________________________________________________
032150 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
032 POLICE
0321 POLICE
032150 OTHERS

LQ4134 Qaumi Razakar Organization

A01274 Medical Charges 200,000 200,000

A03 TOTAL OPERATING EXPENSES 379,410,000 275,898,000 278,610,000

A032 TOTAL COMMUNICATIONS 510,000 360,000 510,000

A03201 Postage and Telegraph 10,000 10,000


A03202 Telephone and Trunk Call 500,000 360,000 500,000

A033 TOTAL UTILITIES 410,000 165,000 410,000

A03301 Gas 100,000 40,000 100,000


A03303 Electricity 300,000 125,000 300,000
001 Electricity 300,000 125,000 300,000
A03304 Hot and Cold Weather Charges 10,000 10,000

A034 TOTAL OCCUPANCY COSTS 80,000 50,000 80,000

A03407 Rates and Taxes 80,000 50,000 80,000

A038 TOTAL TRAVEL & 353,700,000 258,769,000 253,000,000


TRANSPORTATION

A03805 Travelling Allowance 350,500,000 256,069,000 250,000,000


001 Travelling Allowance 256,069,000 250,000,000
A03807 P.O.L Charges 3,200,000 2,700,000 3,000,000

A039 TOTAL GENERAL 24,710,000 16,554,000 24,610,000

A03901 Stationery 300,000 200,000 200,000


A03902 Printing and Publication 50,000 45,000 50,000
001 Printing and Publications 50,000 45,000 50,000
A03905 Newspapers Periodicals and Books 50,000 25,000 50,000
001 News Papers, Periodicals & Books 50,000 25,000 50,000
A03906 Uniforms and Protective Clothing 24,000,000 16,084,000 24,000,000
A03918 Exhibitions, Fairs & Other 10,000 10,000
National Celebrations
A03970 Others 300,000 200,000 300,000
001 Others 300,000 200,000 300,000
1033

PC21013 (013)
Police
_______________________________________________________________________________
032150 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
032 POLICE
0321 POLICE
032150 OTHERS

LQ4134 Qaumi Razakar Organization

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 700,000

A041 TOTAL PENSION 1,000 700,000

A04114 Superannuation Encashment Of L.P.R 1,000 700,000

A06 TOTAL TRANSFERS 300,000 500,000 300,000

A061 TOTAL SCHOLARSHIP 300,000 500,000 300,000

A06103 Cash Awards 300,000 500,000 300,000

A09 TOTAL PHYSICAL ASSETS 15,000 15,000

A095 TOTAL PURCHASE OF 5,000 5,000


TRANSPORT

A09501 Transport 5,000 5,000


001 Transport 5,000 5,000

A096 TOTAL PURCHASE OF PLANT & 5,000 5,000


MACHINERY

A09601 Plant and Machinery 5,000 5,000

A097 TOTAL PURCHASE FURNITURE 5,000 5,000


& FIXTURE

A09701 Purchase of Furniture and Fixture 5,000 5,000

A13 TOTAL REPAIRS AND MAINTENANCE 1,350,000 1,165,000 1,150,000

A130 TOTAL TRANSPORT 1,200,000 1,065,000 1,000,000

A13001 Transport 1,200,000 1,065,000 1,000,000

A131 TOTAL MACHINERY AND 80,000 50,000 80,000


EQUIPMENT
1034

PC21013 (013)
Police
_______________________________________________________________________________
032150 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
032 POLICE
0321 POLICE
032150 OTHERS

LQ4134 Qaumi Razakar Organization

A13101 Machinery and Equipment 80,000 50,000 80,000

A132 TOTAL FURNITURE AND 70,000 50,000 70,000


FIXTURE

A13201 Furniture and Fixture 70,000 50,000 70,000

_______________________________________________________________________________
Qaumi Razakar Organization 467,114,000 339,369,000 364,307,000
_______________________________________________________________________________
1035

PC21013 (013)
Police
_______________________________________________________________________________
032150 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
03 PUBLIC ORDER AND SAFETY AFFAIRS
032 POLICE
0321 POLICE
032150 OTHERS

LQ4135 Works

A13 TOTAL REPAIRS AND MAINTENANCE 80,000,000 106,687,000 80,000,000

A133 TOTAL BUILDINGS AND 80,000,000 106,687,000 80,000,000


STRUCTURE

A13303 Other Buildings 80,000,000 106,687,000 80,000,000


001 Other Buildings 80,000,000 106,687,000 80,000,000

_______________________________________________________________________________
Works 80,000,000 106,687,000 80,000,000
_______________________________________________________________________________
1037

PC21014 (014)
MUSEUMS
BUDGET ESTIMATES 2015-2016
_______________________________________________________________________________
BUDGET REVISED BUDGET ESTIMATES 2015-2016
POSTS ESTIMATES ESTIMATES ________________________________________
2015-2016 2014-2015 2014-2015 SALARY NON-SALARY TOTAL
_______________________________________________________________________________

PROVINCIAL 115,152,000 99,140,000 80,120,000 64,250,000 144,370,000


_______________________________________________________________________________
TOTAL 115,152,000 99,140,000 80,120,000 64,250,000 144,370,000
_______________________________________________________________________________
1038

PC21014 (014)
MUSEUMS

Rs
Charged:
______________ 0
Voted: 144,370,000
______________
Total: 144,370,000
______________
_______________________________________________________________________________
HEAD OF DEPARTMENT
_______________________________________________________________________________
BUDGET REVISED BUDGET
ESTIMATES ESTIMATES ESTIMATES
2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
SUMMARY
FUNCTIONAL
095101 ARCHIVES LIBRARY AND MUSEUMS 115,152,000 99,140,000 144,370,000

_______________________________________________________________________________
TOTAL 115,152,000 99,140,000 144,370,000
_______________________________________________________________________________
1039

PC21014 (014)
MUSEUMS
_______________________________________________________________________________
BUDGET REVISED BUDGET
SCHEME SCHEME NAME ESTIMATES ESTIMATES ESTIMATES
NO 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs

LQ4527 BAHAWALPUR MUSEUM BAHAWALPUR 22,133,000 22,683,000 25,775,000

LQ4528 LAHORE MUSEUM LAHORE 89,018,000 72,907,000 114,595,000

LQ4625 LAYLLPUR MUSEUM FAISALABAD 4,001,000 3,550,000 4,000,000

_______________________________________________________________________________
TOTAL 115,152,000 99,140,000 144,370,000
_______________________________________________________________________________
1040

PC21014 (014)
MUSEUMS
_______________________________________________________________________________
BUDGET REVISED BUDGET
ESTIMATES ESTIMATES ESTIMATES
2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
SUMMARY
OBJECT
A01 TOTAL EMPLOYEES RELATED 71,449,000 58,660,000 80,120,000
EXPENSES.

A011 PAY 34,709,000 27,087,000 36,448,000

A011-1 TOTAL PAY OF OFFICERS 13,584,000 8,871,000 14,823,000

A01150 Others 13,584,000 8,871,000 14,823,000

A011-2 TOTAL PAY OF OTHER STAFF 21,125,000 18,216,000 21,625,000

A01170 Others 21,125,000 18,216,000 21,625,000

A012 ALLOWANCES 36,740,000 31,573,000 43,672,000

A012-1 TOTAL REGULAR ALLOWANCES 36,340,000 31,573,000 41,312,000

A01201 Senior Post Allowance 14,000 14,000


A01202 House Rent Allowance 5,438,000 4,293,000 5,595,000
A01203 Conveyance Allowance 6,470,000 5,162,000 6,752,000
A0120X Ad - hoc Allowance - 2010 7,542,000 6,391,000 7,484,000
A01217 Medical Allowance 3,325,000 3,136,000 3,528,000
A01218 Fixed stationary allowance 295,000 273,000 295,000
A0121A Adhoc Relief Allowance 2011 2,385,000 2,020,000 2,268,000
A0121M Adhoc Relief Allowance - 2012 6,205,000 4,965,000 6,757,000
A0121T Adhoc Relief Allowance 2013 3,103,000 2,482,000 3,350,000
A0121Z Adhoc Relief Allowance - 2014 1,950,000 3,635,000
A01224 Entertainment Allowance 7,000 7,000 7,000
A01226 Computer Allowance 27,000 27,000 27,000
A01236 Deputation Allowance 180,000 150,000 216,000
A01239 Special Allowance 6,000 6,000 12,000
A01270 Others 1,343,000 711,000 1,372,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 400,000 2,360,000

A01273 Honoraria 1,860,000


A01274 Medical Charges 200,000 200,000
A01277 Contingent Paid Staff 200,000 300,000

A03 TOTAL OPERATING EXPENSES 21,043,000 15,984,000 35,502,000

A032 COMMUNICATIONS 882,000 725,000 1,102,000

A03201 Postage and Telegraph 62,000 55,000 82,000


A03202 Telephone and Trunk Call 820,000 670,000 1,020,000
1041

PC21014 (014)
MUSEUMS
_______________________________________________________________________________
BUDGET REVISED BUDGET
ESTIMATES ESTIMATES ESTIMATES
2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
SUMMARY
OBJECT
A033 UTILITIES 6,811,000 3,901,000 6,860,000

A03301 Gas 110,000 110,000


A03302 Water 550,000 180,000 550,000
A03303 Electricity 6,150,000 3,600,000 6,200,000
A03304 Hot and Cold Weather Charges 1,000 121,000

A036 MOTOR VEHICLES 50,000

A03603 Registration 50,000

A038 TRAVEL & TRANSPORTATION 6,200,000 3,678,000 6,600,000

A03801 Training - domestic 200,000 177,000 200,000


A03805 Travelling Allowance 400,000 655,000 700,000
A03807 P.O.L Charges 5,600,000 2,846,000 5,600,000
A03825 Travelling allowance 100,000

A039 GENERAL 7,150,000 7,680,000 20,890,000

A03901 Stationery 360,000 382,000 610,000


A03902 Printing and Publication 310,000 148,000 610,000
A03903 Conference/Seminars/Workshops/ 500,000
Symposia
A03905 Newspapers Periodicals and 205,000 332,000 555,000
Books
A03906 Uniforms and Protective 1,220,000 1,307,000 1,520,000
Clothing
A03907 Advertising & Publicity 200,000 30,000 300,000
A03917 Law Charges 200,000 200,000
A03918 Exhibitions, Fairs & Other 1,110,000 2,285,000 2,110,000
National Celebrations
A03919 Payments to Others for Service 1,360,000 1,020,000 2,000,000
Rendered
A03940 Unforeseen expenditure 1,500,000 1,531,000 2,000,000
A03942 Cost of Other Stores 630,000 596,000 830,000
A03970 Others 55,000 49,000 9,655,000

A04 TOTAL EMPLOYEES' RETIREMENT 15,683,000 18,622,000 21,021,000


BENEFITS

A041 PENSION 15,683,000 18,622,000 21,021,000

A04101 Pension-Civil 10,680,000 13,620,000 12,601,000


A04102 Commuted Value of 5,000,000 5,000,000 8,220,000
Pension-Civil
1042

PC21014 (014)
MUSEUMS
_______________________________________________________________________________
BUDGET REVISED BUDGET
ESTIMATES ESTIMATES ESTIMATES
2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
SUMMARY
OBJECT
A04114 Superannuation Encashment Of 3,000 2,000 200,000
L.P.R

A05 TOTAL GRANTS SUBSIDIES AND 4,000,000 3,550,000 4,000,000


WRITE OFF LOANS

A052 GRANTS-DOMESTIC 4,000,000 3,550,000 4,000,000

A05270 To Others 4,000,000 3,550,000 4,000,000

A06 TOTAL TRANSFERS 332,000 304,000 532,000

A063 ENTERTAINMENT & GIFTS 332,000 304,000 532,000

A06301 Entertainments & Gifts 332,000 304,000 532,000

A09 TOTAL PHYSICAL ASSETS 50,000 144,000 500,000

A094 OTHER STORES AND STOCKS 100,000

A09412 Specific Utility Chemicals 100,000

A097 PURCHASE FURNITURE & FIXTURE 50,000 44,000 500,000

A09701 Purchase of Furniture and 50,000 44,000 500,000


Fixture

A12 TOTAL CIVIL WORKS 100,000 139,000 100,000

A124 BUILDING AND STRUCTURES 100,000 139,000 100,000

A12401 Office buildings 100,000 139,000 100,000

A13 TOTAL REPAIRS AND MAINTENANCE 2,495,000 1,737,000 2,595,000

A130 TRANSPORT 255,000 251,000 555,000

A13001 Transport 255,000 251,000 555,000

A131 MACHINERY AND EQUIPMENT 1,040,000 1,222,000 1,440,000

A13101 Machinery and Equipment 1,040,000 1,222,000 1,440,000

A133 BUILDINGS AND STRUCTURE 1,000,000 87,000 100,000

A13303 Other Buildings 1,000,000 87,000 100,000


1043

PC21014 (014)
MUSEUMS
_______________________________________________________________________________
BUDGET REVISED BUDGET
ESTIMATES ESTIMATES ESTIMATES
2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
SUMMARY
OBJECT
A138 GENERAL 200,000 177,000 500,000

A13801 Maintenance of Gardens 200,000 177,000 500,000

_______________________________________________________________________________
NET TOTAL 115,152,000 99,140,000 144,370,000
_______________________________________________________________________________
1044

PC21014 (014)
MUSEUMS
_______________________________________________________________________________
095101 ARCHIVES LIBRARY AND MUSEUMS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
095 SUBSIDIARY SERVICES TO EDUCATION
0951 SUBSIDIARY SERVICES TO EDUCATION
095101 ARCHIVES LIBRARY AND MUSEUMS

LQ4527 Bahawalpur Museum Bahawalpur

A01 TOTAL EMPLOYEES RELATED EXPENSES. 16,442,000 14,570,000 18,916,000

A011 TOTAL PAY 7,486,000 7,317,000 8,477,000

A011-1 TOTAL PAY OF OFFICERS 2,114,000 2,101,000 3,065,000

A01150 Others 2,114,000 2,101,000 3,065,000


001 Pay of Officers (R.E.) 2,101,000
002 Pay of Officers 2,114,000 3,065,000

A011-2 TOTAL PAY OF OTHER STAFF 5,372,000 5,216,000 5,412,000

A01170 Others 5,372,000 5,216,000 5,412,000


001 Pay of Other Staff (R.E.) 5,216,000
002 Pay of Staff 5,372,000 5,412,000

A012 TOTAL ALLOWANCES 8,956,000 7,253,000 10,439,000

A012-1 TOTAL REGULAR ALLOWANCES 8,956,000 7,253,000 10,439,000

A01202 House Rent Allowance 1,534,000 1,143,000 1,690,000


A01203 Conveyance Allowance 1,948,000 1,336,000 2,089,000
A0120X Ad - hoc Allowance - 2010 1,534,000 1,341,000 1,461,000
A01217 Medical Allowance 1,000,000 951,000 1,215,000
A0121A Adhoc Relief Allowance 2011 460,000 424,000 437,000
A0121M Adhoc Relief Allowance - 2012 1,160,000 1,070,000 1,163,000
A0121T Adhoc Relief Allowance 2013 580,000 532,000 553,000
A0121Z Adhoc Relief Allowance - 2014 838,000
A01270 Others 740,000 456,000 993,000
001 Others 740,000 456,000 993,000

A03 TOTAL OPERATING EXPENSES 2,683,000 2,791,000 2,732,000

A032 TOTAL COMMUNICATIONS 232,000 231,000 232,000

A03201 Postage and Telegraph 12,000 11,000 12,000


A03202 Telephone and Trunk Call 220,000 220,000 220,000

A033 TOTAL UTILITIES 761,000 421,000 810,000


1045

PC21014 (014)
MUSEUMS
_______________________________________________________________________________
095101 ARCHIVES LIBRARY AND MUSEUMS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
095 SUBSIDIARY SERVICES TO EDUCATION
0951 SUBSIDIARY SERVICES TO EDUCATION
095101 ARCHIVES LIBRARY AND MUSEUMS

LQ4527 Bahawalpur Museum Bahawalpur

A03301 Gas 110,000 110,000


A03303 Electricity 650,000 300,000 700,000
001 Electricity 650,000 300,000 700,000
A03304 Hot and Cold Weather Charges 1,000 121,000

A038 TOTAL TRAVEL & 700,000 985,000 700,000


TRANSPORTATION

A03805 Travelling Allowance 100,000 239,000 100,000


001 Travelling Allowance 239,000 100,000
A03807 P.O.L Charges 600,000 746,000 600,000

A039 TOTAL GENERAL 990,000 1,154,000 990,000

A03901 Stationery 110,000 110,000 110,000


A03902 Printing and Publication 110,000 148,000 110,000
001 Printing and Publications 110,000 148,000 110,000
A03905 Newspapers Periodicals and Books 55,000 99,000 55,000
001 News Papers, Periodicals & Books 55,000 99,000 55,000
A03906 Uniforms and Protective Clothing 220,000 220,000 220,000
A03918 Exhibitions, Fairs & Other 110,000 198,000 110,000
National Celebrations
A03942 Cost of Other Stores 330,000 330,000 330,000
001 Cost of Other Stores 330,000 330,000 330,000
A03970 Others 55,000 49,000 55,000
001 Others 55,000 49,000 55,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 2,381,000 4,381,000 3,500,000

A041 TOTAL PENSION 2,381,000 4,381,000 3,500,000

A04101 Pension-Civil 2,380,000 4,380,000 3,500,000


A04114 Superannuation Encashment Of L.P.R 1,000 1,000

A06 TOTAL TRANSFERS 32,000 38,000 32,000

A063 TOTAL ENTERTAINMENT & 32,000 38,000 32,000


GIFTS

A06301 Entertainments & Gifts 32,000 38,000 32,000


1046

PC21014 (014)
MUSEUMS
_______________________________________________________________________________
095101 ARCHIVES LIBRARY AND MUSEUMS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
095 SUBSIDIARY SERVICES TO EDUCATION
0951 SUBSIDIARY SERVICES TO EDUCATION
095101 ARCHIVES LIBRARY AND MUSEUMS

LQ4527 Bahawalpur Museum Bahawalpur

001 Entertainment & Gifts 32,000 38,000 32,000

A09 TOTAL PHYSICAL ASSETS 100,000

A094 TOTAL OTHER STORES AND 100,000


STOCKS

A09412 Specific Utility Chemicals 100,000

A12 TOTAL CIVIL WORKS 100,000 139,000 100,000

A124 TOTAL BUILDING AND 100,000 139,000 100,000


STRUCTURES

A12401 Office buildings 100,000 139,000 100,000

A13 TOTAL REPAIRS AND MAINTENANCE 495,000 664,000 495,000

A130 TOTAL TRANSPORT 55,000 74,000 55,000

A13001 Transport 55,000 74,000 55,000

A131 TOTAL MACHINERY AND 440,000 590,000 440,000


EQUIPMENT

A13101 Machinery and Equipment 440,000 590,000 440,000

_______________________________________________________________________________
Bahawalpur Museum Bahawalpur 22,133,000 22,683,000 25,775,000
_______________________________________________________________________________
1047

PC21014 (014)
MUSEUMS
_______________________________________________________________________________
095101 ARCHIVES LIBRARY AND MUSEUMS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
095 SUBSIDIARY SERVICES TO EDUCATION
0951 SUBSIDIARY SERVICES TO EDUCATION
095101 ARCHIVES LIBRARY AND MUSEUMS

LQ4528 Lahore Museum Lahore

A01 TOTAL EMPLOYEES RELATED EXPENSES. 55,007,000 44,090,000 61,204,000

A011 TOTAL PAY 27,223,000 19,770,000 27,971,000

A011-1 TOTAL PAY OF OFFICERS 11,470,000 6,770,000 11,758,000

A01150 Others 11,470,000 6,770,000 11,758,000


001 Pay of Officers (R.E.) 6,770,000
002 Pay of Officers 11,470,000 11,758,000

A011-2 TOTAL PAY OF OTHER STAFF 15,753,000 13,000,000 16,213,000

A01170 Others 15,753,000 13,000,000 16,213,000


001 Pay of Other Staff (R.E.) 13,000,000
002 Pay of Staff 15,753,000 16,213,000

A012 TOTAL ALLOWANCES 27,784,000 24,320,000 33,233,000

A012-1 TOTAL REGULAR ALLOWANCES 27,384,000 24,320,000 30,873,000

A01201 Senior Post Allowance 14,000 14,000


A01202 House Rent Allowance 3,904,000 3,150,000 3,905,000
A01203 Conveyance Allowance 4,522,000 3,826,000 4,663,000
A0120X Ad - hoc Allowance - 2010 6,008,000 5,050,000 6,023,000
A01217 Medical Allowance 2,325,000 2,185,000 2,313,000
A01218 Fixed stationary allowance 295,000 273,000 295,000
A0121A Adhoc Relief Allowance 2011 1,925,000 1,596,000 1,831,000
A0121M Adhoc Relief Allowance - 2012 5,045,000 3,895,000 5,594,000
A0121T Adhoc Relief Allowance 2013 2,523,000 1,950,000 2,797,000
A0121Z Adhoc Relief Allowance - 2014 1,950,000 2,797,000
A01224 Entertainment Allowance 7,000 7,000 7,000
A01226 Computer Allowance 27,000 27,000 27,000
A01236 Deputation Allowance 180,000 150,000 216,000
A01239 Special Allowance 6,000 6,000 12,000
001 Special Allowance 6,000 6,000 12,000
A01270 Others 603,000 255,000 379,000
001 Others 603,000 255,000
024 Ph.D. Allowence 379,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 400,000 2,360,000


1048

PC21014 (014)
MUSEUMS
_______________________________________________________________________________
095101 ARCHIVES LIBRARY AND MUSEUMS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
095 SUBSIDIARY SERVICES TO EDUCATION
0951 SUBSIDIARY SERVICES TO EDUCATION
095101 ARCHIVES LIBRARY AND MUSEUMS

LQ4528 Lahore Museum Lahore

A01273 Honoraria 1,860,000


000 Honoraria 1,860,000
A01274 Medical Charges 200,000 200,000
A01277 Contingent Paid Staff 200,000 300,000

A03 TOTAL OPERATING EXPENSES 18,360,000 13,193,000 32,770,000

A032 TOTAL COMMUNICATIONS 650,000 494,000 870,000

A03201 Postage and Telegraph 50,000 44,000 70,000


A03202 Telephone and Trunk Call 600,000 450,000 800,000

A033 TOTAL UTILITIES 6,050,000 3,480,000 6,050,000

A03302 Water 550,000 180,000 550,000


A03303 Electricity 5,500,000 3,300,000 5,500,000
001 Electricity 5,500,000 3,300,000 5,500,000

A036 TOTAL MOTOR VEHICLES 50,000

A03603 Registration 50,000

A038 TOTAL TRAVEL & 5,500,000 2,693,000 5,900,000


TRANSPORTATION

A03801 Training - domestic 200,000 177,000 200,000


001 Training - domestic 200,000 177,000 200,000
A03805 Travelling Allowance 300,000 416,000 600,000
001 Travelling Allowance 300,000 416,000 600,000
A03807 P.O.L Charges 5,000,000 2,100,000 5,000,000
A03825 Travelling allowance 100,000

A039 TOTAL GENERAL 6,160,000 6,526,000 19,900,000

A03901 Stationery 250,000 272,000 500,000


A03902 Printing and Publication 200,000 500,000
001 Printing and Publications 200,000 500,000
A03903 Conference/Seminars/Workshops/ 500,000
Symposia
1049

PC21014 (014)
MUSEUMS
_______________________________________________________________________________
095101 ARCHIVES LIBRARY AND MUSEUMS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
095 SUBSIDIARY SERVICES TO EDUCATION
0951 SUBSIDIARY SERVICES TO EDUCATION
095101 ARCHIVES LIBRARY AND MUSEUMS

LQ4528 Lahore Museum Lahore

A03905 Newspapers Periodicals and Books 150,000 233,000 500,000


001 News Papers, Periodicals & Books 150,000 233,000 500,000
A03906 Uniforms and Protective Clothing 1,000,000 1,087,000 1,300,000
A03907 Advertising & Publicity 200,000 30,000 300,000
001 Advertising & Publicity 200,000 30,000 300,000
A03917 Law Charges 200,000 200,000
A03918 Exhibitions, Fairs & Other 1,000,000 2,087,000 2,000,000
National Celebrations
A03919 Payments to Others for Service 1,360,000 1,020,000 2,000,000
Rendered
001 Payments to Others for Service Rendered 1,360,000 1,020,000 2,000,000
A03940 Unforeseen expenditure 1,500,000 1,531,000 2,000,000
A03942 Cost of Other Stores 300,000 266,000 500,000
001 Cost of Other Stores 300,000 266,000 500,000
A03970 Others 9,600,000
001 Others 9,600,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 13,301,000 14,241,000 17,521,000

A041 TOTAL PENSION 13,301,000 14,241,000 17,521,000

A04101 Pension-Civil 8,300,000 9,240,000 9,101,000


A04102 Commuted Value of Pension-Civil 5,000,000 5,000,000 8,220,000
A04114 Superannuation Encashment Of L.P.R 1,000 1,000 200,000

A06 TOTAL TRANSFERS 300,000 266,000 500,000

A063 TOTAL ENTERTAINMENT & 300,000 266,000 500,000


GIFTS

A06301 Entertainments & Gifts 300,000 266,000 500,000


001 Entertainment & Gifts 300,000 266,000 500,000

A09 TOTAL PHYSICAL ASSETS 50,000 44,000 500,000

A097 TOTAL PURCHASE FURNITURE 50,000 44,000 500,000


& FIXTURE

A09701 Purchase of Furniture and Fixture 50,000 44,000 500,000


1050

PC21014 (014)
MUSEUMS
_______________________________________________________________________________
095101 ARCHIVES LIBRARY AND MUSEUMS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
095 SUBSIDIARY SERVICES TO EDUCATION
0951 SUBSIDIARY SERVICES TO EDUCATION
095101 ARCHIVES LIBRARY AND MUSEUMS

LQ4528 Lahore Museum Lahore

A13 TOTAL REPAIRS AND MAINTENANCE 2,000,000 1,073,000 2,100,000

A130 TOTAL TRANSPORT 200,000 177,000 500,000

A13001 Transport 200,000 177,000 500,000

A131 TOTAL MACHINERY AND 600,000 632,000 1,000,000


EQUIPMENT

A13101 Machinery and Equipment 600,000 632,000 1,000,000

A133 TOTAL BUILDINGS AND 1,000,000 87,000 100,000


STRUCTURE

A13303 Other Buildings 1,000,000 87,000 100,000


001 Other Buildings 1,000,000 87,000 100,000

A138 TOTAL GENERAL 200,000 177,000 500,000

A13801 Maintenance of Gardens 200,000 177,000 500,000

_______________________________________________________________________________
Lahore Museum Lahore 89,018,000 72,907,000 114,595,000
_______________________________________________________________________________
1051

PC21014 (014)
MUSEUMS
_______________________________________________________________________________
095101 ARCHIVES LIBRARY AND MUSEUMS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
095 SUBSIDIARY SERVICES TO EDUCATION
0951 SUBSIDIARY SERVICES TO EDUCATION
095101 ARCHIVES LIBRARY AND MUSEUMS

LQ4625 Layllpur Museum Faisalabad

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000

A041 TOTAL PENSION 1,000

A04114 Superannuation Encashment Of L.P.R 1,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 4,000,000 3,550,000 4,000,000

A052 TOTAL GRANTS-DOMESTIC 4,000,000 3,550,000 4,000,000

A05270 To Others 4,000,000 3,550,000 4,000,000


001 Others 4,000,000 3,550,000 4,000,000

_______________________________________________________________________________
Layllpur Museum Faisalabad 4,001,000 3,550,000 4,000,000
_______________________________________________________________________________
1053

PC21015 (015)
EDUCATION
BUDGET ESTIMATES 2015-2016
_______________________________________________________________________________
BUDGET REVISED BUDGET ESTIMATES 2015-2016
POSTS ESTIMATES ESTIMATES ________________________________________
2015-2016 2014-2015 2014-2015 SALARY NON-SALARY TOTAL
_______________________________________________________________________________

PROVINCIAL 51,775 44,348,469,000 35,175,599,000 29,585,845,000 26,751,380,000 56,337,225,000


_______________________________________________________________________________
TOTAL 51,775 44,348,469,000 35,175,599,000 29,585,845,000 26,751,380,000 56,337,225,000
_______________________________________________________________________________
1054

PC21015 (015)
EDUCATION

Rs
Charged:
______________ 0
Voted: 56,337,225,000
______________
Total: 56,337,225,000
______________
_______________________________________________________________________________
HEAD OF DEPARTMENT
_______________________________________________________________________________
BUDGET REVISED BUDGET
ESTIMATES ESTIMATES ESTIMATES
2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
SUMMARY
FUNCTIONAL
091103 ADMINISTRATION 55,750,000 56,780,000 64,808,000

091120 OTHERS 1,014,498,000 863,792,000 1,070,375,000

092102 ADMINISTRATION 14,219,614,000 8,855,649,000 20,574,354,000

092120 OTHERS 4,776,108,000 4,102,875,000 7,315,499,000

093101 GENERAL 16,670,503,000 14,928,623,000 19,096,409,000


UNIVERSITIES/COLLEGES/INSTITUTES

093102 PROFS/TECHNICAL UNIVERSITIES 2,215,508,000 1,661,707,000 2,443,319,000


/COLLEGES /COLLEGES

093103 ADMINISTRATION 325,122,000 642,775,000 383,882,000

093120 OTHERS 1,432,629,000 1,170,203,000 1,462,596,000

094101 SCHOOL FOR HANDICAPPED / 151,410,000 147,527,000 160,829,000


RETARDED PERSON

095101 ARCHIVES LIBRARY AND MUSEUMS 251,543,000 199,913,000 259,789,000

097120 OTHERS 3,235,784,000 2,545,755,000 3,505,365,000

_______________________________________________________________________________
TOTAL 44,348,469,000 35,175,599,000 56,337,225,000
_______________________________________________________________________________
1055

PC21015 (015)
EDUCATION
_______________________________________________________________________________
BUDGET REVISED BUDGET
SCHEME SCHEME NAME ESTIMATES ESTIMATES ESTIMATES
NO 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs

AQ4002 CADET COLLEGE HASSANABDAL 120,001,000 137,371,000 60,000,000

BO4008 SADIQ PUBLIC HIGH SCHOOL 20,001,000 20,001,000 20,001,000


BAHAWALPUR

LQ4140 DIRECTION (COLLEGES) 70,605,000 67,893,000 76,491,000

LQ4145 ARTS COLLEGES 16,670,503,000 14,928,623,000 19,096,409,000

LQ4146 PROFESSIONAL COLLEGES 145,407,000 157,537,000 154,443,000

LQ4148 DIRECTORATE OF SPECIAL 151,410,000 147,527,000 160,829,000


EDUCATION

LQ4149 LIBRARIES 125,912,000 113,126,000 123,116,000

LQ4304 COMMERCE COLLEGES 2,070,101,000 1,504,170,000 2,288,876,000

LQ4332 PUNJAB HIGHER EDUCATION 37,475,000 37,475,000


COMMISSION

LQ4418 CHILDREN LIBRARY COMPLEX 59,502,000 34,104,000 64,936,000


LAHORE

LQ4424 QUAID-E-AZAM LIBRARY LAHORE 66,129,000 52,683,000 71,737,000

LQ4463 PUNJAB CURRICULUM AUTHORITY 70,826,000 24,419,000


LAHORE

LQ4591 GOVT EMERSON COLLEGE MULTAN 204,605,000 177,935,000 205,005,000

LQ4595 GOVT COLLEGE(W) GULBERG LAHORE 119,299,000 72,260,000 120,118,000

LQ4596 GOVT POST GRADUATE COLLEGE(W) 134,032,000 109,620,000 147,048,000


SARGODHA

LQ4597 GOVT POST GRADUATE COLLEGE(W) 95,469,000 80,069,000 106,318,000


SAHIWAL

LQ4598 GOVT POST GRADUATE COLLEGE(W) 217,023,000 149,780,000 241,712,000


SAMANABAD LAHORE

LQ4599 GOVT POST GRADUATE COLLEGE(W) 197,570,000 169,397,000 197,970,000


S.TOWN RAWALPINDI

LQ4600 GOVT COLLEGE(W) D.G.KHAN 69,519,000 56,349,000 75,069,000


1056

PC21015 (015)
EDUCATION
_______________________________________________________________________________
BUDGET REVISED BUDGET
SCHEME SCHEME NAME ESTIMATES ESTIMATES ESTIMATES
NO 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs

LQ4601 GOVT POST GRADUATE ISLAMIA 207,970,000 159,022,000 235,318,000


COLLEGE(W) COOPER ROAD LAHORE

LQ4602 GOVT POST GRADUATE COLLEGE(W) 107,035,000 92,547,000 118,795,000


S.TOWN GUJRANWALA

LQ4603 GOVT COLLEGE OF SCIENCE WAHDAT 225,531,000 148,809,000 246,450,000


COLONY LAHORE

LQ4604 GOVT M.A.O COLLEGE LAHORE 184,465,000 116,926,000 206,038,000

LQ4605 GOVT POST GRADUATE COLLEGE 184,347,000 148,917,000 195,230,000


SAHIWAL

LQ4606 GOVT AMBALA MUSLIM COLLEGE 83,516,000 83,917,000 94,052,000


SARGODHA

LQ4607 GOVT POST GRADUATE GORDON 110,473,000 96,458,000 121,162,000


COLLEGE RAWALPINDI

LQ4608 GOVT POST GRADUATE COLLEGE 156,031,000 129,859,000 156,431,000


D.G.KHAN

LQ4609 GOVT POST GRADUATE COLLEGE 71,249,000 57,666,000 100,178,000


CHAKWAL

LQ4610 GOVT POST GRADUATE COLLEGE 56,723,000 43,407,000 57,123,000


JEHLUM

LQ4611 GOVT SADIQ EGERTON COLLEGE 175,277,000 165,920,000 197,380,000


BAHAWALPUR

LQ4613 GOVT POST GRADUATE COLLEGE 112,392,000 106,430,000 112,792,000


SAMANABAD FAISALABAD

LQ4614 GOVT MURRAY COLLEGE SIALKOT 106,736,000 92,551,000 121,133,000

LQ4615 GOVT COLLEGE(B)SATTELITE TOWN 185,825,000 167,710,000 202,415,000


GUJRANWALA

LQ4617 GOVT ISLAMIA COLLEGE CIVIL 230,697,000 120,206,000 247,628,000


LINE LAHORE

LQ4620 PUNJAB NATIONAL MUSEUM OF 30,552,000 27,281,000 36,032,000


SCIENCE & TECHNOLOGY LAHORE
1057

PC21015 (015)
EDUCATION
_______________________________________________________________________________
BUDGET REVISED BUDGET
SCHEME SCHEME NAME ESTIMATES ESTIMATES ESTIMATES
NO 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs

LQ4621 NATIONAL EDUCATION EQUIPMENT 33,166,000 32,091,000 36,321,000


CENTRE WAHDAT COLONY LAHORE

LQ4788 GOVT. COLLEGE WOMEN UNIVERSITY 207,615,000 129,588,000 208,015,000


MULTAN

LQ4789 GOVT. COLLEGE WOMEN UNIVERSITY 85,515,000 57,569,000 85,915,000


SIALKOT

LQ4790 GOVT. COLLEGE WOMEN UNIVERSITY 178,648,000 110,462,000 179,048,000


FAISALABAD

LQ4791 GOVT.COLLEGE WOMEN UNIVERSITY 109,526,000 68,334,000 109,926,000


BAHAWALPUR

LQ5151 INFORMATION TECHNOLOGY 16,151,000 15,928,000 16,551,000


UNIVERSITY LAHORE

LQ5308 INSPECTION (COLLEGES) 254,517,000 537,407,000 269,916,000

FQ4004 GOVERNMENT COLLEGE UNIVERSITY 25,383,000 19,147,000 25,782,000


FAISALABAD

GU4003 UNIVERSITY OF GUJRAT 66,874,000 51,874,000 78,487,000

LQ4478 DIRECTION (ELEMENTARY 55,750,000 56,780,000 64,808,000


EDUCATION)

LQ4479 DIRECTION (SECONDARY 54,180,000 53,947,000 59,902,000


EDUCATION)

LQ4480 ELEMENTARY TEACHERS TRAINING 1,014,498,000 863,792,000 1,070,375,000


COLLEGE

LQ4481 PROGRAM MANAGEMENT & 14,165,434,000 8,801,702,000 20,514,452,000


IMPLEMENTATION UNIT

LQ4482 GOVT COLLEGE UNIVERSITY LAHORE 10,305,000 44,505,000 7,233,000

LQ4483 PUNJAB EXAMINATION COMMISSION 786,873,000 364,057,000 908,400,000


LAHORE

LQ4485 LAHORE COLLEGE FOR WOMEN 134,610,000 127,541,000 139,856,000


UNIVERSITY LAHORE

LQ4486 UNIVERSITY OF EDUCATION LAHORE 185,174,000 139,602,000 189,620,000


1058

PC21015 (015)
EDUCATION
_______________________________________________________________________________
BUDGET REVISED BUDGET
SCHEME SCHEME NAME ESTIMATES ESTIMATES ESTIMATES
NO 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs

LQ4487 GOVT CENTRAL MODEL SCHOOL 84,129,000 79,430,000 95,912,000


LAHORE

LQ4488 QUEEN MARY COLLEGE LAHORE 161,129,000 161,129,000 170,000,000

LQ4489 KINNAIRD COLLEGE FOR WOMEN 45,719,000 45,719,000 49,463,000


LAHORE

LQ4490 GOVT FATIMA JINNAH COLLEGE FOR 94,546,000 94,546,000 100,473,000


WOMEN CHUNA MANDI LAHORE

LQ4493 CHIEF MINISTER'S MONITORING 463,689,000 240,884,000 421,688,000


FORCE

LQ4494 MISCELLANEOUS GRANTS SCHOOL 242,140,000 457,177,000 2,538,640,000


EDUCATION

LQ4495 MISCELLANEOUS GRANTS HIGHER 10,000,000


EDUCATION

LQ4496 IN SEVRICE TEACHERS TRAINING 2,914,134,000 2,709,567,000 3,187,909,000

LQ4497 LAWRENCE COLLEGE GHORA GALI 10,597,000 10,597,000 10,596,000


MURREE

LQ4499 GOVT DEGREE COLLEGE KAHUTA 20,001,000 20,001,000 20,000,000

LQ4500 UNIVERSITY OF SARGODHA 81,433,000 84,258,000 82,227,000

_______________________________________________________________________________
TOTAL 44,348,469,000 35,175,599,000 56,337,225,000
_______________________________________________________________________________
1059

PC21015 (015)
EDUCATION
_______________________________________________________________________________
BUDGET REVISED BUDGET
ESTIMATES ESTIMATES ESTIMATES
2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
SUMMARY
OBJECT
A01 TOTAL EMPLOYEES RELATED 27,251,138,000 22,247,566,000 29,585,845,000
EXPENSES.

A011 PAY 12,564,862,000 10,099,695,000 13,192,720,000

A011-1 TOTAL PAY OF OFFICERS 9,355,037,000 7,537,402,000 9,849,192,000

A01101 Basic Pay of Officers 8,602,026,000 6,942,373,000 9,073,857,000


A01102 Personal pay 111,899,000 67,184,000 134,428,000
A01103 Special Pay 7,863,000 3,154,000 5,155,000
A01105 Qualification Pay 6,280,000 801,000 4,911,000
A01106 Pay of contract staff 44,454,000
A01150 Others 626,969,000 479,436,000 630,841,000

A011-2 TOTAL PAY OF OTHER STAFF 3,209,825,000 2,562,293,000 3,343,528,000

A01151 Basic Pay of Other Staff 3,066,630,000 2,310,586,000 3,189,297,000


A01152 Personal pay 11,690,000 8,424,000 18,184,000
A01153 Special Pay 2,289,000 25,102,000 1,000
A01156 Pay of contract staff 118,151,000
A01170 Others 129,216,000 100,030,000 136,046,000

A012 ALLOWANCES 14,686,276,000 12,147,871,000 16,393,125,000

A012-1 TOTAL REGULAR ALLOWANCES 14,017,613,000 11,812,807,000 15,559,507,000

A01201 Senior Post Allowance 5,472,000 5,475,000 6,519,000


A01202 House Rent Allowance 1,563,409,000 1,149,802,000 1,350,816,000
A01203 Conveyance Allowance 1,634,912,000 1,286,247,000 1,926,351,000
A01205 Dearness Allowance 29,000 20,000
A01207 Washing Allowance 3,000 3,000 21,000
A01208 Dress Allowance 2,000 2,000 5,000
A0120A Special Message Allowance 157,000
A0120D Integrated Allowance 24,167,000 17,412,000 25,037,000
A0120F Mobility Allowance 1,051,000 301,000 1,100,000
A0120L Hard Area Allowance @ 50% of 67,448,000 35,576,000 78,538,000
Running Basic Pay for
A0120N Spl. allowances @ 20% of basic 20,000
pay for Secretariat
A0120T Education Allowance 47,000
A0120X Ad - hoc Allowance - 2010 3,134,747,000 2,477,754,000 3,287,583,400
A01211 Hill Allowance 6,430,000 1,641,000 2,866,000
A01216 Qualification Allowance 169,348,000 151,767,000 164,716,000
A01217 Medical Allowance 1,078,713,000 824,955,000 1,154,932,600
A0121A Adhoc Relief Allowance 2011 1,045,230,000 777,771,000 1,073,333,000
A0121M Adhoc Relief Allowance - 2012 2,261,430,000 1,917,163,000 2,129,337,000
A0121N Personal Allowance 55,000 100,000
1060

PC21015 (015)
EDUCATION
_______________________________________________________________________________
BUDGET REVISED BUDGET
ESTIMATES ESTIMATES ESTIMATES
2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
SUMMARY
OBJECT
A0121Q Audit & Accounts Allowance 72,000 150,000
A0121T Adhoc Relief Allowance 2013 1,042,183,000 972,350,000 1,097,380,000
A0121Y DTE Allowance 425,001,000
A0121Z Adhoc Relief Allowance - 2014 829,497,000 1,730,229,000
A01222 Hardship allowance 420,000 366,000
A01224 Entertainment Allowance 19,567,000 15,584,000 20,108,000
A01226 Computer Allowance 3,132,000 1,139,000 3,313,000
A01227 Project Allowance 14,697,000 22,800,000
A01228 Orderly Allowance 212,000 10,000 219,000
A01235 Secretariat allowance 28,000
A01236 Deputation Allowance 12,315,000 5,186,000 4,708,000
A01238 Charge Allowance 39,615,000 30,793,000 41,935,000
A01239 Special Allowance 21,232,000 31,814,000 32,594,000
A01241 Utility allowance for 45,000
electricity
A01243 Special travelling allowance 123,044,000 1,094,000 133,046,000
A01244 Adhoc Relief 12,000
A01253 Science Teaching Allowance 362,000 148,000 192,000
A01263 Research Allowance 5,000 5,000 240,000
A01265 Cash Handling Allowance 5,000 5,000 5,000
A01267 Warden/Boarding Allowance 59,000 36,000 36,000
A01270 Others 1,762,867,000 839,327,000 1,270,931,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 668,663,000 335,064,000 833,618,000

A01271 Overtime Allowance 161,000 50,000 2,000


A01273 Honoraria 423,968,000 224,469,000 493,198,000
A01274 Medical Charges 35,488,000 19,221,000 38,034,000
A01277 Contingent Paid Staff 25,813,000 10,285,000 24,590,000
A01278 Leave Salary 5,378,000 4,028,000 5,587,000
A01295 Teacher Incentives under high 150,000,000 50,000,000 150,000,000
improver Programme
A01299 Others 27,855,000 27,011,000 122,207,000

A02 TOTAL PROJECT PRE-INVESTMENT 8,200,000 8,200,000


ANALYSIS

A022 RESEARCH AND SERVICE & 8,200,000 8,200,000


EXPLORATORY OPERATIONS

A02203 Consultant based Research and 8,200,000 8,200,000


Surveys

A03 TOTAL OPERATING EXPENSES 8,911,068,000 6,195,595,000 8,572,473,000

A031 FEES 125,000 27,000 83,000


1061

PC21015 (015)
EDUCATION
_______________________________________________________________________________
BUDGET REVISED BUDGET
ESTIMATES ESTIMATES ESTIMATES
2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
SUMMARY
OBJECT
A03101 Bank fees 125,000 27,000 83,000

A032 COMMUNICATIONS 72,446,000 49,810,000 105,298,000

A03201 Postage and Telegraph 21,147,000 10,919,000 21,252,000


A03202 Telephone and Trunk Call 46,155,000 34,712,000 48,593,000
A03203 Telex Teleprinter and Fax 221,000 145,000 320,000
A03204 Electronic Communication 2,680,000 2,280,000 32,890,000
A03205 Courier and Pilot Service 2,103,000 1,664,000 2,103,000
A03270 Others 140,000 90,000 140,000

A033 UTILITIES 282,918,000 205,569,000 322,443,000

A03301 Gas 33,371,000 22,439,000 39,606,000


A03302 Water 9,826,000 6,440,000 9,923,000
A03303 Electricity 225,643,000 165,588,000 256,029,000
A03304 Hot and Cold Weather Charges 13,199,000 9,725,000 13,956,000
A03305 POL for Generator 101,000 1,050,000
A03370 Others 879,000 1,276,000 1,879,000

A034 OCCUPANCY COSTS 38,001,000 28,701,000 37,565,000

A03402 Rent for Office Building 33,006,000 25,876,000 32,634,000


A03406 Royalties 2,000
A03407 Rates and Taxes 4,921,000 2,663,000 4,739,000
A03408 Rent of Machine & Equipment 72,000 42,000 72,000
A03410 Security 120,000 120,000

A035 OPERATING LEASES 3,000,000 3,000,000

A03501 Machinery and equipment 3,000,000 3,000,000

A036 MOTOR VEHICLES 197,000 146,000 88,000

A03602 Insurance 8,000


A03603 Registration 189,000 146,000 88,000

A037 CONSULTANCY AND CONTRACTUAL 34,000 30,000 34,000


WORK

A03701 Computer 34,000 30,000 34,000

A038 TRAVEL & TRANSPORTATION 914,436,000 645,350,000 1,052,847,000

A03801 Training - domestic 201,132,000 100,200,000 204,732,000


A03805 Travelling Allowance 413,268,000 332,882,000 547,748,000
A03806 Transportation of Goods 104,603,000 58,450,000 105,303,000
1062

PC21015 (015)
EDUCATION
_______________________________________________________________________________
BUDGET REVISED BUDGET
ESTIMATES ESTIMATES ESTIMATES
2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
SUMMARY
OBJECT
A03807 P.O.L Charges 156,584,000 118,654,000 158,836,000
A03808 Conveyance Charges 37,083,000 30,014,000 30,397,000
A03809 CNG Charges (Govt) 1,608,000 1,145,000 1,573,000
A03820 Others 144,000 5,000 244,000
A03825 Travelling allowance 2,000 2,000
A03826 Transportation of Goods 4,000,000 4,000,000
A03829 CNG Charges (Non Govt) 12,000 12,000

A039 GENERAL 7,602,911,000 5,262,962,000 7,051,115,000

A03901 Stationery 106,189,000 59,061,000 118,045,000


A03902 Printing and Publication 314,918,000 147,469,000 390,976,000
A03903 Conference/Seminars/Workshops/ 4,071,000 7,729,000 18,917,000
Symposia
A03905 Newspapers Periodicals and 91,122,000 43,149,000 100,805,000
Books
A03906 Uniforms and Protective 4,355,000 3,701,000 4,928,000
Clothing
A03907 Advertising & Publicity 307,783,000 16,888,000 320,562,000
A03913 Contribution & Subscription 40,000
A03915 Payments to Govt. Deptt. for 1,187,000 217,000 340,000
Service Rendered
A03917 Law Charges 1,436,000 698,000 1,392,000
A03918 Exhibitions, Fairs & Other 9,181,000 4,435,000 9,605,000
National Celebrations
A03919 Payments to Others for Service 34,909,000 960,210,000 12,405,000
Rendered
A03926 Allies Branch of the 307,000 22,000 307,000
Provincial C.I.D
A03927 Purchase of drug and medicines 13,000 7,000 13,000
A03933 Service Charges 10,000 3,000
A03936 Foreign/Inland Training Course 123,000 30,000 2,000
Fee
A03940 Unforeseen expenditure 160,000 100,000 160,000
A03941 Exp.against National Fund for 55,000 49,000
Control of Drug Abus
A03942 Cost of Other Stores 22,184,000 15,313,000 24,296,000
A03955 Computer Stationary 3,093,000 2,850,000 3,982,000
A03970 Others 366,775,000 130,197,000 409,376,000
A03975 School Management Committee 700,000,000 534,970,000 1,000
(SMC)
A03977 Stipend to Girls Students 1,500,000,000 20,867,000 1,500,000,000
A03978 Free Text Books 3,630,000,000 3,130,000,000 3,630,000,000
A03980 Incremental Technical 75,000,000 20,000,000 75,000,000
Assistance Staffing
A03982 Capacity Building 380,000,000 165,000,000 380,000,000
1063

PC21015 (015)
EDUCATION
_______________________________________________________________________________
BUDGET REVISED BUDGET
ESTIMATES ESTIMATES ESTIMATES
2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
SUMMARY
OBJECT
A03983 Expenditure Tracking/ 50,000,000 50,000,000
Monitoring

A04 TOTAL EMPLOYEES' RETIREMENT 28,983,000 224,574,000 469,401,000


BENEFITS

A041 PENSION 28,983,000 224,574,000 469,401,000

A04101 Pension-Civil 3,000,000 750,000


A04102 Commuted Value of 1,852,000 502,000 1,855,000
Pension-Civil
A04114 Superannuation Encashment Of 1,759,000 207,710,000 45,146,000
L.P.R
A04115 Social Security benefit in 4,728,000 4,196,000 4,690,000
lieu of Pension
A04170 Others 17,644,000 11,416,000 417,710,000

A05 TOTAL GRANTS SUBSIDIES AND 7,655,904,000 5,957,533,000 16,879,308,000


WRITE OFF LOANS

A052 GRANTS-DOMESTIC 7,655,904,000 5,957,533,000 16,879,308,000

A05216 Fin. Assis. to the families of 5,300,000 54,896,000 70,900,000


G. Serv. who expire
A05270 To Others 7,650,604,000 5,902,637,000 16,808,408,000

A06 TOTAL TRANSFERS 82,803,000 164,296,000 93,237,000

A061 SCHOLARSHIP 26,763,000 23,300,000 27,223,000

A06101 Merit 26,231,000 23,300,000 26,691,000


A06102 Others 532,000 532,000

A063 ENTERTAINMENT & GIFTS 19,040,000 27,259,000 29,014,000

A06301 Entertainments & Gifts 19,040,000 27,259,000 29,014,000

A064 OTHER TRANSFER PAYMENTS 37,000,000 113,737,000 37,000,000

A06470 Others 37,000,000 113,737,000 37,000,000

A09 TOTAL PHYSICAL ASSETS 331,856,000 311,459,000 646,766,000

A092 COMPUTER EQUIPMENT 5,075,000 1,594,000 28,314,000

A09201 Hardware 4,305,000 1,364,000 3,357,000


A09202 Software 372,000 197,000 406,000
1064

PC21015 (015)
EDUCATION
_______________________________________________________________________________
BUDGET REVISED BUDGET
ESTIMATES ESTIMATES ESTIMATES
2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
SUMMARY
OBJECT
A09203 I.T. Equipment 398,000 33,000 24,551,000

A094 OTHER STORES AND STOCKS 34,000

A09404 Medical And Laboratory 33,000


Equipment
A09405 Workshop Equipment 1,000

A095 PURCHASE OF TRANSPORT 311,500,000 302,063,000 307,201,000

A09501 Transport 311,500,000 302,063,000 307,201,000

A096 PURCHASE OF PLANT & MACHINERY 10,379,000 5,408,000 306,070,000

A09601 Plant and Machinery 10,379,000 5,408,000 306,070,000

A097 PURCHASE FURNITURE & FIXTURE 4,868,000 2,394,000 5,181,000

A09701 Purchase of Furniture and 4,868,000 2,394,000 5,181,000


Fixture

A13 TOTAL REPAIRS AND MAINTENANCE 86,717,000 66,376,000 81,995,000

A130 TRANSPORT 18,480,000 20,311,000 18,665,000

A13001 Transport 18,480,000 20,311,000 18,665,000

A131 MACHINERY AND EQUIPMENT 30,072,000 19,535,000 30,375,000

A13101 Machinery and Equipment 30,072,000 19,535,000 30,375,000

A132 FURNITURE AND FIXTURE 25,195,000 10,632,000 23,205,000

A13201 Furniture and Fixture 25,195,000 10,632,000 23,205,000

A133 BUILDINGS AND STRUCTURE 8,430,000 13,622,000 4,784,000

A13301 Office Buildings 6,318,000 10,332,000 2,672,000


A13302 Residential Buildings 129,000 130,000 129,000
A13303 Other Buildings 105,000 1,993,000 105,000
A13370 Others 1,878,000 1,167,000 1,878,000

A137 COMPUTER EQUIPMENT 4,350,000 2,235,000 4,751,000

A13701 Hardware 830,000 402,000 990,000


A13702 Software 307,000 72,000 328,000
A13703 I.T. Equipment 3,213,000 1,761,000 3,433,000
1065

PC21015 (015)
EDUCATION
_______________________________________________________________________________
BUDGET REVISED BUDGET
ESTIMATES ESTIMATES ESTIMATES
2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
SUMMARY
OBJECT

A138 GENERAL 190,000 41,000 215,000

A13801 Maintenance of Gardens 190,000 41,000 215,000

_______________________________________________________________________________
NET TOTAL 44,348,469,000 35,175,599,000 56,337,225,000
_______________________________________________________________________________
1066

PC21015 (015)
EDUCATION
SUMMARY OF SCALES FOR 2015-2016
_______________________________________________________________________________
Pay Permanent Fresh Continued Total Basic
SCALE POSTS POSTS POSTS POSTS PAY
_______________________________________________________________________________
01 8298 35 4207 12540 984,886,000

02 201 56 257 25,256,000

03 1 12 13 1,896,000

04 248 9 184 441 39,988,000

05 73 32 105 10,836,000

06 78 73 151 16,518,000

07 3039 12 1946 4997 468,128,000

08 3 35 38 5,322,000

09 1004 4 624 1632 214,893,000

10 560 111 671 127,806,000

11 15 22 37 4,862,000

12 35 303 338 79,781,000

13 3 3 533,000

14 672 1 4805 5478 1,199,498,000

15 22 6 28 9,094,000

16 148 2 1224 1374 340,533,000

17 9370 25 4522 13917 3,837,008,000

18 4238 6 2319 6563 2,923,303,000

19 1645 1112 2757 1,651,348,000

20 244 190 434 307,281,000

(Special) 1 1 3,788,000

_______________________________________________________________________________
TOTAL 29894 94 21787 51775 12,252,558,000
_______________________________________________________________________________
1067

PC21015 (015)
EDUCATION
_______________________________________________________________________________
091103 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
091 PRE.& PRIMARY EDUCATION AFFAIR & SERVICE
0911 PRE- & PRIMARY EDUCATION AFFAIR SERVICES
091103 ADMINISTRATION

LQ4478 Direction (Elementary Education)

A01 TOTAL EMPLOYEES RELATED EXPENSES. 48,686,000 48,152,000 55,510,000

A011 TOTAL PAY 111 111 23,452,000 22,045,000 24,978,000

A011-1 TOTAL PAY OF OFFICERS 26 26 11,968,000 11,846,000 12,779,000

A01101 Total Basic Pay of Officers 26 26 11,763,000 11,513,000 12,459,000

A018-M Additional D.P.I. (BPS-20) 1 1 825,000 841,000

D100-F Director (BPS-20) 1 2 800,000 1,539,000

D100-M Director (BPS-20) 3 2 2,102,000 1,287,000

D123-M Director Public (BPS-20) 1 1 825,000 841,000


Instruction

S507-M SAP-Coordinator (BPS-19) 1 1 650,000 689,000

P158-M Programmer (BPS-18) 1 1 450,000 483,000

A157-F Assistant Director Of (BPS-17) 3 3 850,000 868,000


Education

A157-M Assistant Director Of (BPS-17) 5 5 2,675,000 2,827,000


Education

S282-M Superintendent (BPS-17) 5 1,412,000

C173-M Computer Operator (BPS-16) 1 1 260,000 279,000

E096-M Extra Assistant Director (BPS-16) 2 2 650,000 701,000


S.W.O.

P159-M Progress Officer (BPS-16) 1 1 317,000 327,000

S217-M Stenographer (E & U) (BPS-16) 1 1 350,000 365,000

S282-M Superintendent (BPS-16) 5 1,009,000

A01102 Personal pay 200,000 328,000 314,000


A01103 Special Pay 5,000 5,000 6,000

A011-2 TOTAL PAY OF OTHER STAFF 85 85 11,484,000 10,199,000 12,199,000

A01151 Total Basic Pay of Other Staff 85 85 11,456,000 10,156,000 12,131,000

S217-M Stenographer (E & U) (BPS-15) 3 915,000

A097-M Assistant (BPS-14) 17 17 2,800,000 2,949,000


1068

PC21015 (015)
EDUCATION
_______________________________________________________________________________
091103 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
091 PRE.& PRIMARY EDUCATION AFFAIR & SERVICE
0911 PRE- & PRIMARY EDUCATION AFFAIR SERVICES
091103 ADMINISTRATION

LQ4478 Direction (Elementary Education)

S214-M Steno-Typist (BPS-14) 1 337,000

S217-M Stenographer (E & U) (BPS-14) 1 327,000

S334-M Stenographer/Steno-Typist (BPS-14) 2 500,000

D020-M Data Entry Operator (BPS-12) 1 1 195,000 201,000

S334-M Stenographer/Steno-Typist (BPS-12) 5 10 450,000 1,942,000

S078-M Senior Clerk (BPS-09) 10 10 1,350,000 1,529,000

D186-M Driver (BPS-07) 1 157,000

J019-M Junior Clerk (BPS-07) 11 11 1,350,000 1,409,000

D186-M Driver (BPS-06) 1 162,000

D186-M Driver (BPS-04) 6 6 885,000 892,000

D003-M Daftri (BPS-02) 3 3 382,000 390,000

C256-M Class Iv (BPS-01) 3 3 275,000 287,000

N006-M Naib Qasid (BPS-01) 16 16 1,400,000 1,547,000

S059-M Security Guard (BPS-01) 6 6 470,000 486,000

A01152 Personal pay 28,000 43,000 68,000

A012 TOTAL ALLOWANCES 25,234,000 26,107,000 30,532,000

A012-1 TOTAL REGULAR ALLOWANCES 24,354,000 24,437,000 29,562,000

A01201 Senior Post Allowance 89,000 95,000 84,000


A01202 House Rent Allowance 3,256,000 2,756,000 3,207,000
A01203 Conveyance Allowance 3,020,000 2,700,000 3,220,000
A0120D Integrated Allowance 80,000 80,000 80,000
A0120X Ad - hoc Allowance - 2010 6,580,000 5,880,000 6,413,000
A01216 Qualification Allowance 8,000 318,000 68,000
A01217 Medical Allowance 2,010,000 1,869,000 2,013,000
A0121A Adhoc Relief Allowance 2011 2,017,000 1,787,000 2,028,000
A0121M Adhoc Relief Allowance - 2012 4,682,000 4,392,000 4,907,000
A0121T Adhoc Relief Allowance 2013 2,429,000 2,199,000 2,453,000
A0121Z Adhoc Relief Allowance - 2014 2,199,000 4,906,000
A01224 Entertainment Allowance 48,000 45,000 48,000
A01226 Computer Allowance 63,000 45,000 63,000
A01238 Charge Allowance 72,000 72,000 72,000
1069

PC21015 (015)
EDUCATION
_______________________________________________________________________________
091103 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
091 PRE.& PRIMARY EDUCATION AFFAIR & SERVICE
0911 PRE- & PRIMARY EDUCATION AFFAIR SERVICES
091103 ADMINISTRATION

LQ4478 Direction (Elementary Education)

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 880,000 1,670,000 970,000

A01273 Honoraria 110,000 910,000 110,000


000 Honoraria 90,000
A01274 Medical Charges 360,000 500,000 450,000
A01277 Contingent Paid Staff 260,000 260,000 260,000
A01278 Leave Salary 150,000 150,000

A03 TOTAL OPERATING EXPENSES 5,514,000 6,220,000 5,901,000

A032 TOTAL COMMUNICATIONS 837,000 658,000 852,000

A03201 Postage and Telegraph 260,000 231,000 265,000


A03202 Telephone and Trunk Call 577,000 427,000 587,000

A033 TOTAL UTILITIES 1,103,000 1,210,000 1,462,000

A03301 Gas 100,000 100,000


A03302 Water 100,000 100,000
A03303 Electricity 775,000 1,075,000 1,080,000
001 Electricity 1,075,000 1,080,000
A03304 Hot and Cold Weather Charges 128,000 135,000 132,000
A03305 POL for Generator 50,000

A034 TOTAL OCCUPANCY COSTS 123,000 33,000 126,000

A03407 Rates and Taxes 123,000 33,000 126,000

A038 TOTAL TRAVEL & 2,455,000 3,468,000 2,415,000


TRANSPORTATION

A03805 Travelling Allowance 457,000 1,279,000 457,000


001 Travelling Allowance 50,000
A03806 Transportation of Goods 27,000 27,000
A03807 P.O.L Charges 1,940,000 2,181,000 1,900,000
A03808 Conveyance Charges 31,000 8,000 31,000

A039 TOTAL GENERAL 996,000 851,000 1,046,000


1070

PC21015 (015)
EDUCATION
_______________________________________________________________________________
091103 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
091 PRE.& PRIMARY EDUCATION AFFAIR & SERVICE
0911 PRE- & PRIMARY EDUCATION AFFAIR SERVICES
091103 ADMINISTRATION

LQ4478 Direction (Elementary Education)

A03901 Stationery 404,000 459,000 419,000


A03902 Printing and Publication 58,000 52,000 63,000
001 Printing and Publications 52,000 63,000
A03905 Newspapers Periodicals and Books 102,000 51,000 102,000
001 News Papers, Periodicals & Books 51,000 102,000
A03906 Uniforms and Protective Clothing 45,000 40,000 49,000
A03907 Advertising & Publicity 29,000 4,000 31,000
001 Advertising & Publicity 4,000 31,000
A03917 Law Charges 14,000 4,000 16,000
A03918 Exhibitions, Fairs & Other 26,000 29,000
National Celebrations
A03942 Cost of Other Stores 72,000 23,000 72,000
001 Cost of Other Stores 23,000 72,000
A03955 Computer Stationary 50,000
A03970 Others 246,000 218,000 215,000
001 Others 218,000 215,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 1,177,000 1,398,000

A041 TOTAL PENSION 1,000 1,177,000 1,398,000

A04114 Superannuation Encashment Of L.P.R 1,000 1,177,000 1,398,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 500,000 900,000

A052 TOTAL GRANTS-DOMESTIC 500,000 900,000

A05216 Fin. Assis. to the families of 500,000 900,000


G. Serv. who expire
001 Fin. Assis. to the families of the persons who expires during service. 400,000

A13 TOTAL REPAIRS AND MAINTENANCE 1,049,000 1,231,000 1,099,000

A130 TOTAL TRANSPORT 753,000 1,053,000 810,000

A13001 Transport 753,000 1,053,000 810,000

A131 TOTAL MACHINERY AND 223,000 138,000 212,000


EQUIPMENT
1071

PC21015 (015)
EDUCATION
_______________________________________________________________________________
091103 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
091 PRE.& PRIMARY EDUCATION AFFAIR & SERVICE
0911 PRE- & PRIMARY EDUCATION AFFAIR SERVICES
091103 ADMINISTRATION

LQ4478 Direction (Elementary Education)

A13101 Machinery and Equipment 223,000 138,000 212,000

A132 TOTAL FURNITURE AND 73,000 40,000 77,000


FIXTURE

A13201 Furniture and Fixture 73,000 40,000 77,000

_______________________________________________________________________________
Direction (Elementary Education) 55,750,000 56,780,000 64,808,000
_______________________________________________________________________________
1072

PC21015 (015)
EDUCATION
_______________________________________________________________________________
091120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
091 PRE.& PRIMARY EDUCATION AFFAIR & SERVICE
0911 PRE- & PRIMARY EDUCATION AFFAIR SERVICES
091120 OTHERS

LQ4480 Elementary Teachers Training College

A01 TOTAL EMPLOYEES RELATED EXPENSES. 970,026,000 814,516,000 1,009,883,000

A011 TOTAL PAY 1964 1879 479,994,000 391,609,000 449,264,000

A011-1 TOTAL PAY OF OFFICERS 716 650 275,484,000 226,053,000 262,940,000

A01101 Total Basic Pay of Officers 716 650 275,484,000 223,753,000 262,824,000

P133-F Principal (BPS-20) 10 12 8,000,000 8,855,000

P133-M Principal (BPS-20) 23 17 17,664,000 12,544,000

S438-F Senior Subject Specialist (BPS-19) 28 30 17,897,000 19,743,000

S438-M Senior Subject Specialist (BPS-19) 61 58 38,990,000 38,171,000

S438-F Senior Subject Specialist (BPS-18) 52 54 23,172,000 25,419,000

S438-M Senior Subject Specialist (BPS-18) 117 98 52,140,000 46,131,000

S277-F Subject Specialist (BPS-17) 113 100 31,084,000 29,317,000

S277-M Subject Specialist (BPS-17) 246 211 67,670,000 61,858,000

L066-F Librarian (BPS-16) 9 7 2,260,000 1,746,000

L066-M Librarian (BPS-16) 25 27 6,279,000 6,736,000

S005-F S.S.Ts (BPS-16) 4 7 1,292,000 2,392,000

S005-M S.S.Ts (BPS-16) 28 29 9,036,000 9,912,000

A01102 Personal pay 1,847,000 116,000


A01106 Total Pay of contract staff 453,000

A011-2 TOTAL PAY OF OTHER STAFF 1248 1229 204,510,000 165,556,000 186,324,000

A01151 Total Basic Pay of Other Staff 1248 1229 204,510,000 164,510,000 186,080,000

A078-F Arabic Teacher (BPS-14) 28 19 7,351,000 5,737,000

A078-M Arabic Teacher (BPS-14) 127 112 30,052,000 23,455,000

A097-F Assistant (BPS-14) 4 6 864,000 833,000

A097-M Assistant (BPS-14) 29 27 6,478,000 6,251,000

Q002-M Qari (BPS-14) 4 4 472,000 249,000

T026-F Technical Store Overseer (BPS-13) 1 1 179,000 178,000


1073

PC21015 (015)
EDUCATION
_______________________________________________________________________________
091120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
091 PRE.& PRIMARY EDUCATION AFFAIR & SERVICE
0911 PRE- & PRIMARY EDUCATION AFFAIR SERVICES
091120 OTHERS

LQ4480 Elementary Teachers Training College

T026-M Technical Store Overseer (BPS-13) 2 2 358,000 355,000

E116-F Elementary School Teacher (BPS-12) 30 30 7,641,000 7,491,000

E116-M Elementary School Teacher (BPS-12) 122 130 30,309,000 29,712,000

P211-F Physical Training (BPS-09) 7 7 2,176,000 4,186,000


Instructor

P211-M Physical Training (BPS-09) 26 21 4,550,000 2,002,000


Instructor

S078-F Senior Clerk (BPS-09) 3 3 564,000 495,000

S078-M Senior Clerk (BPS-09) 29 29 6,020,000 5,281,000

S126-F Senior Ward Processer (BPS-09) 1 1 96,000 88,000

J019-F Junior Clerk (BPS-07) 5 5 685,000 669,000

J019-M Junior Clerk (BPS-07) 66 66 10,544,000 10,306,000

J029-F Junior Lecture Assistant (BPS-07) 12 12 1,553,000 1,375,000

J029-M Junior Lecture Assistant (BPS-07) 80 80 15,532,000 13,754,000

M207-F Masters & Mistress (BPS-07) 42 42 8,167,000 7,468,000


Est,Sv/Ot,Ptc

M207-M Masters & Mistress (BPS-07) 117 119 19,640,000 17,958,000


Est,Sv/Ot,Ptc

C256-F Class Iv (BPS-01) 34 34 3,277,000 3,066,000

C256-M Class Iv (BPS-01) 344 344 33,542,000 31,378,000

N006-F Naib Qasid (BPS-01) 7 7 758,000 695,000

N006-M Naib Qasid (BPS-01) 128 128 13,702,000 13,098,000

A01152 Personal pay 860,000 244,000


A01170 Others 186,000

A012 TOTAL ALLOWANCES 490,032,000 422,907,000 560,619,000

A012-1 TOTAL REGULAR ALLOWANCES 481,524,000 418,919,000 556,289,000

A01201 Senior Post Allowance 489,000 349,000 408,000


A01202 House Rent Allowance 57,228,000 42,815,000 54,208,000
A01203 Conveyance Allowance 67,445,000 51,457,000 64,813,000
A01207 Washing Allowance 1,000 1,000 2,000
1074

PC21015 (015)
EDUCATION
_______________________________________________________________________________
091120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
091 PRE.& PRIMARY EDUCATION AFFAIR & SERVICE
0911 PRE- & PRIMARY EDUCATION AFFAIR SERVICES
091120 OTHERS

LQ4480 Elementary Teachers Training College

A01208 Dress Allowance 2,000 2,000 4,000


A0120D Integrated Allowance 908,000 833,000 1,116,000
A0120X Ad - hoc Allowance - 2010 128,906,000 102,075,000 129,561,000
A01216 Qualification Allowance 3,843,000 4,480,000 5,111,000
A01217 Medical Allowance 38,940,000 31,911,000 40,756,000
A0121A Adhoc Relief Allowance 2011 45,503,000 33,263,000 41,243,000
A0121M Adhoc Relief Allowance - 2012 89,615,000 74,579,000 88,482,000
A0121T Adhoc Relief Allowance 2013 43,555,000 36,611,000 42,584,000
A0121Z Adhoc Relief Allowance - 2014 35,981,000 84,744,000
A01224 Entertainment Allowance 787,000 678,000 766,000
A01226 Computer Allowance 64,000 24,000 87,000
A01238 Charge Allowance 790,000 662,000 641,000
A01253 Science Teaching Allowance 246,000 19,000 70,000
A01267 Warden/Boarding Allowance 59,000 36,000 36,000
A01270 Others 3,143,000 3,143,000 1,657,000
001 Others 3,143,000 1,657,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 8,508,000 3,988,000 4,330,000

A01273 Honoraria 823,000 154,000 1,200,000


A01274 Medical Charges 4,955,000 3,334,000 2,690,000
A01278 Leave Salary 2,730,000 500,000 440,000

A03 TOTAL OPERATING EXPENSES 31,547,000 30,479,000 37,117,000

A032 TOTAL COMMUNICATIONS 2,907,000 2,747,000 2,820,000

A03201 Postage and Telegraph 710,000 550,000 623,000


A03202 Telephone and Trunk Call 2,197,000 2,197,000 2,197,000

A033 TOTAL UTILITIES 12,640,000 12,431,000 19,141,000

A03301 Gas 439,000 439,000 439,000


A03302 Water 379,000 284,000 379,000
A03303 Electricity 11,089,000 11,089,000 17,590,000
001 Electricity 11,089,000 17,590,000
A03304 Hot and Cold Weather Charges 733,000 619,000 733,000

A034 TOTAL OCCUPANCY COSTS 3,000 303,000 20,000


1075

PC21015 (015)
EDUCATION
_______________________________________________________________________________
091120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
091 PRE.& PRIMARY EDUCATION AFFAIR & SERVICE
0911 PRE- & PRIMARY EDUCATION AFFAIR SERVICES
091120 OTHERS

LQ4480 Elementary Teachers Training College

A03402 Rent for Office Building 300,000


A03407 Rates and Taxes 3,000 3,000 20,000

A038 TOTAL TRAVEL & 4,628,000 4,588,000 4,628,000


TRANSPORTATION

A03805 Travelling Allowance 3,667,000 3,254,000 3,667,000


A03806 Transportation of Goods 10,000 9,000 10,000
A03807 P.O.L Charges 821,000 1,247,000 821,000
A03808 Conveyance Charges 130,000 78,000 130,000

A039 TOTAL GENERAL 11,369,000 10,410,000 10,508,000

A03901 Stationery 2,622,000 2,327,000 2,030,000


A03902 Printing and Publication 1,288,000 1,343,000 1,198,000
001 Printing and Publications 1,343,000 1,198,000
A03903 Conference/Seminars/Workshops/ 73,000 65,000 73,000
Symposia
A03905 Newspapers Periodicals and Books 439,000 590,000 439,000
001 News Papers, Periodicals & Books 590,000 439,000
A03906 Uniforms and Protective Clothing 1,000
A03907 Advertising & Publicity 1,450,000 1,287,000 1,450,000
001 Advertising & Publicity 1,287,000 1,450,000
A03917 Law Charges 216,000 111,000 190,000
A03918 Exhibitions, Fairs & Other 439,000 390,000 439,000
National Celebrations
A03942 Cost of Other Stores 2,232,000 1,981,000 2,232,000
001 Cost of Other Stores 1,981,000 2,232,000
A03970 Others 2,610,000 2,316,000 2,456,000
001 Others 2,316,000 2,456,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 6,229,000 13,174,000 16,479,000

A041 TOTAL PENSION 6,229,000 13,174,000 16,479,000

A04114 Superannuation Encashment Of L.P.R 1,501,000 8,978,000 11,789,000


A04115 Social Security benefit in 4,728,000 4,196,000 4,690,000
lieu of Pension
1076

PC21015 (015)
EDUCATION
_______________________________________________________________________________
091120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
091 PRE.& PRIMARY EDUCATION AFFAIR & SERVICE
0911 PRE- & PRIMARY EDUCATION AFFAIR SERVICES
091120 OTHERS

LQ4480 Elementary Teachers Training College

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 1,600,000 2,100,000 1,800,000

A052 TOTAL GRANTS-DOMESTIC 1,600,000 2,100,000 1,800,000

A05216 Fin. Assis. to the families of 1,600,000 2,100,000 1,800,000


G. Serv. who expire
002 Financial Assistant (As a Block Allocation) 1,600,000 1,800,000

A09 TOTAL PHYSICAL ASSETS 266,000 236,000 266,000

A096 TOTAL PURCHASE OF PLANT & 133,000 118,000 133,000


MACHINERY

A09601 Plant and Machinery 133,000 118,000 133,000

A097 TOTAL PURCHASE FURNITURE 133,000 118,000 133,000


& FIXTURE

A09701 Purchase of Furniture and Fixture 133,000 118,000 133,000

A13 TOTAL REPAIRS AND MAINTENANCE 4,830,000 3,287,000 4,830,000

A131 TOTAL MACHINERY AND 2,410,000 1,639,000 2,410,000


EQUIPMENT

A13101 Machinery and Equipment 2,410,000 1,639,000 2,410,000

A132 TOTAL FURNITURE AND 2,420,000 1,648,000 2,420,000


FIXTURE

A13201 Furniture and Fixture 2,420,000 1,648,000 2,420,000

_______________________________________________________________________________
Elementary Teachers Training College 1,014,498,000 863,792,000 1,070,375,000
_______________________________________________________________________________
1077

PC21015 (015)
EDUCATION
_______________________________________________________________________________
092102 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
092 SECONDARY EDUCATION AFFAIRS AND SERVICES
0921 SECONDARY EDUCATION AFFAIRS AND SERVICES
092102 ADMINISTRATION

LQ4479 Direction (Secondary Education)

A01 TOTAL EMPLOYEES RELATED EXPENSES. 46,667,000 44,946,000 51,779,000

A011 TOTAL PAY 116 116 23,500,000 20,991,000 23,559,000

A011-1 TOTAL PAY OF OFFICERS 22 22 10,500,000 10,006,000 10,796,000

A01101 Total Basic Pay of Officers 22 22 10,129,000 9,875,000 10,586,000

A018-M Additional D.P.I. (BPS-20) 1 1 825,000 825,000

D100-M Director (BPS-20) 3 3 2,279,000 2,450,000

D123-M Director Public (BPS-20) 1 1 825,000 827,000


Instruction

A157-M Assistant Director Of (BPS-17) 8 8 3,800,000 3,750,000


Education

S211-M Statistical Officer (BPS-17) 1 1 350,000 350,000

S282-M Superintendent (BPS-17) 6 1,712,000

E096-M Extra Assistant Director (BPS-16) 2 2 650,000 672,000


S.W.O.

S282-M Superintendent (BPS-16) 6 1,400,000

A01102 Personal pay 366,000 117,000 200,000


A01103 Special Pay 5,000 14,000 10,000

A011-2 TOTAL PAY OF OTHER STAFF 94 94 13,000,000 10,985,000 12,763,000

A01151 Total Basic Pay of Other Staff 94 94 12,959,000 10,945,000 12,722,000

S334-M Stenographer/Steno-Typist (BPS-15) 12 2,700,000

A097-M Assistant (BPS-14) 19 19 3,240,000 3,300,000

S334-M Stenographer/Steno-Typist (BPS-12) 12 2,535,000

C134-M Clerk (BPS-09) 10 10 1,450,000 1,400,000

J019-M Junior Clerk (BPS-07) 12 12 1,250,000 1,200,000

D186-M Driver (BPS-04) 6 6 840,000 861,000

D003-M Daftri (BPS-02) 4 4 540,000 526,000

C258-M Chowkidar/Beldar/Sweeper (BPS-01) 4 4 410,000 445,000

N006-M Naib Qasid (BPS-01) 21 21 2,039,000 2,000,000


1078

PC21015 (015)
EDUCATION
_______________________________________________________________________________
092102 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
092 SECONDARY EDUCATION AFFAIRS AND SERVICES
0921 SECONDARY EDUCATION AFFAIRS AND SERVICES
092102 ADMINISTRATION

LQ4479 Direction (Secondary Education)

S059-M Security Guard (BPS-01) 6 6 490,000 455,000

A01152 Personal pay 41,000 40,000 41,000

A012 TOTAL ALLOWANCES 23,167,000 23,955,000 28,220,000

A012-1 TOTAL REGULAR ALLOWANCES 23,046,000 23,218,000 28,069,000

A01201 Senior Post Allowance 75,000 80,000 75,000


A01202 House Rent Allowance 3,000,000 2,546,000 3,000,000
A01203 Conveyance Allowance 2,800,000 2,907,000 3,000,000
A0120D Integrated Allowance 80,000 94,000 100,000
A0120X Ad - hoc Allowance - 2010 6,348,000 5,356,000 6,200,000
A01216 Qualification Allowance 29,000 1,000
A01217 Medical Allowance 2,000,000 1,861,000 2,000,000
A0121A Adhoc Relief Allowance 2011 2,093,000 1,741,000 2,100,000
A0121M Adhoc Relief Allowance - 2012 4,200,000 4,178,000 4,570,000
A0121T Adhoc Relief Allowance 2013 2,292,000 2,131,000 2,300,000
A0121Z Adhoc Relief Allowance - 2014 2,085,000 4,570,000
A01224 Entertainment Allowance 36,000 50,000 36,000
A01238 Charge Allowance 72,000 100,000 72,000
A01270 Others 50,000 60,000 45,000
001 Others 10,000 10,000 10,000
037 30% Social Security Benefit in lieu of Pension to the Contract Employees 40,000 50,000 35,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 121,000 737,000 151,000

A01273 Honoraria 50,000 700,000 50,000


A01274 Medical Charges 70,000 36,000 100,000
A01278 Leave Salary 1,000 1,000 1,000

A03 TOTAL OPERATING EXPENSES 5,923,000 5,657,000 5,988,000

A032 TOTAL COMMUNICATIONS 935,000 833,000 980,000

A03201 Postage and Telegraph 330,000 290,000 330,000


A03202 Telephone and Trunk Call 605,000 543,000 650,000

A033 TOTAL UTILITIES 781,000 1,273,000 785,000


1079

PC21015 (015)
EDUCATION
_______________________________________________________________________________
092102 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
092 SECONDARY EDUCATION AFFAIRS AND SERVICES
0921 SECONDARY EDUCATION AFFAIRS AND SERVICES
092102 ADMINISTRATION

LQ4479 Direction (Secondary Education)

A03301 Gas 330,000 585,000 330,000


A03302 Water 154,000 87,000 155,000
A03303 Electricity 220,000 533,000 220,000
001 Electricity 533,000 220,000
A03304 Hot and Cold Weather Charges 77,000 68,000 80,000

A034 TOTAL OCCUPANCY COSTS 20,000 5,000 20,000

A03407 Rates and Taxes 20,000 5,000 20,000

A038 TOTAL TRAVEL & 2,438,000 2,277,000 2,438,000


TRANSPORTATION

A03805 Travelling Allowance 407,000 661,000 407,000


A03806 Transportation of Goods 25,000 1,000 25,000
A03807 P.O.L Charges 2,000,000 1,610,000 2,000,000
A03808 Conveyance Charges 6,000 5,000 6,000

A039 TOTAL GENERAL 1,749,000 1,269,000 1,765,000

A03901 Stationery 825,000 832,000 800,000


A03902 Printing and Publication 50,000 44,000 60,000
001 Printing and Publications 44,000 60,000
A03905 Newspapers Periodicals and Books 44,000 29,000 45,000
001 News Papers, Periodicals & Books 29,000 45,000
A03906 Uniforms and Protective Clothing 55,000 25,000 55,000
A03907 Advertising & Publicity 100,000 20,000 100,000
001 Advertising & Publicity 20,000 100,000
A03917 Law Charges 20,000 1,000 20,000
A03918 Exhibitions, Fairs & Other 33,000 18,000 35,000
National Celebrations
A03942 Cost of Other Stores 105,000 50,000 100,000
001 Cost of Other Stores 50,000 100,000
A03970 Others 517,000 250,000 550,000
001 Others 250,000 550,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 2,411,000 500,000

A041 TOTAL PENSION 1,000 2,411,000 500,000


1080

PC21015 (015)
EDUCATION
_______________________________________________________________________________
092102 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
092 SECONDARY EDUCATION AFFAIRS AND SERVICES
0921 SECONDARY EDUCATION AFFAIRS AND SERVICES
092102 ADMINISTRATION

LQ4479 Direction (Secondary Education)

A04114 Superannuation Encashment Of L.P.R 1,000 2,411,000 500,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 500,000 1,000 500,000

A052 TOTAL GRANTS-DOMESTIC 500,000 1,000 500,000

A05216 Fin. Assis. to the families of 500,000 1,000 500,000


G. Serv. who expire

A09 TOTAL PHYSICAL ASSETS 22,000 2,000 30,000

A092 TOTAL COMPUTER EQUIPMENT 22,000 2,000 30,000

A09201 Hardware 11,000 1,000 15,000


A09203 I.T. Equipment 11,000 1,000 15,000

A13 TOTAL REPAIRS AND MAINTENANCE 1,067,000 930,000 1,105,000

A130 TOTAL TRANSPORT 748,000 664,000 775,000

A13001 Transport 748,000 664,000 775,000

A131 TOTAL MACHINERY AND 242,000 265,000 250,000


EQUIPMENT

A13101 Machinery and Equipment 242,000 265,000 250,000

A132 TOTAL FURNITURE AND 77,000 1,000 80,000


FIXTURE

A13201 Furniture and Fixture 77,000 1,000 80,000

_______________________________________________________________________________
Direction (Secondary Education) 54,180,000 53,947,000 59,902,000
_______________________________________________________________________________
1081

PC21015 (015)
EDUCATION
_______________________________________________________________________________
092102 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
092 SECONDARY EDUCATION AFFAIRS AND SERVICES
0921 SECONDARY EDUCATION AFFAIRS AND SERVICES
092102 ADMINISTRATION

LQ4481 Program Management & Implementation Unit

A01 TOTAL EMPLOYEES RELATED EXPENSES. 315,929,000 149,896,000 364,877,000

A011 TOTAL PAY 341 341 99,966,000 43,415,000 119,337,000

A011-1 TOTAL PAY OF OFFICERS 126 126 48,431,000 27,959,000 58,387,000

A01101 Total Basic Pay of Officers 126 126 48,411,000 27,931,000 58,345,000

P240-M Programme Director (BPS-20) 1 1 506,000 605,000

A467-M Additional Programme (BPS-18) 1 1 440,000 530,000


Director

D051-M Deputy Director (BPS-18) 4 4 2,178,000 2,620,000

S315-M System Analyst (BPS-18) 1 1 1,210,000 1,450,000

A012-M Accounts Officer (BPS-17) 1 1 418,000 500,000

A031-M Administration Officer (BPS-17) 1 1 418,000 500,000

A146-M Assistant Director (BPS-17) 1 1 418,000 500,000

D304-M Database Administrator (BPS-17) 1 1 990,000 1,190,000

D307-M District Monitoring (BPS-17) 36 36 18,216,000 21,960,000


Officer

M093-M Media Manager (BPS-17) 1 1 660,000 790,000

M156-M Monitoring Evaluation (BPS-17) 5 5 3,520,000 4,230,000


Officer

M244-M Manager Management (BPS-17) 1 1 660,000 790,000


Information System

S412-M Senior Data Processor (BPS-16) 72 72 18,777,000 22,680,000

A01102 Personal pay 13,000


A01103 Special Pay 20,000 4,000 24,000
A01105 Qualification Pay 11,000 18,000

A011-2 TOTAL PAY OF OTHER STAFF 215 215 51,535,000 15,456,000 60,950,000

A01151 Total Basic Pay of Other Staff 215 215 51,535,000 15,456,000 60,950,000

S216-M Stenographer (BPS-15) 6 1 1,749,000 380,000

T139-M Technical Support (BPS-15) 1 1 550,000 660,000


Supervisor/Hardware
1082

PC21015 (015)
EDUCATION
_______________________________________________________________________________
092102 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
092 SECONDARY EDUCATION AFFAIRS AND SERVICES
0921 SECONDARY EDUCATION AFFAIRS AND SERVICES
092102 ADMINISTRATION

LQ4481 Program Management & Implementation Unit

A007-M Account Assistant (BPS-14) 3 1,580,000

A097-M Assistant (BPS-14) 37 37 9,713,000 11,410,000

C174-M Computer Operator (BPS-12) 36 11,160,000

D025-M Data Processor (BPS-12) 37 37 12,210,000 14,790,000

S216-M Stenographer (BPS-12) 5 1,710,000

A007-M Account Assistant (BPS-11) 3 1,320,000

C174-M Computer Operator (BPS-11) 36 9,504,000

S078-M Senior Clerk (BPS-11) 1 1 330,000 400,000

D020-M Data Entry Operator (BPS-10) 12 12 4,070,000 4,880,000

T036-M Telephone Operator (BPS-08) 1 1 330,000 400,000

D186-M Driver (BPS-04) 46 46 9,218,000 10,780,000

N006-M Naib Qasid (BPS-01) 35 35 2,541,000 2,800,000

A012 TOTAL ALLOWANCES 215,963,000 106,481,000 245,540,000

A012-1 TOTAL REGULAR ALLOWANCES 45,591,000 47,418,000 72,209,000

A01201 Senior Post Allowance 22,000 16,000 26,000


A01202 House Rent Allowance 5,104,000 2,413,000 6,200,000
A01203 Conveyance Allowance 946,000 3,755,000 1,130,000
A01205 Dearness Allowance 20,000
A0120N Spl. allowances @ 20% of basic 20,000
pay for Secretariat
A0120X Ad - hoc Allowance - 2010 10,065,000 7,145,000 10,065,000
A01216 Qualification Allowance 22,000 90,000 1,000
A01217 Medical Allowance 4,202,000 2,453,000 4,930,000
A0121A Adhoc Relief Allowance 2011 2,992,000 2,294,000 3,620,000
A0121M Adhoc Relief Allowance - 2012 5,984,000 6,107,000 7,270,000
A0121Q Audit & Accounts Allowance 72,000 150,000
A0121T Adhoc Relief Allowance 2013 3,025,000 2,250,000
A0121Z Adhoc Relief Allowance - 2014 3,251,000 4,500,000
A01224 Entertainment Allowance 22,000 8,000 22,000
A01226 Computer Allowance 1,954,000 455,000 2,220,000
A01227 Project Allowance 14,697,000 22,800,000
A01228 Orderly Allowance 44,000 50,000
A01235 Secretariat allowance 28,000
1083

PC21015 (015)
EDUCATION
_______________________________________________________________________________
092102 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
092 SECONDARY EDUCATION AFFAIRS AND SERVICES
0921 SECONDARY EDUCATION AFFAIRS AND SERVICES
092102 ADMINISTRATION

LQ4481 Program Management & Implementation Unit

A01236 Deputation Allowance 7,260,000 235,000 1,000


A01238 Charge Allowance 85,000
A01239 Special Allowance 68,000
A01241 Utility allowance for electricity 45,000
A01244 Adhoc Relief 12,000
A01270 Others 6,974,000 1,124,000 6,974,000
001 Others 1,124,000 6,974,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 170,372,000 59,063,000 173,331,000

A01273 Honoraria 1,100,000 1,100,000 1,320,000


A01274 Medical Charges 1,672,000 463,000 2,010,000
A01277 Contingent Paid Staff 16,500,000 7,500,000 20,000,000
A01278 Leave Salary 1,000
A01295 Teacher Incentives under high 150,000,000 50,000,000 150,000,000
improver Programme
A01299 Others 1,100,000

A03 TOTAL OPERATING EXPENSES 6,807,006,000 3,994,926,000 6,107,007,000

A032 TOTAL COMMUNICATIONS 6,003,000 4,665,000 6,003,000

A03201 Postage and Telegraph 66,000 33,000 66,000


A03202 Telephone and Trunk Call 5,005,000 4,098,000 5,005,000
A03204 Electronic Communication 266,000 134,000 266,000
A03205 Courier and Pilot Service 666,000 400,000 666,000

A033 TOTAL UTILITIES 10,081,000 2,794,000 10,081,000

A03301 Gas 263,000 60,000 263,000


A03302 Water 774,000 96,000 774,000
A03303 Electricity 8,378,000 2,154,000 8,378,000
001 Electricity 2,154,000 8,378,000
A03304 Hot and Cold Weather Charges 666,000 484,000 666,000

A034 TOTAL OCCUPANCY COSTS 15,367,000 10,357,000 15,367,000

A03402 Rent for Office Building 13,530,000 9,742,000 13,530,000


A03407 Rates and Taxes 1,837,000 615,000 1,837,000
1084

PC21015 (015)
EDUCATION
_______________________________________________________________________________
092102 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
092 SECONDARY EDUCATION AFFAIRS AND SERVICES
0921 SECONDARY EDUCATION AFFAIRS AND SERVICES
092102 ADMINISTRATION

LQ4481 Program Management & Implementation Unit

A038 TOTAL TRAVEL & 126,866,000 74,036,000 126,866,000


TRANSPORTATION

A03801 Training - domestic 732,000 732,000


A03805 Travelling Allowance 3,993,000 3,044,000 3,993,000
A03806 Transportation of Goods 90,123,000 49,969,000 90,123,000
A03807 P.O.L Charges 31,885,000 21,000,000 31,885,000
A03808 Conveyance Charges 133,000 23,000 133,000

A039 TOTAL GENERAL 6,648,689,000 3,903,074,000 5,948,690,000

A03901 Stationery 2,750,000 2,085,000 2,750,000


A03902 Printing and Publication 13,310,000 18,303,000 13,310,000
001 Printing and Publications 18,303,000 13,310,000
A03903 Conference/Seminars/Workshops/ 1,000 1,000
Symposia
A03905 Newspapers Periodicals and Books 666,000 438,000 666,000
001 News Papers, Periodicals & Books 438,000 666,000
A03906 Uniforms and Protective Clothing 290,000 323,000 290,000
A03907 Advertising & Publicity 290,533,000 5,500,000 290,533,000
001 Advertising & Publicity 133,000 30,000 133,000
002 Publicity and Advertisement Charges (Allocation for Awareness 290,400,000 5,470,000 290,400,000
Compaign/Programme)
A03915 Payments to Govt. Deptt. for 319,000 319,000
Service Rendered
A03919 Payments to Others for Service 823,000 1,356,000 823,000
Rendered
A03942 Cost of Other Stores 799,000 459,000 799,000
001 Cost of Other Stores 459,000 799,000
A03955 Computer Stationary 2,468,000 2,138,000 2,468,000
A03970 Others 1,730,000 1,635,000 1,730,000
001 Others 1,730,000 1,635,000 1,730,000
A03975 School Management Committee (SMC) 700,000,000 534,970,000 1,000
A03977 Stipend to Girls Students 1,500,000,000 20,867,000 1,500,000,000
A03978 Free Text Books 3,630,000,000 3,130,000,000 3,630,000,000
A03980 Incremental Technical 75,000,000 20,000,000 75,000,000
Assistance Staffing
A03982 Capacity Building 380,000,000 165,000,000 380,000,000
A03983 Expenditure Tracking/ Monitoring 50,000,000 50,000,000
1085

PC21015 (015)
EDUCATION
_______________________________________________________________________________
092102 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
092 SECONDARY EDUCATION AFFAIRS AND SERVICES
0921 SECONDARY EDUCATION AFFAIRS AND SERVICES
092102 ADMINISTRATION

LQ4481 Program Management & Implementation Unit

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 1,000

A041 TOTAL PENSION 1,000 1,000

A04114 Superannuation Encashment Of L.P.R 1,000 1,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 7,033,279,000 4,652,048,000 14,033,679,000

A052 TOTAL GRANTS-DOMESTIC 7,033,279,000 4,652,048,000 14,033,679,000

A05216 Fin. Assis. to the families of 400,000


G. Serv. who expire
001 Fin. Assis. to the families of the persons who expires during service. 400,000
A05270 To Others 7,033,279,000 4,652,048,000 14,033,279,000
50 Special Grant(Transportation Charges to Districts for Free Text Books 29,279,000 18,549,000 29,279,000
Distribution)
53 Grant in aid /Allocation for Restructuring of Punjab EMIS 2,000,000 2,000,000
AD7 Block Allocation for Augmentation of Non-Salary component in 18 Districts. 7,000,000,000 4,633,499,000 14,000,000,000
G87 Teacher Resource Pilot Programme on Development of learning Materials 2,000,000 2,000,000

A06 TOTAL TRANSFERS 532,000 532,000

A061 TOTAL SCHOLARSHIP 532,000 532,000

A06102 Others 532,000 532,000

A09 TOTAL PHYSICAL ASSETS 3,473,000 1,046,000 3,142,000

A092 TOTAL COMPUTER EQUIPMENT 2,941,000 986,000 2,941,000

A09201 Hardware 2,662,000 978,000 2,662,000


A09202 Software 13,000 13,000
A09203 I.T. Equipment 266,000 8,000 266,000

A095 TOTAL PURCHASE OF 1,000


TRANSPORT

A09501 Transport 1,000


1086

PC21015 (015)
EDUCATION
_______________________________________________________________________________
092102 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
092 SECONDARY EDUCATION AFFAIRS AND SERVICES
0921 SECONDARY EDUCATION AFFAIRS AND SERVICES
092102 ADMINISTRATION

LQ4481 Program Management & Implementation Unit

A096 TOTAL PURCHASE OF PLANT & 266,000 50,000 100,000


MACHINERY

A09601 Plant and Machinery 266,000 50,000 100,000

A097 TOTAL PURCHASE FURNITURE 266,000 10,000 100,000


& FIXTURE

A09701 Purchase of Furniture and Fixture 266,000 10,000 100,000

A13 TOTAL REPAIRS AND MAINTENANCE 5,214,000 3,786,000 5,214,000

A130 TOTAL TRANSPORT 3,993,000 2,801,000 3,993,000

A13001 Transport 3,993,000 2,801,000 3,993,000

A131 TOTAL MACHINERY AND 532,000 532,000 532,000


EQUIPMENT

A13101 Machinery and Equipment 532,000 532,000 532,000

A132 TOTAL FURNITURE AND 133,000 133,000 133,000


FIXTURE

A13201 Furniture and Fixture 133,000 133,000 133,000

A137 TOTAL COMPUTER EQUIPMENT 556,000 320,000 556,000

A13701 Hardware 399,000 194,000 399,000


A13702 Software 24,000 24,000
A13703 I.T. Equipment 133,000 126,000 133,000

_______________________________________________________________________________
Program Management & Implementation Unit 14,165,434,000 8,801,702,000 20,514,452,000
_______________________________________________________________________________
1087

PC21015 (015)
EDUCATION
_______________________________________________________________________________
092120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
092 SECONDARY EDUCATION AFFAIRS AND SERVICES
0921 SECONDARY EDUCATION AFFAIRS AND SERVICES
092120 OTHERS

AQ4002 Cadet College Hassanabdal

A01 TOTAL EMPLOYEES RELATED EXPENSES. 60,000,000 60,000,000 60,000,000

A011 TOTAL PAY 38,000,000 38,000,000 38,000,000

A011-1 TOTAL PAY OF OFFICERS 21,000,000 21,000,000 21,000,000

A01150 Others 21,000,000 21,000,000 21,000,000


002 Pay of Officers 21,000,000 21,000,000

A011-2 TOTAL PAY OF OTHER STAFF 17,000,000 17,000,000 17,000,000

A01170 Others 17,000,000 17,000,000 17,000,000


002 Pay of Staff 17,000,000 17,000,000

A012 TOTAL ALLOWANCES 22,000,000 22,000,000 22,000,000

A012-1 TOTAL REGULAR ALLOWANCES 22,000,000 22,000,000 22,000,000

A01270 Others 22,000,000 22,000,000 22,000,000


001 Others 22,000,000 22,000,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 1,000

A041 TOTAL PENSION 1,000 1,000

A04114 Superannuation Encashment Of L.P.R 1,000 1,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 60,000,000 77,370,000

A052 TOTAL GRANTS-DOMESTIC 60,000,000 77,370,000

A05270 To Others 60,000,000 77,370,000


001 Others 60,000,000 77,370,000

_______________________________________________________________________________
Cadet College Hassanabdal 120,001,000 137,371,000 60,000,000
_______________________________________________________________________________
1088

PC21015 (015)
EDUCATION
_______________________________________________________________________________
092120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
092 SECONDARY EDUCATION AFFAIRS AND SERVICES
0921 SECONDARY EDUCATION AFFAIRS AND SERVICES
092120 OTHERS

BO4008 Sadiq Public High School Bahawalpur

A01 TOTAL EMPLOYEES RELATED EXPENSES. 20,000,000 20,000,000 20,000,000

A011 TOTAL PAY 6,851,000 6,851,000 6,851,000

A011-1 TOTAL PAY OF OFFICERS 5,639,000 5,639,000 5,639,000

A01150 Others 5,639,000 5,639,000 5,639,000

A011-2 TOTAL PAY OF OTHER STAFF 1,212,000 1,212,000 1,212,000

A01170 Others 1,212,000 1,212,000 1,212,000

A012 TOTAL ALLOWANCES 13,149,000 13,149,000 13,149,000

A012-1 TOTAL REGULAR ALLOWANCES 13,149,000 13,149,000 13,149,000

A01202 House Rent Allowance 460,000 460,000 460,000


A01203 Conveyance Allowance 1,622,000 1,622,000 1,622,000
A0120X Ad - hoc Allowance - 2010 5,244,000 5,244,000 5,244,000
A0121A Adhoc Relief Allowance 2011 1,648,000 1,648,000 1,648,000
A0121M Adhoc Relief Allowance - 2012 3,852,000 3,852,000 3,852,000
A01239 Special Allowance 323,000 323,000 323,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 1,000 1,000

A041 TOTAL PENSION 1,000 1,000 1,000

A04114 Superannuation Encashment Of L.P.R 1,000 1,000 1,000

_______________________________________________________________________________
Sadiq Public High School Bahawalpur 20,001,000 20,001,000 20,001,000
_______________________________________________________________________________
1089

PC21015 (015)
EDUCATION
_______________________________________________________________________________
092120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
092 SECONDARY EDUCATION AFFAIRS AND SERVICES
0921 SECONDARY EDUCATION AFFAIRS AND SERVICES
092120 OTHERS

LQ4463 Punjab Curriculum Authority Lahore

A01 TOTAL EMPLOYEES RELATED EXPENSES. 52,686,000 20,593,000

A011 TOTAL PAY 59 16,000,000 5,000,000

A011-1 TOTAL PAY OF OFFICERS 21 9,000,000 3,000,000

A01101 Total Basic Pay of Officers 21 9,000,000 3,000,000

C055-M Chairman (BPS-20) 1 848,000

D100-M Director (BPS-19) 2 1,474,000

D051-M Deputy Director (BPS-18) 4 2,602,000

S045-M Secretary (BPS-18) 1 658,000

A146-M Assistant Director (BPS-17) 1 272,000

R058-M Research Associate (BPS-17) 10 2,706,000

P139-M Private Secretary (BPS-16) 1 220,000

S282-M Superintendent (BPS-16) 1 220,000

A011-2 TOTAL PAY OF OTHER STAFF 38 7,000,000 2,000,000

A01151 Total Basic Pay of Other Staff 38 7,000,000 2,000,000

S114-M Senior Scale Stenographer (BPS-15) 2 528,000

A097-M Assistant (BPS-14) 4 1,030,000

C173-M Computer Operator (BPS-12) 4 539,000

P037-M Personal Assistant (BPS-12) 1 440,000

P138-M Printer (BPS-12) 1 264,000

S078-M Senior Clerk (BPS-09) 2 462,000

A334-M Accountant (BPS-08) 1 209,000

J019-M Junior Clerk (BPS-07) 3 520,000

L070-M Library Clerk (BPS-07) 1 166,000

D186-M Driver (BPS-04) 4 652,000

D003-M Daftri (BPS-02) 2 300,000

C112-M Chowkidar (BPS-01) 2 330,000


1090

PC21015 (015)
EDUCATION
_______________________________________________________________________________
092120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
092 SECONDARY EDUCATION AFFAIRS AND SERVICES
0921 SECONDARY EDUCATION AFFAIRS AND SERVICES
092120 OTHERS

LQ4463 Punjab Curriculum Authority Lahore

M019-M Mali (BPS-01) 1 165,000

N006-M Naib Qasid (BPS-01) 8 1,065,000

S309-M Sweeper Jamadar (BPS-01) 2 330,000

A012 TOTAL ALLOWANCES 36,686,000 15,593,000

A012-1 TOTAL REGULAR ALLOWANCES 33,586,000 14,043,000

A01201 Senior Post Allowance 30,000 15,000


A01202 House Rent Allowance 8,000,000 3,000,000
A01203 Conveyance Allowance 2,000,000 1,000,000
A0120D Integrated Allowance 300,000 150,000
A0120X Ad - hoc Allowance - 2010 6,500,000 2,500,000
A01216 Qualification Allowance 360,000 180,000
A01217 Medical Allowance 8,000,000 3,000,000
A0121A Adhoc Relief Allowance 2011 2,500,000 1,250,000
A0121M Adhoc Relief Allowance - 2012 3,500,000 1,750,000
A01224 Entertainment Allowance 100,000 50,000
A01226 Computer Allowance 96,000 48,000
A01236 Deputation Allowance 1,000,000 500,000
A01270 Others 1,200,000 600,000
037 30% Social Security Benefit in lieu of Pension to the Contract Employees 1,200,000 600,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 3,100,000 1,550,000

A01271 Overtime Allowance 100,000 50,000


A01274 Medical Charges 2,000,000 1,000,000
A01277 Contingent Paid Staff 1,000,000 500,000

A03 TOTAL OPERATING EXPENSES 4,732,000 1,473,000

A032 TOTAL COMMUNICATIONS 109,000 42,000

A03201 Postage and Telegraph 24,000 6,000


A03202 Telephone and Trunk Call 85,000 36,000

A033 TOTAL UTILITIES 968,000 390,000

A03301 Gas 121,000 52,000


1091

PC21015 (015)
EDUCATION
_______________________________________________________________________________
092120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
092 SECONDARY EDUCATION AFFAIRS AND SERVICES
0921 SECONDARY EDUCATION AFFAIRS AND SERVICES
092120 OTHERS

LQ4463 Punjab Curriculum Authority Lahore

A03302 Water 121,000 51,000


A03303 Electricity 605,000 257,000
001 Electricity 605,000 257,000
A03304 Hot and Cold Weather Charges 121,000 30,000

A034 TOTAL OCCUPANCY COSTS 97,000 41,000

A03407 Rates and Taxes 97,000 41,000

A038 TOTAL TRAVEL & 1,210,000 412,000


TRANSPORTATION

A03805 Travelling Allowance 242,000 61,000


A03807 P.O.L Charges 726,000 290,000
A03808 Conveyance Charges 242,000 61,000

A039 TOTAL GENERAL 2,348,000 588,000

A03901 Stationery 363,000 91,000


A03903 Conference/Seminars/Workshops/ 242,000 61,000
Symposia
A03905 Newspapers Periodicals and Books 36,000 9,000
001 News Papers, Periodicals & Books 36,000 9,000
A03907 Advertising & Publicity 242,000 61,000
001 Advertising & Publicity 242,000 61,000
A03915 Payments to Govt. Deptt. for 847,000 212,000
Service Rendered
001 Payments to Govt. Dept. 847,000
A03917 Law Charges 121,000 30,000
A03918 Exhibitions, Fairs & Other 121,000 30,000
National Celebrations
A03936 Foreign/Inland Training Course Fee 121,000 30,000
A03970 Others 255,000 64,000
001 Others 255,000 64,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 3,001,000 750,000

A041 TOTAL PENSION 3,001,000 750,000

A04101 Pension-Civil 3,000,000 750,000


1092

PC21015 (015)
EDUCATION
_______________________________________________________________________________
092120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
092 SECONDARY EDUCATION AFFAIRS AND SERVICES
0921 SECONDARY EDUCATION AFFAIRS AND SERVICES
092120 OTHERS

LQ4463 Punjab Curriculum Authority Lahore

A04114 Superannuation Encashment Of L.P.R 1,000

A06 TOTAL TRANSFERS 220,000 55,000

A063 TOTAL ENTERTAINMENT & 220,000 55,000


GIFTS

A06301 Entertainments & Gifts 220,000 55,000


001 Entertainment & Gifts 220,000

A09 TOTAL PHYSICAL ASSETS 9,338,000 1,335,000

A092 TOTAL COMPUTER EQUIPMENT 968,000 242,000

A09201 Hardware 968,000 242,000

A095 TOTAL PURCHASE OF 6,500,000 625,000


TRANSPORT

A09501 Transport 6,500,000 625,000

A096 TOTAL PURCHASE OF PLANT & 770,000 193,000


MACHINERY

A09601 Plant and Machinery 770,000 193,000

A097 TOTAL PURCHASE FURNITURE 1,100,000 275,000


& FIXTURE

A09701 Purchase of Furniture and Fixture 1,100,000 275,000

A13 TOTAL REPAIRS AND MAINTENANCE 849,000 213,000

A130 TOTAL TRANSPORT 484,000 121,000

A13001 Transport 484,000 121,000

A131 TOTAL MACHINERY AND 31,000 8,000


EQUIPMENT
1093

PC21015 (015)
EDUCATION
_______________________________________________________________________________
092120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
092 SECONDARY EDUCATION AFFAIRS AND SERVICES
0921 SECONDARY EDUCATION AFFAIRS AND SERVICES
092120 OTHERS

LQ4463 Punjab Curriculum Authority Lahore

A13101 Machinery and Equipment 31,000 8,000

A132 TOTAL FURNITURE AND 61,000 15,000


FIXTURE

A13201 Furniture and Fixture 61,000 15,000

A133 TOTAL BUILDINGS AND 242,000 61,000


STRUCTURE

A13301 Office Buildings 242,000 61,000


001 Office Buildings 242,000

A137 TOTAL COMPUTER EQUIPMENT 31,000 8,000

A13701 Hardware 31,000 8,000

_______________________________________________________________________________
Punjab Curriculum Authority Lahore 70,826,000 24,419,000
_______________________________________________________________________________
1094

PC21015 (015)
EDUCATION
_______________________________________________________________________________
092120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
092 SECONDARY EDUCATION AFFAIRS AND SERVICES
0921 SECONDARY EDUCATION AFFAIRS AND SERVICES
092120 OTHERS

LQ4620 Punjab National Museum of Science &


Technology Lahore

A01 TOTAL EMPLOYEES RELATED EXPENSES. 21,029,000 20,240,000 25,418,000

A011 TOTAL PAY 63 63 9,630,000 8,816,000 9,692,000

A011-1 TOTAL PAY OF OFFICERS 5 6 2,148,000 2,429,000 2,474,000

A01101 Total Basic Pay of Officers 5 6 2,144,000 2,415,000 2,460,000

D110-M Director General (BPS-20) 1 1 700,000 650,000

B139-M Biologist (BPS-17) 1 1 314,000 329,000

G093-M Graphic/Exhibit Designer (BPS-17) 1 1 314,000 329,000

S216-M Stenographer (BPS-16) 1 2 394,000 730,000

S613-M Senior Exhibi Preparator (BPS-16) 1 1 422,000 422,000

A01102 Personal pay 10,000 10,000


A01103 Special Pay 4,000 4,000 4,000

A011-2 TOTAL PAY OF OTHER STAFF 58 57 7,482,000 6,387,000 7,218,000

A01151 Total Basic Pay of Other Staff 58 57 7,393,000 6,280,000 7,112,000

S216-M Stenographer (BPS-15) 1 308,000

A007-M Account Assistant (BPS-14) 1 1 319,000 253,000

A097-M Assistant (BPS-14) 1 1 283,000 253,000

G061-M Guide (BPS-14) 1 1 246,000 253,000

E173-M Exhibit Preparator (BPS-12) 1 1 264,000 264,000

A605-M Artist Painter (BPS-11) 2 2 339,000 348,000

S462-M Senior Electrician (BPS-10) 1 1 220,000 226,000

S614-M Skilld Craftsman (BPS-10) 1 1 228,000 228,000

T025-M Technical Store Keeper (BPS-10) 1 1 205,000 210,000

T028-M Technician (BPS-10) 3 3 455,000 470,000

S078-M Senior Clerk (BPS-09) 2 2 320,000 324,000

E034-M Electrician (BPS-08) 1 1 112,000 116,000

C027-M Carpenter (BPS-07) 2 2 193,000 201,000


1095

PC21015 (015)
EDUCATION
_______________________________________________________________________________
092120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
092 SECONDARY EDUCATION AFFAIRS AND SERVICES
0921 SECONDARY EDUCATION AFFAIRS AND SERVICES
092120 OTHERS

LQ4620 Punjab National Museum of Science &


Technology Lahore

J019-M Junior Clerk (BPS-07) 1 1 160,000 164,000

D186-M Driver (BPS-06) 1 1 163,000 167,000

A606-M Assistant Care Taker (BPS-05) 1 1 148,000 151,000

D186-M Driver (BPS-05) 1 1 151,000 121,000

P317-M Painter / Polisman (BPS-05) 1 1 117,000 67,000

C406-M Computer Graphist (BPS-04) 1 1 75,000 80,000

D186-M Driver (BPS-04) 1 1 78,000 83,000

G074-M Gallery Attendant (BPS-03) 8 8 815,000 851,000

W071-M Workshop Attendant (BPS-03) 3 3 392,000 402,000

G094-M Gallery Attendant (BPS-02) 3 3 206,000 214,000

M019-M Mali (BPS-02) 2 2 196,000 200,000

N006-M Naib Qasid (BPS-02) 5 5 387,000 407,000

S059-M Security Guard (BPS-02) 5 5 462,000 483,000

S311-M Sanitary Worker (BPS-02) 4 4 354,000 368,000

N006-M Naib Qasid (BPS-01) 2 2 131,000 139,000

S059-M Security Guard (BPS-01) 1 1 66,000 69,000

A01152 Personal pay 89,000 107,000 106,000

A012 TOTAL ALLOWANCES 11,399,000 11,424,000 15,726,000

A012-1 TOTAL REGULAR ALLOWANCES 10,194,000 10,459,000 14,655,000

A01201 Senior Post Allowance 13,000 13,000


A01202 House Rent Allowance 1,306,000 1,175,000 1,634,000
A01203 Conveyance Allowance 1,596,000 1,525,000 1,986,000
A0120D Integrated Allowance 61,000 61,000 61,000
A0120X Ad - hoc Allowance - 2010 2,681,000 2,425,000 2,611,000
A01217 Medical Allowance 873,000 990,000 1,230,000
A0121A Adhoc Relief Allowance 2011 805,000 735,000 1,005,000
A0121M Adhoc Relief Allowance - 2012 1,846,000 1,780,000 2,409,000
A0121T Adhoc Relief Allowance 2013 922,000 890,000 1,205,000
A0121Z Adhoc Relief Allowance - 2014 871,000 2,410,000
1096

PC21015 (015)
EDUCATION
_______________________________________________________________________________
092120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
092 SECONDARY EDUCATION AFFAIRS AND SERVICES
0921 SECONDARY EDUCATION AFFAIRS AND SERVICES
092120 OTHERS

LQ4620 Punjab National Museum of Science &


Technology Lahore

A01224 Entertainment Allowance 7,000 7,000 7,000


A01228 Orderly Allowance 84,000 84,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 1,205,000 965,000 1,071,000

A01271 Overtime Allowance 60,000 1,000


A01273 Honoraria 900,000 720,000 800,000
000 Honoraria 800,000
A01274 Medical Charges 125,000 125,000 150,000
A01277 Contingent Paid Staff 120,000 120,000 120,000

A03 TOTAL OPERATING EXPENSES 6,034,000 3,758,000 6,000,000

A032 TOTAL COMMUNICATIONS 184,000 162,000 178,000

A03201 Postage and Telegraph 65,000 10,000 60,000


A03202 Telephone and Trunk Call 110,000 150,000 110,000
A03203 Telex Teleprinter and Fax 1,000
A03205 Courier and Pilot Service 8,000 2,000 8,000

A033 TOTAL UTILITIES 2,606,000 1,528,000 2,706,000

A03301 Gas 660,000 160,000 660,000


A03302 Water 44,000 16,000 44,000
A03303 Electricity 1,900,000 1,350,000 2,000,000
001 Electricity 1,350,000 2,000,000
A03304 Hot and Cold Weather Charges 2,000 2,000 2,000

A034 TOTAL OCCUPANCY COSTS 5,000 1,000 5,000

A03406 Royalties 2,000


A03407 Rates and Taxes 3,000 1,000 5,000

A036 TOTAL MOTOR VEHICLES 34,000 9,000 25,000

A03602 Insurance 8,000


A03603 Registration 26,000 9,000 25,000
1097

PC21015 (015)
EDUCATION
_______________________________________________________________________________
092120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
092 SECONDARY EDUCATION AFFAIRS AND SERVICES
0921 SECONDARY EDUCATION AFFAIRS AND SERVICES
092120 OTHERS

LQ4620 Punjab National Museum of Science &


Technology Lahore

A037 TOTAL CONSULTANCY AND 34,000 30,000 34,000


CONTRACTUAL WORK

A03701 Computer 34,000 30,000 34,000

A038 TOTAL TRAVEL & 1,935,000 1,263,000 1,932,000


TRANSPORTATION

A03805 Travelling Allowance 67,000 25,000 67,000


001 Travelling Allowance 67,000
A03807 P.O.L Charges 1,800,000 1,238,000 1,800,000
A03808 Conveyance Charges 3,000
A03809 CNG Charges (Govt) 65,000 65,000

A039 TOTAL GENERAL 1,236,000 765,000 1,120,000

A03901 Stationery 53,000 107,000 53,000


A03902 Printing and Publication 330,000 93,000 330,000
001 Printing and Publications 93,000 330,000
A03903 Conference/Seminars/Workshops/ 66,000 66,000
Symposia
A03905 Newspapers Periodicals and Books 13,000 11,000 13,000
001 News Papers, Periodicals & Books 11,000 13,000
A03906 Uniforms and Protective Clothing 33,000 47,000 33,000
A03907 Advertising & Publicity 330,000 143,000 330,000
001 Advertising & Publicity 143,000 330,000
A03913 Contribution & Subscription 40,000
A03915 Payments to Govt. Deptt. for 8,000 8,000
Service Rendered
001 Payments to Govt. Dept. 8,000
A03917 Law Charges 7,000
A03918 Exhibitions, Fairs & Other 133,000 118,000 133,000
National Celebrations
A03919 Payments to Others for Service 7,000
Rendered
A03933 Service Charges 7,000
A03941 Exp.against National Fund for 55,000 49,000
Control of Drug Abus
A03942 Cost of Other Stores 55,000 49,000 55,000
1098

PC21015 (015)
EDUCATION
_______________________________________________________________________________
092120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
092 SECONDARY EDUCATION AFFAIRS AND SERVICES
0921 SECONDARY EDUCATION AFFAIRS AND SERVICES
092120 OTHERS

LQ4620 Punjab National Museum of Science &


Technology Lahore

001 Cost of Other Stores 49,000 55,000


A03970 Others 99,000 148,000 99,000
001 Others 148,000 99,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 586,000 300,000

A041 TOTAL PENSION 1,000 586,000 300,000

A04114 Superannuation Encashment Of L.P.R 1,000 586,000 300,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 400,000

A052 TOTAL GRANTS-DOMESTIC 400,000

A05216 Fin. Assis. to the families of 400,000


G. Serv. who expire
001 Fin. Assis. to the families of the persons who expires during service. 400,000

A06 TOTAL TRANSFERS 65,000 28,000 65,000

A063 TOTAL ENTERTAINMENT & 65,000 28,000 65,000


GIFTS

A06301 Entertainments & Gifts 65,000 28,000 65,000


001 Entertainment & Gifts 65,000

A09 TOTAL PHYSICAL ASSETS 1,427,000 1,393,000

A092 TOTAL COMPUTER EQUIPMENT 400,000 400,000

A09201 Hardware 300,000 300,000


A09202 Software 50,000 50,000
A09203 I.T. Equipment 50,000 50,000

A094 TOTAL OTHER STORES AND 34,000


STOCKS

A09404 Medical And Laboratory Equipment 33,000


A09405 Workshop Equipment 1,000
1099

PC21015 (015)
EDUCATION
_______________________________________________________________________________
092120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
092 SECONDARY EDUCATION AFFAIRS AND SERVICES
0921 SECONDARY EDUCATION AFFAIRS AND SERVICES
092120 OTHERS

LQ4620 Punjab National Museum of Science &


Technology Lahore

A096 TOTAL PURCHASE OF PLANT & 333,000 333,000


MACHINERY

A09601 Plant and Machinery 333,000 333,000

A097 TOTAL PURCHASE FURNITURE 660,000 660,000


& FIXTURE

A09701 Purchase of Furniture and Fixture 660,000 660,000

A13 TOTAL REPAIRS AND MAINTENANCE 1,996,000 2,669,000 2,456,000

A130 TOTAL TRANSPORT 200,000 577,000 400,000

A13001 Transport 200,000 577,000 400,000

A131 TOTAL MACHINERY AND 666,000 791,000 660,000


EQUIPMENT

A13101 Machinery and Equipment 666,000 791,000 660,000

A132 TOTAL FURNITURE AND 34,000 230,000 100,000


FIXTURE

A13201 Furniture and Fixture 34,000 230,000 100,000

A133 TOTAL BUILDINGS AND 1,000,000 987,000 1,200,000


STRUCTURE

A13301 Office Buildings 600,000 532,000 800,000


001 Office Buildings 800,000
A13302 Residential Buildings 100,000 89,000 100,000
A13303 Other Buildings 100,000 189,000 100,000
001 Other Buildings 100,000
A13370 Others 200,000 177,000 200,000
001 Others 200,000
1100

PC21015 (015)
EDUCATION
_______________________________________________________________________________
092120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
092 SECONDARY EDUCATION AFFAIRS AND SERVICES
0921 SECONDARY EDUCATION AFFAIRS AND SERVICES
092120 OTHERS

LQ4620 Punjab National Museum of Science &


Technology Lahore

A137 TOTAL COMPUTER EQUIPMENT 96,000 84,000 96,000

A13701 Hardware 70,000 62,000 70,000


A13702 Software 25,000 22,000 25,000
A13703 I.T. Equipment 1,000 1,000

_______________________________________________________________________________
Punjab National Museum of Science & 30,552,000 27,281,000 36,032,000
Technology Lahore
_______________________________________________________________________________
1101

PC21015 (015)
EDUCATION
_______________________________________________________________________________
092120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
092 SECONDARY EDUCATION AFFAIRS AND SERVICES
0921 SECONDARY EDUCATION AFFAIRS AND SERVICES
092120 OTHERS

LQ4621 National Education Equipment Centre


Wahdat Colony Lahore

A01 TOTAL EMPLOYEES RELATED EXPENSES. 29,550,000 28,338,000 32,013,000

A011 TOTAL PAY 78 78 12,095,000 11,068,000 11,837,000

A011-1 TOTAL PAY OF OFFICERS 18 18 5,794,000 3,999,000 5,654,000

A01101 Total Basic Pay of Officers 18 18 5,689,000 3,999,000 5,549,000

D100-M Director (BPS-20) 1 1 759,000 815,000

D051-M Deputy Director (BPS-18) 1 1 665,000 269,000

A012-M Accounts Officer (BPS-17) 1 1 215,000 229,000

S245-M Store Officer (BPS-17) 1 1 215,000 229,000

S277-M Subject Specialist (BPS-17) 8 8 2,295,000 2,409,000

S282-M Superintendent (BPS-17) 1 404,000

A099-M Assistant Accounts (BPS-16) 1 1 250,000 260,000


Officer

A604-M Assistant Store Officer (BPS-16) 1 1 231,000 241,000

S216-M Stenographer (BPS-16) 1 1 174,000 183,000

S282-M Superintendent (BPS-16) 1 394,000

W082-M Workshop Superintendent (BPS-16) 2 2 491,000 510,000

A01102 Personal pay 95,000 95,000


A01105 Qualification Pay 10,000 10,000

A011-2 TOTAL PAY OF OTHER STAFF 60 60 6,301,000 7,069,000 6,183,000

A01151 Total Basic Pay of Other Staff 60 60 6,296,000 7,069,000 6,178,000

H024-M Head Clerk (BPS-14) 1 1 225,000 239,000

T028-M Technician (BPS-14) 4 4 949,000 702,000

S214-M Steno-Typist (BPS-12) 3 3 447,000 360,000

A007-M Account Assistant (BPS-11) 1 1 137,000 144,000

A092-M Artist (BPS-11) 1 1 121,000 127,000

D171-M Draftsman (BPS-11) 1 1 198,000 204,000


1102

PC21015 (015)
EDUCATION
_______________________________________________________________________________
092120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
092 SECONDARY EDUCATION AFFAIRS AND SERVICES
0921 SECONDARY EDUCATION AFFAIRS AND SERVICES
092120 OTHERS

LQ4621 National Education Equipment Centre


Wahdat Colony Lahore

C059-M Charge Man (BPS-10) 1 1 110,000 115,000

S078-M Senior Clerk (BPS-09) 2 2 205,000 213,000

S292-M Supervisor (BPS-08) 1 1 74,000 79,000

T028-M Technician (BPS-08) 5 5 532,000 553,000

J019-M Junior Clerk (BPS-07) 3 3 249,000 261,000

S250-M Store Keeper (BPS-07) 2 2 220,000 228,000

C027-M Carpenter (BPS-06) 1 1 87,000 90,000

E034-M Electrician (BPS-06) 1 1 80,000 83,000

F053-M Fitter (BPS-06) 2 2 149,000 156,000

G050-M Glass Blower (BPS-06) 2 2 211,000 219,000

M012-M Machinist (BPS-06) 4 4 379,000 316,000

T028-M Technician (BPS-06) 2 2 174,000 180,000

D186-M Driver (BPS-05) 2 2 140,000 146,000

L003-M Laboratory Assistant (BPS-05) 2 2 155,000 161,000

T061-M Tracer (BPS-05) 1 1 76,000 79,000

D003-M Daftri (BPS-03) 1 1 124,000 129,000

C112-M Chowkidar (BPS-02) 5 5 356,000 377,000

K011-M Khalasi (BPS-02) 1 1 60,000 62,000

M019-M Mali (BPS-02) 1 1 115,000 119,000

N006-M Naib Qasid (BPS-02) 3 3 198,000 210,000

S157-M Shop Attendant (BPS-02) 4 4 272,000 363,000

S311-M Sanitary Worker (BPS-02) 2 2 136,000 142,000

W022-M Water Man (BPS-02) 1 1 117,000 121,000

A01152 Personal pay 5,000 5,000

A012 TOTAL ALLOWANCES 17,455,000 17,270,000 20,176,000

A012-1 TOTAL REGULAR ALLOWANCES 16,010,000 15,825,000 18,611,000

A01201 Senior Post Allowance 15,000 12,000 15,000


1103

PC21015 (015)
EDUCATION
_______________________________________________________________________________
092120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
092 SECONDARY EDUCATION AFFAIRS AND SERVICES
0921 SECONDARY EDUCATION AFFAIRS AND SERVICES
092120 OTHERS

LQ4621 National Education Equipment Centre


Wahdat Colony Lahore

A01202 House Rent Allowance 1,680,000 1,533,000 1,803,000


A01203 Conveyance Allowance 2,429,000 2,251,000 2,499,000
A01207 Washing Allowance 17,000
A01208 Dress Allowance 1,000
A0120D Integrated Allowance 33,000 14,000 35,000
A0120X Ad - hoc Allowance - 2010 3,255,000 2,996,000 3,062,000
A01217 Medical Allowance 1,189,000 1,233,000 1,305,000
A0121A Adhoc Relief Allowance 2011 979,000 901,000 921,000
A0121M Adhoc Relief Allowance - 2012 2,396,000 2,211,000 2,346,000
A0121T Adhoc Relief Allowance 2013 1,198,000 1,110,000 1,173,000
A0121Z Adhoc Relief Allowance - 2014 1,104,000 2,346,000
A01224 Entertainment Allowance 8,000 6,000 8,000
A01228 Orderly Allowance 84,000 10,000 84,000
A01236 Deputation Allowance 2,113,000 2,113,000 2,346,000
A01270 Others 631,000 331,000 650,000
001 Others 631,000 331,000 650,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 1,445,000 1,445,000 1,565,000

A01273 Honoraria 925,000 925,000 995,000


A01274 Medical Charges 520,000 520,000 570,000

A03 TOTAL OPERATING EXPENSES 3,131,000 2,392,000 3,364,000

A032 TOTAL COMMUNICATIONS 205,000 172,000 205,000

A03201 Postage and Telegraph 14,000 12,000 14,000


A03202 Telephone and Trunk Call 184,000 154,000 184,000
A03205 Courier and Pilot Service 7,000 6,000 7,000

A033 TOTAL UTILITIES 1,326,000 866,000 1,597,000

A03301 Gas 209,000 99,000 209,000


A03302 Water 28,000 28,000 28,000
A03303 Electricity 1,089,000 739,000 1,360,000
001 Electricity 739,000 1,360,000

A036 TOTAL MOTOR VEHICLES 13,000 4,000 13,000


1104

PC21015 (015)
EDUCATION
_______________________________________________________________________________
092120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
092 SECONDARY EDUCATION AFFAIRS AND SERVICES
0921 SECONDARY EDUCATION AFFAIRS AND SERVICES
092120 OTHERS

LQ4621 National Education Equipment Centre


Wahdat Colony Lahore

A03603 Registration 13,000 4,000 13,000

A038 TOTAL TRAVEL & 1,298,000 1,088,000 1,260,000


TRANSPORTATION

A03805 Travelling Allowance 100,000 40,000 100,000


A03807 P.O.L Charges 1,139,000 1,037,000 1,139,000
A03808 Conveyance Charges 13,000 11,000 10,000
A03809 CNG Charges (Govt) 45,000 10,000
A03820 Others 1,000 1,000

A039 TOTAL GENERAL 289,000 262,000 289,000

A03901 Stationery 94,000 83,000 94,000


A03902 Printing and Publication 13,000 11,000 13,000
001 Printing and Publications 11,000 13,000
A03905 Newspapers Periodicals and Books 29,000 19,000 29,000
001 News Papers, Periodicals & Books 19,000 29,000
A03906 Uniforms and Protective Clothing 14,000 12,000 14,000
A03907 Advertising & Publicity 1,000 1,000
001 Advertising & Publicity 1,000
A03917 Law Charges 1,000 1,000
A03927 Purchase of drug and medicines 13,000 7,000 13,000
A03933 Service Charges 3,000 3,000
A03955 Computer Stationary 14,000 20,000 14,000
A03970 Others 107,000 110,000 107,000
001 Others 110,000 107,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 886,000 220,000

A041 TOTAL PENSION 1,000 886,000 220,000

A04114 Superannuation Encashment Of L.P.R 1,000 886,000 220,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 400,000

A052 TOTAL GRANTS-DOMESTIC 400,000


1105

PC21015 (015)
EDUCATION
_______________________________________________________________________________
092120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
092 SECONDARY EDUCATION AFFAIRS AND SERVICES
0921 SECONDARY EDUCATION AFFAIRS AND SERVICES
092120 OTHERS

LQ4621 National Education Equipment Centre


Wahdat Colony Lahore

A05216 Fin. Assis. to the families of 400,000


G. Serv. who expire
001 Fin. Assis. to the families of the persons who expires during service. 400,000

A06 TOTAL TRANSFERS 14,000 12,000 14,000

A063 TOTAL ENTERTAINMENT & 14,000 12,000 14,000


GIFTS

A06301 Entertainments & Gifts 14,000 12,000 14,000

A09 TOTAL PHYSICAL ASSETS 283,000 252,000 123,000

A092 TOTAL COMPUTER EQUIPMENT 121,000 108,000 103,000

A09201 Hardware 118,000 105,000 100,000


A09202 Software 3,000 3,000 3,000

A096 TOTAL PURCHASE OF PLANT & 88,000 78,000 10,000


MACHINERY

A09601 Plant and Machinery 88,000 78,000 10,000

A097 TOTAL PURCHASE FURNITURE 74,000 66,000 10,000


& FIXTURE

A09701 Purchase of Furniture and Fixture 74,000 66,000 10,000

A13 TOTAL REPAIRS AND MAINTENANCE 187,000 211,000 187,000

A130 TOTAL TRANSPORT 44,000 54,000 44,000

A13001 Transport 44,000 54,000 44,000

A131 TOTAL MACHINERY AND 72,000 64,000 72,000


EQUIPMENT

A13101 Machinery and Equipment 72,000 64,000 72,000


1106

PC21015 (015)
EDUCATION
_______________________________________________________________________________
092120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
092 SECONDARY EDUCATION AFFAIRS AND SERVICES
0921 SECONDARY EDUCATION AFFAIRS AND SERVICES
092120 OTHERS

LQ4621 National Education Equipment Centre


Wahdat Colony Lahore

A132 TOTAL FURNITURE AND 13,000 11,000 13,000


FIXTURE

A13201 Furniture and Fixture 13,000 11,000 13,000

A133 TOTAL BUILDINGS AND 58,000 82,000 58,000


STRUCTURE

A13301 Office Buildings 29,000 41,000 29,000


A13302 Residential Buildings 29,000 41,000 29,000

_______________________________________________________________________________
National Education Equipment Centre 33,166,000 32,091,000 36,321,000
Wahdat Colony Lahore
_______________________________________________________________________________
1107

PC21015 (015)
EDUCATION
_______________________________________________________________________________
092120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
092 SECONDARY EDUCATION AFFAIRS AND SERVICES
0921 SECONDARY EDUCATION AFFAIRS AND SERVICES
092120 OTHERS

LQ4483 Punjab Examination Commission Lahore

A01 TOTAL EMPLOYEES RELATED EXPENSES. 420,645,000 237,180,000 465,164,000

A011 TOTAL PAY 76 76 55,063,000 15,800,000 55,115,000

A011-1 TOTAL PAY OF OFFICERS 44 44 52,078,000 13,000,000 52,089,000

A01101 Total Basic Pay of Officers 44 44 52,078,000 13,000,000 52,089,000

C361-M Chief Executive (BPS-19) 1 1 3,600,000 3,600,000

A012-M Accounts Officer (BPS-18) 1 1 498,000 509,000

A465-M Assessment Expert (BPS-18) 2 2 3,600,000 3,600,000

D100-M Director (BPS-18) 1 1 2,400,000 2,400,000

D704-M Director Assessment and (BPS-18) 1 1 3,000,000 3,000,000


Framework

D705-M Director Research and (BPS-18) 1 1 3,000,000 3,000,000


Analysis

P363-M Psychometrician (BPS-18) 2 2 4,800,000 4,800,000

S277-M Subject Specialist (BPS-18) 7 7 9,240,000 9,240,000

A146-M Assistant Director (BPS-17) 6 6 3,600,000 3,600,000

A433-M Assistant Director(I.T) (BPS-17) 2 2 1,200,000 1,200,000

C176-M Computer Programmer (BPS-17) 1 1 1,200,000 1,200,000

D052-M Deputy Director (A&HM) (BPS-17) 1 1 1,500,000 1,500,000

D055-M Deputy Director (C.D.) (BPS-17) 1 1 1,500,000 1,500,000

D285-M Deputy Director (I.T) (BPS-17) 1 1 1,500,000 1,500,000

L171-M Language / Technical (BPS-17) 1 1 1,320,000 1,320,000


Translator

R103-M Research Fellow (BPS-17) 2 2 3,600,000 3,600,000

T229-M Test Administrator (BPS-17) 1 1 1,320,000 1,320,000

A541-M Admin. Assistant (BPS-16) 9 9 1,900,000 1,900,000

D497-M Data Analyst (BPS-16) 1 1 900,000 900,000

D706-M Data Specialist (BPS-16) 1 1 900,000 900,000

S695-M Senior Data Analyst (BPS-16) 1 1 1,500,000 1,500,000


1108

PC21015 (015)
EDUCATION
_______________________________________________________________________________
092120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
092 SECONDARY EDUCATION AFFAIRS AND SERVICES
0921 SECONDARY EDUCATION AFFAIRS AND SERVICES
092120 OTHERS

LQ4483 Punjab Examination Commission Lahore

A011-2 TOTAL PAY OF OTHER STAFF 32 32 2,985,000 2,800,000 3,026,000

A01151 Total Basic Pay of Other Staff 32 32 2,985,000 2,800,000 3,026,000

A008-M Accountant (BPS-14) 1 1 190,000 203,000

S214-M Steno-Typist (BPS-12) 1 1 290,000 290,000

A008-M Accountant (BPS-11) 1 1 85,000 90,000

C040-M Cashier (BPS-11) 1 1 110,000 111,000

K007-M Key Punch Operator (BPS-10) 1 1 185,000 185,000

J019-M Junior Clerk (BPS-07) 2 2 230,000 230,000

T036-M Telephone Operator (BPS-05) 1 1 80,000 80,000

D089-M Despatch Rider (BPS-04) 2 2 150,000 150,000

D186-M Driver (BPS-04) 7 7 530,000 550,000

M019-M Mali (BPS-01) 2 2 150,000 150,000

N006-M Naib Qasid (BPS-01) 8 8 600,000 600,000

S059-M Security Guard (BPS-01) 2 2 145,000 147,000

S311-M Sanitary Worker (BPS-01) 3 3 240,000 240,000

A012 TOTAL ALLOWANCES 365,582,000 221,380,000 410,049,000

A012-1 TOTAL REGULAR ALLOWANCES 6,634,000 11,120,000 15,669,000

A01202 House Rent Allowance 900,000 1,300,000 1,500,000


A01203 Conveyance Allowance 1,300,000 1,300,000 1,600,000
A0120D Integrated Allowance 160,000 160,000 160,000
A0120X Ad - hoc Allowance - 2010 600,000 2,100,000 2,200,000
A01216 Qualification Allowance 360,000 360,000 360,000
A01217 Medical Allowance 600,000 750,000 900,000
A0121A Adhoc Relief Allowance 2011 450,000 600,000 800,000
A0121M Adhoc Relief Allowance - 2012 900,000 1,600,000 1,700,000
A0121T Adhoc Relief Allowance 2013 550,000 800,000 1,000,000
A0121Z Adhoc Relief Allowance - 2014 2,000,000
A01224 Entertainment Allowance 50,000 20,000 50,000
A01226 Computer Allowance 54,000 20,000 54,000
A01263 Research Allowance 5,000 5,000 240,000
A01265 Cash Handling Allowance 5,000 5,000 5,000
1109

PC21015 (015)
EDUCATION
_______________________________________________________________________________
092120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
092 SECONDARY EDUCATION AFFAIRS AND SERVICES
0921 SECONDARY EDUCATION AFFAIRS AND SERVICES
092120 OTHERS

LQ4483 Punjab Examination Commission Lahore

A01270 Others 700,000 2,100,000 3,100,000


001 Others 2,400,000
037 30% Social Security Benefit in lieu of Pension to the Contract Employees 700,000 2,100,000 700,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 358,948,000 210,260,000 394,380,000

A01273 Honoraria 358,000,000 210,000,000 393,000,000


A01274 Medical Charges 480,000 200,000 600,000
A01277 Contingent Paid Staff 213,000 5,000 500,000
A01278 Leave Salary 255,000 55,000 280,000

A03 TOTAL OPERATING EXPENSES 359,510,000 121,592,000 415,261,000

A032 TOTAL COMMUNICATIONS 1,507,000 1,010,000 1,507,000

A03201 Postage and Telegraph 210,000 210,000 210,000


A03202 Telephone and Trunk Call 869,000 469,000 869,000
A03203 Telex Teleprinter and Fax 17,000 2,000 17,000
A03204 Electronic Communication 40,000 40,000 40,000
A03205 Courier and Pilot Service 322,000 280,000 322,000
A03270 Others 49,000 9,000 49,000

A033 TOTAL UTILITIES 742,000 406,000 832,000

A03301 Gas 42,000 42,000 42,000


A03302 Water 42,000 42,000 42,000
A03303 Electricity 610,000 300,000 700,000
001 Electricity 300,000 700,000
A03304 Hot and Cold Weather Charges 39,000 18,000 39,000
A03370 Others 9,000 4,000 9,000

A034 TOTAL OCCUPANCY COSTS 107,000 77,000 111,000

A03407 Rates and Taxes 35,000 35,000 39,000


A03408 Rent of Machine & Equipment 72,000 42,000 72,000

A036 TOTAL MOTOR VEHICLES 150,000 133,000 50,000

A03603 Registration 150,000 133,000 50,000


1110

PC21015 (015)
EDUCATION
_______________________________________________________________________________
092120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
092 SECONDARY EDUCATION AFFAIRS AND SERVICES
0921 SECONDARY EDUCATION AFFAIRS AND SERVICES
092120 OTHERS

LQ4483 Punjab Examination Commission Lahore

A038 TOTAL TRAVEL & 13,474,000 8,522,000 18,074,000


TRANSPORTATION

A03801 Training - domestic 400,000 200,000 4,000,000


001 Training - domestic 200,000 4,000,000
A03805 Travelling Allowance 655,000 600,000 655,000
001 Travelling Allowance 655,000
A03806 Transportation of Goods 11,000,000 7,000,000 12,000,000
A03807 P.O.L Charges 1,375,000 700,000 1,375,000
A03808 Conveyance Charges 32,000 20,000 32,000
A03809 CNG Charges (Govt) 2,000
A03829 CNG Charges (Non Govt) 12,000 12,000

A039 TOTAL GENERAL 343,530,000 111,444,000 394,687,000

A03901 Stationery 909,000 350,000 909,000


A03902 Printing and Publication 242,000,000 100,000,000 266,000,000
001 Printing and Publications 100,000,000 266,000,000
A03903 Conference/Seminars/Workshops/ 281,000 200,000 4,000,000
Symposia
A03905 Newspapers Periodicals and Books 136,000 100,000 136,000
001 News Papers, Periodicals & Books 100,000 136,000
A03906 Uniforms and Protective Clothing 24,000 21,000 24,000
A03907 Advertising & Publicity 472,000 419,000 10,000,000
001 Advertising & Publicity 419,000 10,000,000
A03915 Payments to Govt. Deptt. for 13,000 5,000 13,000
Service Rendered
001 Payments to Govt. Dept. 13,000
A03917 Law Charges 73,000 50,000 73,000
A03919 Payments to Others for Service 15,000 5,000 4,000,000
Rendered
001 Payments to Others for Service Rendered 4,000,000
A03940 Unforeseen expenditure 160,000 100,000 160,000
A03942 Cost of Other Stores 322,000 150,000 322,000
001 Cost of Other Stores 150,000 322,000
A03955 Computer Stationary 50,000 44,000 50,000
A03970 Others 99,075,000 10,000,000 109,000,000
001 Others 10,000,000 109,000,000
1111

PC21015 (015)
EDUCATION
_______________________________________________________________________________
092120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
092 SECONDARY EDUCATION AFFAIRS AND SERVICES
0921 SECONDARY EDUCATION AFFAIRS AND SERVICES
092120 OTHERS

LQ4483 Punjab Examination Commission Lahore

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 45,000 2,940,000 1,802,000

A041 TOTAL PENSION 45,000 2,940,000 1,802,000

A04114 Superannuation Encashment Of L.P.R 1,000 1,000 2,000


A04170 Others 44,000 2,939,000 1,800,000
001 Other-Financial Assistance to deceased civil servants 1,800,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 400,000

A052 TOTAL GRANTS-DOMESTIC 400,000

A05216 Fin. Assis. to the families of 400,000


G. Serv. who expire
001 Fin. Assis. to the families of the persons who expires during service. 400,000

A06 TOTAL TRANSFERS 160,000 142,000 160,000

A063 TOTAL ENTERTAINMENT & 160,000 142,000 160,000


GIFTS

A06301 Entertainments & Gifts 160,000 142,000 160,000


001 Entertainment & Gifts 160,000

A09 TOTAL PHYSICAL ASSETS 5,801,000 1,620,000 24,901,000

A092 TOTAL COMPUTER EQUIPMENT 300,000 179,000 24,400,000

A09201 Hardware 100,000 2,000 100,000


A09202 Software 200,000 177,000 200,000
A09203 I.T. Equipment 24,100,000

A095 TOTAL PURCHASE OF 5,000,000 1,437,000


TRANSPORT

A09501 Transport 5,000,000 1,437,000

A096 TOTAL PURCHASE OF PLANT & 293,000 2,000 293,000


MACHINERY
1112

PC21015 (015)
EDUCATION
_______________________________________________________________________________
092120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
092 SECONDARY EDUCATION AFFAIRS AND SERVICES
0921 SECONDARY EDUCATION AFFAIRS AND SERVICES
092120 OTHERS

LQ4483 Punjab Examination Commission Lahore

A09601 Plant and Machinery 293,000 2,000 293,000

A097 TOTAL PURCHASE FURNITURE 208,000 2,000 208,000


& FIXTURE

A09701 Purchase of Furniture and Fixture 208,000 2,000 208,000

A13 TOTAL REPAIRS AND MAINTENANCE 712,000 583,000 712,000

A130 TOTAL TRANSPORT 357,000 300,000 357,000

A13001 Transport 357,000 300,000 357,000

A131 TOTAL MACHINERY AND 306,000 250,000 306,000


EQUIPMENT

A13101 Machinery and Equipment 306,000 250,000 306,000

A132 TOTAL FURNITURE AND 34,000 20,000 34,000


FIXTURE

A13201 Furniture and Fixture 34,000 20,000 34,000

A133 TOTAL BUILDINGS AND 15,000 13,000 15,000


STRUCTURE

A13301 Office Buildings 15,000 13,000 15,000


001 Office Buildings 15,000

_______________________________________________________________________________
Punjab Examination Commission Lahore 786,873,000 364,057,000 908,400,000
_______________________________________________________________________________
1113

PC21015 (015)
EDUCATION
_______________________________________________________________________________
092120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
092 SECONDARY EDUCATION AFFAIRS AND SERVICES
0921 SECONDARY EDUCATION AFFAIRS AND SERVICES
092120 OTHERS

LQ4487 Govt Central Model School Lahore

A01 TOTAL EMPLOYEES RELATED EXPENSES. 82,319,000 75,793,000 92,973,000

A011 TOTAL PAY 40,215,000 31,715,000 38,934,000

A011-1 TOTAL PAY OF OFFICERS 24,423,000 18,923,000 24,405,000

A01150 Others 24,423,000 18,923,000 24,405,000


002 Pay of Officers 24,423,000 18,923,000 24,405,000

A011-2 TOTAL PAY OF OTHER STAFF 15,792,000 12,792,000 14,529,000

A01170 Others 15,792,000 12,792,000 14,529,000


002 Pay of Staff 15,792,000 12,792,000 14,529,000

A012 TOTAL ALLOWANCES 42,104,000 44,078,000 54,039,000

A012-1 TOTAL REGULAR ALLOWANCES 42,084,000 44,058,000 54,019,000

A01201 Senior Post Allowance 15,000 15,000 15,000


A01202 House Rent Allowance 6,890,000 5,190,000 6,985,000
A01203 Conveyance Allowance 967,000 4,259,000 9,714,000
A0120D Integrated Allowance 61,000 61,000 61,000
A0120X Ad - hoc Allowance - 2010 10,745,000 9,145,000 10,164,000
A01216 Qualification Allowance 396,000 864,000 336,000
A01217 Medical Allowance 3,595,000 3,595,000 3,684,000
A0121A Adhoc Relief Allowance 2011 3,305,000 3,305,000 3,120,000
A0121M Adhoc Relief Allowance - 2012 8,045,000 7,045,000 7,812,000
A0121T Adhoc Relief Allowance 2013 4,022,000 4,022,000 3,906,000
A0121Z Adhoc Relief Allowance - 2014 2,801,000 3,906,000
A01224 Entertainment Allowance 14,000 14,000 13,000
A01238 Charge Allowance 18,000 18,000 18,000
A01253 Science Teaching Allowance 116,000 129,000 122,000
A01270 Others 3,895,000 3,595,000 4,163,000
030 Integrated Allowance 3,895,000 3,595,000
037 30% Social Security Benefit in lieu of Pension to the Contract Employees 4,163,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 20,000 20,000 20,000

A01274 Medical Charges 20,000 20,000 20,000


1114

PC21015 (015)
EDUCATION
_______________________________________________________________________________
092120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
092 SECONDARY EDUCATION AFFAIRS AND SERVICES
0921 SECONDARY EDUCATION AFFAIRS AND SERVICES
092120 OTHERS

LQ4487 Govt Central Model School Lahore

A03 TOTAL OPERATING EXPENSES 1,770,000 2,160,000 2,400,000

A032 TOTAL COMMUNICATIONS 250,000 200,000 250,000

A03201 Postage and Telegraph 10,000 10,000 10,000


A03202 Telephone and Trunk Call 240,000 190,000 240,000

A033 TOTAL UTILITIES 1,090,000 1,590,000 1,900,000

A03301 Gas 300,000 225,000 300,000


A03302 Water 100,000 75,000 100,000
A03303 Electricity 690,000 1,290,000 1,500,000
001 Electricity 1,290,000 1,500,000

A038 TOTAL TRAVEL & 300,000 240,000 120,000


TRANSPORTATION

A03805 Travelling Allowance 200,000 157,000 100,000


001 Travelling Allowance 100,000
A03807 P.O.L Charges 100,000 83,000 20,000

A039 TOTAL GENERAL 130,000 130,000 130,000

A03901 Stationery 43,000 43,000 43,000


A03905 Newspapers Periodicals and Books 14,000 14,000 14,000
001 News Papers, Periodicals & Books 14,000 14,000
A03907 Advertising & Publicity 14,000 14,000 14,000
001 Advertising & Publicity 14,000 14,000
A03942 Cost of Other Stores 57,000 57,000 57,000
001 Cost of Other Stores 57,000 57,000
A03970 Others 2,000 2,000 2,000
001 Others 2,000 2,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 1,438,000 500,000

A041 TOTAL PENSION 1,000 1,438,000 500,000

A04114 Superannuation Encashment Of L.P.R 1,000 1,438,000 500,000


1115

PC21015 (015)
EDUCATION
_______________________________________________________________________________
092120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
092 SECONDARY EDUCATION AFFAIRS AND SERVICES
0921 SECONDARY EDUCATION AFFAIRS AND SERVICES
092120 OTHERS

LQ4487 Govt Central Model School Lahore

A09 TOTAL PHYSICAL ASSETS 20,000 20,000 20,000

A096 TOTAL PURCHASE OF PLANT & 12,000 12,000 12,000


MACHINERY

A09601 Plant and Machinery 12,000 12,000 12,000

A097 TOTAL PURCHASE FURNITURE 8,000 8,000 8,000


& FIXTURE

A09701 Purchase of Furniture and Fixture 8,000 8,000 8,000

A13 TOTAL REPAIRS AND MAINTENANCE 19,000 19,000 19,000

A131 TOTAL MACHINERY AND 5,000 5,000 5,000


EQUIPMENT

A13101 Machinery and Equipment 5,000 5,000 5,000

A132 TOTAL FURNITURE AND 5,000 5,000 5,000


FIXTURE

A13201 Furniture and Fixture 5,000 5,000 5,000

A133 TOTAL BUILDINGS AND 9,000 9,000 9,000


STRUCTURE

A13370 Others 9,000 9,000 9,000


001 Others 9,000 9,000

_______________________________________________________________________________
Govt Central Model School Lahore 84,129,000 79,430,000 95,912,000
_______________________________________________________________________________
1116

PC21015 (015)
EDUCATION
_______________________________________________________________________________
092120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
092 SECONDARY EDUCATION AFFAIRS AND SERVICES
0921 SECONDARY EDUCATION AFFAIRS AND SERVICES
092120 OTHERS

LQ4493 Chief Minister's Monitoring Force

A01 TOTAL EMPLOYEES RELATED EXPENSES. 378,634,000 174,152,000 336,634,000

A011 TOTAL PAY 961 961 324,068,000 165,776,000 285,068,000

A011-1 TOTAL PAY OF OFFICERS 35,708,000

A01101 Total Basic Pay of Officers 528,000

A01102 Personal pay 180,000


A01106 Total Pay of contract staff 35,000,000

A011-2 TOTAL PAY OF OTHER STAFF 961 961 324,068,000 130,068,000 285,068,000

A01151 Total Basic Pay of Other Staff 961 961 324,068,000 18,068,000 285,068,000

A007-M Account Assistant (BPS-14) 8 8 1,406,000 1,406,000

C174-M Computer Operator (BPS-14) 16 16 2,815,000 2,815,000

M243-M Monitoring and Evaluation (BPS-14) 929 929 319,000,000 280,000,000


Assistant

C112-M Chowkidar (BPS-01) 8 8 847,000 847,000

A01156 Total Pay of contract staff 112,000,000

A012 TOTAL ALLOWANCES 54,566,000 8,376,000 51,566,000

A012-1 TOTAL REGULAR ALLOWANCES 54,566,000 8,376,000 51,566,000

A01202 House Rent Allowance 1,800,000 665,000 1,800,000


A01203 Conveyance Allowance 650,000 615,000 650,000
A0120D Integrated Allowance 45,000 15,000 45,000
A0120X Ad - hoc Allowance - 2010 28,000,000 842,000 16,000,000
A01216 Qualification Allowance 150,000
A01217 Medical Allowance 450,000 383,000 450,000
A0121A Adhoc Relief Allowance 2011 5,000,000 350,000 5,000,000
A0121M Adhoc Relief Allowance - 2012 9,000,000 1,500,000 8,000,000
A0121T Adhoc Relief Allowance 2013 8,000,000 1,500,000 6,000,000
A0121Z Adhoc Relief Allowance - 2014 1,501,000 12,000,000
A01226 Computer Allowance 400,000 105,000 400,000
A01270 Others 1,221,000 750,000 1,221,000
1117

PC21015 (015)
EDUCATION
_______________________________________________________________________________
092120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
092 SECONDARY EDUCATION AFFAIRS AND SERVICES
0921 SECONDARY EDUCATION AFFAIRS AND SERVICES
092120 OTHERS

LQ4493 Chief Minister's Monitoring Force

037 30% Social Security Benefit in lieu of Pension to the Contract Employees 1,221,000 750,000 1,221,000

A03 TOTAL OPERATING EXPENSES 82,445,000 61,187,000 82,445,000

A038 TOTAL TRAVEL & 74,600,000 54,216,000 74,600,000


TRANSPORTATION

A03805 Travelling Allowance 5,600,000 2,850,000 5,600,000


001 Travelling Allowance 5,600,000
A03807 P.O.L Charges 69,000,000 51,366,000 69,000,000

A039 TOTAL GENERAL 7,845,000 6,971,000 7,845,000

A03901 Stationery 5,600,000 4,750,000 5,600,000


A03902 Printing and Publication 360,000 319,000 360,000
001 Printing and Publications 319,000 360,000
A03942 Cost of Other Stores 360,000 444,000 360,000
001 Cost of Other Stores 444,000 360,000
A03970 Others 1,525,000 1,458,000 1,525,000
001 Others 1,458,000 1,525,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000

A041 TOTAL PENSION 1,000

A04114 Superannuation Encashment Of L.P.R 1,000

A06 TOTAL TRANSFERS 13,000 11,000 13,000

A063 TOTAL ENTERTAINMENT & 13,000 11,000 13,000


GIFTS

A06301 Entertainments & Gifts 13,000 11,000 13,000


001 Entertainment & Gifts 13,000

A13 TOTAL REPAIRS AND MAINTENANCE 2,596,000 5,534,000 2,596,000

A130 TOTAL TRANSPORT 1,538,000 3,695,000 1,538,000

A13001 Transport 1,538,000 3,695,000 1,538,000


1118

PC21015 (015)
EDUCATION
_______________________________________________________________________________
092120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
092 SECONDARY EDUCATION AFFAIRS AND SERVICES
0921 SECONDARY EDUCATION AFFAIRS AND SERVICES
092120 OTHERS

LQ4493 Chief Minister's Monitoring Force

A131 TOTAL MACHINERY AND 600,000 1,002,000 600,000


EQUIPMENT

A13101 Machinery and Equipment 600,000 1,002,000 600,000

A132 TOTAL FURNITURE AND 458,000 837,000 458,000


FIXTURE

A13201 Furniture and Fixture 458,000 837,000 458,000

_______________________________________________________________________________
Chief Minister's Monitoring Force 463,689,000 240,884,000 421,688,000
_______________________________________________________________________________
1119

PC21015 (015)
EDUCATION
_______________________________________________________________________________
092120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
092 SECONDARY EDUCATION AFFAIRS AND SERVICES
0921 SECONDARY EDUCATION AFFAIRS AND SERVICES
092120 OTHERS

LQ4494 Miscellaneous Grants School Education

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 205,140,000 343,440,000 2,501,640,000

A052 TOTAL GRANTS-DOMESTIC 205,140,000 343,440,000 2,501,640,000

A05270 To Others 205,140,000 343,440,000 2,501,640,000


001 Others 272,314,000
030 Pakistan Girls Guid Association, Lahore 11,000,000 11,000,000 12,000,000
032 All Pakistan Women Association (APWA), Lahore. 2,500,000 2,500,000 2,500,000
034 Punjab Boys Scouts Association, Lahore. 12,000,000 12,000,000 12,000,000
35Y Inspection Allowance, POL/ Maintenance Charges AEOs in Punjab 137,640,000 617,640,000
36Y Financial Support to Langlands School and College Chitral KPK 2,000,000
IX4 Education expenses of students from Balochistan studying in various divisional / 30,000,000 30,000,000 45,500,000
district public
IX5 Educational expenses of students from balochistan studying Daanish schools in 12,000,000 12,000,000 12,000,000
Punjab
K08 Funds for the payment of Educational expenses of daughters of Mr. Tayyab Saeed 1,626,000
(Deceased) DPO Narowal
X54 Establishment of Danish School in the Punjab 1,800,000,000

A06 TOTAL TRANSFERS 37,000,000 113,737,000 37,000,000

A064 TOTAL OTHER TRANSFER 37,000,000 113,737,000 37,000,000


PAYMENTS

A06470 Others 37,000,000 113,737,000 37,000,000


028 Grant in Aid to Cadet College Okara. 11,000,000 32,000,000 11,000,000
029 Grant in Aid to Cadet College, Choa Saidan Shah, Chakwal. 15,000,000 70,737,000 15,000,000
030 Grant in Aid to Cadet College, Pasrur, Sialkot. 11,000,000 11,000,000 11,000,000

_______________________________________________________________________________
Miscellaneous Grants School Education 242,140,000 457,177,000 2,538,640,000
_______________________________________________________________________________
1120

PC21015 (015)
EDUCATION
_______________________________________________________________________________
092120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
092 SECONDARY EDUCATION AFFAIRS AND SERVICES
0921 SECONDARY EDUCATION AFFAIRS AND SERVICES
092120 OTHERS

LQ4496 In Sevrice Teachers Training

A01 TOTAL EMPLOYEES RELATED EXPENSES. 2,341,203,000 2,276,428,000 2,092,635,000

A011 TOTAL PAY 4718 4734 975,746,000 823,230,000 959,443,000

A011-1 TOTAL PAY OF OFFICERS 1046 1050 292,628,000 207,482,000 252,414,000

A01101 Total Basic Pay of Officers 1046 1050 286,703,000 204,898,000 250,914,000

P240-M Programme Director (BPS-20) 1 1 458,000 478,000

A020-M Additional Director (BPS-19) 1 1 357,000 465,000

C354-M Course Coordinator (BPS-19) 5 5 3,367,000 3,386,000

R124-M Regional Programme (BPS-19) 5 5 3,256,000 3,332,000


Manager

R146-M Regional Programme (BPS-19) 4 1,900,000


Manager

C302-M Cameraman-Cum-Producer (BPS-18) 1 1 267,000 285,000

D051-M Deputy Director (BPS-18) 5 5 2,219,000 2,050,000

D499-M Data Base Manager (BPS-18) 1 1 285,000 303,000

S315-M System Analyst (BPS-18) 1 1 285,000 303,000

A146-M Assistant Director (BPS-17) 5 5 1,414,000 1,486,000

C176-M Computer Programmer (BPS-17) 1 1 228,000 242,000

E074-M Estate Officer (BPS-17) 1 1 372,000 386,000

L047-M Law Officer (BPS-17) 1 1 314,000 329,000

L066-M Librarian (BPS-17) 1 1 228,000 242,000

M156-M Monitoring Evaluation (BPS-17) 2 2 480,000 398,000


Officer

P076-M Planning Officer (BPS-17) 2 2 427,000 456,000

S282-M Superintendent (BPS-17) 4 1,219,000

S438-M Senior Subject Specialist (BPS-17) 22 22 8,514,000 7,456,000

T158-M Teachers Educators (BPS-17) 140 140 27,888,000 29,904,000

A337-M Assistant Librarian (BPS-16) 2 2 288,000 307,000

B131-M Bursar (BPS-16) 1 1 221,000 231,000

C302-M Cameraman-Cum-Producer (BPS-16) 1 1 134,000 144,000


1121

PC21015 (015)
EDUCATION
_______________________________________________________________________________
092120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
092 SECONDARY EDUCATION AFFAIRS AND SERVICES
0921 SECONDARY EDUCATION AFFAIRS AND SERVICES
092120 OTHERS

LQ4496 In Sevrice Teachers Training

D020-M Data Entry Operator (BPS-16) 1 1 222,000 231,000

D321-M District Teachers (BPS-16) 840 840 233,856,000 194,920,000


Educators

P139-M Private Secretary (BPS-16) 2 2 442,000 461,000

S282-M Superintendent (BPS-16) 4 1,181,000

A01102 Personal pay 60,000


A01103 Special Pay 5,925,000 2,584,000 1,440,000

A011-2 TOTAL PAY OF OTHER STAFF 3672 3684 683,118,000 615,748,000 707,029,000

A01151 Total Basic Pay of Other Staff 3672 3684 680,830,000 590,647,000 707,029,000

C230-M Care Taker (BPS-15) 1 1 236,000 231,000

A097-M Assistant (BPS-14) 10 1,768,000

D321-M District Teachers (BPS-14) 3360 3360 654,595,000 679,190,000


Educators

S245-M Store Officer (BPS-14) 1 1 100,000 107,000

A008-M Accountant (BPS-12) 1 1 87,000 87,000

D020-M Data Entry Operator (BPS-12) 51 51 5,913,000 6,219,000

S215-M Steno-Typist(Bps-12) (BPS-12) 4 4 348,000 372,000

A007-M Account Assistant (BPS-11) 1 1 82,000 93,000

A097-M Assistant (BPS-11) 10 1,693,000

C040-M Cashier (BPS-11) 1 1 82,000 88,000

I082 IT Lab Technician (BPS-11) 1 1 82,000 88,000

P037-M Personal Assistant (BPS-11) 2 2 164,000 175,000

S250-M Store Keeper (BPS-11) 1 1 82,000 87,000

J019-M Junior Clerk (BPS-09) 4 286,000

T018-M Technical Assistant (BPS-09) 1 1 95,000 99,000

F041-M Film Projectionist (BPS-08) 1 1 91,000 95,000

J019-M Junior Clerk (BPS-07) 48 48 4,865,000 4,904,000

L003-M Laboratory Assistant (BPS-07) 3 3 261,000 242,000


1122

PC21015 (015)
EDUCATION
_______________________________________________________________________________
092120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
092 SECONDARY EDUCATION AFFAIRS AND SERVICES
0921 SECONDARY EDUCATION AFFAIRS AND SERVICES
092120 OTHERS

LQ4496 In Sevrice Teachers Training

G050-M Glass Blower (BPS-06) 1 1 79,000 83,000

I055-M Instrument Maker (BPS-06) 1 1 79,000 83,000

M012-M Machinist (BPS-06) 1 1 79,000 82,000

D186-M Driver (BPS-04) 90 94 4,908,000 5,227,000

E034-M Electrician (BPS-02) 1 1 71,000 76,000

P095-M Plumber (BPS-02) 1 1 68,000 72,000

T036-M Telephone Operator (BPS-02) 1 1 79,000 82,000

T101-M Tubewell Operator (BPS-02) 1 1 71,000 71,000

K020-M Kitchen Attendant (BPS-01) 4 4 263,000 275,000

M019-M Mali (BPS-01) 4 4 270,000 284,000

N006-M Naib Qasid (BPS-01) 63 67 4,836,000 5,267,000

S059-M Security Guard (BPS-01) 12 12 846,000 877,000

S309-M Sweeper Jamadar (BPS-01) 5 5 405,000 419,000

A01153 Special Pay 2,288,000 25,101,000

A012 TOTAL ALLOWANCES 1,365,457,000 1,453,198,000 1,133,192,000

A012-1 TOTAL REGULAR ALLOWANCES 1,261,678,000 1,422,348,000 905,792,000

A01201 Senior Post Allowance 15,000 15,000


A01202 House Rent Allowance 132,995,000 82,906,000 134,351,000
A01203 Conveyance Allowance 177,963,000 126,832,000 129,263,000
A0120D Integrated Allowance 310,000 276,000 310,000
A0120X Ad - hoc Allowance - 2010 164,597,000 205,396,000 166,269,000
A01216 Qualification Allowance 140,000 917,000 306,000
A01217 Medical Allowance 61,589,000 67,587,000 62,508,000
A0121A Adhoc Relief Allowance 2011 52,530,000 63,533,000 53,028,000
A0121M Adhoc Relief Allowance - 2012 189,572,000 203,218,000 197,755,000
A0121T Adhoc Relief Allowance 2013 14,839,000 125,190,000 15,939,000
A0121Y DTE Allowance 425,001,000
A0121Z Adhoc Relief Allowance - 2014 77,611,000 16,127,000
A01224 Entertainment Allowance 90,000 79,000 90,000
A01226 Computer Allowance 477,000 337,000 477,000
A01236 Deputation Allowance 59,000 93,000
A01239 Special Allowance 14,801,000 14,520,000
1123

PC21015 (015)
EDUCATION
_______________________________________________________________________________
092120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
092 SECONDARY EDUCATION AFFAIRS AND SERVICES
0921 SECONDARY EDUCATION AFFAIRS AND SERVICES
092120 OTHERS

LQ4496 In Sevrice Teachers Training

A01270 Others 466,502,000 28,556,000 114,849,000


001 Others 453,600,000 15,654,000 100,614,000
027 Personal Allowance 225,000
037 30% Social Security Benefit in lieu of Pension to the Contract Employees 12,902,000 12,902,000 14,010,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 103,779,000 30,850,000 227,400,000

A01273 Honoraria 60,000,000 7,000,000 91,900,000


A01274 Medical Charges 9,300,000 800,000 9,300,000
A01277 Contingent Paid Staff 7,500,000 15,000 3,500,000
A01278 Leave Salary 229,000 29,000 500,000
A01299 Others 26,750,000 23,006,000 122,200,000
001 Others 26,280,000

A03 TOTAL OPERATING EXPENSES 533,428,000 390,795,000 741,773,000

A032 TOTAL COMMUNICATIONS 17,680,000 10,176,000 47,880,000

A03201 Postage and Telegraph 12,303,000 4,669,000 12,303,000


A03202 Telephone and Trunk Call 2,092,000 2,592,000 2,292,000
A03204 Electronic Communication 2,094,000 1,858,000 32,094,000
A03205 Courier and Pilot Service 1,100,000 976,000 1,100,000
A03270 Others 91,000 81,000 91,000

A033 TOTAL UTILITIES 10,079,000 5,791,000 14,190,000

A03301 Gas 550,000 200,000 500,000


A03303 Electricity 5,639,000 4,139,000 9,800,000
001 Electricity 4,139,000 9,800,000
A03304 Hot and Cold Weather Charges 3,020,000 1,180,000 3,020,000
A03370 Others 870,000 272,000 870,000

A034 TOTAL OCCUPANCY COSTS 1,809,000 1,309,000 1,400,000

A03407 Rates and Taxes 1,809,000 1,309,000 1,400,000

A038 TOTAL TRAVEL & 385,937,000 320,602,000 499,492,000


TRANSPORTATION

A03805 Travelling Allowance 342,020,000 283,258,000 460,020,000


1124

PC21015 (015)
EDUCATION
_______________________________________________________________________________
092120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
092 SECONDARY EDUCATION AFFAIRS AND SERVICES
0921 SECONDARY EDUCATION AFFAIRS AND SERVICES
092120 OTHERS

LQ4496 In Sevrice Teachers Training

001 Travelling Allowance 6,661,000


A03806 Transportation of Goods 864,000 267,000 864,000
A03807 P.O.L Charges 6,786,000 8,376,000 8,696,000
A03808 Conveyance Charges 36,003,000 28,589,000 29,648,000
A03809 CNG Charges (Govt) 121,000 107,000 121,000
A03820 Others 143,000 5,000 143,000
001 Others 143,000

A039 TOTAL GENERAL 117,923,000 52,917,000 178,811,000

A03901 Stationery 51,489,000 22,646,000 61,489,000


A03902 Printing and Publication 45,954,000 20,784,000 95,954,000
001 Printing and Publications 20,784,000 95,954,000
A03903 Conference/Seminars/Workshops/ 1,307,000 172,000 1,307,000
Symposia
A03905 Newspapers Periodicals and Books 2,240,000 1,988,000 1,898,000
001 News Papers, Periodicals & Books 1,988,000 1,898,000
A03906 Uniforms and Protective Clothing 283,000 251,000 283,000
A03907 Advertising & Publicity 1,253,000 1,112,000 1,253,000
001 Advertising & Publicity 1,112,000 1,253,000
A03918 Exhibitions, Fairs & Other 299,000 65,000 299,000
National Celebrations
A03919 Payments to Others for Service 750,000
Rendered
A03926 Allies Branch of the 307,000 22,000 307,000
Provincial C.I.D
A03942 Cost of Other Stores 1,473,000 1,307,000 1,473,000
001 Cost of Other Stores 1,307,000 1,473,000
A03970 Others 13,318,000 3,820,000 14,548,000
001 Others 3,820,000 14,548,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 1,000

A041 TOTAL PENSION 1,000 1,000

A04114 Superannuation Encashment Of L.P.R 1,000 1,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 500,000


1125

PC21015 (015)
EDUCATION
_______________________________________________________________________________
092120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
092 SECONDARY EDUCATION AFFAIRS AND SERVICES
0921 SECONDARY EDUCATION AFFAIRS AND SERVICES
092120 OTHERS

LQ4496 In Sevrice Teachers Training

A052 TOTAL GRANTS-DOMESTIC 500,000

A05216 Fin. Assis. to the families of 500,000


G. Serv. who expire

A06 TOTAL TRANSFERS 17,855,000 26,131,000 27,610,000

A063 TOTAL ENTERTAINMENT & 17,855,000 26,131,000 27,610,000


GIFTS

A06301 Entertainments & Gifts 17,855,000 26,131,000 27,610,000


001 Entertainment & Gifts 360,000

A09 TOTAL PHYSICAL ASSETS 9,546,000 5,472,000 313,386,000

A095 TOTAL PURCHASE OF 7,200,000


TRANSPORT

A09501 Transport 7,200,000

A096 TOTAL PURCHASE OF PLANT & 7,569,000 4,717,000 303,889,000


MACHINERY

A09601 Plant and Machinery 7,569,000 4,717,000 303,889,000

A097 TOTAL PURCHASE FURNITURE 1,977,000 755,000 2,297,000


& FIXTURE

A09701 Purchase of Furniture and Fixture 1,977,000 755,000 2,297,000

A13 TOTAL REPAIRS AND MAINTENANCE 12,101,000 10,240,000 12,505,000

A130 TOTAL TRANSPORT 985,000 2,374,000 1,389,000

A13001 Transport 985,000 2,374,000 1,389,000

A131 TOTAL MACHINERY AND 5,666,000 4,529,000 5,666,000


EQUIPMENT

A13101 Machinery and Equipment 5,666,000 4,529,000 5,666,000


1126

PC21015 (015)
EDUCATION
_______________________________________________________________________________
092120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
092 SECONDARY EDUCATION AFFAIRS AND SERVICES
0921 SECONDARY EDUCATION AFFAIRS AND SERVICES
092120 OTHERS

LQ4496 In Sevrice Teachers Training

A132 TOTAL FURNITURE AND 863,000 766,000 863,000


FIXTURE

A13201 Furniture and Fixture 863,000 766,000 863,000

A133 TOTAL BUILDINGS AND 1,669,000 981,000 1,669,000


STRUCTURE

A13370 Others 1,669,000 981,000 1,669,000


001 Others 1,669,000

A137 TOTAL COMPUTER EQUIPMENT 2,918,000 1,590,000 2,918,000

A13703 I.T. Equipment 2,918,000 1,590,000 2,918,000

_______________________________________________________________________________
In Sevrice Teachers Training 2,914,134,000 2,709,567,000 3,187,909,000
_______________________________________________________________________________
1127

PC21015 (015)
EDUCATION
_______________________________________________________________________________
092120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
092 SECONDARY EDUCATION AFFAIRS AND SERVICES
0921 SECONDARY EDUCATION AFFAIRS AND SERVICES
092120 OTHERS

LQ4497 Lawrence College Ghora Gali Murree

A01 TOTAL EMPLOYEES RELATED EXPENSES. 10,596,000 10,596,000 10,596,000

A011 TOTAL PAY 10,596,000 10,596,000 10,596,000

A011-1 TOTAL PAY OF OFFICERS 10,596,000 10,596,000 10,596,000

A01101 Total Basic Pay of Officers 10,596,000 10,596,000 10,596,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 1,000

A041 TOTAL PENSION 1,000 1,000

A04114 Superannuation Encashment Of L.P.R 1,000 1,000

_______________________________________________________________________________
Lawrence College Ghora Gali Murree 10,597,000 10,597,000 10,596,000
_______________________________________________________________________________
1128

PC21015 (015)
EDUCATION
_______________________________________________________________________________
093101 GENERAL UNIVERSITIES/COLLEGES/INSTITUTES
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
093 TERTIARY EDUCATION AFFAIRS AND SERVICES
0931 TERTIARY EDUCATION AFFAIRS AND SERVICES
093101 GENERAL UNIVERSITIES/COLLEGES/INSTITUTES

LQ4145 Arts Colleges

A01 TOTAL EMPLOYEES RELATED EXPENSES. 15,290,433,000 12,642,816,000 17,256,000,000

A011 TOTAL PAY 31329 34297 6,959,055,000 5,785,298,000 7,597,501,000

A011-1 TOTAL PAY OF OFFICERS 16976 17822 5,649,064,000 4,651,858,000 6,119,606,000

A01101 Total Basic Pay of Officers 16976 17822 5,570,284,000 4,587,779,000 6,022,062,000

P133-F Principal (BPS-20) 39 48 49,852,000 36,878,000

P133-M Principal (BPS-20) 35 53 24,688,000 39,678,000

P154-F Professor (BPS-20) 31 36 14,232,000 25,278,000

P154-M Professor (BPS-20) 52 79 40,967,000 51,631,000

A369-F Associate/ Asstt. (BPS-19) 415 389 246,148,000 237,326,000


Professor

A369-M Associate/ Asstt. (BPS-19) 825 873 492,262,000 503,548,000


Professor

C304-F Chief Librarian (BPS-19) 1 1 372,000 372,000

C304-M Chief Librarian (BPS-19) 1 2 691,000 1,082,000

P133-F Principal (BPS-19) 245 261 133,331,000 133,267,000

P133-M Principal (BPS-19) 173 165 103,627,000 101,651,000

V017-F Vice Principal (BPS-19) 1 1 690,000 3,776,000

V017-M Vice Principal (BPS-19) 6 6 3,114,000 3,528,000

A245-F Assistant Professor (BPS-18) 2033 2119 798,254,000 822,408,000

A245-M Assistant Professor (BPS-18) 2367 2452 1,039,670,000 1,038,353,000

P133-F Principal (BPS-18) 7 7 2,991,000 3,468,000

P133-M Principal (BPS-18) 12 15 5,418,000 10,812,000

S093-F Senior Librarian (BPS-18) 4 16 1,579,000 13,014,000

S093-M Senior Librarian (BPS-18) 8 7 12,787,000 2,285,000

D122-F Director Physical (BPS-17) 176 207 41,319,000 46,648,000


Education

D122-M Director Physical (BPS-17) 115 128 29,137,000 32,029,000


Education

L057-F Lecturer (BPS-17) 5127 5502 1,194,181,000 1,448,093,000


1129

PC21015 (015)
EDUCATION
_______________________________________________________________________________
093101 GENERAL UNIVERSITIES/COLLEGES/INSTITUTES
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
093 TERTIARY EDUCATION AFFAIRS AND SERVICES
0931 TERTIARY EDUCATION AFFAIRS AND SERVICES
093101 GENERAL UNIVERSITIES/COLLEGES/INSTITUTES

LQ4145 Arts Colleges

L057-M Lecturer (BPS-17) 4637 4758 1,164,896,000 1,281,340,000

L066-F Librarian (BPS-17) 279 299 72,560,000 86,707,000

L066-M Librarian (BPS-17) 208 218 60,418,000 60,881,000

P022-M Part-Time Lecturer (BPS-17) 1 1 18,000 431,000

S282-F Superintendent (BPS-17) 1 569,000

S282-M Superintendent (BPS-17) 74 18,979,000

B131-M Bursar (BPS-16) 1 1 126,000 404,000

C267-M Cataloguer/Burser (BPS-16) 15 17 2,984,000 3,574,000

D028-M Demonstrator (BPS-16) 16 14 2,170,000 1,918,000

D122-F Director Physical (BPS-16) 39 33 6,506,000 5,551,000


Education

D122-M Director Physical (BPS-16) 32 26 5,217,000 4,080,000


Education

R036-M Registrar (BPS-16) 1 1 261,000 135,000

S282-M Superintendent (BPS-16) 73 7 19,692,000 957,000

S334-F Stenographer/Steno-Typist (BPS-16) 1 289,000

S334-M Stenographer/Steno-Typist (BPS-16) 1 264,000

S472-M Senior Bursar (BPS-16) 1 3 126,000 858,000

A01102 Personal pay 75,144,000 54,343,000 93,143,000


A01103 Special Pay 846,000 145,000 2,878,000
A01105 Qualification Pay 2,790,000 590,000 1,523,000
A01106 Total Pay of contract staff 9,001,000

A011-2 TOTAL PAY OF OTHER STAFF 14353 16475 1,309,991,000 1,133,440,000 1,477,895,000

A01151 Total Basic Pay of Other Staff 14353 16475 1,302,196,000 1,121,395,000 1,463,606,000

B097-M Burser (BPS-15) 3 3 597,000 475,000

P003-F P.T.I. (BPS-15) 1 1 1,687,000 2,976,000

P003-M P.T.I. (BPS-15) 10 10 5,767,000 1,734,000

H108-F Head Clerk/Assistant (BPS-14) 35 42 6,917,000 8,124,000

H108-M Head Clerk/Assistant (BPS-14) 446 482 83,247,000 92,560,000


1130

PC21015 (015)
EDUCATION
_______________________________________________________________________________
093101 GENERAL UNIVERSITIES/COLLEGES/INSTITUTES
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
093 TERTIARY EDUCATION AFFAIRS AND SERVICES
0931 TERTIARY EDUCATION AFFAIRS AND SERVICES
093101 GENERAL UNIVERSITIES/COLLEGES/INSTITUTES

LQ4145 Arts Colleges

H121-F Head Clerk/Accounts (BPS-14) 1 203,000


Assistant

S334-M Stenographer/Steno-Typist (BPS-14) 5 1,050,000

W013-F Warder (BPS-14) 18 18 4,121,000 4,360,000

S334-M Stenographer/Steno-Typist (BPS-12) 5 981,000

A334-M Accountant (BPS-11) 4 4 485,000 492,000

L058-F Lecturer Assistant (BPS-10) 186 209 31,200,000 34,237,000

L058-M Lecturer Assistant (BPS-10) 360 360 71,236,000 70,830,000

C025-M Care-Taker (BPS-09) 8 199 702,000 22,000,000

C230-F Care Taker (BPS-09) 30 26 2,399,000 2,538,000

C230-M Care Taker (BPS-09) 258 137 27,426,000 11,775,000

H108-M Head Clerk/Assistant (BPS-09) 100,000

J019-M Junior Clerk (BPS-09) 1 1 72,000 72,000

L058-F Lecturer Assistant (BPS-09) 13 934,000

L058-M Lecturer Assistant (BPS-09) 5 360,000

S078-F Senior Clerk (BPS-09) 40 73 5,829,000 9,680,000

S078-M Senior Clerk (BPS-09) 675 794 92,863,000 104,347,000

C134-F Clerk (BPS-07) 66 86 7,172,000 7,231,000

C134-M Clerk (BPS-07) 887 904 80,792,000 84,551,000

C230-M Care Taker (BPS-07) 2 1 154,000 77,000

I055-M Instrument Maker (BPS-07) 2 2 138,000 138,000

J019-F Junior Clerk (BPS-07) 5 21 365,000 1,541,000

J019-M Junior Clerk (BPS-07) 144 241 10,968,000 18,398,000

J029-F Junior Lecture Assistant (BPS-07) 12 8 985,000 603,000

J029-M Junior Lecture Assistant (BPS-07) 12 10 951,000 576,000

L004-M Laboratory Assistant (BPS-07) 6 7 772,000 1,501,000

L058-F Lecturer Assistant (BPS-07) 556 773 42,966,000 58,605,000

L058-M Lecturer Assistant (BPS-07) 1028 1207 87,767,000 98,078,000

L068-M Library Assistant (BPS-07) 4 4 302,000 317,000


1131

PC21015 (015)
EDUCATION
_______________________________________________________________________________
093101 GENERAL UNIVERSITIES/COLLEGES/INSTITUTES
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
093 TERTIARY EDUCATION AFFAIRS AND SERVICES
0931 TERTIARY EDUCATION AFFAIRS AND SERVICES
093101 GENERAL UNIVERSITIES/COLLEGES/INSTITUTES

LQ4145 Arts Colleges

L070-F Library Clerk (BPS-07) 94 140 9,485,000 13,186,000

L070-M Library Clerk (BPS-07) 369 411 25,244,000 31,692,000

L104-F Librarian/Assistant (BPS-07) 1 3 267,000 578,000


Librarian

L104-M Librarian/Assistant (BPS-07) 25 20 2,872,000 2,300,000


Librarian

O046-M Overseer (BPS-07) 1 1 185,000 185,000

S311-M Sanitary Worker (BPS-07) 1 60,000

C106-F Child Care Worker (BPS-06) 6 6 829,000 754,000

D235-F Dispenser/Dispenser (BPS-06) 1 2 183,000 254,000


Assistant

D235-M Dispenser/Dispenser (BPS-06) 37 36 4,011,000 4,321,000


Assistant

G020-M Gasman (BPS-06) 6 6 613,000 551,000

G050-M Glass Blower (BPS-06) 1 1 101,000 104,000

M205-F Mason/Electrician (BPS-06) 1 1 148,000 67,000

M205-M Mason/Electrician (BPS-06) 8 10 871,000 998,000

Q008-F Qari/Moazzin/Imam (BPS-06) 3 3 323,000 334,000

Q008-M Qari/Moazzin/Imam (BPS-06) 6 6 786,000 801,000

S024-M Sanitary Supervisor (BPS-06) 2 2 224,000 227,000

C251-M Carpenter/Caster (BPS-05) 2 2 146,000 150,000

M081-M Mechanic Supervisor (BPS-05) 22 21 2,063,000 2,196,000

D186-M Driver (BPS-04) 196 211 15,299,000 14,917,000

D236-M Driver/Cleaner Operator (BPS-04) 2 2 195,000 195,000

S059-M Security Guard (BPS-03) 3 1 357,000 514,000

D003-M Daftri (BPS-02) 35 35 3,905,000 3,708,000

A324-F Ayas (BPS-01) 36 37 3,252,000 3,245,000

B054-M Boatman (BPS-01) 3 3 227,000 232,000

B095-M Bullock Man (BPS-01) 2 417,000

C112-F Chowkidar (BPS-01) 13 1335 1,494,000 100,000,000


1132

PC21015 (015)
EDUCATION
_______________________________________________________________________________
093101 GENERAL UNIVERSITIES/COLLEGES/INSTITUTES
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
093 TERTIARY EDUCATION AFFAIRS AND SERVICES
0931 TERTIARY EDUCATION AFFAIRS AND SERVICES
093101 GENERAL UNIVERSITIES/COLLEGES/INSTITUTES

LQ4145 Arts Colleges

C112-M Chowkidar (BPS-01) 1577 561 116,494,000 34,266,000

C181-M Conductor (BPS-01) 189 199 11,613,000 13,769,000

C252-F Chowkidar/Beldar/Mali/Gas (BPS-01) 304 327 23,849,000 29,022,000

C252-M Chowkidar/Beldar/Mali/Gas (BPS-01) 2617 2645 206,197,000 206,396,000

C257-M Chowkidar/Baildar/Mali/Sw (BPS-01) 6 4 422,000 251,000

C260-M Chowkidar/Beldar/Mali/Gas (BPS-01) 55 47 3,316,000 2,937,000

C262-M Chowkidar/Mali/Sweeper (BPS-01) 4 4 260,000 278,000

D186-M Driver (BPS-01) 5 128,000

G068-M Groundman/Gate Keeper (BPS-01) 39 46 3,920,000 4,670,000

L006-F Laboratory Attendant (BPS-01) 297 482 23,574,000 35,538,000

L006-M Laboratory Attendant (BPS-01) 1842 2090 137,921,000 154,649,000

L069-F Library Attendant (BPS-01) 9 17 737,000 968,000

L069-M Library Attendant (BPS-01) 93 85 8,385,000 8,732,000

M019-M Mali (BPS-01) 129 229 8,279,000 14,666,000

M041-M Marker (BPS-01) 1 1 67,000 67,000

M201-M Mali / Chowkidar / (BPS-01) 8 9 487,000 491,000


Sanitary Worker

M210-M Mali/Beldar/Sweeper (BPS-01) 145 8,809,000

N006-F Naib Qasid (BPS-01) 121 226 9,855,000 15,859,000

N006-M Naib Qasid (BPS-01) 1301 1396 98,842,000 108,306,000

O028-M Operator (BPS-01) 6 8 660,000 744,000

S025-M Sanitary Worker (BPS-01) 3 179,000

S059-M Security Guard (BPS-01) 1 200,000

S311-M Sanitary Worker (BPS-01) 59 3,895,000

S320-M Sweeper/Chowkidar (BPS-01) 2 131,000

S325-M Sweeper/Sanitary Worker (BPS-01) 1 64,000

S340-M Sports Cooli (BPS-01) 8 8 748,000 771,000

A01152 Personal pay 7,795,000 5,894,000 14,289,000


A01156 Total Pay of contract staff 6,151,000
1133

PC21015 (015)
EDUCATION
_______________________________________________________________________________
093101 GENERAL UNIVERSITIES/COLLEGES/INSTITUTES
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
093 TERTIARY EDUCATION AFFAIRS AND SERVICES
0931 TERTIARY EDUCATION AFFAIRS AND SERVICES
093101 GENERAL UNIVERSITIES/COLLEGES/INSTITUTES

LQ4145 Arts Colleges

A012 TOTAL ALLOWANCES 8,331,378,000 6,857,518,000 9,658,499,000

A012-1 TOTAL REGULAR ALLOWANCES 8,329,316,000 6,850,057,000 9,650,175,000

A01201 Senior Post Allowance 2,157,000 2,756,000 2,930,000


A01202 House Rent Allowance 895,310,000 721,309,000 678,376,000
A01203 Conveyance Allowance 930,664,000 816,663,000 1,259,769,000
A0120D Integrated Allowance 16,787,000 11,586,000 17,501,000
A0120F Mobility Allowance 1,051,000 301,000 1,100,000
A0120L Hard Area Allowance @ 50% of 65,036,000 35,036,000 78,538,000
Running Basic Pay for
A0120X Ad - hoc Allowance - 2010 1,892,576,000 1,552,175,000 2,066,986,400
A01211 Hill Allowance 4,504,000 1,504,000 2,500,000
A01216 Qualification Allowance 117,418,000 103,817,000 107,635,000
A01217 Medical Allowance 660,256,000 523,055,000 725,557,600
A0121A Adhoc Relief Allowance 2011 622,519,000 481,318,000 659,396,000
A0121M Adhoc Relief Allowance - 2012 1,336,091,000 1,170,690,000 1,197,073,000
A0121T Adhoc Relief Allowance 2013 656,796,000 566,394,000 702,703,000
A0121Z Adhoc Relief Allowance - 2014 500,001,000 1,200,083,000
A01224 Entertainment Allowance 10,567,000 8,367,000 10,672,000
A01236 Deputation Allowance 659,000 1,359,000 905,000
A01238 Charge Allowance 32,377,000 23,577,000 33,956,000
A01243 Special travelling allowance 121,364,000 364,000 131,075,000
A01270 Others 963,184,000 329,785,000 773,419,000
001 Others 36,745,000 3,344,000 51,941,000
037 30% Social Security Benefit in lieu of Pension to the Contract Employees 336,439,000 326,439,000 401,478,000
104 Block Allocation for OSD posts 5,000,000
105 Block Allocation for Insentives for Teachers Under CM'S Programme 50,000,000 100,000,000
106 Block Allocation For High Achievers of SSC and HSSC . 200,000,000 200,000,000
107 Block Allocation for Medical Reimbursement Charges for Employees of Higher 15,000,000 1,000 20,000,000
Education Institutions.
108 Block Allocation for Provision of SNE'S New and Continued. 320,000,000 1,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 2,062,000 7,461,000 8,324,000

A01273 Honoraria 650,000 50,000 876,000


000 Honoraria 9,000
A01274 Medical Charges 1,246,000 1,045,000 7,240,000
A01278 Leave Salary 165,000 2,365,000 202,000
A01299 Others 1,000 4,001,000 6,000
1134

PC21015 (015)
EDUCATION
_______________________________________________________________________________
093101 GENERAL UNIVERSITIES/COLLEGES/INSTITUTES
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
093 TERTIARY EDUCATION AFFAIRS AND SERVICES
0931 TERTIARY EDUCATION AFFAIRS AND SERVICES
093101 GENERAL UNIVERSITIES/COLLEGES/INSTITUTES

LQ4145 Arts Colleges

A03 TOTAL OPERATING EXPENSES 777,583,000 1,343,391,000 805,673,000

A032 TOTAL COMMUNICATIONS 24,691,000 15,847,000 26,687,000

A03201 Postage and Telegraph 3,809,000 2,180,000 4,181,000


A03202 Telephone and Trunk Call 20,752,000 13,552,000 22,308,000
A03203 Telex Teleprinter and Fax 130,000 115,000 198,000

A033 TOTAL UTILITIES 149,567,000 103,845,000 164,979,000

A03301 Gas 17,638,000 10,438,000 23,095,000


A03302 Water 5,211,000 3,211,000 5,404,000
A03303 Electricity 121,152,000 85,456,000 130,329,000
001 Electricity 110,172,000 85,456,000 130,329,000
A03304 Hot and Cold Weather Charges 5,566,000 4,740,000 6,151,000

A034 TOTAL OCCUPANCY COSTS 2,224,000 2,024,000 2,114,000

A03402 Rent for Office Building 1,850,000 1,850,000 1,488,000


A03407 Rates and Taxes 374,000 174,000 626,000

A038 TOTAL TRAVEL & 239,223,000 127,214,000 251,217,000


TRANSPORTATION

A03801 Training - domestic 200,000,000 100,000,000 200,000,000


003 Block for Foreign and Domestic Training Programme 200,000,000 100,000,000 200,000,000
A03805 Travelling Allowance 33,262,000 22,244,000 45,380,000
001 Travelling Allowance 2,295,000
002 Blcok Allocation for Foreign TA/DA 10,000,000 10,000,000
A03806 Transportation of Goods 1,656,000 456,000 1,441,000
A03807 P.O.L Charges 4,192,000 3,614,000 4,283,000
A03808 Conveyance Charges 113,000 900,000 113,000

A039 TOTAL GENERAL 361,878,000 1,094,461,000 360,676,000

A03901 Stationery 26,081,000 13,947,000 26,366,000


A03902 Printing and Publication 5,194,000 2,209,000 6,431,000
001 Printing and Publications 2,209,000 6,311,000
1135

PC21015 (015)
EDUCATION
_______________________________________________________________________________
093101 GENERAL UNIVERSITIES/COLLEGES/INSTITUTES
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
093 TERTIARY EDUCATION AFFAIRS AND SERVICES
0931 TERTIARY EDUCATION AFFAIRS AND SERVICES
093101 GENERAL UNIVERSITIES/COLLEGES/INSTITUTES

LQ4145 Arts Colleges

A03903 Conference/Seminars/Workshops/ 709,000 1,429,000 852,000


Symposia
A03905 Newspapers Periodicals and Books 47,041,000 13,348,000 49,070,000
001 News Papers, Periodicals & Books 13,348,000 48,700,000
A03906 Uniforms and Protective Clothing 2,462,000 1,985,000 2,616,000
A03907 Advertising & Publicity 5,821,000 1,765,000 6,375,000
001 Advertising & Publicity 1,765,000 6,108,000
A03917 Law Charges 506,000 249,000 556,000
A03918 Exhibitions, Fairs & Other 5,674,000 1,836,000 5,522,000
National Celebrations
A03919 Payments to Others for Service 30,010,000 954,338,000 2,400,000
Rendered
001 Payments to Others for Service Rendered 953,738,000
002 Block allocaiton for Consultancy Charges/Services Rendered 30,000,000 600,000
A03942 Cost of Other Stores 7,172,000 3,165,000 8,448,000
001 Cost of Other Stores 3,165,000 8,093,000
A03970 Others 231,208,000 100,190,000 252,040,000
001 Others 29,296,000 32,040,000
182 Block Allocation for Chief Minister's Speech/Debate Competitation 200,000,000 70,894,000 220,000,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 160,047,000 403,542,000

A041 TOTAL PENSION 1,000 160,047,000 403,542,000

A04114 Superannuation Encashment Of L.P.R 1,000 160,047,000 3,542,000


A04170 Others 400,000,000
005 Block Allocation for Encashment of LPR 400,000,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 280,500,000 774,059,000 309,600,000

A052 TOTAL GRANTS-DOMESTIC 280,500,000 774,059,000 309,600,000

A05216 Fin. Assis. to the families of 500,000 45,444,000 49,599,000


G. Serv. who expire
001 Fin. Assis. to the families of the persons who expires during service. 49,200,000
A05270 To Others 280,000,000 728,615,000 260,001,000
001 Others 423,615,000
4H4 Block Allocation For Autonomous Institutions. 150,000,000
4I4 Block Allocation For High Achievers of SSC and HSSC . 200,000,000
4K7 Block Allocation for up-gradation of Commerece Institutes. 10,000,000
1136

PC21015 (015)
EDUCATION
_______________________________________________________________________________
093101 GENERAL UNIVERSITIES/COLLEGES/INSTITUTES
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
093 TERTIARY EDUCATION AFFAIRS AND SERVICES
0931 TERTIARY EDUCATION AFFAIRS AND SERVICES
093101 GENERAL UNIVERSITIES/COLLEGES/INSTITUTES

LQ4145 Arts Colleges

4K8 Block Allocation for POL for Buses of Colleges 10,000,000


4K9 Block Allocation for Newly Established Autonomous Institutions 100,000,000
H02 Block for Finanicial Assistance for the Familes of Civil Servants who die in 50,000,000 50,000,000
Service
H08 Block Allocation for Fogeign tours for High Achivers. 80,000,000 105,000,000 90,000,000

A09 TOTAL PHYSICAL ASSETS 300,000,000 300,000,000

A095 TOTAL PURCHASE OF 300,000,000 300,000,000


TRANSPORT

A09501 Transport 300,000,000 300,000,000


007 Block Allocation for College Buses 300,000,000 300,000,000

A13 TOTAL REPAIRS AND MAINTENANCE 21,986,000 8,310,000 21,594,000

A130 TOTAL TRANSPORT 684,000 1,206,000 844,000

A13001 Transport 684,000 1,206,000 844,000

A131 TOTAL MACHINERY AND 9,157,000 4,726,000 9,937,000


EQUIPMENT

A13101 Machinery and Equipment 9,157,000 4,726,000 9,937,000

A132 TOTAL FURNITURE AND 12,145,000 2,378,000 10,813,000


FIXTURE

A13201 Furniture and Fixture 12,145,000 2,378,000 10,813,000

_______________________________________________________________________________
Arts Colleges 16,670,503,000 14,928,623,000 19,096,409,000
_______________________________________________________________________________
1137

PC21015 (015)
EDUCATION
_______________________________________________________________________________
093102 PROFS/TECHNICAL UNIVERSITIES /COLLEGES /COLLEGES
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
093 TERTIARY EDUCATION AFFAIRS AND SERVICES
0931 TERTIARY EDUCATION AFFAIRS AND SERVICES
093102 PROFS/TECHNICAL UNIVERSITIES /COLLEGES /COLLEGES

LQ4146 Professional Colleges

A01 TOTAL EMPLOYEES RELATED EXPENSES. 141,375,000 152,089,000 150,406,000

A011 TOTAL PAY 250 250 73,822,000 71,150,000 77,000,000

A011-1 TOTAL PAY OF OFFICERS 137 136 62,552,000 61,000,000 65,000,000

A01101 Total Basic Pay of Officers 137 136 62,101,000 60,100,000 64,434,000

P133-F Principal (BPS-20) 1 2 871,000 1,300,000

P154-F Professor (BPS-20) 12 13 8,449,000 9,000,000

A369-F Associate/ Asstt. (BPS-19) 28 25 17,138,000 9,500,000


Professor

A245-F Assistant Professor (BPS-18) 44 43 21,433,000 9,137,000

D122-F Director Physical (BPS-17) 1 1 200,000 200,000


Education

H119-F Headmaster/Headmistress (BPS-17) 2 2 863,000 882,000

L057-F Lecturer (BPS-17) 33 35 8,691,000 30,000,000

L066-F Librarian (BPS-17) 3 3 1,511,000 1,000,000

S282-M Superintendent (BPS-17) 3 726,000

I043-F Instructor/Assistant (BPS-16) 3 2 406,000 406,000


Instructor

N032-F Nurse (BPS-16) 1 1 270,000 279,000

R036-M Registrar (BPS-16) 1 1 126,000 365,000

S005-F S.S.Ts (BPS-16) 5 5 1,143,000 1,639,000

S282-M Superintendent (BPS-16) 3 1,000,000

A01102 Personal pay 451,000 900,000 566,000

A011-2 TOTAL PAY OF OTHER STAFF 113 114 11,270,000 10,150,000 12,000,000

A01151 Total Basic Pay of Other Staff 113 114 11,270,000 10,150,000 11,795,000

B097-M Burser (BPS-15) 1 1 423,000 423,000

A334-M Accountant (BPS-14) 2 326,000

H108-M Head Clerk/Assistant (BPS-14) 3 3 638,000 659,000


1138

PC21015 (015)
EDUCATION
_______________________________________________________________________________
093102 PROFS/TECHNICAL UNIVERSITIES /COLLEGES /COLLEGES
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
093 TERTIARY EDUCATION AFFAIRS AND SERVICES
0931 TERTIARY EDUCATION AFFAIRS AND SERVICES
093102 PROFS/TECHNICAL UNIVERSITIES /COLLEGES /COLLEGES

LQ4146 Professional Colleges

S216-M Stenographer (BPS-14) 3 4 575,000 900,000

W012-F Warden (BPS-14) 1 385,000

W013-F Warder (BPS-14) 2 2 471,000 239,000

S216-M Stenographer (BPS-12) 1 342,000

A334-M Accountant (BPS-11) 2 326,000

C230-M Care Taker (BPS-09) 2 2 274,000 279,000

S078-F Senior Clerk (BPS-09) 3 445,000

S078-M Senior Clerk (BPS-09) 6 3 1,001,000 354,000

C134-F Clerk (BPS-07) 3 502,000

C134-M Clerk (BPS-07) 3 1 346,000 87,000

L058-F Lecturer Assistant (BPS-07) 2 2 322,000 263,000

L058-M Lecturer Assistant (BPS-07) 13 12 795,000 700,000

C106-F Child Care Worker (BPS-06) 1 1 67,000 67,000

A337-F Assistant Librarian (BPS-05) 1 67,000

S156-M Shop Assistant (BPS-05) 1 1 177,000 66,000

T019-F Technical Establishment (BPS-05) 1 177,000

T019-M Technical Establishment (BPS-05) 10 837,000

D237-M Driver/Conducter (BPS-04) 5 11 511,000 669,000

D003-M Daftri (BPS-02) 2 5 188,000 563,000

D238-M Daftri/Gestetner Operator (BPS-02) 1 134,000

A324-F Ayas (BPS-01) 1 3 62,000 263,000

B110-F Bulavi (BPS-01) 1 1 64,000 68,000

C112-M Chowkidar (BPS-01) 2 175,000

C252-M Chowkidar/Beldar/Mali/Gas (BPS-01) 8 701,000

C256-M Class Iv (BPS-01) 13 6 527,000 431,000

C260-F Chowkidar/Beldar/Mali/Gas (BPS-01) 13 1,176,000

C260-M Chowkidar/Beldar/Mali/Gas (BPS-01) 12 1,000,000

L006-F Laboratory Attendant (BPS-01) 1 66,000

L006-M Laboratory Attendant (BPS-01) 16 11 1,164,000 745,000


1139

PC21015 (015)
EDUCATION
_______________________________________________________________________________
093102 PROFS/TECHNICAL UNIVERSITIES /COLLEGES /COLLEGES
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
093 TERTIARY EDUCATION AFFAIRS AND SERVICES
0931 TERTIARY EDUCATION AFFAIRS AND SERVICES
093102 PROFS/TECHNICAL UNIVERSITIES /COLLEGES /COLLEGES

LQ4146 Professional Colleges

L069-M Library Attendant (BPS-01) 1 68,000

N006-F Naib Qasid (BPS-01) 1 5 59,000 597,000

N006-M Naib Qasid (BPS-01) 7 3 601,000 194,000

S157-M Shop Attendant (BPS-01) 2 3 191,000 315,000

A01152 Personal pay 205,000

A012 TOTAL ALLOWANCES 67,553,000 80,939,000 73,406,000

A012-1 TOTAL REGULAR ALLOWANCES 67,423,000 80,809,000 73,392,000

A01201 Senior Post Allowance 158,000 183,000 160,000


A01202 House Rent Allowance 10,257,000 10,107,000 10,257,000
A01203 Conveyance Allowance 9,649,000 7,649,000 9,000,000
A0120D Integrated Allowance 37,000 37,000 40,000
A0120X Ad - hoc Allowance - 2010 10,484,000 18,484,000 20,000,000
A01216 Qualification Allowance 1,000,000 1,400,000 955,000
A01217 Medical Allowance 6,143,000 6,143,000 6,150,000
A0121A Adhoc Relief Allowance 2011 6,429,000 5,829,000 6,266,000
A0121M Adhoc Relief Allowance - 2012 14,315,000 14,215,000 1,500,000
A0121T Adhoc Relief Allowance 2013 7,199,000 7,259,000 7,200,000
A0121Z Adhoc Relief Allowance - 2014 7,051,000 10,000,000
A01224 Entertainment Allowance 244,000 244,000 212,000
A01238 Charge Allowance 50,000 100,000 96,000
A01270 Others 1,458,000 2,108,000 1,556,000
001 Others 7,000 7,000 10,000
037 30% Social Security Benefit in lieu of Pension to the Contract Employees 1,451,000 2,101,000 1,546,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 130,000 130,000 14,000

A01273 Honoraria 10,000 10,000 13,000


A01274 Medical Charges 120,000 120,000 1,000

A03 TOTAL OPERATING EXPENSES 3,714,000 3,592,000 3,563,000

A032 TOTAL COMMUNICATIONS 132,000 130,000 137,000

A03201 Postage and Telegraph 17,000 15,000 17,000


A03202 Telephone and Trunk Call 115,000 115,000 120,000
1140

PC21015 (015)
EDUCATION
_______________________________________________________________________________
093102 PROFS/TECHNICAL UNIVERSITIES /COLLEGES /COLLEGES
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
093 TERTIARY EDUCATION AFFAIRS AND SERVICES
0931 TERTIARY EDUCATION AFFAIRS AND SERVICES
093102 PROFS/TECHNICAL UNIVERSITIES /COLLEGES /COLLEGES

LQ4146 Professional Colleges

A033 TOTAL UTILITIES 2,370,000 2,368,000 2,665,000

A03301 Gas 450,000 450,000 500,000


A03302 Water 140,000 140,000 140,000
A03303 Electricity 1,760,000 1,760,000 2,000,000
001 Electricity 1,760,000 1,760,000 2,000,000
A03304 Hot and Cold Weather Charges 20,000 18,000 25,000

A034 TOTAL OCCUPANCY COSTS 100,000 100,000 1,000

A03407 Rates and Taxes 100,000 100,000 1,000

A038 TOTAL TRAVEL & 414,000 375,000 63,000


TRANSPORTATION

A03805 Travelling Allowance 60,000 53,000 60,000


001 Travelling Allowance 60,000
A03806 Transportation of Goods 1,000
A03807 P.O.L Charges 354,000 322,000 1,000
A03808 Conveyance Charges 1,000

A039 TOTAL GENERAL 698,000 619,000 697,000

A03901 Stationery 85,000 75,000 85,000


A03902 Printing and Publication 35,000 31,000 36,000
001 Printing and Publications 31,000 35,000
A03905 Newspapers Periodicals and Books 215,000 191,000 215,000
001 News Papers, Periodicals & Books 191,000 215,000
A03906 Uniforms and Protective Clothing 20,000 18,000 10,000
A03907 Advertising & Publicity 165,000 146,000 165,000
001 Advertising & Publicity 146,000 165,000
A03918 Exhibitions, Fairs & Other 18,000 16,000 25,000
National Celebrations
A03919 Payments to Others for Service 1,000
Rendered
A03942 Cost of Other Stores 75,000 67,000 75,000
001 Cost of Other Stores 67,000 75,000
A03970 Others 85,000 75,000 85,000
001 Others 75,000 85,000
1141

PC21015 (015)
EDUCATION
_______________________________________________________________________________
093102 PROFS/TECHNICAL UNIVERSITIES /COLLEGES /COLLEGES
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
093 TERTIARY EDUCATION AFFAIRS AND SERVICES
0931 TERTIARY EDUCATION AFFAIRS AND SERVICES
093102 PROFS/TECHNICAL UNIVERSITIES /COLLEGES /COLLEGES

LQ4146 Professional Colleges

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 1,575,000 1,000

A041 TOTAL PENSION 1,000 1,575,000 1,000

A04114 Superannuation Encashment Of L.P.R 1,000 1,575,000 1,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 200,000 177,000 400,000

A052 TOTAL GRANTS-DOMESTIC 200,000 177,000 400,000

A05216 Fin. Assis. to the families of 200,000 177,000 400,000


G. Serv. who expire

A13 TOTAL REPAIRS AND MAINTENANCE 117,000 104,000 73,000

A130 TOTAL TRANSPORT 45,000 40,000 1,000

A13001 Transport 45,000 40,000 1,000

A131 TOTAL MACHINERY AND 46,000 41,000 46,000


EQUIPMENT

A13101 Machinery and Equipment 46,000 41,000 46,000

A132 TOTAL FURNITURE AND 26,000 23,000 26,000


FIXTURE

A13201 Furniture and Fixture 26,000 23,000 26,000

_______________________________________________________________________________
Professional Colleges 145,407,000 157,537,000 154,443,000
_______________________________________________________________________________
1142

PC21015 (015)
EDUCATION
_______________________________________________________________________________
093102 PROFS/TECHNICAL UNIVERSITIES /COLLEGES /COLLEGES
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
093 TERTIARY EDUCATION AFFAIRS AND SERVICES
0931 TERTIARY EDUCATION AFFAIRS AND SERVICES
093102 PROFS/TECHNICAL UNIVERSITIES /COLLEGES /COLLEGES

LQ4304 Commerce Colleges

A01 TOTAL EMPLOYEES RELATED EXPENSES. 1,952,368,000 1,431,352,000 2,150,946,000

A011 TOTAL PAY 3379 3371 955,884,000 694,353,000 1,005,187,000

A011-1 TOTAL PAY OF OFFICERS 1936 1923 769,757,000 558,599,000 828,407,000

A01101 Total Basic Pay of Officers 1936 1923 763,641,000 551,116,000 819,970,000

P133-M Principal (BPS-20) 13 13 8,336,000 7,931,000

A369-M Associate/ Asstt. (BPS-19) 2 2 766,000 805,000


Professor

C086-F Chief Instructor (BPS-19) 3 1 1,921,000 13,381,000

C086-M Chief Instructor (BPS-19) 125 128 78,123,000 77,353,000

P133-F Principal (BPS-19) 10 10 5,926,000 5,226,000

P133-M Principal (BPS-19) 71 70 57,880,000 50,633,000

V017-F Vice Principal (BPS-19) 2 1 1,192,000 690,000

V017-M Vice Principal (BPS-19) 27 28 14,281,000 14,689,000

A245-M Assistant Professor (BPS-18) 22 18 9,779,000 7,207,000

P133-F Principal (BPS-18) 2 2 779,000 1,096,000

P133-M Principal (BPS-18) 17 22 8,116,000 1,322,000

S088-F Senior Instructor (BPS-18) 23 20 10,745,000 9,207,000

S088-M Senior Instructor (BPS-18) 508 496 249,888,000 315,802,000

V017-F Vice Principal (BPS-18) 3 11 1,197,000 3,370,000

V017-M Vice Principal (BPS-18) 7 9 2,793,000 4,466,000

D122-M Director Physical (BPS-17) 57 2 21,381,000 815,000


Education

I032-F Instructor (BPS-17) 65 61 19,918,000 16,996,000

I032-M Instructor (BPS-17) 806 784 223,372,000 218,124,000

L057-M Lecturer (BPS-17) 14 29 2,873,000 6,628,000

L066-F Librarian (BPS-17) 11 13 3,187,000 3,303,000

L066-M Librarian (BPS-17) 82 12 30,345,000 3,746,000

R036-M Registrar (BPS-17) 1 1 416,000 431,000


1143

PC21015 (015)
EDUCATION
_______________________________________________________________________________
093102 PROFS/TECHNICAL UNIVERSITIES /COLLEGES /COLLEGES
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
093 TERTIARY EDUCATION AFFAIRS AND SERVICES
0931 TERTIARY EDUCATION AFFAIRS AND SERVICES
093102 PROFS/TECHNICAL UNIVERSITIES /COLLEGES /COLLEGES

LQ4304 Commerce Colleges

S282-M Superintendent (BPS-17) 8 1,466,000

A012-M Accounts Officer (BPS-16) 2 261,000

D122-M Director Physical (BPS-16) 30 86 5,168,000 25,359,000


Education

L066-F Librarian (BPS-16) 1 126,000

L066-M Librarian (BPS-16) 23 92 3,309,000 29,402,000

S257-M Student Welfare Officer (BPS-16) 2 261,000

S282-M Superintendent (BPS-16) 11 1,824,000

A01102 Personal pay 5,717,000 7,093,000 8,437,000


A01103 Special Pay 399,000 390,000

A011-2 TOTAL PAY OF OTHER STAFF 1443 1448 186,127,000 135,754,000 176,780,000

A01151 Total Basic Pay of Other Staff 1443 1448 184,571,000 134,515,000 175,065,000

C178-M Computer Technician (BPS-14) 3 3 3,505,000 330,000

C447-M Computer Laboratory (BPS-14) 1 1 100,000 100,000


Assistant

H108-M Head Clerk/Assistant (BPS-14) 98 99 26,466,000 21,888,000

L012-M Laboratory Technician (BPS-14) 2 2 215,000 215,000

S334-M Stenographer/Steno-Typist (BPS-14) 10 11 5,217,000 2,415,000

A334-M Accountant (BPS-11) 3 1 247,000 82,000

D137-M Dispenser (BPS-11) 1 1 82,000 82,000

L068-M Library Assistant (BPS-11) 2 3 165,000 258,000

S078-M Senior Clerk (BPS-09) 128 128 21,825,000 22,577,000

A334 Accountant (BPS-08) 22 25 2,265,000 2,873,000

C134-F Clerk (BPS-07) 3 410,000

C134-M Clerk (BPS-07) 208 211 28,439,000 29,909,000

M002-M Machine Attendant (BPS-07) 109 109 14,525,000 14,761,000

S250-M Store Keeper (BPS-07) 1 72,000

D235-M Dispenser/Dispenser (BPS-06) 5 4 702,000 495,000


Assistant
1144

PC21015 (015)
EDUCATION
_______________________________________________________________________________
093102 PROFS/TECHNICAL UNIVERSITIES /COLLEGES /COLLEGES
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
093 TERTIARY EDUCATION AFFAIRS AND SERVICES
0931 TERTIARY EDUCATION AFFAIRS AND SERVICES
093102 PROFS/TECHNICAL UNIVERSITIES /COLLEGES /COLLEGES

LQ4304 Commerce Colleges

L004-M Laboratory Assistant (BPS-06) 1 69,000

S250-M Store Keeper (BPS-06) 13 11 1,222,000 1,186,000

D235-M Dispenser/Dispenser (BPS-05) 4 5 265,000 419,000


Assistant

E034-M Electrician (BPS-05) 1 67,000

L004-M Laboratory Assistant (BPS-05) 6 3 359,000 201,000

L068-M Library Assistant (BPS-05) 1 67,000

L070-M Library Clerk (BPS-05) 2 139,000

L104-M Librarian/Assistant (BPS-05) 2 134,000


Librarian

S250-M Store Keeper (BPS-05) 1 67,000

D186-M Driver (BPS-04) 6 6 541,000 486,000

C112-M Chowkidar (BPS-01) 235 233 19,891,000 20,555,000

C181-M Conductor (BPS-01) 2 2 120,000 119,000

C193-M Cook (BPS-01) 27 27 1,966,000 2,019,000

C252-F Chowkidar/Beldar/Mali/Gas (BPS-01) 9 7 1,631,000 824,000

C252-M Chowkidar/Beldar/Mali/Gas (BPS-01) 362 365 31,867,000 34,096,000

L006-M Laboratory Attendant (BPS-01) 3 2 255,000 138,000

L069-M Library Attendant (BPS-01) 12 14 1,122,000 1,388,000

N006-F Naib Qasid (BPS-01) 1 135,000

N006-M Naib Qasid (BPS-01) 166 168 20,900,000 17,168,000

A01152 Personal pay 1,556,000 1,239,000 1,715,000

A012 TOTAL ALLOWANCES 996,484,000 736,999,000 1,145,759,000

A012-1 TOTAL REGULAR ALLOWANCES 990,148,000 734,958,000 1,138,575,000

A01201 Senior Post Allowance 229,000 129,000 229,000


A01202 House Rent Allowance 114,243,000 68,413,000 120,621,000
A01203 Conveyance Allowance 140,087,000 78,909,000 144,232,000
A0120D Integrated Allowance 2,231,000 1,435,000 2,207,000
A0120L Hard Area Allowance @ 50% of 2,412,000 540,000
Running Basic Pay for
1145

PC21015 (015)
EDUCATION
_______________________________________________________________________________
093102 PROFS/TECHNICAL UNIVERSITIES /COLLEGES /COLLEGES
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
093 TERTIARY EDUCATION AFFAIRS AND SERVICES
0931 TERTIARY EDUCATION AFFAIRS AND SERVICES
093102 PROFS/TECHNICAL UNIVERSITIES /COLLEGES /COLLEGES

LQ4304 Commerce Colleges

A0120X Ad - hoc Allowance - 2010 269,883,000 182,221,000 262,754,000


A01211 Hill Allowance 366,000 137,000 366,000
A01216 Qualification Allowance 1,657,000 2,109,000 2,570,000
A01217 Medical Allowance 89,297,000 56,982,000 102,209,000
A0121A Adhoc Relief Allowance 2011 87,358,000 57,511,000 86,933,000
A0121M Adhoc Relief Allowance - 2012 176,567,000 138,765,000 190,908,000
A0121T Adhoc Relief Allowance 2013 88,857,000 69,110,000 91,159,000
A0121Z Adhoc Relief Allowance - 2014 67,228,000 87,901,000
A01224 Entertainment Allowance 1,388,000 1,012,000 1,443,000
A01238 Charge Allowance 4,880,000 4,892,000 5,181,000
A01243 Special travelling allowance 989,000 417,000 731,000
A01270 Others 9,704,000 5,148,000 39,131,000
001 Others 3,943,000 3,943,000 3,938,000
037 30% Social Security Benefit in lieu of Pension to the Contract Employees 5,761,000 1,205,000 35,193,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 6,336,000 2,041,000 7,184,000

A01273 Honoraria 566,000 553,000 1,217,000


A01274 Medical Charges 4,965,000 1,128,000 5,052,000
A01278 Leave Salary 805,000 360,000 915,000

A03 TOTAL OPERATING EXPENSES 104,815,000 58,436,000 110,838,000

A031 TOTAL FEES 125,000 27,000 83,000

A03101 Bank fees 125,000 27,000 83,000

A032 TOTAL COMMUNICATIONS 6,847,000 4,411,000 6,379,000

A03201 Postage and Telegraph 1,021,000 630,000 753,000


A03202 Telephone and Trunk Call 5,753,000 3,753,000 5,606,000
A03203 Telex Teleprinter and Fax 73,000 28,000 20,000

A033 TOTAL UTILITIES 26,050,000 19,499,000 28,169,000

A03301 Gas 3,098,000 949,000 3,098,000


A03302 Water 562,000 416,000 493,000
A03303 Electricity 20,868,000 16,868,000 22,873,000
001 Electricity 20,868,000 16,868,000 22,873,000
A03304 Hot and Cold Weather Charges 1,522,000 1,266,000 1,705,000
1146

PC21015 (015)
EDUCATION
_______________________________________________________________________________
093102 PROFS/TECHNICAL UNIVERSITIES /COLLEGES /COLLEGES
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
093 TERTIARY EDUCATION AFFAIRS AND SERVICES
0931 TERTIARY EDUCATION AFFAIRS AND SERVICES
093102 PROFS/TECHNICAL UNIVERSITIES /COLLEGES /COLLEGES

LQ4304 Commerce Colleges

A034 TOTAL OCCUPANCY COSTS 17,501,000 9,924,000 13,552,000

A03402 Rent for Office Building 17,426,000 9,884,000 13,496,000


A03407 Rates and Taxes 75,000 40,000 56,000

A038 TOTAL TRAVEL & 20,511,000 9,695,000 21,912,000


TRANSPORTATION

A03805 Travelling Allowance 12,668,000 7,243,000 13,184,000


A03806 Transportation of Goods 561,000 497,000 393,000
A03807 P.O.L Charges 7,053,000 1,757,000 8,166,000
A03808 Conveyance Charges 229,000 198,000 169,000

A039 TOTAL GENERAL 33,781,000 14,880,000 40,743,000

A03901 Stationery 5,424,000 2,914,000 6,657,000


A03902 Printing and Publication 2,834,000 1,235,000 3,302,000
001 Printing and Publications 2,834,000 1,235,000 3,302,000
A03903 Conference/Seminars/Workshops/ 230,000 204,000 972,000
Symposia
A03905 Newspapers Periodicals and Books 8,413,000 2,566,000 9,909,000
001 News Papers, Periodicals & Books 8,413,000 2,566,000 9,909,000
A03906 Uniforms and Protective Clothing 304,000 226,000 555,000
A03907 Advertising & Publicity 4,285,000 2,003,000 4,930,000
001 Advertising & Publicity 4,285,000 2,003,000 4,930,000
A03917 Law Charges 225,000 50,000 275,000
A03918 Exhibitions, Fairs & Other 992,000 754,000 1,550,000
National Celebrations
A03942 Cost of Other Stores 2,758,000 1,548,000 3,472,000
001 Cost of Other Stores 2,758,000 1,548,000 3,472,000
A03970 Others 8,316,000 3,380,000 9,121,000
001 Others 8,316,000 3,380,000 9,121,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 6,802,000 16,276,000

A041 TOTAL PENSION 1,000 6,802,000 16,276,000

A04114 Superannuation Encashment Of L.P.R 1,000 6,802,000 16,276,000


1147

PC21015 (015)
EDUCATION
_______________________________________________________________________________
093102 PROFS/TECHNICAL UNIVERSITIES /COLLEGES /COLLEGES
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
093 TERTIARY EDUCATION AFFAIRS AND SERVICES
0931 TERTIARY EDUCATION AFFAIRS AND SERVICES
093102 PROFS/TECHNICAL UNIVERSITIES /COLLEGES /COLLEGES

LQ4304 Commerce Colleges

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 2,601,000

A052 TOTAL GRANTS-DOMESTIC 2,601,000

A05216 Fin. Assis. to the families of 2,601,000


G. Serv. who expire

A13 TOTAL REPAIRS AND MAINTENANCE 12,917,000 4,979,000 10,816,000

A130 TOTAL TRANSPORT 1,548,000 1,036,000 1,190,000

A13001 Transport 1,548,000 1,036,000 1,190,000

A131 TOTAL MACHINERY AND 5,792,000 2,104,000 4,904,000


EQUIPMENT

A13101 Machinery and Equipment 5,792,000 2,104,000 4,904,000

A132 TOTAL FURNITURE AND 5,577,000 1,839,000 4,722,000


FIXTURE

A13201 Furniture and Fixture 5,577,000 1,839,000 4,722,000

_______________________________________________________________________________
Commerce Colleges 2,070,101,000 1,504,170,000 2,288,876,000
_______________________________________________________________________________
1148

PC21015 (015)
EDUCATION
_______________________________________________________________________________
093103 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
093 TERTIARY EDUCATION AFFAIRS AND SERVICES
0931 TERTIARY EDUCATION AFFAIRS AND SERVICES
093103 ADMINISTRATION

LQ4140 Direction (Colleges)

A01 TOTAL EMPLOYEES RELATED EXPENSES. 59,694,000 57,403,000 64,776,000

A011 TOTAL PAY 162 168 29,323,000 26,389,000 29,207,000

A011-1 TOTAL PAY OF OFFICERS 30 32 12,000,000 11,687,000 12,876,000

A01101 Total Basic Pay of Officers 30 32 11,775,000 11,438,000 12,501,000

A018-M Additional D.P.I. (BPS-20) 1 1 448,000 827,000

D123-M Director Public (BPS-20) 1 1 827,000 827,000


Instruction

D100-F Director (BPS-19) 1 2 690,000 1,362,000

D100-M Director (BPS-19) 3 2 1,822,000 1,485,000

D051-M Deputy Director (BPS-18) 1 250,000

A157-F Assistant Director Of (BPS-17) 2 2 444,000 458,000


Education

A157-M Assistant Director Of (BPS-17) 6 6 2,438,000 2,000,000


Education

L066-F Librarian (BPS-17) 1 1 480,000 480,000

P156-F Programme Officer (BPS-17) 1 1 244,000 200,000

R059-F Research Officer (BPS-17) 1 1 445,000 460,000

S282-M Superintendent (BPS-17) 10 2,670,000

E096-M Extra Assistant Director (BPS-16) 2 2 251,000 741,000


S.W.O.

S282-M Superintendent (BPS-16) 9 2,964,000

S334-M Stenographer/Steno-Typist (BPS-16) 2 2 722,000 741,000

A01102 Personal pay 222,000 246,000 372,000


A01103 Special Pay 3,000 3,000 3,000

A011-2 TOTAL PAY OF OTHER STAFF 132 136 17,323,000 14,702,000 16,331,000

A01151 Total Basic Pay of Other Staff 132 136 17,268,000 14,680,000 16,313,000

A097-F Assistant (BPS-14) 3 3 462,000 274,000

A097-M Assistant (BPS-14) 25 27 5,211,000 5,200,000


1149

PC21015 (015)
EDUCATION
_______________________________________________________________________________
093103 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
093 TERTIARY EDUCATION AFFAIRS AND SERVICES
0931 TERTIARY EDUCATION AFFAIRS AND SERVICES
093103 ADMINISTRATION

LQ4140 Direction (Colleges)

S334-M Stenographer/Steno-Typist (BPS-14) 9 9 2,299,000 2,000,000

C134-M Clerk (BPS-09) 17 17 2,591,000 2,294,000

J019-M Junior Clerk (BPS-07) 27 28 2,278,000 2,072,000

D186-M Driver (BPS-04) 4 4 505,000 514,000

D003-M Daftri (BPS-02) 7 7 828,000 890,000

C258-M Chowkidar/Beldar/Sweeper (BPS-01) 9 9 783,000 818,000

L069-M Library Attendant (BPS-01) 1 1 120,000 133,000

M019-M Mali (BPS-01) 1 1 59,000 59,000

N006-M Naib Qasid (BPS-01) 29 30 2,132,000 2,059,000

A01152 Personal pay 55,000 22,000 18,000

A012 TOTAL ALLOWANCES 30,371,000 31,014,000 35,569,000

A012-1 TOTAL REGULAR ALLOWANCES 29,905,000 29,563,000 34,668,000

A01201 Senior Post Allowance 30,000 29,000 30,000


A01202 House Rent Allowance 3,700,000 3,197,000 4,191,000
A01203 Conveyance Allowance 4,500,000 3,790,000 4,233,000
A0120D Integrated Allowance 120,000 112,000 160,000
A0120X Ad - hoc Allowance - 2010 7,897,000 6,950,000 7,412,000
A01216 Qualification Allowance 180,000 125,000 180,000
A01217 Medical Allowance 2,200,000 2,298,000 2,395,000
A0121A Adhoc Relief Allowance 2011 2,400,000 2,136,000 2,453,000
A0121M Adhoc Relief Allowance - 2012 5,200,000 5,235,000 5,341,000
A0121N Personal Allowance 11,000
A0121T Adhoc Relief Allowance 2013 2,500,000 2,618,000 2,871,000
A0121Z Adhoc Relief Allowance - 2014 2,600,000 5,142,000
A01224 Entertainment Allowance 38,000 33,000 38,000
A01238 Charge Allowance 89,000 10,000
A01270 Others 1,140,000 340,000 212,000
001 Others 116,000 1,000
037 30% Social Security Benefit in lieu of Pension to the Contract Employees 1,024,000 211,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 466,000 1,451,000 901,000

A01273 Honoraria 265,000 800,000 750,000


1150

PC21015 (015)
EDUCATION
_______________________________________________________________________________
093103 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
093 TERTIARY EDUCATION AFFAIRS AND SERVICES
0931 TERTIARY EDUCATION AFFAIRS AND SERVICES
093103 ADMINISTRATION

LQ4140 Direction (Colleges)

000 Honoraria 265,000


A01274 Medical Charges 200,000 650,000 150,000
A01278 Leave Salary 1,000 1,000 1,000

A03 TOTAL OPERATING EXPENSES 9,429,000 9,146,000 9,499,000

A032 TOTAL COMMUNICATIONS 800,000 525,000 700,000

A03201 Postage and Telegraph 250,000 200,000 200,000


A03202 Telephone and Trunk Call 550,000 325,000 500,000

A033 TOTAL UTILITIES 4,380,000 4,990,000 5,295,000

A03301 Gas 220,000 220,000


A03303 Electricity 4,060,000 4,800,000 4,000,000
001 Electricity 4,060,000 4,800,000 4,000,000
A03304 Hot and Cold Weather Charges 100,000 89,000 75,000
A03305 POL for Generator 101,000 1,000,000

A034 TOTAL OCCUPANCY COSTS 22,000 22,000 40,000

A03407 Rates and Taxes 22,000 22,000 40,000

A038 TOTAL TRAVEL & 1,570,000 1,325,000 1,252,000


TRANSPORTATION

A03805 Travelling Allowance 250,000 200,000 250,000


A03806 Transportation of Goods 10,000 1,000
A03807 P.O.L Charges 1,300,000 1,125,000 1,000,000
A03808 Conveyance Charges 10,000 1,000

A039 TOTAL GENERAL 2,657,000 2,284,000 2,212,000

A03901 Stationery 1,000,000 1,137,000 1,100,000


A03902 Printing and Publication 165,000 145,000 130,000
001 Printing and Publications 145,000 130,000
A03903 Conference/Seminars/Workshops/ 200,000 1,000
Symposia
A03905 Newspapers Periodicals and Books 65,000 34,000 40,000
001 News Papers, Periodicals & Books 34,000 40,000
1151

PC21015 (015)
EDUCATION
_______________________________________________________________________________
093103 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
093 TERTIARY EDUCATION AFFAIRS AND SERVICES
0931 TERTIARY EDUCATION AFFAIRS AND SERVICES
093103 ADMINISTRATION

LQ4140 Direction (Colleges)

A03906 Uniforms and Protective Clothing 48,000 65,000 60,000


A03907 Advertising & Publicity 300,000 50,000 100,000
001 Advertising & Publicity 50,000 100,000
A03917 Law Charges 6,000 6,000
A03918 Exhibitions, Fairs & Other 25,000 22,000 25,000
National Celebrations
A03942 Cost of Other Stores 193,000 113,000 150,000
001 Cost of Other Stores 113,000 150,000
A03955 Computer Stationary 330,000 443,000 400,000
A03970 Others 325,000 275,000 200,000
001 Others 275,000 200,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 1,000 756,000

A041 TOTAL PENSION 1,000 1,000 756,000

A04114 Superannuation Encashment Of L.P.R 1,000 1,000 756,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 500,000 200,000 400,000

A052 TOTAL GRANTS-DOMESTIC 500,000 200,000 400,000

A05216 Fin. Assis. to the families of 500,000 200,000 400,000


G. Serv. who expire

A13 TOTAL REPAIRS AND MAINTENANCE 981,000 1,143,000 1,060,000

A130 TOTAL TRANSPORT 550,000 808,000 650,000

A13001 Transport 550,000 808,000 650,000

A131 TOTAL MACHINERY AND 325,000 220,000 260,000


EQUIPMENT

A13101 Machinery and Equipment 325,000 220,000 260,000

A132 TOTAL FURNITURE AND 100,000 60,000 100,000


FIXTURE

A13201 Furniture and Fixture 100,000 60,000 100,000


1152

PC21015 (015)
EDUCATION
_______________________________________________________________________________
093103 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
093 TERTIARY EDUCATION AFFAIRS AND SERVICES
0931 TERTIARY EDUCATION AFFAIRS AND SERVICES
093103 ADMINISTRATION

LQ4140 Direction (Colleges)

A137 TOTAL COMPUTER EQUIPMENT 6,000 55,000 50,000

A13701 Hardware 6,000 55,000 50,000

_______________________________________________________________________________
Direction (Colleges) 70,605,000 67,893,000 76,491,000
_______________________________________________________________________________
1153

PC21015 (015)
EDUCATION
_______________________________________________________________________________
093103 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
093 TERTIARY EDUCATION AFFAIRS AND SERVICES
0931 TERTIARY EDUCATION AFFAIRS AND SERVICES
093103 ADMINISTRATION

LQ4332 Punjab Higher Education Commission

A01 TOTAL EMPLOYEES RELATED EXPENSES. 7,470,000 7,470,000

A011 TOTAL PAY 7,470,000 7,470,000

A011-1 TOTAL PAY OF OFFICERS 7,470,000 7,470,000

A01101 Total Basic Pay of Officers 7,470,000

A01150 Others 7,470,000


002 Pay of Officers 7,470,000

A02 TOTAL PROJECT PRE-INVESTMENT ANALYS 8,200,000 8,200,000

A022 TOTAL RESEARCH AND 8,200,000 8,200,000


SERVICE & EXPLORATORY

A02203 Consultant based Research and 8,200,000 8,200,000


Surveys

A03 TOTAL OPERATING EXPENSES 19,770,000 19,770,000

A033 TOTAL UTILITIES 1,000,000 1,000,000

A03370 Others 1,000,000 1,000,000

A034 TOTAL OCCUPANCY COSTS 4,020,000 4,020,000

A03402 Rent for Office Building 3,900,000 3,900,000


A03410 Security 120,000 120,000

A035 TOTAL OPERATING LEASES 3,000,000 3,000,000

A03501 Machinery and equipment 3,000,000 3,000,000

A038 TOTAL TRAVEL & 5,100,000 5,100,000


TRANSPORTATION

A03805 Travelling Allowance 500,000 500,000


001 Travelling Allowance 500,000
A03807 P.O.L Charges 600,000 600,000
1154

PC21015 (015)
EDUCATION
_______________________________________________________________________________
093103 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
093 TERTIARY EDUCATION AFFAIRS AND SERVICES
0931 TERTIARY EDUCATION AFFAIRS AND SERVICES
093103 ADMINISTRATION

LQ4332 Punjab Higher Education Commission

A03826 Transportation of Goods 4,000,000 4,000,000

A039 TOTAL GENERAL 6,650,000 6,650,000

A03903 Conference/Seminars/Workshops/ 4,650,000 4,650,000


Symposia
A03907 Advertising & Publicity 2,000,000 2,000,000
001 Advertising & Publicity 2,000,000 2,000,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 735,000 735,000

A052 TOTAL GRANTS-DOMESTIC 735,000 735,000

A05270 To Others 735,000 735,000


001 Others 735,000

A06 TOTAL TRANSFERS 300,000 300,000

A063 TOTAL ENTERTAINMENT & 300,000 300,000


GIFTS

A06301 Entertainments & Gifts 300,000 300,000


001 Entertainment & Gifts 300,000

A09 TOTAL PHYSICAL ASSETS 1,000,000 1,000,000

A097 TOTAL PURCHASE FURNITURE 1,000,000 1,000,000


& FIXTURE

A09701 Purchase of Furniture and Fixture 1,000,000 1,000,000

_______________________________________________________________________________
Punjab Higher Education Commission 37,475,000 37,475,000
_______________________________________________________________________________
1155

PC21015 (015)
EDUCATION
_______________________________________________________________________________
093103 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
093 TERTIARY EDUCATION AFFAIRS AND SERVICES
0931 TERTIARY EDUCATION AFFAIRS AND SERVICES
093103 ADMINISTRATION

LQ5308 Inspection (Colleges)

A01 TOTAL EMPLOYEES RELATED EXPENSES. 190,819,000 181,940,000 200,640,000

A011 TOTAL PAY 458 458 95,075,000 85,075,000 95,000,000

A011-1 TOTAL PAY OF OFFICERS 125 126 52,075,000 47,075,000 52,000,000

A01101 Total Basic Pay of Officers 125 126 51,138,000 46,300,000 50,851,000

D100-M Director (BPS-19) 9 9 6,414,000 6,566,000

D051-F Deputy Director (BPS-18) 1 466,000

D051-M Deputy Director (BPS-18) 37 36 19,640,000 17,888,000

A157-F Assistant Director Of (BPS-17) 13 12 4,676,000 5,189,000


Education

A157-M Assistant Director Of (BPS-17) 22 23 8,058,000 7,938,000


Education

S282-M Superintendent (BPS-17) 32 9,382,000

E096-M Extra Assistant Director (BPS-16) 11 11 2,847,000 3,319,000


S.W.O.

S216-M Stenographer (BPS-16) 2 103,000

S282-M Superintendent (BPS-16) 33 9,503,000

A01102 Personal pay 721,000 570,000 947,000


A01103 Special Pay 36,000 5,000 142,000
A01105 Qualification Pay 180,000 200,000 60,000

A011-2 TOTAL PAY OF OTHER STAFF 333 332 43,000,000 38,000,000 43,000,000

A01151 Total Basic Pay of Other Staff 333 332 42,500,000 37,925,000 42,847,000

A097-M Assistant (BPS-14) 78 14,866,000

H024-M Head Clerk (BPS-14) 78 13,958,000

S216-M Stenographer (BPS-14) 28 27 7,863,000 4,717,000

C230-M Care Taker (BPS-09) 1 1 95,000 100,000

S078-M Senior Clerk (BPS-09) 51 51 4,379,000 7,528,000

J019-M Junior Clerk (BPS-07) 49 49 5,944,000 4,300,000

D237-M Driver/Conducter (BPS-04) 11 11 4,178,000 1,274,000


1156

PC21015 (015)
EDUCATION
_______________________________________________________________________________
093103 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
093 TERTIARY EDUCATION AFFAIRS AND SERVICES
0931 TERTIARY EDUCATION AFFAIRS AND SERVICES
093103 ADMINISTRATION

LQ5308 Inspection (Colleges)

D238-M Daftri/Gestetner Operator (BPS-02) 18 18 1,366,000 1,985,000

C260-M Chowkidar/Beldar/Mali/Gas (BPS-01) 32 32 1,934,000 2,772,000

N006-M Naib Qasid (BPS-01) 65 65 2,783,000 5,305,000

A01152 Personal pay 500,000 75,000 153,000

A012 TOTAL ALLOWANCES 95,744,000 96,865,000 105,640,000

A012-1 TOTAL REGULAR ALLOWANCES 94,874,000 95,995,000 105,437,000

A01201 Senior Post Allowance 1,000


A01202 House Rent Allowance 10,455,000 8,955,000 10,500,000
A01203 Conveyance Allowance 12,878,000 12,278,000 14,000,000
A0120D Integrated Allowance 387,000 337,000 400,000
A0120X Ad - hoc Allowance - 2010 26,388,000 22,588,000 26,000,000
A01216 Qualification Allowance 730,000 830,000 730,000
A01217 Medical Allowance 8,397,000 7,797,000 8,000,000
A0121A Adhoc Relief Allowance 2011 8,602,000 7,102,000 8,000,000
A0121M Adhoc Relief Allowance - 2012 17,519,000 17,269,000 17,500,000
A0121T Adhoc Relief Allowance 2013 8,000,000 8,580,000 9,000,000
A0121Z Adhoc Relief Allowance - 2014 8,501,000 10,000,000
A01224 Entertainment Allowance 54,000 54,000 55,000
A01238 Charge Allowance 9,000 79,000 100,000
A01270 Others 1,455,000 1,625,000 1,151,000
001 Others 155,000 125,000 151,000
037 30% Social Security Benefit in lieu of Pension to the Contract Employees 1,300,000 1,500,000 1,000,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 870,000 870,000 203,000

A01273 Honoraria 170,000 170,000 200,000


A01274 Medical Charges 600,000 600,000 1,000
A01278 Leave Salary 100,000 100,000 1,000
A01299 Others 1,000

A03 TOTAL OPERATING EXPENSES 33,103,000 27,062,000 38,058,000

A032 TOTAL COMMUNICATIONS 5,121,000 3,981,000 5,150,000

A03201 Postage and Telegraph 1,243,000 1,103,000 1,250,000


A03202 Telephone and Trunk Call 3,878,000 2,878,000 3,900,000
1157

PC21015 (015)
EDUCATION
_______________________________________________________________________________
093103 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
093 TERTIARY EDUCATION AFFAIRS AND SERVICES
0931 TERTIARY EDUCATION AFFAIRS AND SERVICES
093103 ADMINISTRATION

LQ5308 Inspection (Colleges)

A033 TOTAL UTILITIES 4,862,000 3,812,000 5,150,000

A03301 Gas 886,000 886,000 1,000,000


A03302 Water 100,000 100,000 150,000
A03303 Electricity 3,429,000 2,429,000 3,500,000
001 Electricity 3,429,000 2,429,000 3,500,000
A03304 Hot and Cold Weather Charges 447,000 397,000 500,000

A034 TOTAL OCCUPANCY COSTS 360,000 360,000 536,000

A03402 Rent for Office Building 200,000 200,000 220,000


A03407 Rates and Taxes 160,000 160,000 316,000

A038 TOTAL TRAVEL & 16,130,000 13,025,000 19,271,000


TRANSPORTATION

A03805 Travelling Allowance 5,544,000 3,920,000 9,000,000


A03806 Transportation of Goods 110,000 98,000 110,000
A03807 P.O.L Charges 9,315,000 7,977,000 9,000,000
A03808 Conveyance Charges 61,000 54,000 61,000
A03809 CNG Charges (Govt) 1,100,000 976,000 1,100,000

A039 TOTAL GENERAL 6,630,000 5,884,000 7,951,000

A03901 Stationery 2,211,000 1,962,000 2,800,000


A03902 Printing and Publication 561,000 498,000 560,000
001 Printing and Publications 498,000 560,000
A03905 Newspapers Periodicals and Books 451,000 400,000 450,000
001 News Papers, Periodicals & Books 400,000 450,000
A03906 Uniforms and Protective Clothing 206,000 183,000 250,000
A03907 Advertising & Publicity 231,000 205,000 250,000
001 Advertising & Publicity 205,000 250,000
A03917 Law Charges 110,000 98,000 110,000
A03918 Exhibitions, Fairs & Other 143,000 127,000 150,000
National Celebrations
A03942 Cost of Other Stores 781,000 693,000 781,000
001 Cost of Other Stores 693,000 781,000
A03955 Computer Stationary 231,000 205,000 800,000
A03970 Others 1,705,000 1,513,000 1,800,000
1158

PC21015 (015)
EDUCATION
_______________________________________________________________________________
093103 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
093 TERTIARY EDUCATION AFFAIRS AND SERVICES
0931 TERTIARY EDUCATION AFFAIRS AND SERVICES
093103 ADMINISTRATION

LQ5308 Inspection (Colleges)

001 Others 1,513,000 1,800,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 1,751,000 1,000

A041 TOTAL PENSION 1,000 1,751,000 1,000

A04114 Superannuation Encashment Of L.P.R 1,000 1,751,000 1,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 500,000 444,000 400,000

A052 TOTAL GRANTS-DOMESTIC 500,000 444,000 400,000

A05216 Fin. Assis. to the families of 500,000 444,000 400,000


G. Serv. who expire

A06 TOTAL TRANSFERS 26,057,000 23,126,000 26,517,000

A061 TOTAL SCHOLARSHIP 26,057,000 23,126,000 26,517,000

A06101 Merit 26,057,000 23,126,000 26,517,000

A09 TOTAL PHYSICAL ASSETS 300,001,000

A095 TOTAL PURCHASE OF 300,001,000


TRANSPORT

A09501 Transport 300,001,000

A13 TOTAL REPAIRS AND MAINTENANCE 4,037,000 3,083,000 4,300,000

A130 TOTAL TRANSPORT 2,310,000 1,550,000 2,500,000

A13001 Transport 2,310,000 1,550,000 2,500,000

A131 TOTAL MACHINERY AND 1,111,000 986,000 1,200,000


EQUIPMENT

A13101 Machinery and Equipment 1,111,000 986,000 1,200,000


1159

PC21015 (015)
EDUCATION
_______________________________________________________________________________
093103 ADMINISTRATION
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
093 TERTIARY EDUCATION AFFAIRS AND SERVICES
0931 TERTIARY EDUCATION AFFAIRS AND SERVICES
093103 ADMINISTRATION

LQ5308 Inspection (Colleges)

A132 TOTAL FURNITURE AND 616,000 547,000 600,000


FIXTURE

A13201 Furniture and Fixture 616,000 547,000 600,000

_______________________________________________________________________________
Inspection (Colleges) 254,517,000 537,407,000 269,916,000
_______________________________________________________________________________
1160

PC21015 (015)
EDUCATION
_______________________________________________________________________________
093120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
093 TERTIARY EDUCATION AFFAIRS AND SERVICES
0931 TERTIARY EDUCATION AFFAIRS AND SERVICES
093120 OTHERS

LQ4788 Govt. College Women University Multan

A01 TOTAL EMPLOYEES RELATED EXPENSES. 199,772,000 122,772,000 199,472,000

A011 TOTAL PAY 103,953,000 61,953,000 103,653,000

A011-1 TOTAL PAY OF OFFICERS 96,356,000 56,356,000 96,056,000

A01102 Personal pay 2,952,000 2,952,000


A01105 Qualification Pay 3,300,000 3,300,000
A01150 Others 90,104,000 56,356,000 89,804,000
002 Pay of Officers 90,104,000 56,356,000 89,804,000

A011-2 TOTAL PAY OF OTHER STAFF 7,597,000 5,597,000 7,597,000

A01170 Others 7,597,000 5,597,000 7,597,000


002 Pay of Staff 7,597,000 5,597,000 7,597,000

A012 TOTAL ALLOWANCES 95,819,000 60,819,000 95,819,000

A012-1 TOTAL REGULAR ALLOWANCES 95,509,000 60,509,000 95,509,000

A01201 Senior Post Allowance 165,000 165,000 165,000


A01202 House Rent Allowance 15,613,000 10,613,000 15,613,000
A01203 Conveyance Allowance 12,209,000 7,209,000 12,209,000
A0120D Integrated Allowance 83,000 83,000 83,000
A0120X Ad - hoc Allowance - 2010 29,745,000 19,745,000 29,745,000
A01216 Qualification Allowance 3,300,000 3,300,000 3,300,000
A01217 Medical Allowance 9,280,000 4,280,000 9,280,000
A0121A Adhoc Relief Allowance 2011 12,076,000 7,076,000 12,076,000
A0121M Adhoc Relief Allowance - 2012 876,000 876,000 876,000
A0121T Adhoc Relief Allowance 2013 10,811,000 5,811,000 10,811,000
A01224 Entertainment Allowance 379,000 379,000 379,000
A01238 Charge Allowance 96,000 96,000 96,000
A01270 Others 876,000 876,000 876,000
037 30% Social Security Benefit in lieu of Pension to the Contract Employees 876,000 876,000 876,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 310,000 310,000 310,000

A01273 Honoraria 10,000 10,000 10,000


000 Honoraria 10,000
A01274 Medical Charges 300,000 300,000 300,000
1161

PC21015 (015)
EDUCATION
_______________________________________________________________________________
093120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
093 TERTIARY EDUCATION AFFAIRS AND SERVICES
0931 TERTIARY EDUCATION AFFAIRS AND SERVICES
093120 OTHERS

LQ4788 Govt. College Women University Multan

A03 TOTAL OPERATING EXPENSES 6,742,000 5,476,000 7,042,000

A032 TOTAL COMMUNICATIONS 50,000 49,000 50,000

A03201 Postage and Telegraph 10,000 9,000 10,000


A03202 Telephone and Trunk Call 40,000 40,000 40,000

A033 TOTAL UTILITIES 2,530,000 1,525,000 2,530,000

A03301 Gas 400,000 400,000 400,000


A03302 Water 90,000 90,000 90,000
A03303 Electricity 2,000,000 1,000,000 2,000,000
001 Electricity 2,000,000 1,000,000 2,000,000
A03304 Hot and Cold Weather Charges 40,000 35,000 40,000

A038 TOTAL TRAVEL & 2,230,000 2,024,000 2,530,000


TRANSPORTATION

A03805 Travelling Allowance 200,000 177,000 500,000


001 Travelling Allowance 500,000
A03806 Transportation of Goods 30,000 27,000 30,000
A03807 P.O.L Charges 2,000,000 1,820,000 2,000,000

A039 TOTAL GENERAL 1,932,000 1,878,000 1,932,000

A03901 Stationery 250,000 222,000 250,000


A03902 Printing and Publication 50,000 44,000 50,000
001 Printing and Publications 50,000 44,000 50,000
A03905 Newspapers Periodicals and Books 900,000 799,000 900,000
001 News Papers, Periodicals & Books 900,000 799,000 900,000
A03906 Uniforms and Protective Clothing 12,000 11,000 12,000
A03907 Advertising & Publicity 40,000 35,000 40,000
001 Advertising & Publicity 40,000 35,000 40,000
A03918 Exhibitions, Fairs & Other 30,000 27,000 30,000
National Celebrations
A03919 Payments to Others for Service 500,000 607,000 500,000
Rendered
A03942 Cost of Other Stores 20,000 18,000 20,000
001 Cost of Other Stores 20,000 18,000 20,000
1162

PC21015 (015)
EDUCATION
_______________________________________________________________________________
093120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
093 TERTIARY EDUCATION AFFAIRS AND SERVICES
0931 TERTIARY EDUCATION AFFAIRS AND SERVICES
093120 OTHERS

LQ4788 Govt. College Women University Multan

A03970 Others 130,000 115,000 130,000


001 Others 130,000 115,000 130,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 164,000 1,000

A041 TOTAL PENSION 1,000 164,000 1,000

A04114 Superannuation Encashment Of L.P.R 1,000 164,000 1,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 201,000 400,000

A052 TOTAL GRANTS-DOMESTIC 201,000 400,000

A05216 Fin. Assis. to the families of 201,000 400,000


G. Serv. who expire
001 Fin. Assis. to the families of the persons who expires during service. 400,000

A13 TOTAL REPAIRS AND MAINTENANCE 1,100,000 975,000 1,100,000

A130 TOTAL TRANSPORT 1,000,000 887,000 1,000,000

A13001 Transport 1,000,000 887,000 1,000,000

A131 TOTAL MACHINERY AND 50,000 44,000 50,000


EQUIPMENT

A13101 Machinery and Equipment 50,000 44,000 50,000

A132 TOTAL FURNITURE AND 50,000 44,000 50,000


FIXTURE

A13201 Furniture and Fixture 50,000 44,000 50,000

_______________________________________________________________________________
Govt. College Women University Multan 207,615,000 129,588,000 208,015,000
_______________________________________________________________________________
1163

PC21015 (015)
EDUCATION
_______________________________________________________________________________
093120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
093 TERTIARY EDUCATION AFFAIRS AND SERVICES
0931 TERTIARY EDUCATION AFFAIRS AND SERVICES
093120 OTHERS

LQ4789 Govt. College Women University Sialkot

A01 TOTAL EMPLOYEES RELATED EXPENSES. 75,324,000 48,324,000 75,324,000

A011 TOTAL PAY 35,806,000 23,806,000 35,806,000

A011-1 TOTAL PAY OF OFFICERS 30,775,000 20,775,000 30,775,000

A01102 Personal pay 90,000 90,000


A01150 Others 30,685,000 20,775,000 30,685,000
002 Pay of Officers 30,685,000 20,775,000 30,685,000

A011-2 TOTAL PAY OF OTHER STAFF 5,031,000 3,031,000 5,031,000

A01152 Personal pay 8,000 8,000


A01170 Others 5,023,000 3,031,000 5,023,000
002 Pay of Staff 5,023,000 3,031,000 5,023,000

A012 TOTAL ALLOWANCES 39,518,000 24,518,000 39,518,000

A012-1 TOTAL REGULAR ALLOWANCES 39,518,000 24,518,000 39,518,000

A01202 House Rent Allowance 5,914,000 3,914,000 5,914,000


A01203 Conveyance Allowance 5,704,000 3,704,000 5,704,000
A0120D Integrated Allowance 47,000 47,000 47,000
A0120X Ad - hoc Allowance - 2010 8,951,000 4,951,000 8,951,000
A01216 Qualification Allowance 480,000 480,000 480,000
A01217 Medical Allowance 3,057,000 2,057,000 3,057,000
A0121A Adhoc Relief Allowance 2011 2,871,000 1,871,000 2,871,000
A0121M Adhoc Relief Allowance - 2012 6,834,000 3,834,000 6,834,000
A0121T Adhoc Relief Allowance 2013 4,749,000 2,749,000 4,749,000
A01224 Entertainment Allowance 56,000 56,000 56,000
A01270 Others 855,000 855,000 855,000
037 30% Social Security Benefit in lieu of Pension to the Contract Employees 855,000 855,000 855,000

A03 TOTAL OPERATING EXPENSES 8,690,000 7,912,000 8,690,000

A032 TOTAL COMMUNICATIONS 200,000 189,000 200,000

A03201 Postage and Telegraph 100,000 89,000 100,000


A03202 Telephone and Trunk Call 100,000 100,000 100,000
1164

PC21015 (015)
EDUCATION
_______________________________________________________________________________
093120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
093 TERTIARY EDUCATION AFFAIRS AND SERVICES
0931 TERTIARY EDUCATION AFFAIRS AND SERVICES
093120 OTHERS

LQ4789 Govt. College Women University Sialkot

A033 TOTAL UTILITIES 1,455,000 1,455,000 1,455,000

A03301 Gas 250,000 250,000 250,000


A03302 Water 5,000 5,000 5,000
A03303 Electricity 1,200,000 1,200,000 1,200,000
001 Electricity 1,200,000 1,200,000 1,200,000

A038 TOTAL TRAVEL & 1,455,000 1,317,000 1,455,000


TRANSPORTATION

A03805 Travelling Allowance 200,000 177,000 200,000


A03806 Transportation of Goods 50,000 44,000 50,000
A03807 P.O.L Charges 1,200,000 1,092,000 1,200,000
A03808 Conveyance Charges 5,000 4,000 5,000

A039 TOTAL GENERAL 5,580,000 4,951,000 5,580,000

A03901 Stationery 800,000 710,000 800,000


A03902 Printing and Publication 800,000 710,000 800,000
001 Printing and Publications 800,000 710,000 800,000
A03903 Conference/Seminars/Workshops/ 200,000 177,000 200,000
Symposia
A03905 Newspapers Periodicals and Books 500,000 444,000 500,000
001 News Papers, Periodicals & Books 500,000 444,000 500,000
A03906 Uniforms and Protective Clothing 30,000 27,000 30,000
A03907 Advertising & Publicity 300,000 266,000 300,000
001 Advertising & Publicity 300,000 266,000 300,000
A03917 Law Charges 50,000 44,000 50,000
A03918 Exhibitions, Fairs & Other 100,000 89,000 100,000
National Celebrations
A03919 Payments to Others for Service 1,000,000 887,000 1,000,000
Rendered
A03942 Cost of Other Stores 1,000,000 887,000 1,000,000
001 Cost of Other Stores 1,000,000 887,000 1,000,000
A03970 Others 800,000 710,000 800,000
001 Others 800,000 710,000 800,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 1,000 1,000


1165

PC21015 (015)
EDUCATION
_______________________________________________________________________________
093120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
093 TERTIARY EDUCATION AFFAIRS AND SERVICES
0931 TERTIARY EDUCATION AFFAIRS AND SERVICES
093120 OTHERS

LQ4789 Govt. College Women University Sialkot

A041 TOTAL PENSION 1,000 1,000 1,000

A04114 Superannuation Encashment Of L.P.R 1,000 1,000 1,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 400,000

A052 TOTAL GRANTS-DOMESTIC 400,000

A05216 Fin. Assis. to the families of 400,000


G. Serv. who expire
001 Fin. Assis. to the families of the persons who expires during service. 400,000

A13 TOTAL REPAIRS AND MAINTENANCE 1,500,000 1,332,000 1,500,000

A130 TOTAL TRANSPORT 500,000 444,000 500,000

A13001 Transport 500,000 444,000 500,000

A131 TOTAL MACHINERY AND 500,000 444,000 500,000


EQUIPMENT

A13101 Machinery and Equipment 500,000 444,000 500,000

A132 TOTAL FURNITURE AND 500,000 444,000 500,000


FIXTURE

A13201 Furniture and Fixture 500,000 444,000 500,000

_______________________________________________________________________________
Govt. College Women University Sialkot 85,515,000 57,569,000 85,915,000
_______________________________________________________________________________
1166

PC21015 (015)
EDUCATION
_______________________________________________________________________________
093120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
093 TERTIARY EDUCATION AFFAIRS AND SERVICES
0931 TERTIARY EDUCATION AFFAIRS AND SERVICES
093120 OTHERS

LQ4790 Govt. College Women University


Faisalabad

A01 TOTAL EMPLOYEES RELATED EXPENSES. 173,757,000 106,757,000 173,757,000

A011 TOTAL PAY 86,346,000 59,346,000 86,346,000

A011-1 TOTAL PAY OF OFFICERS 80,703,000 55,703,000 80,703,000

A01150 Others 80,703,000 55,703,000 80,703,000


002 Pay of Officers 80,703,000 55,703,000 80,703,000

A011-2 TOTAL PAY OF OTHER STAFF 5,643,000 3,643,000 5,643,000

A01170 Others 5,643,000 3,643,000 5,643,000


002 Pay of Staff 5,643,000 3,643,000 5,643,000

A012 TOTAL ALLOWANCES 87,411,000 47,411,000 87,411,000

A012-1 TOTAL REGULAR ALLOWANCES 87,046,000 47,046,000 87,046,000

A01201 Senior Post Allowance 75,000 75,000 75,000


A01202 House Rent Allowance 12,330,000 7,330,000 12,330,000
A01203 Conveyance Allowance 10,338,000 5,338,000 10,338,000
A0120D Integrated Allowance 47,000 47,000 47,000
A0120X Ad - hoc Allowance - 2010 23,220,000 13,220,000 23,220,000
A01216 Qualification Allowance 1,380,000 380,000 1,380,000
A01217 Medical Allowance 7,106,000 2,106,000 7,106,000
A0121A Adhoc Relief Allowance 2011 7,218,000 2,218,000 7,218,000
A0121M Adhoc Relief Allowance - 2012 16,556,000 11,556,000 16,556,000
A0121T Adhoc Relief Allowance 2013 8,278,000 4,278,000 8,278,000
A01224 Entertainment Allowance 246,000 246,000 246,000
A01270 Others 252,000 252,000 252,000
037 30% Social Security Benefit in lieu of Pension to the Contract Employees 252,000 252,000 252,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 365,000 365,000 365,000

A01273 Honoraria 15,000 15,000 15,000


000 Honoraria 15,000
A01274 Medical Charges 350,000 350,000 350,000
1167

PC21015 (015)
EDUCATION
_______________________________________________________________________________
093120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
093 TERTIARY EDUCATION AFFAIRS AND SERVICES
0931 TERTIARY EDUCATION AFFAIRS AND SERVICES
093120 OTHERS

LQ4790 Govt. College Women University


Faisalabad

A03 TOTAL OPERATING EXPENSES 4,696,000 3,532,000 4,696,000

A032 TOTAL COMMUNICATIONS 133,000 131,000 133,000

A03201 Postage and Telegraph 13,000 11,000 13,000


A03202 Telephone and Trunk Call 120,000 120,000 120,000

A033 TOTAL UTILITIES 2,993,000 1,990,000 2,993,000

A03302 Water 763,000 763,000 763,000


A03303 Electricity 2,200,000 1,200,000 2,200,000
001 Electricity 2,200,000 1,200,000 2,200,000
A03304 Hot and Cold Weather Charges 30,000 27,000 30,000

A038 TOTAL TRAVEL & 985,000 894,000 985,000


TRANSPORTATION

A03805 Travelling Allowance 60,000 53,000 60,000


A03806 Transportation of Goods 5,000 4,000 5,000
A03807 P.O.L Charges 920,000 837,000 920,000

A039 TOTAL GENERAL 585,000 517,000 585,000

A03901 Stationery 165,000 146,000 165,000


A03902 Printing and Publication 13,000 11,000 13,000
001 Printing and Publications 13,000 11,000 13,000
A03903 Conference/Seminars/Workshops/ 12,000 11,000 12,000
Symposia
A03905 Newspapers Periodicals and Books 165,000 146,000 165,000
001 News Papers, Periodicals & Books 165,000 146,000 165,000
A03906 Uniforms and Protective Clothing 15,000 13,000 15,000
A03907 Advertising & Publicity 4,000 4,000 4,000
001 Advertising & Publicity 4,000 4,000 4,000
A03917 Law Charges 24,000 21,000 24,000
A03918 Exhibitions, Fairs & Other 7,000 6,000 7,000
National Celebrations
A03942 Cost of Other Stores 60,000 53,000 60,000
001 Cost of Other Stores 60,000 53,000 60,000
A03970 Others 120,000 106,000 120,000
1168

PC21015 (015)
EDUCATION
_______________________________________________________________________________
093120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
093 TERTIARY EDUCATION AFFAIRS AND SERVICES
0931 TERTIARY EDUCATION AFFAIRS AND SERVICES
093120 OTHERS

LQ4790 Govt. College Women University


Faisalabad

001 Others 120,000 106,000 120,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 1,000 1,000

A041 TOTAL PENSION 1,000 1,000 1,000

A04114 Superannuation Encashment Of L.P.R 1,000 1,000 1,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 400,000

A052 TOTAL GRANTS-DOMESTIC 400,000

A05216 Fin. Assis. to the families of 400,000


G. Serv. who expire
001 Fin. Assis. to the families of the persons who expires during service. 400,000

A13 TOTAL REPAIRS AND MAINTENANCE 194,000 172,000 194,000

A130 TOTAL TRANSPORT 110,000 98,000 110,000

A13001 Transport 110,000 98,000 110,000

A131 TOTAL MACHINERY AND 24,000 21,000 24,000


EQUIPMENT

A13101 Machinery and Equipment 24,000 21,000 24,000

A132 TOTAL FURNITURE AND 60,000 53,000 60,000


FIXTURE

A13201 Furniture and Fixture 60,000 53,000 60,000

_______________________________________________________________________________
Govt. College Women University 178,648,000 110,462,000 179,048,000
Faisalabad
_______________________________________________________________________________
1169

PC21015 (015)
EDUCATION
_______________________________________________________________________________
093120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
093 TERTIARY EDUCATION AFFAIRS AND SERVICES
0931 TERTIARY EDUCATION AFFAIRS AND SERVICES
093120 OTHERS

LQ4791 Govt.College Women University Bahawalpur

A01 TOTAL EMPLOYEES RELATED EXPENSES. 95,652,000 58,652,000 95,652,000

A011 TOTAL PAY 46,732,000 28,732,000 46,732,000

A011-1 TOTAL PAY OF OFFICERS 40,408,000 25,408,000 40,408,000

A01101 Total Basic Pay of Officers 25,408,000

A01102 Personal pay 506,000 506,000


A01150 Others 39,902,000 39,902,000
002 Pay of Officers 39,902,000 39,902,000

A011-2 TOTAL PAY OF OTHER STAFF 6,324,000 3,324,000 6,324,000

A01151 Total Basic Pay of Other Staff 3,324,000

A01152 Personal pay 32,000 32,000


A01170 Others 6,292,000 6,292,000
002 Pay of Staff 6,292,000 6,292,000

A012 TOTAL ALLOWANCES 48,920,000 29,920,000 48,920,000

A012-1 TOTAL REGULAR ALLOWANCES 48,760,000 29,760,000 48,760,000

A01201 Senior Post Allowance 45,000 45,000 45,000


A01202 House Rent Allowance 6,209,000 3,209,000 6,209,000
A01203 Conveyance Allowance 5,564,000 3,564,000 5,564,000
A0120D Integrated Allowance 43,000 43,000 43,000
A0120X Ad - hoc Allowance - 2010 13,356,000 8,356,000 13,356,000
A01216 Qualification Allowance 600,000 600,000 600,000
A01217 Medical Allowance 4,154,000 3,154,000 4,154,000
A0121A Adhoc Relief Allowance 2011 4,394,000 3,394,000 4,394,000
A0121M Adhoc Relief Allowance - 2012 9,113,000 4,113,000 9,113,000
A0121T Adhoc Relief Allowance 2013 4,607,000 2,607,000 4,607,000
A01224 Entertainment Allowance 136,000 136,000 136,000
A01270 Others 539,000 539,000 539,000
037 30% Social Security Benefit in lieu of Pension to the Contract Employees 539,000 539,000 539,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 160,000 160,000 160,000


1170

PC21015 (015)
EDUCATION
_______________________________________________________________________________
093120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
093 TERTIARY EDUCATION AFFAIRS AND SERVICES
0931 TERTIARY EDUCATION AFFAIRS AND SERVICES
093120 OTHERS

LQ4791 Govt.College Women University Bahawalpur

A01273 Honoraria 40,000 40,000 40,000


000 Honoraria 40,000
A01274 Medical Charges 100,000 100,000 100,000
A01278 Leave Salary 20,000 20,000 20,000

A03 TOTAL OPERATING EXPENSES 13,323,000 9,193,000 13,323,000

A032 TOTAL COMMUNICATIONS 120,000 118,000 120,000

A03201 Postage and Telegraph 20,000 18,000 20,000


A03202 Telephone and Trunk Call 100,000 100,000 100,000

A033 TOTAL UTILITIES 2,900,000 1,893,000 2,900,000

A03301 Gas 1,000,000 1,000,000 1,000,000


A03302 Water 40,000 40,000 40,000
A03303 Electricity 1,800,000 800,000 1,800,000
001 Electricity 1,800,000 800,000 1,800,000
A03304 Hot and Cold Weather Charges 60,000 53,000 60,000

A038 TOTAL TRAVEL & 2,103,000 907,000 2,103,000


TRANSPORTATION

A03805 Travelling Allowance 300,000 266,000 300,000


A03806 Transportation of Goods 3,000 3,000 3,000
A03807 P.O.L Charges 1,800,000 638,000 1,800,000

A039 TOTAL GENERAL 8,200,000 6,275,000 8,200,000

A03901 Stationery 200,000 177,000 200,000


A03902 Printing and Publication 300,000 266,000 300,000
001 Printing and Publications 300,000 266,000 300,000
A03903 Conference/Seminars/Workshops/ 400,000 355,000 400,000
Symposia
A03905 Newspapers Periodicals and Books 3,000,000 1,662,000 3,000,000
001 News Papers, Periodicals & Books 3,000,000 1,662,000 3,000,000
A03906 Uniforms and Protective Clothing 50,000 44,000 50,000
A03907 Advertising & Publicity 800,000 710,000 800,000
001 Advertising & Publicity 800,000 710,000 800,000
1171

PC21015 (015)
EDUCATION
_______________________________________________________________________________
093120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
093 TERTIARY EDUCATION AFFAIRS AND SERVICES
0931 TERTIARY EDUCATION AFFAIRS AND SERVICES
093120 OTHERS

LQ4791 Govt.College Women University Bahawalpur

A03918 Exhibitions, Fairs & Other 300,000 266,000 300,000


National Celebrations
A03919 Payments to Others for Service 2,000,000 1,775,000 2,000,000
Rendered
A03942 Cost of Other Stores 150,000 133,000 150,000
001 Cost of Other Stores 150,000 133,000 150,000
A03970 Others 1,000,000 887,000 1,000,000
001 Others 1,000,000 887,000 1,000,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 1,000 1,000

A041 TOTAL PENSION 1,000 1,000 1,000

A04114 Superannuation Encashment Of L.P.R 1,000 1,000 1,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 400,000

A052 TOTAL GRANTS-DOMESTIC 400,000

A05216 Fin. Assis. to the families of 400,000


G. Serv. who expire
001 Fin. Assis. to the families of the persons who expires during service. 400,000

A13 TOTAL REPAIRS AND MAINTENANCE 550,000 488,000 550,000

A130 TOTAL TRANSPORT 300,000 266,000 300,000

A13001 Transport 300,000 266,000 300,000

A131 TOTAL MACHINERY AND 150,000 133,000 150,000


EQUIPMENT

A13101 Machinery and Equipment 150,000 133,000 150,000

A132 TOTAL FURNITURE AND 100,000 89,000 100,000


FIXTURE

A13201 Furniture and Fixture 100,000 89,000 100,000


1172

PC21015 (015)
EDUCATION
_______________________________________________________________________________
093120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
093 TERTIARY EDUCATION AFFAIRS AND SERVICES
0931 TERTIARY EDUCATION AFFAIRS AND SERVICES
093120 OTHERS

LQ4791 Govt.College Women University Bahawalpur

_______________________________________________________________________________
Govt.College Women University Bahawalpur 109,526,000 68,334,000 109,926,000
_______________________________________________________________________________
1173

PC21015 (015)
EDUCATION
_______________________________________________________________________________
093120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
093 TERTIARY EDUCATION AFFAIRS AND SERVICES
0931 TERTIARY EDUCATION AFFAIRS AND SERVICES
093120 OTHERS

LQ5151 Information Technology University Lahore

A01 TOTAL EMPLOYEES RELATED EXPENSES. 14,170,000 14,170,000 14,170,000

A011 TOTAL PAY 9 9 14,170,000 14,170,000 14,170,000

A011-1 TOTAL PAY OF OFFICERS 9 9 14,170,000 14,170,000 14,170,000

A01101 Total Basic Pay of Officers 9 9 14,170,000 14,170,000 14,170,000

V038-M Vice Chancellor (Special) 1 1 3,788,000 3,788,000

R036-M Registrar (BPS-20) 1 1 1,834,000 1,834,000

T088-M Treasurer (BPS-20) 1 1 1,834,000 1,834,000

C454-M Controller Examination (BPS-18) 1 1 1,834,000 1,834,000

A255-M Assistant Registrar (BPS-17) 1 1 938,000 938,000

A440-M Assistant Treasury (BPS-17) 1 1 938,000 938,000


Officer

P139-M Private Secretary (BPS-17) 2 2 1,876,000 1,876,000

P252-M Personal Staff Officer (BPS-17) 1 1 1,128,000 1,128,000

A03 TOTAL OPERATING EXPENSES 1,430,000 1,269,000 1,430,000

A038 TOTAL TRAVEL & 880,000 781,000 880,000


TRANSPORTATION

A03805 Travelling Allowance 880,000 781,000 880,000

A039 TOTAL GENERAL 550,000 488,000 550,000

A03919 Payments to Others for Service 550,000 488,000 550,000


Rendered

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 1,000 1,000

A041 TOTAL PENSION 1,000 1,000 1,000

A04114 Superannuation Encashment Of L.P.R 1,000 1,000 1,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 400,000


1174

PC21015 (015)
EDUCATION
_______________________________________________________________________________
093120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
093 TERTIARY EDUCATION AFFAIRS AND SERVICES
0931 TERTIARY EDUCATION AFFAIRS AND SERVICES
093120 OTHERS

LQ5151 Information Technology University Lahore

A052 TOTAL GRANTS-DOMESTIC 400,000

A05216 Fin. Assis. to the families of 400,000


G. Serv. who expire

A06 TOTAL TRANSFERS 550,000 488,000 550,000

A063 TOTAL ENTERTAINMENT & 550,000 488,000 550,000


GIFTS

A06301 Entertainments & Gifts 550,000 488,000 550,000


001 Entertainment & Gifts 550,000 550,000

_______________________________________________________________________________
Information Technology University Lahore 16,151,000 15,928,000 16,551,000
_______________________________________________________________________________
1175

PC21015 (015)
EDUCATION
_______________________________________________________________________________
093120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
093 TERTIARY EDUCATION AFFAIRS AND SERVICES
0931 TERTIARY EDUCATION AFFAIRS AND SERVICES
093120 OTHERS

FQ4004 Government College University Faisalabad

A01 TOTAL EMPLOYEES RELATED EXPENSES. 23,202,000 17,202,000 23,202,000

A011 TOTAL PAY 11,081,000 8,081,000 11,081,000

A011-1 TOTAL PAY OF OFFICERS 9,541,000 6,541,000 9,541,000

A01150 Others 9,541,000 6,541,000 9,541,000


002 Pay of Officers 9,541,000 6,541,000 9,541,000

A011-2 TOTAL PAY OF OTHER STAFF 1,540,000 1,540,000 1,540,000

A01170 Others 1,540,000 1,540,000 1,540,000


002 Pay of Staff 1,540,000 1,540,000 1,540,000

A012 TOTAL ALLOWANCES 12,121,000 9,121,000 12,121,000

A012-1 TOTAL REGULAR ALLOWANCES 12,121,000 9,121,000 12,121,000

A01270 Others 12,121,000 9,121,000 12,121,000


101 Regular Allowances (R.E.) 9,121,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 1,010,000

A041 TOTAL PENSION 1,000 1,010,000

A04114 Superannuation Encashment Of L.P.R 1,000 1,010,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 2,180,000 935,000 2,580,000

A052 TOTAL GRANTS-DOMESTIC 2,180,000 935,000 2,580,000

A05216 Fin. Assis. to the families of 400,000


G. Serv. who expire
001 Fin. Assis. to the families of the persons who expires during service. 400,000
A05270 To Others 2,180,000 935,000 2,180,000

_______________________________________________________________________________
Government College University Faisalabad 25,383,000 19,147,000 25,782,000
_______________________________________________________________________________
1176

PC21015 (015)
EDUCATION
_______________________________________________________________________________
093120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
093 TERTIARY EDUCATION AFFAIRS AND SERVICES
0931 TERTIARY EDUCATION AFFAIRS AND SERVICES
093120 OTHERS

GU4003 University Of Gujrat

A01 TOTAL EMPLOYEES RELATED EXPENSES. 66,874,000 51,874,000 78,087,000

A012 TOTAL ALLOWANCES 66,874,000 51,874,000 78,087,000

A012-1 TOTAL REGULAR ALLOWANCES 66,874,000 51,874,000 78,087,000

A01270 Others 66,874,000 51,874,000 78,087,000


001 Others 66,874,000 78,087,000
101 Regular Allowances (R.E.) 51,874,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 400,000

A052 TOTAL GRANTS-DOMESTIC 400,000

A05216 Fin. Assis. to the families of 400,000


G. Serv. who expire
001 Fin. Assis. to the families of the persons who expires during service. 400,000

_______________________________________________________________________________
University Of Gujrat 66,874,000 51,874,000 78,487,000
_______________________________________________________________________________
1177

PC21015 (015)
EDUCATION
_______________________________________________________________________________
093120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
093 TERTIARY EDUCATION AFFAIRS AND SERVICES
0931 TERTIARY EDUCATION AFFAIRS AND SERVICES
093120 OTHERS

LQ4482 Govt College University Lahore

A01 TOTAL EMPLOYEES RELATED EXPENSES. 10,304,000 9,304,000 6,833,000

A011 TOTAL PAY 10,304,000 9,304,000 6,833,000

A011-1 TOTAL PAY OF OFFICERS 8,353,000 7,353,000 5,789,000

A01150 Others 8,353,000 7,353,000 5,789,000


002 Pay of Officers 8,353,000 7,353,000 5,789,000

A011-2 TOTAL PAY OF OTHER STAFF 1,951,000 1,951,000 1,044,000

A01170 Others 1,951,000 1,951,000 1,044,000


002 Pay of Staff 1,951,000 1,951,000 1,044,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 1,000

A041 TOTAL PENSION 1,000 1,000

A04114 Superannuation Encashment Of L.P.R 1,000 1,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 35,200,000 400,000

A052 TOTAL GRANTS-DOMESTIC 35,200,000 400,000

A05216 Fin. Assis. to the families of 400,000


G. Serv. who expire
001 Fin. Assis. to the families of the persons who expires during service. 400,000
A05270 To Others 35,200,000
001 Others 35,200,000

_______________________________________________________________________________
Govt College University Lahore 10,305,000 44,505,000 7,233,000
_______________________________________________________________________________
1178

PC21015 (015)
EDUCATION
_______________________________________________________________________________
093120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
093 TERTIARY EDUCATION AFFAIRS AND SERVICES
0931 TERTIARY EDUCATION AFFAIRS AND SERVICES
093120 OTHERS

LQ4485 Lahore College For Women


University Lahore

A01 TOTAL EMPLOYEES RELATED EXPENSES. 134,609,000 127,540,000 139,456,000

A011 TOTAL PAY 65,428,000 61,728,000 62,896,000

A011-1 TOTAL PAY OF OFFICERS 61,932,000 58,232,000 60,598,000

A01102 Personal pay 884,000 884,000 1,479,000


A01150 Others 61,048,000 57,348,000 59,119,000
002 Pay of Officers 61,048,000 57,348,000 59,119,000

A011-2 TOTAL PAY OF OTHER STAFF 3,496,000 3,496,000 2,298,000

A01152 Personal pay 89,000 89,000 65,000


A01170 Others 3,407,000 3,407,000 2,233,000
002 Pay of Staff 3,407,000 3,407,000 2,233,000

A012 TOTAL ALLOWANCES 69,181,000 65,812,000 76,560,000

A012-1 TOTAL REGULAR ALLOWANCES 69,181,000 65,812,000 76,560,000

A01201 Senior Post Allowance 120,000 130,000


A01202 House Rent Allowance 8,672,000 8,340,000
A01203 Conveyance Allowance 7,247,000 6,827,000
A0120D Integrated Allowance 36,000 29,000
A0120X Ad - hoc Allowance - 2010 17,450,000 16,050,000
A01216 Qualification Allowance 3,420,000 3,900,000
A01217 Medical Allowance 5,815,000 5,470,000
A0121A Adhoc Relief Allowance 2011 5,444,000 5,006,000
A0121M Adhoc Relief Allowance - 2012 13,251,000 11,901,000
A0121T Adhoc Relief Allowance 2013 6,626,000 5,952,000
A0121Z Adhoc Relief Allowance - 2014 11,904,000
A01222 Hardship allowance 420,000 366,000
A01224 Entertainment Allowance 262,000 253,000
A01270 Others 418,000 65,812,000 432,000
001 Others 432,000
030 Integrated Allowance 418,000
101 Regular Allowances (R.E.) 65,812,000
1179

PC21015 (015)
EDUCATION
_______________________________________________________________________________
093120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
093 TERTIARY EDUCATION AFFAIRS AND SERVICES
0931 TERTIARY EDUCATION AFFAIRS AND SERVICES
093120 OTHERS

LQ4485 Lahore College For Women


University Lahore

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 1,000

A041 TOTAL PENSION 1,000 1,000

A04114 Superannuation Encashment Of L.P.R 1,000 1,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 400,000

A052 TOTAL GRANTS-DOMESTIC 400,000

A05216 Fin. Assis. to the families of 400,000


G. Serv. who expire
001 Fin. Assis. to the families of the persons who expires during service. 400,000

_______________________________________________________________________________
Lahore College For Women 134,610,000 127,541,000 139,856,000
University Lahore
_______________________________________________________________________________
1180

PC21015 (015)
EDUCATION
_______________________________________________________________________________
093120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
093 TERTIARY EDUCATION AFFAIRS AND SERVICES
0931 TERTIARY EDUCATION AFFAIRS AND SERVICES
093120 OTHERS

LQ4486 University Of Education Lahore

A01 TOTAL EMPLOYEES RELATED EXPENSES. 185,173,000 138,801,000 189,220,000

A011 TOTAL PAY 86,777,000 60,277,000 81,648,000

A011-1 TOTAL PAY OF OFFICERS 62,581,000 42,581,000 56,663,000

A01150 Others 62,581,000 42,581,000 56,663,000


002 Pay of Officers 62,581,000 42,581,000 56,663,000

A011-2 TOTAL PAY OF OTHER STAFF 24,196,000 17,696,000 24,985,000

A01170 Others 24,196,000 17,696,000 24,985,000


002 Pay of Staff 24,196,000 17,696,000 24,985,000

A012 TOTAL ALLOWANCES 98,396,000 78,524,000 107,572,000

A012-1 TOTAL REGULAR ALLOWANCES 92,896,000 73,024,000 102,072,000

A01201 Senior Post Allowance 30,000 15,000


A01202 House Rent Allowance 12,565,000 11,850,000
A01203 Conveyance Allowance 12,572,000 11,483,000
A0120D Integrated Allowance 274,000 270,000
A0120X Ad - hoc Allowance - 2010 24,049,000 21,298,000
A01216 Qualification Allowance 1,662,000 1,700,000
A01217 Medical Allowance 7,845,000 7,619,000
A0121A Adhoc Relief Allowance 2011 7,453,000 6,601,000
A0121M Adhoc Relief Allowance - 2012 17,356,000 16,330,000
A0121T Adhoc Relief Allowance 2013 8,678,000 8,165,000
A0121Z Adhoc Relief Allowance - 2014 16,330,000
A01224 Entertainment Allowance 209,000 181,000
A01238 Charge Allowance 203,000 230,000
A01270 Others 73,024,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 5,500,000 5,500,000 5,500,000

A01274 Medical Charges 5,500,000 5,500,000 5,500,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 801,000


1181

PC21015 (015)
EDUCATION
_______________________________________________________________________________
093120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
093 TERTIARY EDUCATION AFFAIRS AND SERVICES
0931 TERTIARY EDUCATION AFFAIRS AND SERVICES
093120 OTHERS

LQ4486 University Of Education Lahore

A041 TOTAL PENSION 1,000 801,000

A04114 Superannuation Encashment Of L.P.R 1,000 801,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 400,000

A052 TOTAL GRANTS-DOMESTIC 400,000

A05216 Fin. Assis. to the families of 400,000


G. Serv. who expire

_______________________________________________________________________________
University Of Education Lahore 185,174,000 139,602,000 189,620,000
_______________________________________________________________________________
1182

PC21015 (015)
EDUCATION
_______________________________________________________________________________
093120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
093 TERTIARY EDUCATION AFFAIRS AND SERVICES
0931 TERTIARY EDUCATION AFFAIRS AND SERVICES
093120 OTHERS

LQ4488 Queen Mary College Lahore

A01 TOTAL EMPLOYEES RELATED EXPENSES. 161,128,000 161,128,000 170,000,000

A011 TOTAL PAY 81,695,000 81,695,000 82,000,000

A011-1 TOTAL PAY OF OFFICERS 74,724,000 74,724,000 75,000,000

A01150 Others 74,724,000 74,724,000 75,000,000


002 Pay of Officers 74,724,000 74,724,000 75,000,000

A011-2 TOTAL PAY OF OTHER STAFF 6,971,000 6,971,000 7,000,000

A01170 Others 6,971,000 6,971,000 7,000,000


002 Pay of Staff 6,971,000 6,971,000 7,000,000

A012 TOTAL ALLOWANCES 79,433,000 79,433,000 88,000,000

A012-1 TOTAL REGULAR ALLOWANCES 79,433,000 79,433,000 88,000,000

A01270 Others 79,433,000 79,433,000 88,000,000


001 Others 79,433,000 88,000,000
101 Regular Allowances (R.E.) 79,433,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 1,000

A041 TOTAL PENSION 1,000 1,000

A04114 Superannuation Encashment Of L.P.R 1,000 1,000

_______________________________________________________________________________
Queen Mary College Lahore 161,129,000 161,129,000 170,000,000
_______________________________________________________________________________
1183

PC21015 (015)
EDUCATION
_______________________________________________________________________________
093120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
093 TERTIARY EDUCATION AFFAIRS AND SERVICES
0931 TERTIARY EDUCATION AFFAIRS AND SERVICES
093120 OTHERS

LQ4489 Kinnaird College For Women Lahore

A01 TOTAL EMPLOYEES RELATED EXPENSES. 45,718,000 45,718,000 49,463,000

A011 TOTAL PAY 19,895,000 19,895,000 23,513,000

A011-1 TOTAL PAY OF OFFICERS 16,504,000 16,504,000 19,727,000

A01150 Others 16,504,000 16,504,000 19,727,000


002 Pay of Officers 16,504,000 16,504,000 19,727,000

A011-2 TOTAL PAY OF OTHER STAFF 3,391,000 3,391,000 3,786,000

A01170 Others 3,391,000 3,391,000 3,786,000


002 Pay of Staff 3,391,000 3,391,000 3,786,000

A012 TOTAL ALLOWANCES 25,823,000 25,823,000 25,950,000

A012-1 TOTAL REGULAR ALLOWANCES 25,823,000 25,823,000 25,950,000

A01270 Others 25,823,000 25,823,000 25,950,000


001 Others 25,823,000 25,950,000
101 Regular Allowances (R.E.) 25,823,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 1,000

A041 TOTAL PENSION 1,000 1,000

A04114 Superannuation Encashment Of L.P.R 1,000 1,000

_______________________________________________________________________________
Kinnaird College For Women Lahore 45,719,000 45,719,000 49,463,000
_______________________________________________________________________________
1184

PC21015 (015)
EDUCATION
_______________________________________________________________________________
093120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
093 TERTIARY EDUCATION AFFAIRS AND SERVICES
0931 TERTIARY EDUCATION AFFAIRS AND SERVICES
093120 OTHERS

LQ4490 Govt Fatima Jinnah College For


Women Chuna Mandi Lahore

A01 TOTAL EMPLOYEES RELATED EXPENSES. 94,545,000 94,545,000 99,273,000

A011 TOTAL PAY 46,380,000 46,380,000 46,491,000

A011-1 TOTAL PAY OF OFFICERS 43,634,000 43,634,000 44,103,000

A01150 Others 43,634,000 43,634,000 44,103,000


002 Pay of Officers 43,634,000 43,634,000 44,103,000

A011-2 TOTAL PAY OF OTHER STAFF 2,746,000 2,746,000 2,388,000

A01170 Others 2,746,000 2,746,000 2,388,000


002 Pay of Staff 2,746,000 2,746,000 2,388,000

A012 TOTAL ALLOWANCES 48,165,000 48,165,000 52,782,000

A012-1 TOTAL REGULAR ALLOWANCES 48,165,000 48,165,000 52,782,000

A01270 Others 48,165,000 48,165,000 52,782,000


001 Others 48,165,000 52,782,000
101 Regular Allowances (R.E.) 48,165,000

A03 TOTAL OPERATING EXPENSES 1,200,000

A039 TOTAL GENERAL 1,200,000

A03905 Newspapers Periodicals and Books 200,000


001 News Papers, Periodicals & Books 200,000
A03970 Others 1,000,000
001 Others 1,000,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 1,000

A041 TOTAL PENSION 1,000 1,000

A04114 Superannuation Encashment Of L.P.R 1,000 1,000


1185

PC21015 (015)
EDUCATION
_______________________________________________________________________________
093120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
093 TERTIARY EDUCATION AFFAIRS AND SERVICES
0931 TERTIARY EDUCATION AFFAIRS AND SERVICES
093120 OTHERS

LQ4490 Govt Fatima Jinnah College For


Women Chuna Mandi Lahore

_______________________________________________________________________________
Govt Fatima Jinnah College For 94,546,000 94,546,000 100,473,000
Women Chuna Mandi Lahore
_______________________________________________________________________________
1186

PC21015 (015)
EDUCATION
_______________________________________________________________________________
093120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
093 TERTIARY EDUCATION AFFAIRS AND SERVICES
0931 TERTIARY EDUCATION AFFAIRS AND SERVICES
093120 OTHERS

LQ4495 Miscellaneous Grants Higher Education

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 10,000,000

A041 TOTAL PENSION 10,000,000

A04170 Others 10,000,000


005 Block Allocation for Encashment of LPR 10,000,000

_______________________________________________________________________________
Miscellaneous Grants Higher Education 10,000,000
_______________________________________________________________________________
1187

PC21015 (015)
EDUCATION
_______________________________________________________________________________
093120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
093 TERTIARY EDUCATION AFFAIRS AND SERVICES
0931 TERTIARY EDUCATION AFFAIRS AND SERVICES
093120 OTHERS

LQ4499 Govt Degree College Kahuta

A01 TOTAL EMPLOYEES RELATED EXPENSES. 20,000,000 20,000,000 20,000,000

A011 TOTAL PAY 10,000,000 10,000,000 10,000,000

A011-1 TOTAL PAY OF OFFICERS 10,000,000 10,000,000 10,000,000

A01150 Others 10,000,000 10,000,000 10,000,000


002 Pay of Officers 10,000,000 10,000,000 10,000,000

A012 TOTAL ALLOWANCES 10,000,000 10,000,000 10,000,000

A012-1 TOTAL REGULAR ALLOWANCES 10,000,000 10,000,000 10,000,000

A01270 Others 10,000,000 10,000,000 10,000,000


001 Others 10,000,000 10,000,000
101 Regular Allowances (R.E.) 10,000,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 1,000

A041 TOTAL PENSION 1,000 1,000

A04114 Superannuation Encashment Of L.P.R 1,000 1,000

_______________________________________________________________________________
Govt Degree College Kahuta 20,001,000 20,001,000 20,000,000
_______________________________________________________________________________
1188

PC21015 (015)
EDUCATION
_______________________________________________________________________________
093120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
093 TERTIARY EDUCATION AFFAIRS AND SERVICES
0931 TERTIARY EDUCATION AFFAIRS AND SERVICES
093120 OTHERS

LQ4500 University Of Sargodha

A01 TOTAL EMPLOYEES RELATED EXPENSES. 81,432,000 81,432,000 81,827,000

A011 TOTAL PAY 38,271,000 38,271,000 34,850,000

A011-1 TOTAL PAY OF OFFICERS 33,268,000 33,268,000 30,003,000

A01102 Personal pay 384,000


A01150 Others 32,884,000 33,268,000 30,003,000
002 Pay of Officers 32,884,000 33,268,000 30,003,000

A011-2 TOTAL PAY OF OTHER STAFF 5,003,000 5,003,000 4,847,000

A01170 Others 5,003,000 5,003,000 4,847,000


002 Pay of Staff 5,003,000 5,003,000 4,847,000

A012 TOTAL ALLOWANCES 43,161,000 43,161,000 46,977,000

A012-1 TOTAL REGULAR ALLOWANCES 43,161,000 43,161,000 46,977,000

A01201 Senior Post Allowance 30,000 32,000


A01202 House Rent Allowance 5,332,000 5,182,000
A01203 Conveyance Allowance 4,161,000 3,918,000
A01205 Dearness Allowance 29,000
A0120D Integrated Allowance 25,000
A0120X Ad - hoc Allowance - 2010 10,348,000 9,342,000
A01216 Qualification Allowance 1,620,000 1,700,000
A01217 Medical Allowance 6,948,000 6,541,000
A0121A Adhoc Relief Allowance 2011 3,206,000 2,887,000
A0121M Adhoc Relief Allowance - 2012 7,570,000 6,970,000
A0121T Adhoc Relief Allowance 2013 3,485,000
A0121Z Adhoc Relief Allowance - 2014 6,570,000
A01224 Entertainment Allowance 128,000 129,000
A01236 Deputation Allowance 52,000
A01238 Charge Allowance 72,000
A01270 Others 3,789,000 43,161,000 72,000
001 Others 3,789,000 72,000
101 Regular Allowances (R.E.) 43,161,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 2,025,000


1189

PC21015 (015)
EDUCATION
_______________________________________________________________________________
093120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
093 TERTIARY EDUCATION AFFAIRS AND SERVICES
0931 TERTIARY EDUCATION AFFAIRS AND SERVICES
093120 OTHERS

LQ4500 University Of Sargodha

A041 TOTAL PENSION 1,000 2,025,000

A04114 Superannuation Encashment Of L.P.R 1,000 2,025,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 801,000 400,000

A052 TOTAL GRANTS-DOMESTIC 801,000 400,000

A05216 Fin. Assis. to the families of 801,000 400,000


G. Serv. who expire
001 Fin. Assis. to the families of the persons who expires during service. 400,000

_______________________________________________________________________________
University Of Sargodha 81,433,000 84,258,000 82,227,000
_______________________________________________________________________________
1190

PC21015 (015)
EDUCATION
_______________________________________________________________________________
094101 SCHOOL FOR HANDICAPPED / RETARDED PERSON
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
094 EDUCATION SERVICES NONDEFINABLE BY LEVEL
0941 EDUCATION SERVICES NONDEFINABLE BY LEVEL
094101 SCHOOL FOR HANDICAPPED / RETARDED PERSON

LQ4148 Directorate of Special Education

A01 TOTAL EMPLOYEES RELATED EXPENSES. 123,669,000 113,182,000 131,403,000

A011 TOTAL PAY 293 299 55,137,000 49,170,000 54,681,000

A011-1 TOTAL PAY OF OFFICERS 102 107 32,904,000 28,740,000 32,292,000

A01101 Total Basic Pay of Officers 102 107 32,902,000 28,738,000 32,292,000

D100-M Director (BPS-19) 1 1 700,000 727,000

P306-M Principal Health Officer (BPS-19) 1 1 590,000 612,000

A245-F Assistant Professor (BPS-18) 3 4 1,240,000 1,954,000

A245-M Assistant Professor (BPS-18) 3 2 1,188,000 498,000

D051-M Deputy Director (BPS-18) 3 3 1,891,000 1,971,000

P133-F Principal (BPS-18) 1 1 627,000 645,000

P133-M Principal (BPS-18) 2 2 1,585,000 1,221,000

A031-M Administration Officer (BPS-17) 2 2 456,000 470,000

A146-M Assistant Director (BPS-17) 1 199,000

A360-F Audiologist/Audiometerist (BPS-17) 2 2 850,000 418,000

A361-M Assistant/Junior (BPS-17) 5 6 1,925,000 2,561,000


Assistant Director

B078-F Brail Instructor (BPS-17) 1 1 258,000 271,000

C176-M Computer Programmer (BPS-17) 2 2 657,000 471,000

C308-M Computer Instructor (BPS-17) 1 1 199,000 199,000

C392-F Clinical Psychologist (BPS-17) 1 1 258,000 271,000

D122-F Director Physical (BPS-17) 1 1 458,000 473,000


Education

L057-F Lecturer (BPS-17) 14 18 4,750,000 4,955,000

L057-M Lecturer (BPS-17) 14 10 3,887,000 3,529,000

L066-F Librarian (BPS-17) 3 584,000

M028-M Manager Finance (BPS-17) 1 1 400,000 415,000

M208-M Master/Mistress/Teacher (BPS-17) 6 6 1,196,000 1,196,000

O040-M Optometrist (BPS-17) 3 3 598,000 598,000


1191

PC21015 (015)
EDUCATION
_______________________________________________________________________________
094101 SCHOOL FOR HANDICAPPED / RETARDED PERSON
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
094 EDUCATION SERVICES NONDEFINABLE BY LEVEL
0941 EDUCATION SERVICES NONDEFINABLE BY LEVEL
094101 SCHOOL FOR HANDICAPPED / RETARDED PERSON

LQ4148 Directorate of Special Education

P179-F Psychologist (BPS-17) 2 5 528,000 1,356,000

P179-M Psychologist (BPS-17) 3 770,000

S193-M Speech Therapist (BPS-17) 6 6 1,469,000 1,526,000

S211-M Statistical Officer (BPS-17) 1 1 387,000 199,000

S398-F Senior Special Education (BPS-17) 2 2 456,000 514,000


Teaher

S398-M Senior Special Education (BPS-17) 2 2 471,000 528,000


Teaher

T078-M Trained Programme Officer (BPS-17) 1 1 372,000 199,000

A773-M Audio Studio Engineer (BPS-16) 1 60,000

B145-M Broadcaster (BPS-16) 1 60,000

C176-M Computer Programmer (BPS-16) 2 2 279,000 250,000

J027-F Junior Instructor (BPS-16) 2 2 524,000 470,000

J048-M Joint Assistant Director (BPS-16) 2 2 889,000 250,000

L066-M Librarian (BPS-16) 3 498,000

M150-M Mobility Instructor (BPS-16) 1 1 144,000 125,000

P060-M Physiotherapist (BPS-16) 1 1 257,000 199,000

S216-M Stenographer (BPS-16) 1 4 333,000 654,000

S282-M Superintendent (BPS-16) 5 5 1,613,000 1,863,000

A01102 Personal pay 2,000 2,000

A011-2 TOTAL PAY OF OTHER STAFF 191 192 22,233,000 20,430,000 22,389,000

A01151 Total Basic Pay of Other Staff 191 192 22,232,000 20,429,000 22,389,000

B077-F Brail Composer (BPS-15) 1 148,000


Stereo-Type

B077-M Brail Composer (BPS-15) 5 4 985,000 912,000


Stereo-Type

B079-M Brail Proof Reader (BPS-15) 1 1 320,000 328,000

C174-M Computer Operator (BPS-15) 1 1 148,000 106,000

A097-M Assistant (BPS-14) 15 15 3,171,000 3,259,000

C174-M Computer Operator (BPS-14) 1 1 129,000 136,000


1192

PC21015 (015)
EDUCATION
_______________________________________________________________________________
094101 SCHOOL FOR HANDICAPPED / RETARDED PERSON
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
094 EDUCATION SERVICES NONDEFINABLE BY LEVEL
0941 EDUCATION SERVICES NONDEFINABLE BY LEVEL
094101 SCHOOL FOR HANDICAPPED / RETARDED PERSON

LQ4148 Directorate of Special Education

M208-M Master/Mistress/Teacher (BPS-14) 7 7 698,000 698,000

Q008-M Qari/Moazzin/Imam (BPS-14) 1 1 173,000 180,000

S216-M Stenographer (BPS-14) 6 5 742,000 627,000

A337-M Assistant Librarian (BPS-12) 1 1 111,000 87,000

A572-M AUDIOMETERIST (BPS-12) 1 1 219,000 225,000

C174-M Computer Operator (BPS-12) 1 2 171,000 174,000

C230-M Care Taker (BPS-12) 1 2 261,000 267,000

C308-M Computer Instructor (BPS-12) 1 1 142,000 87,000

H097-F Hostel Superintendent (BPS-12) 2 318,000


Matran

H097-M Hostel Superintendent (BPS-12) 3 1 663,000 318,000


Matran

Q008-M Qari/Moazzin/Imam (BPS-12) 1 1 249,000 255,000

S216-M Stenographer (BPS-12) 2 222,000

T028-M Technician (BPS-12) 1 1 87,000 87,000

W012-F Warden (BPS-12) 1 111,000

C168-M Computer Assistant (BPS-11) 1 1 82,000 82,000

L068-M Library Assistant (BPS-11) 1 1 82,000 82,000

S292-M Supervisor (BPS-11) 1 1 220,000 232,000

V021-F Vocational Teacher (BPS-11) 2 2 163,000 313,000

C178-M Computer Technician (BPS-10) 1 1 105,000 110,000

B077-F Brail Composer (BPS-09) 1 1 99,000 104,000


Stereo-Type

B079-F Brail Proof Reader (BPS-09) 1 2 95,000 331,000

B079-M Brail Proof Reader (BPS-09) 1 227,000

C230-M Care Taker (BPS-09) 1 1 172,000 195,000

S078-M Senior Clerk (BPS-09) 4 4 750,000 786,000

S250-M Store Keeper (BPS-08) 1 1 183,000 188,000

J019-M Junior Clerk (BPS-07) 21 21 1,922,000 1,798,000

L070-M Library Clerk (BPS-07) 1 1 87,000 106,000


1193

PC21015 (015)
EDUCATION
_______________________________________________________________________________
094101 SCHOOL FOR HANDICAPPED / RETARDED PERSON
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
094 EDUCATION SERVICES NONDEFINABLE BY LEVEL
0941 EDUCATION SERVICES NONDEFINABLE BY LEVEL
094101 SCHOOL FOR HANDICAPPED / RETARDED PERSON

LQ4148 Directorate of Special Education

E034-M Electrician (BPS-06) 1 1 69,000 69,000

H097-M Hostel Superintendent (BPS-06) 1 1 72,000 69,000


Matran

S250-M Store Keeper (BPS-06) 2 2 330,000 347,000

D186-M Driver (BPS-05) 9 16 1,076,000 1,777,000

E034-M Electrician (BPS-05) 1 1 69,000 66,000

H099-F House Mother (BPS-05) 1 1 66,000 64,000

M005-M Machine Operator (BPS-05) 1 1 66,000 160,000

Q008-M Qari/Moazzin/Imam (BPS-05) 1 1 79,000 82,000

T028-M Technician (BPS-05) 1 1 135,000 64,000

D186-M Driver (BPS-04) 6 3 738,000 243,000

P095-M Plumber (BPS-04) 1 1 78,000 83,000

P131-M Pressman (BPS-04) 1 1 136,000 141,000

B066-M Book Binder (BPS-02) 2 2 140,000 148,000

B109-F Blind Workr/ Beldr/ (BPS-02) 2 1 144,000 84,000


Chowkidr

B109-M Blind Workr/ Beldr/ (BPS-02) 31 45 2,713,000 3,810,000


Chowkidr

D003-M Daftri (BPS-02) 1 1 60,000 60,000

N006-M Naib Qasid (BPS-02) 23 24 2,205,000 2,317,000

W065-F Workers Attendant (BPS-02) 3 207,000

W065-M Workers Attendant (BPS-02) 3 234,000

A304-M Attendant (BPS-01) 10 637,000

C112-M Chowkidar (BPS-01) 1 66,000

C181-M Conductor (BPS-01) 1 59,000

C394-M Computer Lab Attendant (BPS-01) 1 1 59,000 59,000

D186-M Driver (BPS-01) 1 80,000

N006-M Naib Qasid (BPS-01) 1 66,000

S059-M Security Guard (BPS-01) 1 66,000

A01152 Personal pay 1,000 1,000


1194

PC21015 (015)
EDUCATION
_______________________________________________________________________________
094101 SCHOOL FOR HANDICAPPED / RETARDED PERSON
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
094 EDUCATION SERVICES NONDEFINABLE BY LEVEL
0941 EDUCATION SERVICES NONDEFINABLE BY LEVEL
094101 SCHOOL FOR HANDICAPPED / RETARDED PERSON

LQ4148 Directorate of Special Education

A012 TOTAL ALLOWANCES 68,532,000 64,012,000 76,722,000

A012-1 TOTAL REGULAR ALLOWANCES 68,437,000 62,987,000 76,429,000

A01202 House Rent Allowance 8,701,000 7,040,000 8,734,000


A01203 Conveyance Allowance 9,917,000 8,360,000 9,982,000
A0120D Integrated Allowance 166,000 180,000 160,000
A0120X Ad - hoc Allowance - 2010 197,000 308,000 197,000
A01216 Qualification Allowance 60,000 530,000 150,000
A01217 Medical Allowance 5,185,000 4,460,000 5,299,000
A0121A Adhoc Relief Allowance 2011 5,035,000 3,782,000 5,061,000
A0121M Adhoc Relief Allowance - 2012 10,571,000 9,430,000 10,669,000
A0121T Adhoc Relief Allowance 2013 5,391,000 4,706,000 5,397,000
A0121Z Adhoc Relief Allowance - 2014 4,645,000 10,723,000
A01224 Entertainment Allowance 18,000 18,000 24,000
A01226 Computer Allowance 24,000 105,000 12,000
A01236 Deputation Allowance 72,000 135,000 72,000
A01239 Special Allowance 20,908,000 16,622,000 17,750,000
001 Special Allowance 323,000
A01270 Others 2,192,000 2,666,000 2,199,000
001 Others 127,000 533,000
037 30% Social Security Benefit in lieu of Pension to the Contract Employees 2,065,000 2,133,000 88,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 95,000 1,025,000 293,000

A01273 Honoraria 45,000 1,000,000 143,000


A01274 Medical Charges 50,000 25,000 150,000

A03 TOTAL OPERATING EXPENSES 16,821,000 16,847,000 18,473,000

A032 TOTAL COMMUNICATIONS 749,000 936,000 800,000

A03201 Postage and Telegraph 116,000 203,000 125,000


A03202 Telephone and Trunk Call 633,000 733,000 675,000

A033 TOTAL UTILITIES 5,113,000 4,972,000 6,508,000

A03301 Gas 1,050,000 850,000 1,050,000


A03302 Water 125,000 125,000 125,000
1195

PC21015 (015)
EDUCATION
_______________________________________________________________________________
094101 SCHOOL FOR HANDICAPPED / RETARDED PERSON
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
094 EDUCATION SERVICES NONDEFINABLE BY LEVEL
0941 EDUCATION SERVICES NONDEFINABLE BY LEVEL
094101 SCHOOL FOR HANDICAPPED / RETARDED PERSON

LQ4148 Directorate of Special Education

A03303 Electricity 3,905,000 3,955,000 5,300,000


001 Electricity 3,955,000 5,300,000
A03304 Hot and Cold Weather Charges 33,000 42,000 33,000

A034 TOTAL OCCUPANCY COSTS 110,000 40,000 110,000

A03407 Rates and Taxes 110,000 40,000 110,000

A038 TOTAL TRAVEL & 5,755,000 5,280,000 5,755,000


TRANSPORTATION

A03805 Travelling Allowance 248,000 270,000 248,000


A03807 P.O.L Charges 5,485,000 4,991,000 5,485,000
A03808 Conveyance Charges 22,000 19,000 22,000

A039 TOTAL GENERAL 5,094,000 5,619,000 5,300,000

A03901 Stationery 990,000 941,000 940,000


A03902 Printing and Publication 198,000 468,000 200,000
001 Printing and Publications 468,000 200,000
A03905 Newspapers Periodicals and Books 220,000 387,000 220,000
001 News Papers, Periodicals & Books 387,000 220,000
A03906 Uniforms and Protective Clothing 72,000 101,000 75,000
A03907 Advertising & Publicity 275,000 334,000 275,000
001 Advertising & Publicity 334,000 275,000
A03918 Exhibitions, Fairs & Other 39,000 33,000 40,000
National Celebrations
A03942 Cost of Other Stores 2,420,000 2,557,000 2,450,000
001 Cost of Other Stores 2,557,000 2,450,000
A03955 Computer Stationary 200,000
A03970 Others 880,000 798,000 900,000
001 Others 798,000 900,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 3,159,000 1,000

A041 TOTAL PENSION 1,000 3,159,000 1,000

A04114 Superannuation Encashment Of L.P.R 1,000 3,159,000 1,000


1196

PC21015 (015)
EDUCATION
_______________________________________________________________________________
094101 SCHOOL FOR HANDICAPPED / RETARDED PERSON
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
094 EDUCATION SERVICES NONDEFINABLE BY LEVEL
0941 EDUCATION SERVICES NONDEFINABLE BY LEVEL
094101 SCHOOL FOR HANDICAPPED / RETARDED PERSON

LQ4148 Directorate of Special Education

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 9,005,000 10,338,000 9,006,000

A052 TOTAL GRANTS-DOMESTIC 9,005,000 10,338,000 9,006,000

A05216 Fin. Assis. to the families of 500,000 625,000 500,000


G. Serv. who expire
A05270 To Others 8,505,000 9,713,000 8,506,000
001 Others 1,546,000 1,000
056 Grant to Non-Government School for Challenged Children 3,005,000 3,005,000 3,005,000
414 Grant to Hamza Foundation Academy. 2,500,000 2,162,000 2,500,000
V42 Grant in aid for the Pakistan Foundation Fighting Blindness 3,000,000 3,000,000 3,000,000

A06 TOTAL TRANSFERS 185,000 183,000 186,000

A061 TOTAL SCHOLARSHIP 174,000 174,000 174,000

A06101 Merit 174,000 174,000 174,000

A063 TOTAL ENTERTAINMENT & 11,000 9,000 12,000


GIFTS

A06301 Entertainments & Gifts 11,000 9,000 12,000

A13 TOTAL REPAIRS AND MAINTENANCE 1,729,000 3,818,000 1,760,000

A130 TOTAL TRANSPORT 847,000 1,220,000 850,000

A13001 Transport 847,000 1,220,000 850,000

A131 TOTAL MACHINERY AND 726,000 667,000 750,000


EQUIPMENT

A13101 Machinery and Equipment 726,000 667,000 750,000

A132 TOTAL FURNITURE AND 121,000 103,000 125,000


FIXTURE

A13201 Furniture and Fixture 121,000 103,000 125,000


1197

PC21015 (015)
EDUCATION
_______________________________________________________________________________
094101 SCHOOL FOR HANDICAPPED / RETARDED PERSON
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
094 EDUCATION SERVICES NONDEFINABLE BY LEVEL
0941 EDUCATION SERVICES NONDEFINABLE BY LEVEL
094101 SCHOOL FOR HANDICAPPED / RETARDED PERSON

LQ4148 Directorate of Special Education

A133 TOTAL BUILDINGS AND 5,000 1,804,000 5,000


STRUCTURE

A13303 Other Buildings 5,000 1,804,000 5,000

A137 TOTAL COMPUTER EQUIPMENT 30,000 24,000 30,000

A13701 Hardware 10,000 8,000 10,000


A13702 Software 10,000 8,000 10,000
A13703 I.T. Equipment 10,000 8,000 10,000

_______________________________________________________________________________
Directorate of Special Education 151,410,000 147,527,000 160,829,000
_______________________________________________________________________________
1198

PC21015 (015)
EDUCATION
_______________________________________________________________________________
095101 ARCHIVES LIBRARY AND MUSEUMS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
095 SUBSIDIARY SERVICES TO EDUCATION
0951 SUBSIDIARY SERVICES TO EDUCATION
095101 ARCHIVES LIBRARY AND MUSEUMS

LQ4149 Libraries

A01 TOTAL EMPLOYEES RELATED EXPENSES. 47,042,000 41,757,000 81,088,000

A011 TOTAL PAY 146 146 22,297,000 19,223,000 37,822,000

A011-1 TOTAL PAY OF OFFICERS 21 21 7,551,000 6,688,000 14,021,000

A01101 Total Basic Pay of Officers 21 21 7,396,000 6,559,000 7,625,000

D116-M Director General Public (BPS-20) 1 1 652,000 672,000


Library

C304-M Chief Librarian (BPS-18) 1 1 575,000 593,000

D051-M Deputy Director (BPS-18) 1 1 251,000 467,000

D100-M Director (BPS-18) 1 1 600,000 600,000

A146-M Assistant Director (BPS-17) 1 1 480,000 480,000

L066-F Librarian (BPS-17) 1 1 193,000 203,000

L066-M Librarian (BPS-17) 7 7 1,850,000 1,949,000

S052-F Section Incharge (BPS-17) 1 1 416,000 416,000

S052-M Section Incharge (BPS-17) 1 1 417,000 216,000

S282-M Superintendent (BPS-17) 1 395,000

C128-F Classifier (BPS-16) 1 1 356,000 366,000

C128-M Classifier (BPS-16) 2 2 834,000 862,000

C276-M Cataloger (BPS-16) 1 1 126,000 126,000

S216-M Stenographer (BPS-16) 1 1 270,000 280,000

S282-M Superintendent (BPS-16) 1 376,000

A01102 Personal pay 155,000 129,000 182,000


A01150 Others 6,214,000
002 Pay of Officers 6,214,000

A011-2 TOTAL PAY OF OTHER STAFF 125 125 14,746,000 12,535,000 23,801,000

A01151 Total Basic Pay of Other Staff 125 125 14,682,000 12,480,000 15,063,000

A097-M Assistant (BPS-14) 5 5 1,021,000 1,051,000

S216-M Stenographer (BPS-14) 2 2 175,000 175,000


1199

PC21015 (015)
EDUCATION
_______________________________________________________________________________
095101 ARCHIVES LIBRARY AND MUSEUMS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
095 SUBSIDIARY SERVICES TO EDUCATION
0951 SUBSIDIARY SERVICES TO EDUCATION
095101 ARCHIVES LIBRARY AND MUSEUMS

LQ4149 Libraries

S346-M Security Officer (BPS-14) 1 1 100,000 101,000

S094-F Senior Library Assistant (BPS-12) 1 1 94,000 95,000

S094-M Senior Library Assistant (BPS-12) 1 1 256,000 262,000

A097-M Assistant (BPS-11) 1 1 105,000 111,000

C174-M Computer Operator (BPS-11) 2 2 193,000 198,000

C230-M Care Taker (BPS-11) 1 1 243,000 248,000

D222-M Draftsman (BPS-11) 1 1 83,000 83,000

S347-M Senior/Junior Clerk (BPS-09) 9 9 1,311,000 1,388,000

J031-F Junior Library Assistant (BPS-08) 1 1 735,000 752,000

S107-M Senior Projectionist (BPS-08) 1 1 188,000 192,000

J019-M Junior Clerk (BPS-07) 1 1 76,000 95,000

A249-M Assistant Projectionist (BPS-06) 1 1 83,000 87,000

A011-F Accounts Clerk (BPS-05) 1 1 117,000 120,000

A011-M Accounts Clerk (BPS-05) 1 1 67,000 67,000

B066-M Book Binder (BPS-05) 1 1 67,000 67,000

C207-F Counter Clerk (BPS-05) 1 1 67,000 67,000

C207-M Counter Clerk (BPS-05) 4 4 366,000 367,000

D186-M Driver (BPS-05) 2 2 234,000 245,000

E104-M Electrician/Tubewell (BPS-05) 2 2 301,000 305,000


Operator

L068-M Library Assistant (BPS-05) 7 7 811,000 823,000

L070-M Library Clerk (BPS-05) 4 4 450,000 458,000

M005-M Machine Operator (BPS-05) 2 2 333,000 333,000

S150-M Shelver (BPS-05) 3 3 397,000 403,000

T113-M Typist (BPS-05) 3 3 425,000 435,000

A117-M Assistant Book Binder (BPS-04) 1 1 141,000 147,000

D003-M Daftri (BPS-04) 5 5 623,000 646,000

D089-M Despatch Rider (BPS-04) 2 2 182,000 190,000

C256-M Class Iv (BPS-02) 17 17 1,617,000 1,569,000


1200

PC21015 (015)
EDUCATION
_______________________________________________________________________________
095101 ARCHIVES LIBRARY AND MUSEUMS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
095 SUBSIDIARY SERVICES TO EDUCATION
0951 SUBSIDIARY SERVICES TO EDUCATION
095101 ARCHIVES LIBRARY AND MUSEUMS

LQ4149 Libraries

C263-F Class IV (Bulavis) (BPS-02) 2 2 286,000 294,000

C263-M Class IV (Bulavis) (BPS-02) 12 12 1,038,000 1,296,000

J005-M Janitor-Cum-Restorer (BPS-02) 2 2 218,000 227,000

L069-F Library Attendant (BPS-02) 1 1 68,000 72,000

L069-M Library Attendant (BPS-02) 4 4 285,000 290,000

N006-M Naib Qasid (BPS-02) 14 14 1,512,000 1,414,000

C112-M Chowkidar (BPS-01) 2 2 138,000 130,000

N006-M Naib Qasid (BPS-01) 2 2 138,000 130,000

S325-M Sweeper/Sanitary Worker (BPS-01) 2 2 138,000 130,000

A01152 Personal pay 63,000 54,000 112,000


A01153 Special Pay 1,000 1,000 1,000
A01170 Others 8,625,000
002 Pay of Staff 8,625,000

A012 TOTAL ALLOWANCES 24,745,000 22,534,000 43,266,000

A012-1 TOTAL REGULAR ALLOWANCES 24,550,000 22,369,000 40,471,000

A01201 Senior Post Allowance 14,000 29,000


A01202 House Rent Allowance 2,625,000 2,216,000 4,316,000
A01203 Conveyance Allowance 3,741,000 3,013,000 5,000,000
A01207 Washing Allowance 2,000 2,000 2,000
A0120A Special Message Allowance 157,000
A0120D Integrated Allowance 177,000 131,000 212,000
A0120X Ad - hoc Allowance - 2010 5,928,000 4,913,000 8,486,000
A01216 Qualification Allowance 180,000 276,000 180,000
A01217 Medical Allowance 2,136,000 1,976,000 3,092,000
A0121A Adhoc Relief Allowance 2011 1,883,000 1,691,000 2,523,000
A0121M Adhoc Relief Allowance - 2012 4,357,000 3,806,000 5,939,000
A0121T Adhoc Relief Allowance 2013 2,140,000 1,734,000 2,978,000
A0121Z Adhoc Relief Allowance - 2014 1,907,000 6,956,000
A01224 Entertainment Allowance 14,000 6,000 13,000
A01228 Orderly Allowance 1,000
A01236 Deputation Allowance 72,000 54,000 70,000
A01270 Others 1,124,000 644,000 674,000
001 Others 51,000 41,000 122,000
1201

PC21015 (015)
EDUCATION
_______________________________________________________________________________
095101 ARCHIVES LIBRARY AND MUSEUMS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
095 SUBSIDIARY SERVICES TO EDUCATION
0951 SUBSIDIARY SERVICES TO EDUCATION
095101 ARCHIVES LIBRARY AND MUSEUMS

LQ4149 Libraries

037 30% Social Security Benefit in lieu of Pension to the Contract Employees 1,073,000 603,000 552,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 195,000 165,000 2,795,000

A01273 Honoraria 5,000 105,000


000 Honoraria 5,000
A01274 Medical Charges 190,000 165,000 190,000
A01278 Leave Salary 2,500,000

A03 TOTAL OPERATING EXPENSES 11,176,000 10,590,000 22,061,000

A032 TOTAL COMMUNICATIONS 392,000 289,000 762,000

A03201 Postage and Telegraph 36,000 26,000 54,000


A03202 Telephone and Trunk Call 356,000 263,000 508,000
A03204 Electronic Communication 200,000

A033 TOTAL UTILITIES 2,166,000 1,960,000 5,065,000

A03301 Gas 1,000 1,000


A03302 Water 56,000 50,000 65,000
A03303 Electricity 2,075,000 1,885,000 4,950,000
001 Electricity 2,075,000 1,885,000 4,950,000
A03304 Hot and Cold Weather Charges 34,000 25,000 49,000

A034 TOTAL OCCUPANCY COSTS 5,000 2,000 5,000

A03407 Rates and Taxes 5,000 2,000 5,000

A038 TOTAL TRAVEL & 627,000 682,000 1,054,000


TRANSPORTATION

A03805 Travelling Allowance 190,000 91,000 215,000


001 Travelling Allowance 190,000
A03806 Transportation of Goods 17,000 15,000 19,000
A03807 P.O.L Charges 407,000 570,000 707,000
A03808 Conveyance Charges 6,000 5,000 6,000
A03809 CNG Charges (Govt) 5,000 1,000 5,000
A03820 Others 100,000
A03825 Travelling allowance 2,000 2,000
1202

PC21015 (015)
EDUCATION
_______________________________________________________________________________
095101 ARCHIVES LIBRARY AND MUSEUMS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
095 SUBSIDIARY SERVICES TO EDUCATION
0951 SUBSIDIARY SERVICES TO EDUCATION
095101 ARCHIVES LIBRARY AND MUSEUMS

LQ4149 Libraries

A039 TOTAL GENERAL 7,986,000 7,657,000 15,175,000

A03901 Stationery 201,000 162,000 510,000


A03902 Printing and Publication 161,000 135,000 466,000
001 Printing and Publications 161,000 135,000 466,000
A03903 Conference/Seminars/Workshops/ 10,000 3,000 410,000
Symposia
A03905 Newspapers Periodicals and Books 7,030,000 6,739,000 12,500,000
001 News Papers, Periodicals & Books 7,030,000 6,739,000 12,500,000
A03906 Uniforms and Protective Clothing 30,000 15,000 30,000
A03907 Advertising & Publicity 59,000 152,000 215,000
001 Advertising & Publicity 59,000 152,000 215,000
A03917 Law Charges 7,000 6,000
A03918 Exhibitions, Fairs & Other 90,000 90,000 90,000
National Celebrations
A03936 Foreign/Inland Training Course Fee 2,000 2,000
A03942 Cost of Other Stores 186,000 175,000 686,000
001 Cost of Other Stores 186,000 175,000 686,000
A03970 Others 210,000 186,000 260,000
001 Others 210,000 186,000 260,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 401,000 610,000 12,896,000

A041 TOTAL PENSION 401,000 610,000 12,896,000

A04114 Superannuation Encashment Of L.P.R 201,000 5,886,000


A04170 Others 200,000 610,000 7,010,000
002 Others 200,000 610,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 62,000,000 55,381,000 4,167,000

A052 TOTAL GRANTS-DOMESTIC 62,000,000 55,381,000 4,167,000

A05216 Fin. Assis. to the families of 500,000 800,000 2,100,000


G. Serv. who expire
001 Fin. Assis. to the families of the persons who expires during service. 500,000 1,600,000
A05270 To Others 61,500,000 54,581,000 2,067,000
001 Others 67,000
025 Punjab Public Library Lahore 60,000,000 53,250,000
1203

PC21015 (015)
EDUCATION
_______________________________________________________________________________
095101 ARCHIVES LIBRARY AND MUSEUMS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
095 SUBSIDIARY SERVICES TO EDUCATION
0951 SUBSIDIARY SERVICES TO EDUCATION
095101 ARCHIVES LIBRARY AND MUSEUMS

LQ4149 Libraries

027 Dar-us-Salam Library, Bagh-e-Jinah, Lahore 1,500,000 1,331,000 2,000,000

A06 TOTAL TRANSFERS 100,000

A063 TOTAL ENTERTAINMENT & 100,000


GIFTS

A06301 Entertainments & Gifts 100,000

A09 TOTAL PHYSICAL ASSETS 600,000

A096 TOTAL PURCHASE OF PLANT & 300,000


MACHINERY

A09601 Plant and Machinery 300,000

A097 TOTAL PURCHASE FURNITURE 300,000


& FIXTURE

A09701 Purchase of Furniture and Fixture 300,000

A13 TOTAL REPAIRS AND MAINTENANCE 5,293,000 4,788,000 2,204,000

A130 TOTAL TRANSPORT 108,000 95,000 228,000

A13001 Transport 108,000 95,000 228,000

A131 TOTAL MACHINERY AND 198,000 199,000 250,000


EQUIPMENT

A13101 Machinery and Equipment 198,000 199,000 250,000

A132 TOTAL FURNITURE AND 185,000 158,000 250,000


FIXTURE

A13201 Furniture and Fixture 185,000 158,000 250,000

A133 TOTAL BUILDINGS AND 4,650,000 4,227,000 1,003,000


STRUCTURE
1204

PC21015 (015)
EDUCATION
_______________________________________________________________________________
095101 ARCHIVES LIBRARY AND MUSEUMS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
095 SUBSIDIARY SERVICES TO EDUCATION
0951 SUBSIDIARY SERVICES TO EDUCATION
095101 ARCHIVES LIBRARY AND MUSEUMS

LQ4149 Libraries

A13301 Office Buildings 4,650,000 4,227,000 1,003,000


001 Office Buildings 4,650,000

A137 TOTAL COMPUTER EQUIPMENT 152,000 109,000 473,000

A13701 Hardware 87,000 53,000 203,000


A13702 Software 31,000 26,000 35,000
A13703 I.T. Equipment 34,000 30,000 235,000

_______________________________________________________________________________
Libraries 125,912,000 113,126,000 123,116,000
_______________________________________________________________________________
1205

PC21015 (015)
EDUCATION
_______________________________________________________________________________
095101 ARCHIVES LIBRARY AND MUSEUMS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
095 SUBSIDIARY SERVICES TO EDUCATION
0951 SUBSIDIARY SERVICES TO EDUCATION
095101 ARCHIVES LIBRARY AND MUSEUMS

LQ4418 Children Library Complex Lahore

A01 TOTAL EMPLOYEES RELATED EXPENSES. 44,347,000 24,467,000 47,813,000

A011 TOTAL PAY 17,641,000 7,896,000 17,212,000

A011-1 TOTAL PAY OF OFFICERS 7,044,000 2,887,000 6,643,000

A01150 Others 7,044,000 2,887,000 6,643,000


002 Pay of Officers 7,044,000 2,887,000 3,898,000

A011-2 TOTAL PAY OF OTHER STAFF 10,597,000 5,009,000 10,569,000

A01170 Others 10,597,000 5,009,000 10,569,000


002 Pay of Staff 10,597,000 5,009,000 6,354,000

A012 TOTAL ALLOWANCES 26,706,000 16,571,000 30,601,000

A012-1 TOTAL REGULAR ALLOWANCES 25,875,000 14,493,000 29,493,000

A01202 House Rent Allowance 3,588,000 1,544,000 3,588,000


A01203 Conveyance Allowance 4,606,000 1,830,000 4,606,000
A0120D Integrated Allowance 203,000 127,000 203,000
A0120X Ad - hoc Allowance - 2010 4,042,000 2,627,000 4,042,000
A01217 Medical Allowance 2,494,000 1,163,000 2,494,000
A0121A Adhoc Relief Allowance 2011 2,077,000 1,033,000 2,077,000
A0121M Adhoc Relief Allowance - 2012 3,425,000 1,855,000 3,425,000
A0121T Adhoc Relief Allowance 2013 1,765,000 1,717,000 1,781,000
A0121Z Adhoc Relief Allowance - 2014 1,718,000 3,562,000
A01236 Deputation Allowance 400,000 17,000 400,000
A01239 Special Allowance 1,000 1,000
001 Special Allowance 1,000
A01270 Others 3,274,000 862,000 3,314,000
001 Others 1,000
037 30% Social Security Benefit in lieu of Pension to the Contract Employees 3,274,000 862,000 3,311,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 831,000 2,078,000 1,108,000

A01271 Overtime Allowance 1,000 1,000


A01273 Honoraria 75,000 113,000 82,000
000 Honoraria 75,000
A01274 Medical Charges 170,000 40,000 410,000
1206

PC21015 (015)
EDUCATION
_______________________________________________________________________________
095101 ARCHIVES LIBRARY AND MUSEUMS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
095 SUBSIDIARY SERVICES TO EDUCATION
0951 SUBSIDIARY SERVICES TO EDUCATION
095101 ARCHIVES LIBRARY AND MUSEUMS

LQ4418 Children Library Complex Lahore

A01277 Contingent Paid Staff 220,000 1,885,000 210,000


A01278 Leave Salary 365,000 40,000 405,000

A03 TOTAL OPERATING EXPENSES 9,137,000 3,277,000 10,670,000

A032 TOTAL COMMUNICATIONS 317,000 346,000 353,000

A03201 Postage and Telegraph 65,000 11,000 73,000


A03202 Telephone and Trunk Call 252,000 335,000 280,000

A033 TOTAL UTILITIES 3,560,000 739,000 4,815,000

A03301 Gas 10,000 10,000


A03302 Water 75,000 54,000 105,000
A03303 Electricity 3,475,000 685,000 4,700,000
001 Electricity 3,475,000 685,000 2,700,000

A034 TOTAL OCCUPANCY COSTS 85,000 20,000 85,000

A03407 Rates and Taxes 85,000 20,000 85,000

A038 TOTAL TRAVEL & 1,982,000 1,123,000 1,991,000


TRANSPORTATION

A03805 Travelling Allowance 173,000 60,000 173,000


A03806 Transportation of Goods 45,000 1,000 54,000
A03807 P.O.L Charges 1,492,000 1,003,000 1,492,000
A03809 CNG Charges (Govt) 272,000 59,000 272,000

A039 TOTAL GENERAL 3,193,000 1,049,000 3,426,000

A03901 Stationery 402,000 32,000 440,000


A03902 Printing and Publication 412,000 30,000 460,000
001 Printing and Publications 412,000 30,000 270,000
A03903 Conference/Seminars/Workshops/ 5,000 4,000 6,000
Symposia
A03905 Newspapers Periodicals and Books 847,000 720,000 905,000
001 News Papers, Periodicals & Books 847,000 720,000 675,000
A03906 Uniforms and Protective Clothing 133,000 92,000 155,000
A03907 Advertising & Publicity 365,000 25,000 380,000
1207

PC21015 (015)
EDUCATION
_______________________________________________________________________________
095101 ARCHIVES LIBRARY AND MUSEUMS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
095 SUBSIDIARY SERVICES TO EDUCATION
0951 SUBSIDIARY SERVICES TO EDUCATION
095101 ARCHIVES LIBRARY AND MUSEUMS

LQ4418 Children Library Complex Lahore

001 Advertising & Publicity 365,000 25,000 240,000


A03918 Exhibitions, Fairs & Other 252,000 40,000 275,000
National Celebrations
A03942 Cost of Other Stores 415,000 73,000 415,000
001 Cost of Other Stores 415,000 73,000 175,000
A03970 Others 362,000 33,000 390,000
001 Others 362,000 33,000 135,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,853,000 503,000 1,855,000

A041 TOTAL PENSION 1,853,000 503,000 1,855,000

A04102 Commuted Value of Pension-Civil 1,852,000 502,000 1,855,000


A04114 Superannuation Encashment Of L.P.R 1,000 1,000

A06 TOTAL TRANSFERS 142,000 74,000 170,000

A063 TOTAL ENTERTAINMENT & 142,000 74,000 170,000


GIFTS

A06301 Entertainments & Gifts 142,000 74,000 170,000


001 Entertainment & Gifts 142,000 75,000

A09 TOTAL PHYSICAL ASSETS 1,540,000 351,000 1,735,000

A092 TOTAL COMPUTER EQUIPMENT 323,000 77,000 430,000

A09201 Hardware 146,000 36,000 180,000


A09202 Software 106,000 17,000 140,000
A09203 I.T. Equipment 71,000 24,000 110,000

A096 TOTAL PURCHASE OF PLANT & 775,000 114,000 840,000


MACHINERY

A09601 Plant and Machinery 775,000 114,000 840,000

A097 TOTAL PURCHASE FURNITURE 442,000 160,000 465,000


& FIXTURE

A09701 Purchase of Furniture and Fixture 442,000 160,000 465,000


1208

PC21015 (015)
EDUCATION
_______________________________________________________________________________
095101 ARCHIVES LIBRARY AND MUSEUMS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
095 SUBSIDIARY SERVICES TO EDUCATION
0951 SUBSIDIARY SERVICES TO EDUCATION
095101 ARCHIVES LIBRARY AND MUSEUMS

LQ4418 Children Library Complex Lahore

A13 TOTAL REPAIRS AND MAINTENANCE 2,483,000 5,432,000 2,693,000

A130 TOTAL TRANSPORT 354,000 115,000 385,000

A13001 Transport 354,000 115,000 385,000

A131 TOTAL MACHINERY AND 453,000 29,000 485,000


EQUIPMENT

A13101 Machinery and Equipment 453,000 29,000 485,000

A132 TOTAL FURNITURE AND 253,000 42,000 285,000


FIXTURE

A13201 Furniture and Fixture 253,000 42,000 285,000

A133 TOTAL BUILDINGS AND 672,000 5,160,000 705,000


STRUCTURE

A13301 Office Buildings 672,000 5,160,000 705,000


001 Office Buildings 672,000 545,000

A137 TOTAL COMPUTER EQUIPMENT 561,000 45,000 618,000

A13701 Hardware 227,000 22,000 248,000


A13702 Software 217,000 16,000 234,000
A13703 I.T. Equipment 117,000 7,000 136,000

A138 TOTAL GENERAL 190,000 41,000 215,000

A13801 Maintenance of Gardens 190,000 41,000 215,000

_______________________________________________________________________________
Children Library Complex Lahore 59,502,000 34,104,000 64,936,000
_______________________________________________________________________________
1209

PC21015 (015)
EDUCATION
_______________________________________________________________________________
095101 ARCHIVES LIBRARY AND MUSEUMS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
095 SUBSIDIARY SERVICES TO EDUCATION
0951 SUBSIDIARY SERVICES TO EDUCATION
095101 ARCHIVES LIBRARY AND MUSEUMS

LQ4424 Quaid-e-Azam Library Lahore

A01 TOTAL EMPLOYEES RELATED EXPENSES. 35,161,000 29,861,000 42,683,000

A011 TOTAL PAY 19,055,000 15,055,000 20,164,000

A011-1 TOTAL PAY OF OFFICERS 8,200,000 6,200,000 8,431,000

A01150 Others 8,200,000 6,200,000 8,431,000


002 Pay of Officers 8,200,000 6,200,000

A011-2 TOTAL PAY OF OTHER STAFF 10,855,000 8,855,000 11,733,000

A01170 Others 10,855,000 8,855,000 11,733,000


002 Pay of Staff 10,855,000 8,855,000

A012 TOTAL ALLOWANCES 16,106,000 14,806,000 22,519,000

A012-1 TOTAL REGULAR ALLOWANCES 15,616,000 14,116,000 21,549,000

A01202 House Rent Allowance 2,984,000 1,984,000 2,984,000


A01203 Conveyance Allowance 3,527,000 3,527,000 3,527,000
A0120D Integrated Allowance 115,000
A0120X Ad - hoc Allowance - 2010 742,000 742,000 742,000
A01216 Qualification Allowance 45,000 45,000 240,000
A01217 Medical Allowance 1,629,000 1,629,000 1,687,000
A0121A Adhoc Relief Allowance 2011 1,153,000 1,153,000 1,369,000
A0121M Adhoc Relief Allowance - 2012 4,033,000 3,533,000 4,033,000
A0121T Adhoc Relief Allowance 2013 1,000,000 1,000,000 1,962,000
A0121Z Adhoc Relief Allowance - 2014 3,924,000
A01224 Entertainment Allowance 6,000 6,000 6,000
A01236 Deputation Allowance 72,000 72,000 272,000
A01243 Special travelling allowance 225,000 225,000 225,000
A01270 Others 200,000 200,000 463,000
037 30% Social Security Benefit in lieu of Pension to the Contract Employees 200,000 200,000 463,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 490,000 690,000 970,000

A01273 Honoraria 50,000 50,000 100,000


A01274 Medical Charges 280,000 480,000 700,000
A01278 Leave Salary 160,000 160,000 170,000
1210

PC21015 (015)
EDUCATION
_______________________________________________________________________________
095101 ARCHIVES LIBRARY AND MUSEUMS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
095 SUBSIDIARY SERVICES TO EDUCATION
0951 SUBSIDIARY SERVICES TO EDUCATION
095101 ARCHIVES LIBRARY AND MUSEUMS

LQ4424 Quaid-e-Azam Library Lahore

A03 TOTAL OPERATING EXPENSES 23,082,000 14,324,000 18,679,000

A032 TOTAL COMMUNICATIONS 405,000 369,000 429,000

A03201 Postage and Telegraph 35,000 31,000 40,000


A03202 Telephone and Trunk Call 90,000 90,000 99,000
A03204 Electronic Communication 280,000 248,000 290,000

A033 TOTAL UTILITIES 6,050,000 3,000,000 6,550,000

A03302 Water 50,000 50,000


A03303 Electricity 6,000,000 3,000,000 6,500,000
001 Electricity 3,000,000

A038 TOTAL TRAVEL & 425,000 386,000 425,000


TRANSPORTATION

A03805 Travelling Allowance 25,000 22,000 25,000


A03807 P.O.L Charges 400,000 364,000 400,000

A039 TOTAL GENERAL 16,202,000 10,569,000 11,275,000

A03901 Stationery 240,000 213,000 250,000


A03902 Printing and Publication 340,000 302,000 350,000
001 Printing and Publications 302,000
A03903 Conference/Seminars/Workshops/ 115,000 202,000 130,000
Symposia
A03905 Newspapers Periodicals and Books 15,000,000 9,312,000 10,000,000
001 News Papers, Periodicals & Books 9,312,000
A03906 Uniforms and Protective Clothing 15,000 13,000 25,000
A03907 Advertising & Publicity 20,000 18,000 30,000
001 Advertising & Publicity 18,000
A03917 Law Charges 12,000 20,000
A03918 Exhibitions, Fairs & Other 30,000 127,000 40,000
National Celebrations
A03942 Cost of Other Stores 430,000 382,000 430,000
001 Cost of Other Stores 382,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 7,401,000 7,867,000 9,800,000


1211

PC21015 (015)
EDUCATION
_______________________________________________________________________________
095101 ARCHIVES LIBRARY AND MUSEUMS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
095 SUBSIDIARY SERVICES TO EDUCATION
0951 SUBSIDIARY SERVICES TO EDUCATION
095101 ARCHIVES LIBRARY AND MUSEUMS

LQ4424 Quaid-e-Azam Library Lahore

A041 TOTAL PENSION 7,401,000 7,867,000 9,800,000

A04114 Superannuation Encashment Of L.P.R 1,000 900,000


A04170 Others 7,400,000 7,867,000 8,900,000

A06 TOTAL TRANSFERS 10,000 9,000 20,000

A063 TOTAL ENTERTAINMENT & 10,000 9,000 20,000


GIFTS

A06301 Entertainments & Gifts 10,000 9,000 20,000

A09 TOTAL PHYSICAL ASSETS 140,000 124,000 170,000

A092 TOTAL COMPUTER EQUIPMENT 10,000

A09203 I.T. Equipment 10,000

A096 TOTAL PURCHASE OF PLANT & 140,000 124,000 160,000


MACHINERY

A09601 Plant and Machinery 140,000 124,000 160,000

A13 TOTAL REPAIRS AND MAINTENANCE 335,000 498,000 385,000

A130 TOTAL TRANSPORT 60,000 53,000 70,000

A13001 Transport 60,000 53,000 70,000

A131 TOTAL MACHINERY AND 75,000 67,000 85,000


EQUIPMENT

A13101 Machinery and Equipment 75,000 67,000 85,000

A132 TOTAL FURNITURE AND 90,000 80,000 100,000


FIXTURE

A13201 Furniture and Fixture 90,000 80,000 100,000


1212

PC21015 (015)
EDUCATION
_______________________________________________________________________________
095101 ARCHIVES LIBRARY AND MUSEUMS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
095 SUBSIDIARY SERVICES TO EDUCATION
0951 SUBSIDIARY SERVICES TO EDUCATION
095101 ARCHIVES LIBRARY AND MUSEUMS

LQ4424 Quaid-e-Azam Library Lahore

A133 TOTAL BUILDINGS AND 110,000 298,000 120,000


STRUCTURE

A13301 Office Buildings 110,000 298,000 120,000

A137 TOTAL COMPUTER EQUIPMENT 10,000

A13701 Hardware 10,000

_______________________________________________________________________________
Quaid-e-Azam Library Lahore 66,129,000 52,683,000 71,737,000
_______________________________________________________________________________
1213

PC21015 (015)
EDUCATION
_______________________________________________________________________________
097120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
097 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
0971 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
097120 OTHERS

LQ4591 Govt Emerson College Multan

A01 TOTAL EMPLOYEES RELATED EXPENSES. 199,983,000 173,774,000 199,983,000

A011 TOTAL PAY 253 253 98,813,000 81,313,000 98,813,000

A011-1 TOTAL PAY OF OFFICERS 155 155 87,022,000 72,522,000 87,022,000

A01101 Total Basic Pay of Officers 155 155 83,851,000 72,000,000 83,851,000

P133-M Principal (BPS-20) 1 1 827,000 827,000

P154-M Professor (BPS-20) 13 13 10,412,000 10,412,000

A369-F Associate/ Asstt. (BPS-19) 1 1 734,000 734,000


Professor

A369-M Associate/ Asstt. (BPS-19) 38 38 23,996,000 23,996,000


Professor

A245-F Assistant Professor (BPS-18) 3 3 1,122,000 1,122,000

A245-M Assistant Professor (BPS-18) 66 66 36,187,000 36,187,000

D122-M Director Physical (BPS-17) 1 1 352,000 352,000


Education

L057-F Lecturer (BPS-17) 1 1 252,000 252,000

L057-M Lecturer (BPS-17) 28 28 9,537,000 9,537,000

L066-M Librarian (BPS-17) 1 1 192,000 192,000

S282-M Superintendent (BPS-17) 1 120,000

C267-M Cataloguer/Burser (BPS-16) 1 1 120,000 120,000

S282-M Superintendent (BPS-16) 1 120,000

A01102 Personal pay 3,171,000 522,000 3,171,000

A011-2 TOTAL PAY OF OTHER STAFF 98 98 11,791,000 8,791,000 11,791,000

A01151 Total Basic Pay of Other Staff 98 98 11,791,000 8,791,000 11,791,000

S334-M Stenographer/Steno-Typist (BPS-14) 1 1 100,000 100,000

J029-M Junior Lecture Assistant (BPS-10) 5 5 1,157,000 1,157,000

C230-M Care Taker (BPS-09) 1 1 91,000 91,000

S078-M Senior Clerk (BPS-09) 1 1 186,000 186,000


1214

PC21015 (015)
EDUCATION
_______________________________________________________________________________
097120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
097 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
0971 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
097120 OTHERS

LQ4591 Govt Emerson College Multan

C134-M Clerk (BPS-07) 8 8 1,138,000 1,138,000

I055-M Instrument Maker (BPS-07) 1 1 188,000 188,000

L058-M Lecturer Assistant (BPS-07) 6 6 681,000 681,000

L070-F Library Clerk (BPS-07) 1 1 90,000 90,000

L070-M Library Clerk (BPS-07) 2 2 195,000 195,000

D235-M Dispenser/Dispenser (BPS-06) 1 1 188,000 188,000


Assistant

G020-M Gasman (BPS-06) 2 2 274,000 274,000

D186-M Driver (BPS-04) 3 3 259,000 259,000

B095-M Bullock Man (BPS-01) 1 1 81,000 81,000

C112-M Chowkidar (BPS-01) 9 9 878,000 878,000

C181-M Conductor (BPS-01) 3 3 295,000 295,000

C252-M Chowkidar/Beldar/Mali/Gas (BPS-01) 19 19 2,136,000 2,136,000

G068-M Groundman/Gate Keeper (BPS-01) 17 17 1,781,000 1,781,000

L006-M Laboratory Attendant (BPS-01) 12 12 1,432,000 1,432,000

L069-M Library Attendant (BPS-01) 2 2 219,000 219,000

N006-M Naib Qasid (BPS-01) 3 3 422,000 422,000

A012 TOTAL ALLOWANCES 101,170,000 92,461,000 101,170,000

A012-1 TOTAL REGULAR ALLOWANCES 101,060,000 92,351,000 101,060,000

A01201 Senior Post Allowance 185,000 60,000 185,000


A01202 House Rent Allowance 13,425,000 11,625,000 13,425,000
A01203 Conveyance Allowance 8,846,000 8,346,000 8,846,000
A0120D Integrated Allowance 90,000 55,000 90,000
A0120X Ad - hoc Allowance - 2010 29,521,000 21,521,000 29,521,000
A01216 Qualification Allowance 2,280,000 3,180,000 2,280,000
A01217 Medical Allowance 9,039,000 7,039,000 9,039,000
A0121A Adhoc Relief Allowance 2011 9,381,000 6,881,000 9,381,000
A0121M Adhoc Relief Allowance - 2012 18,329,000 16,329,000 18,329,000
A0121T Adhoc Relief Allowance 2013 9,165,000 8,165,000 9,165,000
A0121Z Adhoc Relief Allowance - 2014 8,001,000
A01224 Entertainment Allowance 284,000 284,000 284,000
A01238 Charge Allowance 48,000 48,000 48,000
1215

PC21015 (015)
EDUCATION
_______________________________________________________________________________
097120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
097 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
0971 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
097120 OTHERS

LQ4591 Govt Emerson College Multan

A01270 Others 467,000 817,000 467,000


001 Others 817,000
037 30% Social Security Benefit in lieu of Pension to the Contract Employees 467,000 467,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 110,000 110,000 110,000

A01274 Medical Charges 110,000 110,000 110,000

A03 TOTAL OPERATING EXPENSES 4,453,000 3,275,000 4,453,000

A032 TOTAL COMMUNICATIONS 94,000 93,000 94,000

A03201 Postage and Telegraph 6,000 5,000 6,000


A03202 Telephone and Trunk Call 88,000 88,000 88,000

A033 TOTAL UTILITIES 2,554,000 1,550,000 2,554,000

A03301 Gas 939,000 939,000 939,000


A03302 Water 80,000 80,000 80,000
A03303 Electricity 1,500,000 500,000 1,500,000
001 Electricity 1,500,000 500,000 1,500,000
A03304 Hot and Cold Weather Charges 35,000 31,000 35,000

A038 TOTAL TRAVEL & 1,438,000 1,305,000 1,438,000


TRANSPORTATION

A03805 Travelling Allowance 120,000 106,000 120,000


A03806 Transportation of Goods 8,000 7,000 8,000
A03807 P.O.L Charges 1,310,000 1,192,000 1,310,000

A039 TOTAL GENERAL 367,000 327,000 367,000

A03901 Stationery 110,000 98,000 110,000


A03902 Printing and Publication 8,000 7,000 8,000
001 Printing and Publications 8,000 7,000 8,000
A03905 Newspapers Periodicals and Books 160,000 142,000 160,000
001 News Papers, Periodicals & Books 160,000 142,000 160,000
A03906 Uniforms and Protective Clothing 8,000 7,000 8,000
A03907 Advertising & Publicity 22,000 20,000 22,000
001 Advertising & Publicity 22,000 20,000 22,000
1216

PC21015 (015)
EDUCATION
_______________________________________________________________________________
097120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
097 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
0971 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
097120 OTHERS

LQ4591 Govt Emerson College Multan

A03918 Exhibitions, Fairs & Other 35,000 31,000 35,000


National Celebrations
A03942 Cost of Other Stores 12,000 11,000 12,000
001 Cost of Other Stores 12,000 11,000 12,000
A03970 Others 12,000 11,000 12,000
001 Others 12,000 11,000 12,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 736,000 1,000

A041 TOTAL PENSION 1,000 736,000 1,000

A04114 Superannuation Encashment Of L.P.R 1,000 736,000 1,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 400,000

A052 TOTAL GRANTS-DOMESTIC 400,000

A05216 Fin. Assis. to the families of 400,000


G. Serv. who expire
001 Fin. Assis. to the families of the persons who expires during service. 400,000

A13 TOTAL REPAIRS AND MAINTENANCE 168,000 150,000 168,000

A130 TOTAL TRANSPORT 56,000 50,000 56,000

A13001 Transport 56,000 50,000 56,000

A131 TOTAL MACHINERY AND 56,000 50,000 56,000


EQUIPMENT

A13101 Machinery and Equipment 56,000 50,000 56,000

A132 TOTAL FURNITURE AND 56,000 50,000 56,000


FIXTURE

A13201 Furniture and Fixture 56,000 50,000 56,000

_______________________________________________________________________________
Govt Emerson College Multan 204,605,000 177,935,000 205,005,000
_______________________________________________________________________________
1217

PC21015 (015)
EDUCATION
_______________________________________________________________________________
097120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
097 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
0971 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
097120 OTHERS

LQ4595 Govt College(W) Gulberg Lahore

A01 TOTAL EMPLOYEES RELATED EXPENSES. 117,557,000 70,557,000 117,976,000

A011 TOTAL PAY 130 131 60,076,000 43,076,000 60,276,000

A011-1 TOTAL PAY OF OFFICERS 92 93 55,575,000 40,575,000 55,775,000

A01101 Total Basic Pay of Officers 92 93 54,926,000 40,575,000 55,126,000

P133-F Principal (BPS-20) 1 1 815,000 815,000

P154-F Professor (BPS-20) 2 2 1,630,000 1,630,000

A369-F Associate/ Asstt. (BPS-19) 34 34 24,051,000 24,051,000


Professor

A245-F Assistant Professor (BPS-18) 41 41 22,911,000 22,911,000

L057-F Lecturer (BPS-17) 13 14 5,088,000 5,288,000

L066-F Librarian (BPS-17) 1 1 431,000 431,000

A01102 Personal pay 649,000 649,000

A011-2 TOTAL PAY OF OTHER STAFF 38 38 4,501,000 2,501,000 4,501,000

A01151 Total Basic Pay of Other Staff 38 38 4,486,000 2,501,000 4,486,000

H108-M Head Clerk/Assistant (BPS-14) 1 1 261,000 261,000

J029-M Junior Lecture Assistant (BPS-10) 1 1 224,000 224,000

C230-M Care Taker (BPS-09) 1 1 168,000 168,000

S078-M Senior Clerk (BPS-09) 1 1 168,000 168,000

C134-M Clerk (BPS-07) 4 4 550,000 550,000

L058-F Lecturer Assistant (BPS-07) 1 1 86,000 86,000

L058-M Lecturer Assistant (BPS-07) 4 4 496,000 496,000

A324-F Ayas (BPS-01) 1 1 101,000 101,000

C112-M Chowkidar (BPS-01) 5 5 525,000 525,000

C252-F Chowkidar/Beldar/Mali/Gas (BPS-01) 1 1 120,000 120,000

C252-M Chowkidar/Beldar/Mali/Gas (BPS-01) 9 9 849,000 849,000

G068-M Groundman/Gate Keeper (BPS-01) 1 1 117,000 117,000


1218

PC21015 (015)
EDUCATION
_______________________________________________________________________________
097120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
097 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
0971 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
097120 OTHERS

LQ4595 Govt College(W) Gulberg Lahore

L006-M Laboratory Attendant (BPS-01) 6 6 691,000 691,000

N006-F Naib Qasid (BPS-01) 1 1 62,000 62,000

N006-M Naib Qasid (BPS-01) 1 1 68,000 68,000

A01152 Personal pay 15,000 15,000

A012 TOTAL ALLOWANCES 57,481,000 27,481,000 57,700,000

A012-1 TOTAL REGULAR ALLOWANCES 57,476,000 27,476,000 57,695,000

A01201 Senior Post Allowance 45,000 45,000 45,000


A01202 House Rent Allowance 8,031,000 4,031,000 8,066,000
A01203 Conveyance Allowance 6,306,000 2,306,000 6,366,000
A0120D Integrated Allowance 33,000 33,000 33,000
A0120X Ad - hoc Allowance - 2010 15,678,000 5,678,000 15,716,000
A01216 Qualification Allowance 720,000 720,000 720,000
A01217 Medical Allowance 4,904,000 2,904,000 4,922,000
A0121A Adhoc Relief Allowance 2011 4,806,000 2,806,000 4,821,000
A0121M Adhoc Relief Allowance - 2012 10,805,000 5,805,000 10,822,000
A0121T Adhoc Relief Allowance 2013 5,468,000 2,468,000 5,480,000
A0121Z Adhoc Relief Allowance - 2014 24,000
A01224 Entertainment Allowance 226,000 226,000 226,000
A01236 Deputation Allowance 208,000 208,000 208,000
A01238 Charge Allowance 48,000 48,000 48,000
A01270 Others 198,000 198,000 198,000
001 Others 102,000 102,000 102,000
037 30% Social Security Benefit in lieu of Pension to the Contract Employees 96,000 96,000 96,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 5,000 5,000 5,000

A01273 Honoraria 5,000 5,000 5,000


000 Honoraria 5,000

A03 TOTAL OPERATING EXPENSES 1,691,000 1,658,000 1,691,000

A032 TOTAL COMMUNICATIONS 65,000 64,000 65,000

A03201 Postage and Telegraph 10,000 9,000 10,000


A03202 Telephone and Trunk Call 55,000 55,000 55,000
1219

PC21015 (015)
EDUCATION
_______________________________________________________________________________
097120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
097 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
0971 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
097120 OTHERS

LQ4595 Govt College(W) Gulberg Lahore

A033 TOTAL UTILITIES 1,352,000 1,351,000 1,352,000

A03301 Gas 150,000 150,000 150,000


A03302 Water 70,000 70,000 70,000
A03303 Electricity 1,120,000 1,120,000 1,120,000
001 Electricity 1,120,000 1,120,000 1,120,000
A03304 Hot and Cold Weather Charges 12,000 11,000 12,000

A039 TOTAL GENERAL 274,000 243,000 274,000

A03901 Stationery 75,000 67,000 75,000


A03902 Printing and Publication 20,000 18,000 20,000
001 Printing and Publications 20,000 18,000 20,000
A03905 Newspapers Periodicals and Books 70,000 62,000 70,000
001 News Papers, Periodicals & Books 70,000 62,000 70,000
A03907 Advertising & Publicity 44,000 39,000 44,000
001 Advertising & Publicity 44,000 39,000 44,000
A03942 Cost of Other Stores 15,000 13,000 15,000
001 Cost of Other Stores 15,000 13,000 15,000
A03970 Others 50,000 44,000 50,000
001 Others 50,000 44,000 50,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 1,000 1,000

A041 TOTAL PENSION 1,000 1,000 1,000

A04114 Superannuation Encashment Of L.P.R 1,000 1,000 1,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 400,000

A052 TOTAL GRANTS-DOMESTIC 400,000

A05216 Fin. Assis. to the families of 400,000


G. Serv. who expire
001 Fin. Assis. to the families of the persons who expires during service. 400,000

A13 TOTAL REPAIRS AND MAINTENANCE 50,000 44,000 50,000


1220

PC21015 (015)
EDUCATION
_______________________________________________________________________________
097120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
097 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
0971 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
097120 OTHERS

LQ4595 Govt College(W) Gulberg Lahore

A131 TOTAL MACHINERY AND 25,000 22,000 25,000


EQUIPMENT

A13101 Machinery and Equipment 25,000 22,000 25,000

A132 TOTAL FURNITURE AND 25,000 22,000 25,000


FIXTURE

A13201 Furniture and Fixture 25,000 22,000 25,000

_______________________________________________________________________________
Govt College(W) Gulberg Lahore 119,299,000 72,260,000 120,118,000
_______________________________________________________________________________
1221

PC21015 (015)
EDUCATION
_______________________________________________________________________________
097120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
097 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
0971 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
097120 OTHERS

LQ4596 Govt Post Graduate College(W)


Sargodha

A01 TOTAL EMPLOYEES RELATED EXPENSES. 132,445,000 108,216,000 142,315,000

A011 TOTAL PAY 191 191 63,611,000 50,611,000 62,692,000

A011-1 TOTAL PAY OF OFFICERS 127 127 55,765,000 43,765,000 55,320,000

A01101 Total Basic Pay of Officers 127 127 55,765,000 43,765,000 55,320,000

P133-F Principal (BPS-20) 1 1 827,000 827,000

P154-F Professor (BPS-20) 3 4 1,654,000 1,585,000

A369-F Associate/ Asstt. (BPS-19) 17 16 10,815,000 10,125,000


Professor

V017-F Vice Principal (BPS-19) 1 1 594,000 594,000

A245-F Assistant Professor (BPS-18) 36 39 18,753,000 19,934,000

D122-F Director Physical (BPS-17) 1 2 229,000 244,000


Education

L057-F Lecturer (BPS-17) 64 61 21,616,000 20,782,000

L066-F Librarian (BPS-17) 1 1 253,000 460,000

C267-F Cataloguer/Burser (BPS-16) 2 2 616,000 769,000

D122-F Director Physical (BPS-16) 1 408,000


Education

A011-2 TOTAL PAY OF OTHER STAFF 64 64 7,846,000 6,846,000 7,372,000

A01151 Total Basic Pay of Other Staff 64 64 7,528,000 6,846,000 7,345,000

H108-M Head Clerk/Assistant (BPS-14) 1 1 283,000 283,000

W013-F Warder (BPS-14) 1 1 130,000 137,000

J029-F Junior Lecture Assistant (BPS-10) 10 1,947,000

C230-M Care Taker (BPS-09) 1 1 200,000 205,000

S078-M Senior Clerk (BPS-09) 1 1 155,000 155,000

C134-M Clerk (BPS-07) 8 8 916,000 857,000

L058-F Lecturer Assistant (BPS-07) 2 12 174,000 2,201,000

C106-F Child Care Worker (BPS-06) 1 1 83,000 87,000


1222

PC21015 (015)
EDUCATION
_______________________________________________________________________________
097120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
097 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
0971 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
097120 OTHERS

LQ4596 Govt Post Graduate College(W)


Sargodha

D186-M Driver (BPS-04) 2 2 149,000 160,000

A324-F Ayas (BPS-01) 2 2 226,000 239,000

C112-M Chowkidar (BPS-01) 8 8 756,000 561,000

C252-M Chowkidar/Beldar/Mali/Gas (BPS-01) 12 12 1,104,000 1,170,000

L006-M Laboratory Attendant (BPS-01) 10 10 960,000 887,000

N006-M Naib Qasid (BPS-01) 4 4 325,000 344,000

T056-F Token Keeper (BPS-01) 1 1 120,000 59,000

A01152 Personal pay 318,000 27,000

A012 TOTAL ALLOWANCES 68,834,000 57,605,000 79,623,000

A012-1 TOTAL REGULAR ALLOWANCES 68,804,000 57,605,000 79,613,000

A01201 Senior Post Allowance 53,000 53,000 75,000


A01202 House Rent Allowance 9,737,000 6,737,000 9,723,000
A01203 Conveyance Allowance 8,867,000 5,867,000 8,987,000
A0120D Integrated Allowance 61,000 61,000 47,000
A0120X Ad - hoc Allowance - 2010 5,977,000 12,977,000 5,855,000
A01216 Qualification Allowance 900,000 750,000 780,000
A01217 Medical Allowance 5,358,000 4,358,000 4,633,000
A0121A Adhoc Relief Allowance 2011 16,221,000 4,221,000 15,587,000
A0121M Adhoc Relief Allowance - 2012 12,069,000 10,069,000 12,898,000
A0121T Adhoc Relief Allowance 2013 6,319,000 5,319,000 6,449,000
A0121Z Adhoc Relief Allowance - 2014 5,001,000 12,898,000
A01224 Entertainment Allowance 120,000 70,000 138,000
A01238 Charge Allowance 48,000 48,000 48,000
A01270 Others 3,074,000 2,074,000 1,495,000
037 30% Social Security Benefit in lieu of Pension to the Contract Employees 3,074,000 2,074,000 1,495,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 30,000 10,000

A01273 Honoraria 10,000 10,000


000 Honoraria 10,000
A01274 Medical Charges 20,000
1223

PC21015 (015)
EDUCATION
_______________________________________________________________________________
097120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
097 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
0971 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
097120 OTHERS

LQ4596 Govt Post Graduate College(W)


Sargodha

A03 TOTAL OPERATING EXPENSES 1,536,000 1,358,000 4,283,000

A032 TOTAL COMMUNICATIONS 65,000 63,000 660,000

A03201 Postage and Telegraph 15,000 13,000 60,000


A03202 Telephone and Trunk Call 50,000 50,000 600,000

A033 TOTAL UTILITIES 830,000 727,000 990,000

A03302 Water 150,000 50,000 150,000


A03303 Electricity 650,000 650,000 800,000
001 Electricity 650,000 650,000 800,000
A03304 Hot and Cold Weather Charges 30,000 27,000 40,000

A038 TOTAL TRAVEL & 51,000 45,000 51,000


TRANSPORTATION

A03805 Travelling Allowance 50,000 44,000 50,000


A03806 Transportation of Goods 1,000 1,000 1,000

A039 TOTAL GENERAL 590,000 523,000 2,582,000

A03901 Stationery 150,000 133,000 200,000


A03902 Printing and Publication 15,000 13,000 20,000
001 Printing and Publications 15,000 13,000 20,000
A03903 Conference/Seminars/Workshops/ 1,810,000
Symposia
A03905 Newspapers Periodicals and Books 200,000 177,000 20,000
001 News Papers, Periodicals & Books 200,000 177,000 20,000
A03906 Uniforms and Protective Clothing 15,000 13,000 15,000
A03907 Advertising & Publicity 20,000 18,000 20,000
001 Advertising & Publicity 20,000 18,000 20,000
A03918 Exhibitions, Fairs & Other 20,000 18,000 20,000
National Celebrations
A03942 Cost of Other Stores 30,000 27,000 30,000
001 Cost of Other Stores 30,000 27,000 30,000
A03970 Others 140,000 124,000 447,000
001 Others 140,000 124,000 447,000
1224

PC21015 (015)
EDUCATION
_______________________________________________________________________________
097120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
097 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
0971 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
097120 OTHERS

LQ4596 Govt Post Graduate College(W)


Sargodha

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 1,000

A041 TOTAL PENSION 1,000 1,000

A04114 Superannuation Encashment Of L.P.R 1,000 1,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 400,000

A052 TOTAL GRANTS-DOMESTIC 400,000

A05216 Fin. Assis. to the families of 400,000


G. Serv. who expire
001 Fin. Assis. to the families of the persons who expires during service. 400,000

A13 TOTAL REPAIRS AND MAINTENANCE 50,000 45,000 50,000

A131 TOTAL MACHINERY AND 20,000 18,000 20,000


EQUIPMENT

A13101 Machinery and Equipment 20,000 18,000 20,000

A132 TOTAL FURNITURE AND 30,000 27,000 30,000


FIXTURE

A13201 Furniture and Fixture 30,000 27,000 30,000

_______________________________________________________________________________
Govt Post Graduate College(W) 134,032,000 109,620,000 147,048,000
Sargodha
_______________________________________________________________________________
1225

PC21015 (015)
EDUCATION
_______________________________________________________________________________
097120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
097 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
0971 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
097120 OTHERS

LQ4597 Govt Post Graduate College(W)


Sahiwal

A01 TOTAL EMPLOYEES RELATED EXPENSES. 93,981,000 77,772,000 103,877,000

A011 TOTAL PAY 159 159 46,442,000 37,442,000 46,032,000

A011-1 TOTAL PAY OF OFFICERS 99 99 40,382,000 32,382,000 40,222,000

A01101 Total Basic Pay of Officers 99 99 39,964,000 32,382,000 39,396,000

P133-F Principal (BPS-20) 1 1 815,000 827,000

P154-F Professor (BPS-20) 4 4 3,227,000 2,478,000

A369-F Associate/ Asstt. (BPS-19) 14 15 8,017,000 8,758,000


Professor

A245-F Assistant Professor (BPS-18) 38 38 15,401,000 14,553,000

L057-F Lecturer (BPS-17) 40 39 12,044,000 12,318,000

L066-F Librarian (BPS-17) 1 1 200,000 192,000

S282-M Superintendent (BPS-17) 1 270,000

S282-M Superintendent (BPS-16) 1 260,000

A01102 Personal pay 418,000 826,000

A011-2 TOTAL PAY OF OTHER STAFF 60 60 6,060,000 5,060,000 5,810,000

A01151 Total Basic Pay of Other Staff 60 60 5,985,000 5,060,000 5,775,000

H108-M Head Clerk/Assistant (BPS-14) 1 1 210,000 21,000

W013-F Warder (BPS-14) 2 2 201,000 192,000

J029-F Junior Lecture Assistant (BPS-10) 1 206,000

J029-M Junior Lecture Assistant (BPS-10) 1 221,000

L058-F Lecturer Assistant (BPS-10) 3 527,000

L058-M Lecturer Assistant (BPS-10) 2 303,000

C230-M Care Taker (BPS-09) 1 1 209,000 211,000

S078-F Senior Clerk (BPS-09) 1 191,000

S078-M Senior Clerk (BPS-09) 1 2 191,000 229,000

C134-F Clerk (BPS-07) 1 1 141,000 145,000


1226

PC21015 (015)
EDUCATION
_______________________________________________________________________________
097120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
097 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
0971 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
097120 OTHERS

LQ4597 Govt Post Graduate College(W)


Sahiwal

C134-M Clerk (BPS-07) 5 5 364,000 491,000

L058-F Lecturer Assistant (BPS-07) 4 477,000

L058-M Lecturer Assistant (BPS-07) 5 6 421,000 496,000

L070-M Library Clerk (BPS-07) 1 1 72,000 70,000

C106-F Child Care Worker (BPS-06) 1 1 139,000 143,000

D003-M Daftri (BPS-02) 1 1 120,000 120,000

A324-F Ayas (BPS-01) 2 2 222,000 230,000

C112-M Chowkidar (BPS-01) 4 4 367,000 319,000

C252-F Chowkidar/Beldar/Mali/Gas (BPS-01) 5 5 411,000 388,000

C252-M Chowkidar/Beldar/Mali/Gas (BPS-01) 11 11 856,000 910,000

L006-F Laboratory Attendant (BPS-01) 3 3 252,000 264,000

L006-M Laboratory Attendant (BPS-01) 6 6 465,000 469,000

L069-M Library Attendant (BPS-01) 1 1 117,000 120,000

N006-M Naib Qasid (BPS-01) 2 2 132,000 127,000

A01152 Personal pay 75,000 35,000

A012 TOTAL ALLOWANCES 47,539,000 40,330,000 57,845,000

A012-1 TOTAL REGULAR ALLOWANCES 47,539,000 40,330,000 57,615,000

A01201 Senior Post Allowance 75,000


A01202 House Rent Allowance 5,262,000 3,762,000 5,411,000
A01203 Conveyance Allowance 7,216,000 4,716,000 6,313,000
A0120D Integrated Allowance 43,000 43,000 40,000
A0120X Ad - hoc Allowance - 2010 12,490,000 9,890,000 12,523,000
A01216 Qualification Allowance 240,000 440,000 360,000
A01217 Medical Allowance 4,334,000 3,334,000 4,107,000
A0121A Adhoc Relief Allowance 2011 4,014,000 3,114,000 4,254,000
A0121M Adhoc Relief Allowance - 2012 9,177,000 7,477,000 9,187,000
A0121T Adhoc Relief Allowance 2013 4,595,000 3,695,000 4,643,000
A0121Z Adhoc Relief Allowance - 2014 3,691,000 9,286,000
A01224 Entertainment Allowance 120,000 120,000 126,000
A01238 Charge Allowance 48,000 48,000 48,000
1227

PC21015 (015)
EDUCATION
_______________________________________________________________________________
097120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
097 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
0971 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
097120 OTHERS

LQ4597 Govt Post Graduate College(W)


Sahiwal

A01270 Others 1,242,000


001 Others 553,000
037 30% Social Security Benefit in lieu of Pension to the Contract Employees 689,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 230,000

A01273 Honoraria 30,000


A01274 Medical Charges 200,000

A03 TOTAL OPERATING EXPENSES 1,422,000 1,368,000 1,961,000

A032 TOTAL COMMUNICATIONS 105,000 102,000 210,000

A03201 Postage and Telegraph 25,000 22,000 105,000


A03202 Telephone and Trunk Call 80,000 80,000 20,000
A03203 Telex Teleprinter and Fax 85,000

A033 TOTAL UTILITIES 870,000 868,000 821,000

A03301 Gas 50,000 50,000 60,000


A03303 Electricity 800,000 800,000 740,000
001 Electricity 800,000 800,000 740,000
A03304 Hot and Cold Weather Charges 20,000 18,000 21,000

A038 TOTAL TRAVEL & 100,000 89,000 185,000


TRANSPORTATION

A03805 Travelling Allowance 90,000 80,000 90,000


A03806 Transportation of Goods 10,000 9,000 95,000

A039 TOTAL GENERAL 347,000 309,000 745,000

A03901 Stationery 65,000 58,000 70,000


A03902 Printing and Publication 10,000 9,000 15,000
001 Printing and Publications 10,000 9,000 15,000
A03903 Conference/Seminars/Workshops/ 100,000
Symposia
A03905 Newspapers Periodicals and Books 100,000 89,000 120,000
001 News Papers, Periodicals & Books 100,000 89,000 120,000
1228

PC21015 (015)
EDUCATION
_______________________________________________________________________________
097120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
097 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
0971 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
097120 OTHERS

LQ4597 Govt Post Graduate College(W)


Sahiwal

A03906 Uniforms and Protective Clothing 12,000 11,000 15,000


A03907 Advertising & Publicity 50,000 44,000 55,000
001 Advertising & Publicity 50,000 44,000 55,000
A03918 Exhibitions, Fairs & Other 25,000 22,000 30,000
National Celebrations
A03942 Cost of Other Stores 20,000 18,000 20,000
001 Cost of Other Stores 20,000 18,000 20,000
A03970 Others 65,000 58,000 320,000
001 Others 65,000 58,000 320,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 871,000

A041 TOTAL PENSION 1,000 871,000

A04114 Superannuation Encashment Of L.P.R 1,000 871,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 400,000

A052 TOTAL GRANTS-DOMESTIC 400,000

A05216 Fin. Assis. to the families of 400,000


G. Serv. who expire
001 Fin. Assis. to the families of the persons who expires during service. 400,000

A13 TOTAL REPAIRS AND MAINTENANCE 65,000 58,000 80,000

A131 TOTAL MACHINERY AND 30,000 27,000 40,000


EQUIPMENT

A13101 Machinery and Equipment 30,000 27,000 40,000

A132 TOTAL FURNITURE AND 35,000 31,000 40,000


FIXTURE

A13201 Furniture and Fixture 35,000 31,000 40,000


1229

PC21015 (015)
EDUCATION
_______________________________________________________________________________
097120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
097 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
0971 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
097120 OTHERS

LQ4597 Govt Post Graduate College(W)


Sahiwal

_______________________________________________________________________________
Govt Post Graduate College(W) 95,469,000 80,069,000 106,318,000
Sahiwal
_______________________________________________________________________________
1230

PC21015 (015)
EDUCATION
_______________________________________________________________________________
097120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
097 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
0971 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
097120 OTHERS

LQ4598 Govt Post Graduate College(W)


Samanabad Lahore

A01 TOTAL EMPLOYEES RELATED EXPENSES. 213,321,000 146,222,000 236,801,000

A011 TOTAL PAY 242 246 106,536,000 76,536,000 107,884,000

A011-1 TOTAL PAY OF OFFICERS 184 188 100,610,000 72,610,000 102,348,000

A01101 Total Basic Pay of Officers 184 188 96,874,000 72,610,000 98,387,000

P133-F Principal (BPS-20) 1 1 827,000 827,000

P154-F Professor (BPS-20) 9 10 5,848,000 7,443,000

A369-F Associate/ Asstt. (BPS-19) 56 58 36,791,000 37,355,000


Professor

A245-F Assistant Professor (BPS-18) 66 65 36,073,000 35,070,000

L057-F Lecturer (BPS-17) 49 51 16,256,000 16,588,000

L066-F Librarian (BPS-17) 1 1 480,000 480,000

S282-M Superintendent (BPS-17) 1 308,000

C267-M Cataloguer/Burser (BPS-16) 1 1 301,000 316,000

S282-M Superintendent (BPS-16) 1 298,000

A01102 Personal pay 3,736,000 3,961,000

A011-2 TOTAL PAY OF OTHER STAFF 58 58 5,926,000 3,926,000 5,536,000

A01151 Total Basic Pay of Other Staff 58 58 5,870,000 3,926,000 5,486,000

H108-M Head Clerk/Assistant (BPS-14) 2 2 369,000 384,000

C230-M Care Taker (BPS-09) 1 1 96,000 100,000

S078-M Senior Clerk (BPS-09) 1 1 200,000 77,000

P166-M Projectionist (BPS-08) 1 1 79,000 74,000

C134-F Clerk (BPS-07) 1 1 106,000 110,000

C134-M Clerk (BPS-07) 3 3 296,000 308,000

L058-F Lecturer Assistant (BPS-07) 4 5 446,000 549,000

L058-M Lecturer Assistant (BPS-07) 6 5 812,000 751,000

L070-M Library Clerk (BPS-07) 1 1 137,000 141,000


1231

PC21015 (015)
EDUCATION
_______________________________________________________________________________
097120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
097 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
0971 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
097120 OTHERS

LQ4598 Govt Post Graduate College(W)


Samanabad Lahore

C106-F Child Care Worker (BPS-06) 1 1 73,000 69,000

D186-M Driver (BPS-04) 1 1 185,000 64,000

C181-M Conductor (BPS-02) 1 1 132,000 133,000

A324-F Ayas (BPS-01) 3 3 175,000 183,000

C112-F Chowkidar (BPS-01) 1 120,000

C112-M Chowkidar (BPS-01) 4 4 258,000 263,000

C252-M Chowkidar/Beldar/Mali/Gas (BPS-01) 12 11 1,187,000 952,000

G068-M Groundman/Gate Keeper (BPS-01) 1 1 120,000 59,000

L006-M Laboratory Attendant (BPS-01) 4 4 368,000 361,000

L069-F Library Attendant (BPS-01) 1 1 66,000 68,000

L069-M Library Attendant (BPS-01) 1 1 120,000 59,000

M041-M Marker (BPS-01) 1 1 66,000 68,000

N006-F Naib Qasid (BPS-01) 1 1 117,000 119,000

N006-M Naib Qasid (BPS-01) 1 1 99,000 101,000

S311-M Sanitary Worker (BPS-01) 6 6 363,000 373,000

A01152 Personal pay 56,000 50,000

A012 TOTAL ALLOWANCES 106,785,000 69,686,000 128,917,000

A012-1 TOTAL REGULAR ALLOWANCES 106,725,000 69,626,000 128,847,000

A01201 Senior Post Allowance 150,000 150,000 165,000


A01202 House Rent Allowance 14,341,000 9,341,000 14,815,000
A01203 Conveyance Allowance 11,979,000 5,279,000 12,448,000
A0120D Integrated Allowance 87,000 87,000 104,000
A0120X Ad - hoc Allowance - 2010 27,832,000 16,332,000 27,174,000
A01216 Qualification Allowance 2,280,000 1,580,000 2,130,000
A01217 Medical Allowance 8,597,000 3,397,000 8,570,000
A0121A Adhoc Relief Allowance 2011 8,680,000 3,080,000 8,479,000
A0121M Adhoc Relief Allowance - 2012 21,161,000 9,661,000 21,523,000
A0121T Adhoc Relief Allowance 2013 10,580,000 9,880,000 10,768,000
A0121Z Adhoc Relief Allowance - 2014 9,801,000 21,536,000
1232

PC21015 (015)
EDUCATION
_______________________________________________________________________________
097120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
097 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
0971 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
097120 OTHERS

LQ4598 Govt Post Graduate College(W)


Samanabad Lahore

A01224 Entertainment Allowance 408,000 408,000 427,000


A01238 Charge Allowance 48,000 48,000 48,000
A01270 Others 582,000 582,000 660,000
037 30% Social Security Benefit in lieu of Pension to the Contract Employees 582,000 582,000 660,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 60,000 60,000 70,000

A01273 Honoraria 10,000 10,000 20,000


000 Honoraria 10,000
A01274 Medical Charges 50,000 50,000 50,000

A03 TOTAL OPERATING EXPENSES 3,481,000 3,363,000 4,291,000

A032 TOTAL COMMUNICATIONS 140,000 138,000 150,000

A03201 Postage and Telegraph 20,000 18,000 20,000


A03202 Telephone and Trunk Call 120,000 120,000 130,000

A033 TOTAL UTILITIES 2,232,000 2,230,000 2,218,000

A03301 Gas 450,000 450,000 450,000


A03302 Water 150,000 150,000 150,000
A03303 Electricity 1,617,000 1,617,000 1,600,000
001 Electricity 1,617,000 1,617,000 1,600,000
A03304 Hot and Cold Weather Charges 15,000 13,000 18,000

A038 TOTAL TRAVEL & 578,000 524,000 578,000


TRANSPORTATION

A03805 Travelling Allowance 100,000 89,000 100,000


A03807 P.O.L Charges 478,000 435,000 478,000

A039 TOTAL GENERAL 531,000 471,000 1,345,000

A03901 Stationery 100,000 89,000 110,000


A03902 Printing and Publication 30,000 27,000 40,000
001 Printing and Publications 30,000 27,000 40,000
A03903 Conference/Seminars/Workshops/ 20,000 18,000 200,000
Symposia
1233

PC21015 (015)
EDUCATION
_______________________________________________________________________________
097120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
097 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
0971 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
097120 OTHERS

LQ4598 Govt Post Graduate College(W)


Samanabad Lahore

A03905 Newspapers Periodicals and Books 120,000 106,000 200,000


001 News Papers, Periodicals & Books 120,000 106,000 200,000
A03906 Uniforms and Protective Clothing 15,000 13,000 25,000
A03907 Advertising & Publicity 70,000 62,000 80,000
001 Advertising & Publicity 70,000 62,000 80,000
A03918 Exhibitions, Fairs & Other 15,000 13,000 10,000
National Celebrations
A03919 Payments to Others for Service 1,000 1,000
Rendered
A03942 Cost of Other Stores 60,000 53,000 60,000
001 Cost of Other Stores 60,000 53,000 60,000
A03970 Others 100,000 89,000 620,000
001 Others 100,000 89,000 620,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 1,000

A041 TOTAL PENSION 1,000 1,000

A04114 Superannuation Encashment Of L.P.R 1,000 1,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 400,000

A052 TOTAL GRANTS-DOMESTIC 400,000

A05216 Fin. Assis. to the families of 400,000


G. Serv. who expire
001 Fin. Assis. to the families of the persons who expires during service. 400,000

A13 TOTAL REPAIRS AND MAINTENANCE 220,000 194,000 220,000

A130 TOTAL TRANSPORT 120,000 106,000 120,000

A13001 Transport 120,000 106,000 120,000

A131 TOTAL MACHINERY AND 50,000 44,000 50,000


EQUIPMENT

A13101 Machinery and Equipment 50,000 44,000 50,000


1234

PC21015 (015)
EDUCATION
_______________________________________________________________________________
097120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
097 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
0971 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
097120 OTHERS

LQ4598 Govt Post Graduate College(W)


Samanabad Lahore

A132 TOTAL FURNITURE AND 50,000 44,000 50,000


FIXTURE

A13201 Furniture and Fixture 50,000 44,000 50,000

_______________________________________________________________________________
Govt Post Graduate College(W) 217,023,000 149,780,000 241,712,000
Samanabad Lahore
_______________________________________________________________________________
1235

PC21015 (015)
EDUCATION
_______________________________________________________________________________
097120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
097 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
0971 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
097120 OTHERS

LQ4599 Govt Post Graduate College(W)


S.Town Rawalpindi

A01 TOTAL EMPLOYEES RELATED EXPENSES. 194,520,000 164,697,000 194,520,000

A011 TOTAL PAY 244 244 94,665,000 77,865,000 94,665,000

A011-1 TOTAL PAY OF OFFICERS 173 173 87,220,000 71,520,000 87,220,000

A01101 Total Basic Pay of Officers 173 173 85,255,000 71,520,000 85,255,000

P133-F Principal (BPS-20) 1 1 759,000 759,000

P154-F Professor (BPS-20) 10 10 6,567,000 6,567,000

A369-F Associate/ Asstt. (BPS-19) 47 47 26,959,000 26,959,000


Professor

V017-F Vice Principal (BPS-19) 1 1 383,000 383,000

A245-F Assistant Professor (BPS-18) 72 72 37,430,000 37,430,000

L057-F Lecturer (BPS-17) 38 38 12,079,000 12,079,000

L066-F Librarian (BPS-17) 1 1 480,000 480,000

L066-M Librarian (BPS-17) 1 1 126,000 126,000

S282-M Superintendent (BPS-17) 1 346,000

C267-M Cataloguer/Burser (BPS-16) 1 1 126,000 126,000

S282-M Superintendent (BPS-16) 1 346,000

A01102 Personal pay 1,345,000 1,345,000


A01103 Special Pay 620,000 620,000

A011-2 TOTAL PAY OF OTHER STAFF 71 71 7,445,000 6,345,000 7,445,000

A01151 Total Basic Pay of Other Staff 71 71 7,353,000 6,345,000 7,353,000

H108-M Head Clerk/Assistant (BPS-14) 1 1 254,000 254,000

W013-F Warder (BPS-14) 2 2 453,000 453,000

J029-F Junior Lecture Assistant (BPS-10) 8 8 1,619,000 1,619,000

C230-M Care Taker (BPS-09) 1 1 159,000 159,000

S078-M Senior Clerk (BPS-09) 2 2 236,000 236,000

C134-F Clerk (BPS-07) 1 1 87,000 87,000


1236

PC21015 (015)
EDUCATION
_______________________________________________________________________________
097120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
097 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
0971 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
097120 OTHERS

LQ4599 Govt Post Graduate College(W)


S.Town Rawalpindi

C134-M Clerk (BPS-07) 4 4 387,000 387,000

L058-F Lecturer Assistant (BPS-07) 6 6 528,000 528,000

L104-F Librarian/Assistant (BPS-07) 1 1 83,000 83,000


Librarian

G020-M Gasman (BPS-06) 1 1 67,000 67,000

D186-M Driver (BPS-04) 3 3 203,000 203,000

D003-M Daftri (BPS-02) 1 1 68,000 68,000

C112-M Chowkidar (BPS-01) 10 10 754,000 754,000

C181-M Conductor (BPS-01) 2 2 125,000 125,000

C252-M Chowkidar/Beldar/Mali/Gas (BPS-01) 12 12 1,046,000 1,046,000

G068-M Groundman/Gate Keeper (BPS-01) 1 1 59,000 59,000

L006-F Laboratory Attendant (BPS-01) 6 6 395,000 395,000

L006-M Laboratory Attendant (BPS-01) 4 4 454,000 454,000

L069-M Library Attendant (BPS-01) 1 1 59,000 59,000

N006-M Naib Qasid (BPS-01) 4 4 317,000 317,000

A01152 Personal pay 92,000 92,000

A012 TOTAL ALLOWANCES 99,855,000 86,832,000 99,855,000

A012-1 TOTAL REGULAR ALLOWANCES 99,745,000 86,722,000 99,745,000

A01201 Senior Post Allowance 165,000 165,000 165,000


A01202 House Rent Allowance 14,904,000 10,804,000 14,904,000
A01203 Conveyance Allowance 11,906,000 8,506,000 11,906,000
A0120D Integrated Allowance 65,000 65,000 65,000
A0120X Ad - hoc Allowance - 2010 26,004,000 20,404,000 26,004,000
A01216 Qualification Allowance 1,200,000 1,740,000 1,200,000
A01217 Medical Allowance 8,066,000 6,466,000 8,066,000
A0121A Adhoc Relief Allowance 2011 8,058,000 6,368,000 8,058,000
A0121M Adhoc Relief Allowance - 2012 18,330,000 15,230,000 18,330,000
A0121T Adhoc Relief Allowance 2013 9,237,000 7,737,000 9,237,000
A0121Z Adhoc Relief Allowance - 2014 7,577,000
A01224 Entertainment Allowance 368,000 218,000 368,000
A01238 Charge Allowance 48,000 48,000 48,000
1237

PC21015 (015)
EDUCATION
_______________________________________________________________________________
097120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
097 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
0971 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
097120 OTHERS

LQ4599 Govt Post Graduate College(W)


S.Town Rawalpindi

A01270 Others 1,394,000 1,394,000 1,394,000


001 Others 500,000 500,000 500,000
037 30% Social Security Benefit in lieu of Pension to the Contract Employees 894,000 894,000 894,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 110,000 110,000 110,000

A01273 Honoraria 10,000 10,000 10,000


000 Honoraria 10,000
A01274 Medical Charges 100,000 100,000 100,000

A03 TOTAL OPERATING EXPENSES 2,854,000 2,769,000 2,854,000

A032 TOTAL COMMUNICATIONS 100,000 98,000 100,000

A03201 Postage and Telegraph 20,000 18,000 20,000


A03202 Telephone and Trunk Call 80,000 80,000 80,000

A033 TOTAL UTILITIES 2,060,000 2,054,000 2,060,000

A03301 Gas 700,000 700,000 700,000


A03302 Water 170,000 170,000 170,000
A03303 Electricity 1,140,000 1,140,000 1,140,000
001 Electricity 1,140,000 1,140,000 1,140,000
A03304 Hot and Cold Weather Charges 50,000 44,000 50,000

A034 TOTAL OCCUPANCY COSTS 15,000 15,000 15,000

A03407 Rates and Taxes 15,000 15,000 15,000

A038 TOTAL TRAVEL & 98,000 88,000 98,000


TRANSPORTATION

A03805 Travelling Allowance 75,000 67,000 75,000


A03806 Transportation of Goods 20,000 18,000 20,000
A03807 P.O.L Charges 1,000 1,000 1,000
A03808 Conveyance Charges 2,000 2,000 2,000

A039 TOTAL GENERAL 581,000 514,000 581,000


1238

PC21015 (015)
EDUCATION
_______________________________________________________________________________
097120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
097 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
0971 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
097120 OTHERS

LQ4599 Govt Post Graduate College(W)


S.Town Rawalpindi

A03901 Stationery 130,000 115,000 130,000


A03902 Printing and Publication 15,000 13,000 15,000
001 Printing and Publications 15,000 13,000 15,000
A03905 Newspapers Periodicals and Books 200,000 177,000 200,000
001 News Papers, Periodicals & Books 200,000 177,000 200,000
A03906 Uniforms and Protective Clothing 25,000 22,000 25,000
A03907 Advertising & Publicity 20,000 18,000 20,000
001 Advertising & Publicity 20,000 18,000 20,000
A03918 Exhibitions, Fairs & Other 40,000 35,000 40,000
National Celebrations
A03919 Payments to Others for Service 1,000 1,000 1,000
Rendered
A03942 Cost of Other Stores 50,000 44,000 50,000
001 Cost of Other Stores 50,000 44,000 50,000
A03970 Others 100,000 89,000 100,000
001 Others 100,000 89,000 100,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 956,000 1,000

A041 TOTAL PENSION 1,000 956,000 1,000

A04114 Superannuation Encashment Of L.P.R 1,000 956,000 1,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 801,000 400,000

A052 TOTAL GRANTS-DOMESTIC 801,000 400,000

A05216 Fin. Assis. to the families of 801,000 400,000


G. Serv. who expire
001 Fin. Assis. to the families of the persons who expires during service. 400,000

A13 TOTAL REPAIRS AND MAINTENANCE 195,000 174,000 195,000

A130 TOTAL TRANSPORT 65,000 58,000 65,000

A13001 Transport 65,000 58,000 65,000


1239

PC21015 (015)
EDUCATION
_______________________________________________________________________________
097120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
097 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
0971 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
097120 OTHERS

LQ4599 Govt Post Graduate College(W)


S.Town Rawalpindi

A131 TOTAL MACHINERY AND 30,000 27,000 30,000


EQUIPMENT

A13101 Machinery and Equipment 30,000 27,000 30,000

A132 TOTAL FURNITURE AND 100,000 89,000 100,000


FIXTURE

A13201 Furniture and Fixture 100,000 89,000 100,000

_______________________________________________________________________________
Govt Post Graduate College(W) 197,570,000 169,397,000 197,970,000
S.Town Rawalpindi
_______________________________________________________________________________
1240

PC21015 (015)
EDUCATION
_______________________________________________________________________________
097120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
097 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
0971 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
097120 OTHERS

LQ4600 Govt College(W) D.G.Khan

A01 TOTAL EMPLOYEES RELATED EXPENSES. 68,011,000 54,877,000 70,988,000

A011 TOTAL PAY 98 97 32,066,000 25,816,000 30,235,000

A011-1 TOTAL PAY OF OFFICERS 58 57 27,312,000 21,312,000 25,605,000

A01101 Total Basic Pay of Officers 58 57 27,225,000 21,312,000 25,493,000

P133-F Principal (BPS-20) 1 1 432,000 843,000

P154-F Professor (BPS-20) 1 3 815,000 2,497,000

A369-F Associate/ Asstt. (BPS-19) 18 17 11,984,000 9,900,000


Professor

A245-F Assistant Professor (BPS-18) 16 17 6,359,000 5,847,000

S093-F Senior Librarian (BPS-18) 1 1 611,000 600,000

D122-F Director Physical (BPS-17) 1 1 316,000 192,000


Education

L057-F Lecturer (BPS-17) 18 16 6,082,000 5,287,000

S282-M Superintendent (BPS-17) 1 327,000

S282-M Superintendent (BPS-16) 2 626,000

A01102 Personal pay 87,000 112,000

A011-2 TOTAL PAY OF OTHER STAFF 40 40 4,754,000 4,504,000 4,630,000

A01151 Total Basic Pay of Other Staff 40 40 4,746,000 4,504,000 4,613,000

H108-F Head Clerk/Assistant (BPS-14) 1 1 254,000 261,000

W013-F Warder (BPS-14) 1 1 130,000 137,000

J029-F Junior Lecture Assistant (BPS-10) 3 562,000

L058-F Lecturer Assistant (BPS-10) 3 577,000

C230-M Care Taker (BPS-09) 1 1 199,000 200,000

S078-M Senior Clerk (BPS-09) 1 1 187,000 191,000

C134-M Clerk (BPS-07) 2 2 255,000 194,000

L058-F Lecturer Assistant (BPS-07) 2 2 139,000 139,000

L070-F Library Clerk (BPS-07) 1 1 87,000 91,000


1241

PC21015 (015)
EDUCATION
_______________________________________________________________________________
097120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
097 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
0971 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
097120 OTHERS

LQ4600 Govt College(W) D.G.Khan

C106-F Child Care Worker (BPS-06) 1 1 163,000 167,000

D186-M Driver (BPS-04) 1 1 142,000 145,000

A324-F Ayas (BPS-01) 2 2 191,000 200,000

C112-M Chowkidar (BPS-01) 4 4 463,000 411,000

C181-M Conductor (BPS-01) 1 1 119,000 120,000

C252-M Chowkidar/Beldar/Mali/Gas (BPS-01) 7 7 673,000 690,000

G068-M Groundman/Gate Keeper (BPS-01) 1 1 113,000 117,000

L006-M Laboratory Attendant (BPS-01) 8 8 805,000 704,000

L069-F Library Attendant (BPS-01) 1 1 82,000 87,000

N006-M Naib Qasid (BPS-01) 2 2 182,000 182,000

A01152 Personal pay 8,000 17,000

A012 TOTAL ALLOWANCES 35,945,000 29,061,000 40,753,000

A012-1 TOTAL REGULAR ALLOWANCES 35,785,000 28,901,000 40,683,000

A01201 Senior Post Allowance 30,000 45,000 60,000


A01202 House Rent Allowance 5,162,000 3,762,000 5,218,000
A01203 Conveyance Allowance 4,310,000 3,110,000 4,324,000
A0120D Integrated Allowance 32,000 32,000 32,000
A0120X Ad - hoc Allowance - 2010 8,379,000 6,679,000 9,641,000
A01216 Qualification Allowance 120,000 120,000 43,000
A01217 Medical Allowance 2,750,000 2,250,000 2,993,000
A0121A Adhoc Relief Allowance 2011 3,877,000 2,177,000 3,032,000
A0121M Adhoc Relief Allowance - 2012 7,355,000 5,055,000 6,049,000
A0121T Adhoc Relief Allowance 2013 3,330,000 2,530,000 3,024,000
A0121Z Adhoc Relief Allowance - 2014 2,501,000 6,048,000
A01224 Entertainment Allowance 104,000 104,000 129,000
A01238 Charge Allowance 48,000 48,000 48,000
A01270 Others 288,000 488,000 42,000
001 Others 488,000
037 30% Social Security Benefit in lieu of Pension to the Contract Employees 288,000 42,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 160,000 160,000 70,000


1242

PC21015 (015)
EDUCATION
_______________________________________________________________________________
097120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
097 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
0971 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
097120 OTHERS

LQ4600 Govt College(W) D.G.Khan

A01273 Honoraria 10,000 10,000 20,000


000 Honoraria 10,000
A01274 Medical Charges 150,000 150,000 50,000

A03 TOTAL OPERATING EXPENSES 1,167,000 1,089,000 2,591,000

A032 TOTAL COMMUNICATIONS 73,000 71,000 73,000

A03201 Postage and Telegraph 13,000 11,000 13,000


A03202 Telephone and Trunk Call 60,000 60,000 60,000

A033 TOTAL UTILITIES 470,000 464,000 470,000

A03302 Water 20,000 20,000 20,000


A03303 Electricity 400,000 400,000 400,000
001 Electricity 400,000 400,000 400,000
A03304 Hot and Cold Weather Charges 50,000 44,000 50,000

A034 TOTAL OCCUPANCY COSTS 3,000 3,000 3,000

A03407 Rates and Taxes 3,000 3,000 3,000

A038 TOTAL TRAVEL & 81,000 72,000 80,000


TRANSPORTATION

A03805 Travelling Allowance 70,000 62,000 70,000


A03807 P.O.L Charges 1,000 1,000
A03808 Conveyance Charges 10,000 9,000 10,000

A039 TOTAL GENERAL 540,000 479,000 1,965,000

A03901 Stationery 120,000 106,000 120,000


A03902 Printing and Publication 20,000 18,000 20,000
001 Printing and Publications 20,000 18,000 20,000
A03903 Conference/Seminars/Workshops/ 20,000 18,000 15,000
Symposia
A03905 Newspapers Periodicals and Books 200,000 177,000 200,000
001 News Papers, Periodicals & Books 200,000 177,000 200,000
A03906 Uniforms and Protective Clothing 10,000 9,000 10,000
A03907 Advertising & Publicity 30,000 27,000 20,000
1243

PC21015 (015)
EDUCATION
_______________________________________________________________________________
097120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
097 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
0971 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
097120 OTHERS

LQ4600 Govt College(W) D.G.Khan

001 Advertising & Publicity 30,000 27,000 20,000


A03918 Exhibitions, Fairs & Other 20,000 18,000 20,000
National Celebrations
A03919 Payments to Others for Service 1,080,000
Rendered
A03942 Cost of Other Stores 50,000 44,000 50,000
001 Cost of Other Stores 50,000 44,000 50,000
A03970 Others 70,000 62,000 430,000
001 Others 70,000 62,000 430,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 82,000 1,000,000

A041 TOTAL PENSION 1,000 82,000 1,000,000

A04114 Superannuation Encashment Of L.P.R 1,000 82,000 1,000,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 300,000

A052 TOTAL GRANTS-DOMESTIC 300,000

A05216 Fin. Assis. to the families of 300,000


G. Serv. who expire
001 Fin. Assis. to the families of the persons who expires during service. 300,000

A13 TOTAL REPAIRS AND MAINTENANCE 340,000 301,000 190,000

A130 TOTAL TRANSPORT 150,000 133,000

A13001 Transport 150,000 133,000

A131 TOTAL MACHINERY AND 40,000 35,000 40,000


EQUIPMENT

A13101 Machinery and Equipment 40,000 35,000 40,000

A132 TOTAL FURNITURE AND 150,000 133,000 150,000


FIXTURE

A13201 Furniture and Fixture 150,000 133,000 150,000


1244

PC21015 (015)
EDUCATION
_______________________________________________________________________________
097120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
097 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
0971 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
097120 OTHERS

LQ4600 Govt College(W) D.G.Khan

_______________________________________________________________________________
Govt College(W) D.G.Khan 69,519,000 56,349,000 75,069,000
_______________________________________________________________________________
1245

PC21015 (015)
EDUCATION
_______________________________________________________________________________
097120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
097 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
0971 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
097120 OTHERS

LQ4601 Govt Post Graduate Islamia


College(W) Cooper Road Lahore

A01 TOTAL EMPLOYEES RELATED EXPENSES. 205,995,000 157,137,000 232,154,000

A011 TOTAL PAY 278 278 100,523,000 84,680,000 104,729,000

A011-1 TOTAL PAY OF OFFICERS 192 192 91,306,000 78,263,000 95,606,000

A01101 Total Basic Pay of Officers 192 192 90,120,000 78,263,000 92,586,000

P133-F Principal (BPS-20) 1 1 787,000 815,000

P154-F Professor (BPS-20) 2 5 1,263,000 3,696,000

A369-F Associate/ Asstt. (BPS-19) 41 40 25,505,000 25,755,000


Professor

A245-F Assistant Professor (BPS-18) 82 81 41,783,000 42,552,000

S093-F Senior Librarian (BPS-18) 1 251,000

L057-F Lecturer (BPS-17) 62 61 19,655,000 18,924,000

L066-F Librarian (BPS-17) 2 430,000

S282-M Superintendent (BPS-17) 1 279,000

C267-F Cataloguer/Burser (BPS-16) 1 1 480,000 135,000

C267-M Cataloguer/Burser (BPS-16) 1 126,000

S282-M Superintendent (BPS-16) 1 270,000

A01102 Personal pay 1,186,000 3,020,000

A011-2 TOTAL PAY OF OTHER STAFF 86 86 9,217,000 6,417,000 9,123,000

A01151 Total Basic Pay of Other Staff 86 86 9,187,000 6,417,000 9,080,000

P003-F P.T.I. (BPS-15) 1 1 247,000 254,000

H108-F Head Clerk/Assistant (BPS-14) 2 2 435,000 449,000

N032-F Nurse (BPS-14) 1 1 233,000 106,000

S334-M Stenographer/Steno-Typist (BPS-14) 1 1 276,000 283,000

W013-F Warder (BPS-14) 2 2 230,000 256,000

J029-F Junior Lecture Assistant (BPS-10) 1 228,000

J029-M Junior Lecture Assistant (BPS-10) 1 221,000


1246

PC21015 (015)
EDUCATION
_______________________________________________________________________________
097120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
097 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
0971 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
097120 OTHERS

LQ4601 Govt Post Graduate Islamia


College(W) Cooper Road Lahore

L058-M Lecturer Assistant (BPS-10) 1 226,000

C230-M Care Taker (BPS-09) 2 2 154,000 163,000

S078-F Senior Clerk (BPS-09) 4 4 741,000 732,000

S078-M Senior Clerk (BPS-09) 1 1 173,000 177,000

C134-M Clerk (BPS-07) 5 5 413,000 432,000

L058-F Lecturer Assistant (BPS-07) 5 3 687,000 436,000

L058-M Lecturer Assistant (BPS-07) 6 9 477,000 827,000

L104-F Librarian/Assistant (BPS-07) 1 1 83,000 87,000


Librarian

C106-F Child Care Worker (BPS-06) 1 1 67,000 72,000

G020-M Gasman (BPS-06) 1 1 79,000 73,000

G050-M Glass Blower (BPS-06) 1 1 69,000 73,000

M205-M Mason/Electrician (BPS-06) 1 1 76,000 80,000

D003-M Daftri (BPS-02) 2 2 204,000 207,000

A324-F Ayas (BPS-01) 2 2 222,000 230,000

C112-F Chowkidar (BPS-01) 1 1 105,000 109,000

C112-M Chowkidar (BPS-01) 9 9 665,000 687,000

C252-F Chowkidar/Beldar/Mali/Gas (BPS-01) 3 2 196,000 137,000

C252-M Chowkidar/Beldar/Mali/Gas (BPS-01) 13 14 988,000 1,098,000

L006-F Laboratory Attendant (BPS-01) 1 1 80,000 84,000

L006-M Laboratory Attendant (BPS-01) 7 7 723,000 657,000

L069-M Library Attendant (BPS-01) 1 1 111,000 115,000

N006-F Naib Qasid (BPS-01) 5 5 518,000 533,000

N006-M Naib Qasid (BPS-01) 5 5 486,000 497,000

A01152 Personal pay 30,000 43,000

A012 TOTAL ALLOWANCES 105,472,000 72,457,000 127,425,000

A012-1 TOTAL REGULAR ALLOWANCES 105,451,000 72,436,000 127,390,000


1247

PC21015 (015)
EDUCATION
_______________________________________________________________________________
097120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
097 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
0971 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
097120 OTHERS

LQ4601 Govt Post Graduate Islamia


College(W) Cooper Road Lahore

A01201 Senior Post Allowance 45,000 45,000 90,000


A01202 House Rent Allowance 15,058,000 9,058,000 15,708,000
A01203 Conveyance Allowance 13,287,000 6,287,000 13,505,000
A0120D Integrated Allowance 133,000 133,000 115,000
A0120X Ad - hoc Allowance - 2010 27,040,000 10,540,000 27,415,000
A01216 Qualification Allowance 1,860,000 860,000 1,620,000
A01217 Medical Allowance 8,436,000 5,936,000 8,815,000
A0121A Adhoc Relief Allowance 2011 8,391,000 5,891,000 8,674,000
A0121M Adhoc Relief Allowance - 2012 19,500,000 14,500,000 20,173,000
A0121N Personal Allowance 44,000 100,000
A0121T Adhoc Relief Allowance 2013 9,757,000 7,757,000 10,087,000
A0121Z Adhoc Relief Allowance - 2014 9,501,000 20,174,000
A01224 Entertainment Allowance 268,000 208,000 287,000
A01236 Deputation Allowance 72,000 72,000 72,000
A01238 Charge Allowance 48,000 48,000 48,000
A01270 Others 1,556,000 1,556,000 507,000
001 Others 1,058,000 1,058,000 7,000
037 30% Social Security Benefit in lieu of Pension to the Contract Employees 498,000 498,000 500,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 21,000 21,000 35,000

A01273 Honoraria 10,000 10,000 20,000


000 Honoraria 10,000
A01274 Medical Charges 10,000 10,000 15,000
A01278 Leave Salary 1,000 1,000

A03 TOTAL OPERATING EXPENSES 1,913,000 1,829,000 3,082,000

A032 TOTAL COMMUNICATIONS 32,000 30,000 30,000

A03201 Postage and Telegraph 22,000 20,000 20,000


A03202 Telephone and Trunk Call 10,000 10,000 10,000

A033 TOTAL UTILITIES 1,186,000 1,184,000 1,291,000

A03301 Gas 41,000


A03302 Water 30,000 30,000 30,000
A03303 Electricity 1,136,000 1,136,000 1,200,000
1248

PC21015 (015)
EDUCATION
_______________________________________________________________________________
097120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
097 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
0971 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
097120 OTHERS

LQ4601 Govt Post Graduate Islamia


College(W) Cooper Road Lahore

001 Electricity 1,136,000 1,136,000 1,200,000


A03304 Hot and Cold Weather Charges 20,000 18,000 20,000

A038 TOTAL TRAVEL & 60,000 53,000 60,000


TRANSPORTATION

A03805 Travelling Allowance 60,000 53,000 60,000

A039 TOTAL GENERAL 635,000 562,000 1,701,000

A03901 Stationery 150,000 133,000 150,000


A03902 Printing and Publication 40,000 35,000 50,000
001 Printing and Publications 40,000 35,000 50,000
A03903 Conference/Seminars/Workshops/ 25,000 22,000 300,000
Symposia
A03905 Newspapers Periodicals and Books 100,000 89,000 200,000
001 News Papers, Periodicals & Books 100,000 89,000 200,000
A03907 Advertising & Publicity 55,000 49,000 100,000
001 Advertising & Publicity 55,000 49,000 100,000
A03918 Exhibitions, Fairs & Other 50,000 44,000 100,000
National Celebrations
A03942 Cost of Other Stores 50,000 44,000 50,000
001 Cost of Other Stores 50,000 44,000 50,000
A03970 Others 165,000 146,000 751,000
001 Others 165,000 146,000 751,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 1,000 1,000

A041 TOTAL PENSION 1,000 1,000 1,000

A04114 Superannuation Encashment Of L.P.R 1,000 1,000 1,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 1,000

A052 TOTAL GRANTS-DOMESTIC 1,000

A05216 Fin. Assis. to the families of 1,000


G. Serv. who expire
001 Fin. Assis. to the families of the persons who expires during service. 1,000
1249

PC21015 (015)
EDUCATION
_______________________________________________________________________________
097120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
097 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
0971 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
097120 OTHERS

LQ4601 Govt Post Graduate Islamia


College(W) Cooper Road Lahore

A13 TOTAL REPAIRS AND MAINTENANCE 61,000 55,000 80,000

A131 TOTAL MACHINERY AND 31,000 28,000 40,000


EQUIPMENT

A13101 Machinery and Equipment 31,000 28,000 40,000

A132 TOTAL FURNITURE AND 30,000 27,000 40,000


FIXTURE

A13201 Furniture and Fixture 30,000 27,000 40,000

_______________________________________________________________________________
Govt Post Graduate Islamia 207,970,000 159,022,000 235,318,000
College(W) Cooper Road Lahore
_______________________________________________________________________________
1250

PC21015 (015)
EDUCATION
_______________________________________________________________________________
097120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
097 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
0971 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
097120 OTHERS

LQ4602 Govt Post Graduate College(W)


S.Town Gujranwala

A01 TOTAL EMPLOYEES RELATED EXPENSES. 105,354,000 90,955,000 112,360,000

A011 TOTAL PAY 175 175 53,212,000 42,712,000 50,007,000

A011-1 TOTAL PAY OF OFFICERS 121 121 47,693,000 37,693,000 43,791,000

A01101 Total Basic Pay of Officers 121 121 46,880,000 37,693,000 42,966,000

P154-F Professor (BPS-20) 1 759,000

A369-F Associate/ Asstt. (BPS-19) 15 17 9,197,000 6,853,000


Professor

P133-F Principal (BPS-19) 1 1 671,000 759,000

A245-F Assistant Professor (BPS-18) 48 46 20,757,000 18,422,000

D122-F Director Physical (BPS-17) 1 1 258,000 273,000


Education

L057-F Lecturer (BPS-17) 53 52 15,371,000 15,262,000

L066-F Librarian (BPS-17) 1 1 201,000 200,000

S282-M Superintendent (BPS-17) 1 308,000

C267-F Cataloguer/Burser (BPS-16) 1 1 126,000 130,000

S282-M Superintendent (BPS-16) 1 299,000

A01102 Personal pay 813,000 825,000

A011-2 TOTAL PAY OF OTHER STAFF 54 54 5,519,000 5,019,000 6,216,000

A01151 Total Basic Pay of Other Staff 54 54 5,494,000 5,019,000 6,216,000

H108-M Head Clerk/Assistant (BPS-14) 1 1 225,000 232,000

W013-F Warder (BPS-14) 1 1 408,000 408,000

L058-F Lecturer Assistant (BPS-10) 2 2 384,000 394,000

C230-M Care Taker (BPS-09) 1 1 155,000 16,000

S078-M Senior Clerk (BPS-09) 1 1 168,000 173,000

C134-F Clerk (BPS-07) 1 115,000

C134-M Clerk (BPS-07) 4 3 334,000 364,000


1251

PC21015 (015)
EDUCATION
_______________________________________________________________________________
097120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
097 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
0971 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
097120 OTHERS

LQ4602 Govt Post Graduate College(W)


S.Town Gujranwala

J029-F Junior Lecture Assistant (BPS-07) 8 621,000

L058-M Lecturer Assistant (BPS-07) 8 636,000

C106-F Child Care Worker (BPS-06) 1 1 160,000 164,000

D235-F Dispenser/Dispenser (BPS-06) 1 1 74,000 74,000


Assistant

A324-F Ayas (BPS-01) 2 2 128,000 132,000

C112-M Chowkidar (BPS-01) 3 3 182,000 190,000

C181-M Conductor (BPS-01) 1 1 59,000 59,000

C252-M Chowkidar/Beldar/Mali/Gas (BPS-01) 14 14 1,198,000 1,140,000

D186-M Driver (BPS-01) 1 1 64,000 64,000

L006-F Laboratory Attendant (BPS-01) 5 5 694,000 592,000

L006-M Laboratory Attendant (BPS-01) 3 3 128,000 950,000

L069-M Library Attendant (BPS-01) 1 1 120,000 120,000

N006-M Naib Qasid (BPS-01) 4 4 392,000 393,000

A01152 Personal pay 25,000

A012 TOTAL ALLOWANCES 52,142,000 48,243,000 62,353,000

A012-1 TOTAL REGULAR ALLOWANCES 52,142,000 48,243,000 62,353,000

A01201 Senior Post Allowance 30,000


A01202 House Rent Allowance 8,711,000 6,211,000 8,661,000
A01203 Conveyance Allowance 4,202,000 2,402,000 4,202,000
A0120D Integrated Allowance 26,000 26,000 47,000
A0120X Ad - hoc Allowance - 2010 13,898,000 11,898,000 13,835,000
A01216 Qualification Allowance 240,000 740,000 240,000
A01217 Medical Allowance 4,618,000 3,818,000 4,699,000
A0121A Adhoc Relief Allowance 2011 4,590,000 3,690,000 4,535,000
A0121M Adhoc Relief Allowance - 2012 10,232,000 8,932,000 10,101,000
A0121T Adhoc Relief Allowance 2013 4,621,000 4,521,000 4,582,000
A0121Z Adhoc Relief Allowance - 2014 4,501,000 9,164,000
A01224 Entertainment Allowance 96,000 96,000 99,000
A01236 Deputation Allowance 47,000 47,000
A01238 Charge Allowance 48,000 48,000 48,000
1252

PC21015 (015)
EDUCATION
_______________________________________________________________________________
097120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
097 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
0971 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
097120 OTHERS

LQ4602 Govt Post Graduate College(W)


S.Town Gujranwala

A01243 Special travelling allowance 672,000


A01270 Others 813,000 1,313,000 1,438,000
037 30% Social Security Benefit in lieu of Pension to the Contract Employees 813,000 1,313,000 1,438,000

A03 TOTAL OPERATING EXPENSES 1,485,000 1,418,000 5,980,000

A032 TOTAL COMMUNICATIONS 85,000 82,000 90,000

A03201 Postage and Telegraph 25,000 22,000 20,000


A03202 Telephone and Trunk Call 60,000 60,000 70,000

A033 TOTAL UTILITIES 815,000 813,000 1,680,000

A03301 Gas 180,000 180,000 600,000


A03302 Water 20,000 20,000 30,000
A03303 Electricity 600,000 600,000 1,030,000
001 Electricity 600,000 1,030,000
A03304 Hot and Cold Weather Charges 15,000 13,000 20,000

A034 TOTAL OCCUPANCY COSTS 10,000 10,000

A03407 Rates and Taxes 10,000 10,000

A038 TOTAL TRAVEL & 132,000 120,000 35,000


TRANSPORTATION

A03805 Travelling Allowance 30,000 27,000 31,000


A03806 Transportation of Goods 2,000 2,000 4,000
A03807 P.O.L Charges 100,000 91,000

A039 TOTAL GENERAL 443,000 393,000 4,175,000

A03901 Stationery 135,000 120,000 140,000


A03902 Printing and Publication 14,000 12,000 10,000
001 Printing and Publications 12,000 10,000
A03903 Conference/Seminars/Workshops/ 10,000
Symposia
A03905 Newspapers Periodicals and Books 125,000 111,000 3,780,000
001 News Papers, Periodicals & Books 111,000 3,780,000
1253

PC21015 (015)
EDUCATION
_______________________________________________________________________________
097120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
097 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
0971 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
097120 OTHERS

LQ4602 Govt Post Graduate College(W)


S.Town Gujranwala

A03906 Uniforms and Protective Clothing 8,000 7,000 8,000


A03907 Advertising & Publicity 25,000 22,000 30,000
001 Advertising & Publicity 22,000 30,000
A03918 Exhibitions, Fairs & Other 24,000 21,000 25,000
National Celebrations
A03942 Cost of Other Stores 12,000 11,000 12,000
001 Cost of Other Stores 11,000 12,000
A03970 Others 100,000 89,000 160,000
001 Others 89,000 160,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 1,000

A041 TOTAL PENSION 1,000 1,000

A04114 Superannuation Encashment Of L.P.R 1,000 1,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 400,000

A052 TOTAL GRANTS-DOMESTIC 400,000

A05216 Fin. Assis. to the families of 400,000


G. Serv. who expire
001 Fin. Assis. to the families of the persons who expires during service. 400,000

A13 TOTAL REPAIRS AND MAINTENANCE 195,000 173,000 55,000

A130 TOTAL TRANSPORT 140,000 124,000

A13001 Transport 140,000 124,000

A131 TOTAL MACHINERY AND 30,000 27,000 25,000


EQUIPMENT

A13101 Machinery and Equipment 30,000 27,000 25,000

A132 TOTAL FURNITURE AND 25,000 22,000 30,000


FIXTURE

A13201 Furniture and Fixture 25,000 22,000 30,000


1254

PC21015 (015)
EDUCATION
_______________________________________________________________________________
097120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
097 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
0971 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
097120 OTHERS

LQ4602 Govt Post Graduate College(W)


S.Town Gujranwala

_______________________________________________________________________________
Govt Post Graduate College(W) 107,035,000 92,547,000 118,795,000
S.Town Gujranwala
_______________________________________________________________________________
1255

PC21015 (015)
EDUCATION
_______________________________________________________________________________
097120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
097 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
0971 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
097120 OTHERS

LQ4603 Govt College Of Science


Wahdat Colony Lahore

A01 TOTAL EMPLOYEES RELATED EXPENSES. 222,976,000 144,377,000 241,643,000

A011 TOTAL PAY 254 254 106,051,000 73,451,000 104,628,000

A011-1 TOTAL PAY OF OFFICERS 178 178 96,808,000 66,808,000 95,683,000

A01101 Total Basic Pay of Officers 178 178 96,034,000 66,808,000 94,498,000

P133-M Principal (BPS-20) 1 1 827,000 843,000

P154-M Professor (BPS-20) 18 18 12,306,000 11,057,000

A369-F Associate/ Asstt. (BPS-19) 4 2 2,854,000 1,342,000


Professor

A369-M Associate/ Asstt. (BPS-19) 58 61 36,275,000 37,456,000


Professor

A245-F Assistant Professor (BPS-18) 2 3 843,000 1,443,000

A245-M Assistant Professor (BPS-18) 60 58 31,114,000 30,096,000

L057-F Lecturer (BPS-17) 3 3 932,000 932,000

L057-M Lecturer (BPS-17) 28 28 9,180,000 9,626,000

L066-M Librarian (BPS-17) 2 2 960,000 960,000

S282-F Superintendent (BPS-17) 1 298,000

C267-M Cataloguer/Burser (BPS-16) 1 1 445,000 445,000

S282-F Superintendent (BPS-16) 1 298,000

A01102 Personal pay 774,000 1,185,000

A011-2 TOTAL PAY OF OTHER STAFF 76 76 9,243,000 6,643,000 8,945,000

A01151 Total Basic Pay of Other Staff 76 76 9,189,000 6,643,000 8,858,000

H108-M Head Clerk/Assistant (BPS-14) 3 3 711,000 711,000

S334-M Stenographer/Steno-Typist (BPS-12) 1 1 223,000 223,000

L058-M Lecturer Assistant (BPS-10) 3 3 682,000 642,000

C230-M Care Taker (BPS-09) 1 1 211,000 211,000

S078-M Senior Clerk (BPS-09) 1 1 182,000 182,000


1256

PC21015 (015)
EDUCATION
_______________________________________________________________________________
097120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
097 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
0971 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
097120 OTHERS

LQ4603 Govt College Of Science


Wahdat Colony Lahore

C134-M Clerk (BPS-07) 6 6 584,000 585,000

I055-M Instrument Maker (BPS-07) 1 1 142,000 142,000

J029-M Junior Lecture Assistant (BPS-07) 8 1,361,000

L058-M Lecturer Assistant (BPS-07) 8 1,275,000

L070-M Library Clerk (BPS-07) 1 1 79,000 79,000

D235-M Dispenser/Dispenser (BPS-06) 1 1 83,000 83,000


Assistant

G020-M Gasman (BPS-06) 1 1 72,000 72,000

G050-M Glass Blower (BPS-06) 1 1 170,000 170,000

Q008-M Qari/Moazzin/Imam (BPS-06) 1 1 79,000 80,000

M081-M Mechanic Supervisor (BPS-05) 1 1 79,000 79,000

D003-M Daftri (BPS-02) 1 1 62,000 120,000

B054-M Boatman (BPS-01) 1 1 120,000 120,000

C112-M Chowkidar (BPS-01) 9 9 758,000 754,000

C252-M Chowkidar/Beldar/Mali/Gas (BPS-01) 15 15 1,501,000 1,440,000

G068-M Groundman/Gate Keeper (BPS-01) 1 1 117,000 117,000

L006-M Laboratory Attendant (BPS-01) 12 12 1,268,000 1,228,000

L069-M Library Attendant (BPS-01) 2 2 239,000 239,000

N006-M Naib Qasid (BPS-01) 5 5 466,000 306,000

A01152 Personal pay 54,000 87,000

A012 TOTAL ALLOWANCES 116,925,000 70,926,000 137,015,000

A012-1 TOTAL REGULAR ALLOWANCES 116,565,000 70,566,000 137,005,000

A01201 Senior Post Allowance 251,000 251,000 251,000


A01202 House Rent Allowance 16,083,000 9,083,000 16,154,000
A01203 Conveyance Allowance 12,136,000 7,136,000 12,136,000
A0120D Integrated Allowance 76,000 76,000 76,000
A0120X Ad - hoc Allowance - 2010 32,624,000 18,624,000 32,310,000
A01216 Qualification Allowance 2,040,000 2,040,000 1,860,000
A01217 Medical Allowance 10,275,000 4,275,000 10,674,000
1257

PC21015 (015)
EDUCATION
_______________________________________________________________________________
097120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
097 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
0971 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
097120 OTHERS

LQ4603 Govt College Of Science


Wahdat Colony Lahore

A0121A Adhoc Relief Allowance 2011 9,933,000 3,933,000 10,459,000


A0121M Adhoc Relief Allowance - 2012 21,303,000 9,303,000 20,780,000
A0121T Adhoc Relief Allowance 2013 10,651,000 5,651,000 10,390,000
A0121Z Adhoc Relief Allowance - 2014 9,001,000 20,780,000
A01224 Entertainment Allowance 509,000 509,000 521,000
A01236 Deputation Allowance 35,000 35,000 35,000
A01238 Charge Allowance 48,000 48,000 48,000
A01270 Others 601,000 601,000 531,000
001 Others 294,000 294,000 207,000
037 30% Social Security Benefit in lieu of Pension to the Contract Employees 307,000 307,000 324,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 360,000 360,000 10,000

A01273 Honoraria 10,000 10,000 10,000


A01278 Leave Salary 350,000 350,000

A03 TOTAL OPERATING EXPENSES 2,459,000 1,912,000 4,312,000

A032 TOTAL COMMUNICATIONS 73,000 71,000 80,000

A03201 Postage and Telegraph 15,000 13,000 10,000


A03202 Telephone and Trunk Call 58,000 58,000 70,000

A033 TOTAL UTILITIES 1,980,000 1,479,000 1,798,000

A03301 Gas 650,000 650,000 600,000


A03303 Electricity 1,320,000 820,000 1,188,000
001 Electricity 820,000 1,188,000
A03304 Hot and Cold Weather Charges 10,000 9,000 10,000

A038 TOTAL TRAVEL & 114,000 102,000 110,000


TRANSPORTATION

A03805 Travelling Allowance 110,000 98,000 110,000


A03807 P.O.L Charges 1,000 1,000
A03808 Conveyance Charges 3,000 3,000

A039 TOTAL GENERAL 292,000 260,000 2,324,000


1258

PC21015 (015)
EDUCATION
_______________________________________________________________________________
097120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
097 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
0971 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
097120 OTHERS

LQ4603 Govt College Of Science


Wahdat Colony Lahore

A03901 Stationery 110,000 98,000 110,000


A03902 Printing and Publication 25,000 22,000 25,000
001 Printing and Publications 22,000 25,000
A03903 Conference/Seminars/Workshops/ 840,000
Symposia
A03905 Newspapers Periodicals and Books 60,000 53,000 200,000
001 News Papers, Periodicals & Books 53,000 200,000
A03906 Uniforms and Protective Clothing 10,000 9,000 15,000
A03907 Advertising & Publicity 9,000 8,000 10,000
001 Advertising & Publicity 8,000 10,000
A03918 Exhibitions, Fairs & Other 3,000 3,000 4,000
National Celebrations
A03970 Others 75,000 67,000 1,120,000
001 Others 67,000 1,120,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 2,436,000

A041 TOTAL PENSION 1,000 2,436,000

A04114 Superannuation Encashment Of L.P.R 1,000 2,436,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 400,000

A052 TOTAL GRANTS-DOMESTIC 400,000

A05216 Fin. Assis. to the families of 400,000


G. Serv. who expire
001 Fin. Assis. to the families of the persons who expires during service. 400,000

A13 TOTAL REPAIRS AND MAINTENANCE 95,000 84,000 95,000

A130 TOTAL TRANSPORT 25,000 22,000 25,000

A13001 Transport 25,000 22,000 25,000

A131 TOTAL MACHINERY AND 25,000 22,000 25,000


EQUIPMENT

A13101 Machinery and Equipment 25,000 22,000 25,000


1259

PC21015 (015)
EDUCATION
_______________________________________________________________________________
097120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
097 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
0971 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
097120 OTHERS

LQ4603 Govt College Of Science


Wahdat Colony Lahore

A132 TOTAL FURNITURE AND 45,000 40,000 45,000


FIXTURE

A13201 Furniture and Fixture 45,000 40,000 45,000

_______________________________________________________________________________
Govt College Of Science 225,531,000 148,809,000 246,450,000
Wahdat Colony Lahore
_______________________________________________________________________________
1260

PC21015 (015)
EDUCATION
_______________________________________________________________________________
097120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
097 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
0971 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
097120 OTHERS

LQ4604 Govt M.A.O College Lahore

A01 TOTAL EMPLOYEES RELATED EXPENSES. 181,201,000 114,201,000 201,053,000

A011 TOTAL PAY 255 255 86,824,000 66,824,000 87,248,000

A011-1 TOTAL PAY OF OFFICERS 161 161 76,553,000 61,553,000 76,864,000

A01101 Total Basic Pay of Officers 161 161 75,772,000 61,553,000 76,706,000

P133-M Principal (BPS-20) 1 1 843,000 843,000

P154-M Professor (BPS-20) 2 3 1,292,000 1,711,000

A369-F Associate/ Asstt. (BPS-19) 2 26,000


Professor

A369-M Associate/ Asstt. (BPS-19) 32 32 20,041,000 21,700,000


Professor

A245-F Assistant Professor (BPS-18) 2 85,000

A245-M Assistant Professor (BPS-18) 70 67 35,788,000 34,880,000

L057-F Lecturer (BPS-17) 19 40,000

L057-M Lecturer (BPS-17) 53 32 16,828,000 16,500,000

L066-M Librarian (BPS-17) 1 1 488,000 488,000

S282-M Superintendent (BPS-17) 1 308,000

C267-M Cataloguer/Burser (BPS-16) 1 1 126,000 125,000

S282-M Superintendent (BPS-16) 1 366,000

A01102 Personal pay 781,000 158,000

A011-2 TOTAL PAY OF OTHER STAFF 94 94 10,271,000 5,271,000 10,384,000

A01151 Total Basic Pay of Other Staff 94 94 10,137,000 5,271,000 10,384,000

H108-M Head Clerk/Assistant (BPS-14) 4 4 921,000 950,000

J029-M Junior Lecture Assistant (BPS-10) 3 682,000

L058-M Lecturer Assistant (BPS-10) 3 682,000

C230-M Care Taker (BPS-09) 1 1 77,000 77,000

S078-M Senior Clerk (BPS-09) 3 3 527,000 541,000

C134-F Clerk (BPS-07) 1 1,060,000


1261

PC21015 (015)
EDUCATION
_______________________________________________________________________________
097120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
097 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
0971 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
097120 OTHERS

LQ4604 Govt M.A.O College Lahore

C134-M Clerk (BPS-07) 12 11 1,035,000 163,000

L058-F Lecturer Assistant (BPS-07) 1 8,000

L058-M Lecturer Assistant (BPS-07) 12 11 1,459,000 1,350,000

L104-M Librarian/Assistant (BPS-07) 1 1 163,000 5,000


Librarian

D235-M Dispenser/Dispenser (BPS-06) 1 1 76,000 86,000


Assistant

M205-M Mason/Electrician (BPS-06) 1 1 79,000 82,000

Q008-M Qari/Moazzin/Imam (BPS-06) 2 2 132,000 136,000

M081-M Mechanic Supervisor (BPS-05) 1 1 79,000 82,000

D186-M Driver (BPS-04) 2 2 127,000 126,000

D003-M Daftri (BPS-02) 3 3 256,000 566,000

B054-M Boatman (BPS-01) 1 1 119,000 121,000

C252-M Chowkidar/Beldar/Mali/Gas (BPS-01) 25 25 2,313,000 2,196,000

L006-M Laboratory Attendant (BPS-01) 3 3 302,000 302,000

L069-M Library Attendant (BPS-01) 1 1 121,000 121,000

N006-F Naib Qasid (BPS-01) 1 30,000

N006-M Naib Qasid (BPS-01) 18 17 1,669,000 1,700,000

A01152 Personal pay 134,000

A012 TOTAL ALLOWANCES 94,377,000 47,377,000 113,805,000

A012-1 TOTAL REGULAR ALLOWANCES 93,942,000 46,942,000 113,255,000

A01201 Senior Post Allowance 46,000 46,000 61,000


A01202 House Rent Allowance 13,279,000 8,279,000 13,481,000
A01203 Conveyance Allowance 11,689,000 6,689,000 11,678,000
A0120D Integrated Allowance 133,000 133,000 115,000
A0120X Ad - hoc Allowance - 2010 24,038,000 14,038,000 23,315,000
A01216 Qualification Allowance 2,527,000 1,527,000 3,960,000
A01217 Medical Allowance 6,945,000 1,945,000 7,779,000
A0121A Adhoc Relief Allowance 2011 7,626,000 2,626,000 7,666,000
A0121M Adhoc Relief Allowance - 2012 17,081,000 7,081,000 17,435,000
A0121T Adhoc Relief Allowance 2013 8,541,000 3,541,000 8,717,000
1262

PC21015 (015)
EDUCATION
_______________________________________________________________________________
097120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
097 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
0971 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
097120 OTHERS

LQ4604 Govt M.A.O College Lahore

A0121Z Adhoc Relief Allowance - 2014 17,435,000


A01224 Entertainment Allowance 214,000 214,000 531,000
A01236 Deputation Allowance 72,000 72,000 72,000
A01238 Charge Allowance 48,000 48,000 383,000
A01270 Others 1,703,000 703,000 627,000
001 Others 924,000 424,000
037 30% Social Security Benefit in lieu of Pension to the Contract Employees 779,000 279,000 627,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 435,000 435,000 550,000

A01273 Honoraria 10,000 10,000 50,000


000 Honoraria 10,000
A01274 Medical Charges 400,000 400,000 500,000
A01278 Leave Salary 25,000 25,000

A03 TOTAL OPERATING EXPENSES 3,048,000 2,401,000 3,915,000

A032 TOTAL COMMUNICATIONS 83,000 80,000 95,000

A03201 Postage and Telegraph 23,000 20,000 25,000


A03202 Telephone and Trunk Call 60,000 60,000 70,000

A033 TOTAL UTILITIES 1,640,000 1,135,000 1,820,000

A03301 Gas 200,000 200,000 250,000


A03303 Electricity 1,400,000 900,000 1,500,000
001 Electricity 1,400,000 900,000 1,500,000
A03304 Hot and Cold Weather Charges 40,000 35,000 70,000

A038 TOTAL TRAVEL & 570,000 517,000 560,000


TRANSPORTATION

A03805 Travelling Allowance 60,000 53,000 60,000


A03807 P.O.L Charges 500,000 455,000 500,000
A03808 Conveyance Charges 10,000 9,000

A039 TOTAL GENERAL 755,000 669,000 1,440,000

A03901 Stationery 220,000 195,000 250,000


A03902 Printing and Publication 25,000 22,000 50,000
1263

PC21015 (015)
EDUCATION
_______________________________________________________________________________
097120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
097 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
0971 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
097120 OTHERS

LQ4604 Govt M.A.O College Lahore

001 Printing and Publications 25,000 22,000 50,000


A03903 Conference/Seminars/Workshops/ 400,000
Symposia
A03905 Newspapers Periodicals and Books 140,000 124,000 250,000
001 News Papers, Periodicals & Books 140,000 124,000 250,000
A03906 Uniforms and Protective Clothing 20,000 18,000 60,000
A03907 Advertising & Publicity 50,000 44,000 60,000
001 Advertising & Publicity 50,000 44,000 60,000
A03917 Law Charges 1,000 1,000
A03918 Exhibitions, Fairs & Other 18,000 16,000 20,000
National Celebrations
A03919 Payments to Others for Service 1,000 1,000
Rendered
A03942 Cost of Other Stores 50,000 44,000 50,000
001 Cost of Other Stores 50,000 44,000 50,000
A03970 Others 230,000 204,000 300,000
001 Others 230,000 204,000 300,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 133,000 200,000

A041 TOTAL PENSION 1,000 133,000 200,000

A04114 Superannuation Encashment Of L.P.R 1,000 133,000 200,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 400,000

A052 TOTAL GRANTS-DOMESTIC 400,000

A05216 Fin. Assis. to the families of 400,000


G. Serv. who expire
001 Fin. Assis. to the families of the persons who expires during service. 400,000

A13 TOTAL REPAIRS AND MAINTENANCE 215,000 191,000 470,000

A130 TOTAL TRANSPORT 65,000 58,000 70,000

A13001 Transport 65,000 58,000 70,000


1264

PC21015 (015)
EDUCATION
_______________________________________________________________________________
097120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
097 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
0971 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
097120 OTHERS

LQ4604 Govt M.A.O College Lahore

A131 TOTAL MACHINERY AND 50,000 44,000 300,000


EQUIPMENT

A13101 Machinery and Equipment 50,000 44,000 300,000

A132 TOTAL FURNITURE AND 100,000 89,000 100,000


FIXTURE

A13201 Furniture and Fixture 100,000 89,000 100,000

_______________________________________________________________________________
Govt M.A.O College Lahore 184,465,000 116,926,000 206,038,000
_______________________________________________________________________________
1265

PC21015 (015)
EDUCATION
_______________________________________________________________________________
097120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
097 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
0971 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
097120 OTHERS

LQ4605 Govt Post Graduate College


Sahiwal

A01 TOTAL EMPLOYEES RELATED EXPENSES. 181,881,000 146,172,000 192,191,000

A011 TOTAL PAY 297 297 88,170,000 68,170,000 86,888,000

A011-1 TOTAL PAY OF OFFICERS 180 180 76,878,000 56,878,000 75,587,000

A01101 Total Basic Pay of Officers 180 180 75,530,000 56,878,000 74,257,000

P133-M Principal (BPS-20) 1 1 815,000 432,000

P154-M Professor (BPS-20) 10 11 6,896,000 6,945,000

A369-M Associate/ Asstt. (BPS-19) 39 39 20,531,000 19,632,000


Professor

A245-F Assistant Professor (BPS-18) 1 1 449,000 467,000

A245-M Assistant Professor (BPS-18) 70 70 29,799,000 29,649,000

L057-F Lecturer (BPS-17) 7 9 1,835,000 2,380,000

L057-M Lecturer (BPS-17) 49 46 14,633,000 14,170,000

L066-M Librarian (BPS-17) 1 1 192,000 192,000

S282-M Superintendent (BPS-17) 1 270,000

C267-M Cataloguer/Burser (BPS-16) 1 1 120,000 120,000

C282-M Cardic Catheterization (BPS-16) 1 260,000


Technician

A01102 Personal pay 1,348,000 1,330,000

A011-2 TOTAL PAY OF OTHER STAFF 117 117 11,292,000 11,292,000 11,301,000

A01151 Total Basic Pay of Other Staff 117 117 11,223,000 11,292,000 11,168,000

H108-M Head Clerk/Assistant (BPS-14) 1 1 232,000 239,000

S334-M Stenographer/Steno-Typist (BPS-14) 1 1 84,000 84,000

J029-M Junior Lecture Assistant (BPS-10) 5 1,085,000

L058-M Lecturer Assistant (BPS-10) 5 1,095,000

C230-F Care Taker (BPS-09) 1 1 96,000 100,000

S078-M Senior Clerk (BPS-09) 1 1 196,000 155,000


1266

PC21015 (015)
EDUCATION
_______________________________________________________________________________
097120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
097 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
0971 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
097120 OTHERS

LQ4605 Govt Post Graduate College


Sahiwal

C134-M Clerk (BPS-07) 17 17 1,832,000 1,764,000

L058-M Lecturer Assistant (BPS-07) 12 12 990,000 1,020,000

L070-M Library Clerk (BPS-07) 1 1 122,000 126,000

D235-M Dispenser/Dispenser (BPS-06) 1 1 83,000 87,000


Assistant

G020-M Gasman (BPS-06) 1 1 72,000 69,000

M081-M Mechanic Supervisor (BPS-05) 1 1 79,000 73,000

D003-M Daftri (BPS-02) 1 1 151,000 154,000

C112-M Chowkidar (BPS-01) 14 14 1,097,000 1,041,000

C252-M Chowkidar/Beldar/Mali/Gas (BPS-01) 35 35 2,948,000 2,976,000

L006-M Laboratory Attendant (BPS-01) 17 17 1,477,000 1,484,000

L069-M Library Attendant (BPS-01) 6 6 554,000 558,000

N006-M Naib Qasid (BPS-01) 2 2 125,000 143,000

A01152 Personal pay 69,000 133,000

A012 TOTAL ALLOWANCES 93,711,000 78,002,000 105,303,000

A012-1 TOTAL REGULAR ALLOWANCES 93,601,000 77,967,000 105,188,000

A01201 Senior Post Allowance 165,000 115,000 180,000


A01202 House Rent Allowance 9,728,000 6,728,000 9,821,000
A01203 Conveyance Allowance 13,279,000 9,279,000 11,609,000
A0120D Integrated Allowance 98,000 98,000 97,000
A0120X Ad - hoc Allowance - 2010 23,990,000 17,990,000 23,035,000
A01211 Hill Allowance 1,560,000
A01216 Qualification Allowance 1,560,000 1,810,000 1,620,000
A01217 Medical Allowance 7,728,000 6,228,000 7,726,000
A0121A Adhoc Relief Allowance 2011 7,457,000 5,557,000 7,273,000
A0121M Adhoc Relief Allowance - 2012 17,282,000 13,782,000 16,877,000
A0121T Adhoc Relief Allowance 2013 8,641,000 6,841,000 8,438,000
A0121Z Adhoc Relief Allowance - 2014 7,001,000 16,876,000
A01224 Entertainment Allowance 313,000 163,000 320,000
A01238 Charge Allowance 48,000 23,000 48,000
A01270 Others 1,752,000 2,352,000 1,268,000
037 30% Social Security Benefit in lieu of Pension to the Contract Employees 1,752,000 2,352,000 1,268,000
1267

PC21015 (015)
EDUCATION
_______________________________________________________________________________
097120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
097 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
0971 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
097120 OTHERS

LQ4605 Govt Post Graduate College


Sahiwal

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 110,000 35,000 115,000

A01273 Honoraria 10,000 10,000 15,000


000 Honoraria 10,000
A01274 Medical Charges 100,000 25,000 100,000

A03 TOTAL OPERATING EXPENSES 2,360,000 1,781,000 2,539,000

A032 TOTAL COMMUNICATIONS 93,000 91,000 96,000

A03201 Postage and Telegraph 17,000 15,000 16,000


A03202 Telephone and Trunk Call 76,000 76,000 80,000

A033 TOTAL UTILITIES 1,600,000 1,098,000 1,468,000

A03301 Gas 70,000 70,000 100,000


A03302 Water 10,000 10,000 12,000
A03303 Electricity 1,500,000 1,000,000 1,336,000
001 Electricity 1,500,000 1,000,000 1,336,000
A03304 Hot and Cold Weather Charges 20,000 18,000 20,000

A038 TOTAL TRAVEL & 101,000 90,000 100,000


TRANSPORTATION

A03805 Travelling Allowance 100,000 89,000 100,000


A03807 P.O.L Charges 1,000 1,000

A039 TOTAL GENERAL 566,000 502,000 875,000

A03901 Stationery 96,000 85,000 100,000


A03902 Printing and Publication 20,000 18,000 20,000
001 Printing and Publications 20,000 18,000 20,000
A03903 Conference/Seminars/Workshops/ 100,000 89,000 100,000
Symposia
A03905 Newspapers Periodicals and Books 115,000 102,000 150,000
001 News Papers, Periodicals & Books 115,000 102,000 150,000
A03906 Uniforms and Protective Clothing 20,000 18,000 25,000
A03907 Advertising & Publicity 44,000 39,000 50,000
1268

PC21015 (015)
EDUCATION
_______________________________________________________________________________
097120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
097 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
0971 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
097120 OTHERS

LQ4605 Govt Post Graduate College


Sahiwal

001 Advertising & Publicity 44,000 39,000 50,000


A03919 Payments to Others for Service 1,000 1,000
Rendered
A03942 Cost of Other Stores 120,000 106,000 120,000
001 Cost of Other Stores 120,000 106,000 120,000
A03970 Others 50,000 44,000 310,000
001 Others 50,000 44,000 310,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 871,000

A041 TOTAL PENSION 1,000 871,000

A04114 Superannuation Encashment Of L.P.R 1,000 871,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 400,000

A052 TOTAL GRANTS-DOMESTIC 400,000

A05216 Fin. Assis. to the families of 400,000


G. Serv. who expire
001 Fin. Assis. to the families of the persons who expires during service. 400,000

A13 TOTAL REPAIRS AND MAINTENANCE 105,000 93,000 100,000

A130 TOTAL TRANSPORT 20,000 18,000

A13001 Transport 20,000 18,000

A131 TOTAL MACHINERY AND 25,000 22,000 30,000


EQUIPMENT

A13101 Machinery and Equipment 25,000 22,000 30,000

A132 TOTAL FURNITURE AND 60,000 53,000 70,000


FIXTURE

A13201 Furniture and Fixture 60,000 53,000 70,000


1269

PC21015 (015)
EDUCATION
_______________________________________________________________________________
097120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
097 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
0971 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
097120 OTHERS

LQ4605 Govt Post Graduate College


Sahiwal

_______________________________________________________________________________
Govt Post Graduate College 184,347,000 148,917,000 195,230,000
Sahiwal
_______________________________________________________________________________
1270

PC21015 (015)
EDUCATION
_______________________________________________________________________________
097120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
097 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
0971 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
097120 OTHERS

LQ4606 Govt Ambala Muslim College


Sargodha

A01 TOTAL EMPLOYEES RELATED EXPENSES. 82,408,000 81,849,000 92,108,000

A011 TOTAL PAY 112 112 40,905,000 38,405,000 41,598,000

A011-1 TOTAL PAY OF OFFICERS 71 71 36,084,000 34,084,000 36,770,000

A01101 Total Basic Pay of Officers 71 71 35,044,000 34,084,000 36,014,000

P154-M Professor (BPS-20) 3 4 2,271,000 3,029,000

A369-M Associate/ Asstt. (BPS-19) 7 8 4,918,000 5,482,000


Professor

P133-M Principal (BPS-19) 1 1 748,000 767,000

A245-M Assistant Professor (BPS-18) 29 28 15,290,000 15,032,000

D122-M Director Physical (BPS-17) 1 1 445,000 460,000


Education

L057-M Lecturer (BPS-17) 29 28 10,892,000 10,764,000

L066-M Librarian (BPS-17) 1 1 480,000 480,000

A01102 Personal pay 1,040,000 756,000

A011-2 TOTAL PAY OF OTHER STAFF 41 41 4,821,000 4,321,000 4,828,000

A01151 Total Basic Pay of Other Staff 41 41 4,776,000 4,321,000 4,795,000

H108-M Head Clerk/Assistant (BPS-14) 1 1 283,000 232,000

A334-M Accountant (BPS-11) 1 1 130,000 137,000

J029-M Junior Lecture Assistant (BPS-10) 6 994,000

L058-M Lecturer Assistant (BPS-10) 4 855,000

C230-M Care Taker (BPS-09) 1 1 100,000 104,000

S078-M Senior Clerk (BPS-09) 2 2 332,000 341,000

C134-M Clerk (BPS-07) 3 3 320,000 332,000

L058-M Lecturer Assistant (BPS-07) 2 4 174,000 362,000

L104-M Librarian/Assistant (BPS-07) 1 1 87,000 91,000


Librarian

C112-M Chowkidar (BPS-01) 3 3 278,000 293,000


1271

PC21015 (015)
EDUCATION
_______________________________________________________________________________
097120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
097 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
0971 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
097120 OTHERS

LQ4606 Govt Ambala Muslim College


Sargodha

C252-M Chowkidar/Beldar/Mali/Gas (BPS-01) 9 9 981,000 946,000

L006-M Laboratory Attendant (BPS-01) 5 5 471,000 455,000

L069-M Library Attendant (BPS-01) 1 1 59,000 62,000

N006-M Naib Qasid (BPS-01) 6 6 567,000 585,000

A01152 Personal pay 45,000 33,000

A012 TOTAL ALLOWANCES 41,503,000 43,444,000 50,510,000

A012-1 TOTAL REGULAR ALLOWANCES 41,503,000 43,444,000 50,500,000

A01201 Senior Post Allowance 45,000 45,000 60,000


A01202 House Rent Allowance 5,543,000 5,243,000 5,628,000
A01203 Conveyance Allowance 5,086,000 4,286,000 5,086,000
A0120D Integrated Allowance 47,000 47,000
A0120T Education Allowance 47,000
A0120X Ad - hoc Allowance - 2010 10,972,000 10,272,000 10,841,000
A01216 Qualification Allowance 600,000 700,000 720,000
A01217 Medical Allowance 3,357,000 3,257,000 3,453,000
A0121A Adhoc Relief Allowance 2011 3,424,000 3,174,000 3,397,000
A0121M Adhoc Relief Allowance - 2012 8,127,000 7,727,000 8,271,000
A0121T Adhoc Relief Allowance 2013 4,064,000 3,864,000 4,134,000
A0121Z Adhoc Relief Allowance - 2014 3,841,000 8,268,000
A01224 Entertainment Allowance 70,000 70,000 83,000
A01238 Charge Allowance 48,000 48,000 48,000
A01270 Others 120,000 870,000 464,000
037 30% Social Security Benefit in lieu of Pension to the Contract Employees 120,000 870,000 464,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 10,000

A01273 Honoraria 10,000

A03 TOTAL OPERATING EXPENSES 1,067,000 1,020,000 1,483,000

A032 TOTAL COMMUNICATIONS 65,000 61,000 65,000

A03201 Postage and Telegraph 35,000 31,000 30,000


A03202 Telephone and Trunk Call 30,000 30,000 35,000
1272

PC21015 (015)
EDUCATION
_______________________________________________________________________________
097120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
097 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
0971 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
097120 OTHERS

LQ4606 Govt Ambala Muslim College


Sargodha

A033 TOTAL UTILITIES 640,000 638,000 750,000

A03301 Gas 120,000 120,000 130,000


A03303 Electricity 500,000 500,000 600,000
001 Electricity 500,000 500,000 600,000
A03304 Hot and Cold Weather Charges 20,000 18,000 20,000

A034 TOTAL OCCUPANCY COSTS 5,000 5,000 5,000

A03407 Rates and Taxes 5,000 5,000 5,000

A038 TOTAL TRAVEL & 50,000 44,000 50,000


TRANSPORTATION

A03805 Travelling Allowance 50,000 44,000 50,000

A039 TOTAL GENERAL 307,000 272,000 613,000

A03901 Stationery 85,000 75,000 80,000


A03902 Printing and Publication 15,000 13,000 20,000
001 Printing and Publications 15,000 13,000 20,000
A03903 Conference/Seminars/Workshops/ 87,000
Symposia
A03905 Newspapers Periodicals and Books 100,000 89,000 100,000
001 News Papers, Periodicals & Books 100,000 89,000 100,000
A03907 Advertising & Publicity 10,000 9,000 20,000
001 Advertising & Publicity 10,000 9,000 20,000
A03918 Exhibitions, Fairs & Other 7,000 6,000 10,000
National Celebrations
A03942 Cost of Other Stores 10,000 9,000 1,000
001 Cost of Other Stores 10,000 9,000 1,000
A03970 Others 80,000 71,000 295,000
001 Others 80,000 71,000 295,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 1,012,000 1,000

A041 TOTAL PENSION 1,000 1,012,000 1,000


1273

PC21015 (015)
EDUCATION
_______________________________________________________________________________
097120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
097 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
0971 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
097120 OTHERS

LQ4606 Govt Ambala Muslim College


Sargodha

A04114 Superannuation Encashment Of L.P.R 1,000 1,012,000 1,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 400,000

A052 TOTAL GRANTS-DOMESTIC 400,000

A05216 Fin. Assis. to the families of 400,000


G. Serv. who expire
001 Fin. Assis. to the families of the persons who expires during service. 400,000

A13 TOTAL REPAIRS AND MAINTENANCE 40,000 36,000 60,000

A131 TOTAL MACHINERY AND 20,000 18,000 30,000


EQUIPMENT

A13101 Machinery and Equipment 20,000 18,000 30,000

A132 TOTAL FURNITURE AND 20,000 18,000 30,000


FIXTURE

A13201 Furniture and Fixture 20,000 18,000 30,000

_______________________________________________________________________________
Govt Ambala Muslim College 83,516,000 83,917,000 94,052,000
Sargodha
_______________________________________________________________________________
1274

PC21015 (015)
EDUCATION
_______________________________________________________________________________
097120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
097 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
0971 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
097120 OTHERS

LQ4607 Govt Post Graduate Gordon


College Rawalpindi

A01 TOTAL EMPLOYEES RELATED EXPENSES. 108,361,000 93,662,000 117,684,000

A011 TOTAL PAY 179 179 49,756,000 42,256,000 49,331,000

A011-1 TOTAL PAY OF OFFICERS 107 107 42,594,000 35,594,000 42,148,000

A01101 Total Basic Pay of Officers 107 107 42,065,000 35,594,000 41,522,000

P133-M Principal (BPS-20) 1 1 827,000 827,000

P154-M Professor (BPS-20) 2 2 1,557,000 864,000

A369-M Associate/ Asstt. (BPS-19) 12 13 7,476,000 6,927,000


Professor

D698-M Deputy Chief Librarian (BPS-19) 1 1 383,000 372,000

A245-M Assistant Professor (BPS-18) 34 33 16,930,000 16,821,000

S093-M Senior Librarian (BPS-18) 1 1 433,000 462,000

L057-M Lecturer (BPS-17) 51 51 13,582,000 14,384,000

S282-M Superintendent (BPS-17) 2 505,000

C267-M Cataloguer/Burser (BPS-16) 1 120,000

D028-M Demonstrator (BPS-16) 4 2 502,000 240,000

S282-M Superintendent (BPS-16) 1 375,000

A01102 Personal pay 529,000 626,000

A011-2 TOTAL PAY OF OTHER STAFF 72 72 7,162,000 6,662,000 7,183,000

A01151 Total Basic Pay of Other Staff 72 72 7,150,000 6,662,000 7,144,000

H108-M Head Clerk/Assistant (BPS-14) 2 2 362,000 464,000

J029-M Junior Lecture Assistant (BPS-10) 3 562,000

L058-M Lecturer Assistant (BPS-10) 4 677,000

C230-M Care Taker (BPS-09) 1 1 95,000 100,000

S078-M Senior Clerk (BPS-09) 8 8 1,155,000 1,090,000

C134-M Clerk (BPS-07) 5 5 501,000 536,000

L058-M Lecturer Assistant (BPS-07) 3 2 262,000 182,000


1275

PC21015 (015)
EDUCATION
_______________________________________________________________________________
097120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
097 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
0971 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
097120 OTHERS

LQ4607 Govt Post Graduate Gordon


College Rawalpindi

M205-F Mason/Electrician (BPS-06) 1 1 79,000 82,000

C251-M Carpenter/Caster (BPS-05) 1 1 67,000 65,000

D186-M Driver (BPS-04) 2 2 128,000 125,000

D003-M Daftri (BPS-02) 1 1 120,000 120,000

C112-M Chowkidar (BPS-01) 12 12 896,000 796,000

C181-M Conductor (BPS-01) 1 1 66,000 59,000

C252-M Chowkidar/Beldar/Mali/Gas (BPS-01) 12 12 921,000 907,000

L006-M Laboratory Attendant (BPS-01) 6 6 613,000 621,000

N006-M Naib Qasid (BPS-01) 14 14 1,323,000 1,320,000

A01152 Personal pay 12,000 39,000

A012 TOTAL ALLOWANCES 58,605,000 51,406,000 68,353,000

A012-1 TOTAL REGULAR ALLOWANCES 58,600,000 51,401,000 68,348,000

A01201 Senior Post Allowance 45,000 45,000 45,000


A01202 House Rent Allowance 8,102,000 6,102,000 8,210,000
A01203 Conveyance Allowance 7,860,000 6,260,000 7,967,000
A0120D Integrated Allowance 122,000 122,000 119,000
A0120X Ad - hoc Allowance - 2010 13,531,000 10,831,000 13,076,000
A01216 Qualification Allowance 1,920,000 2,320,000 2,160,000
A01217 Medical Allowance 4,340,000 3,640,000 4,414,000
A0121A Adhoc Relief Allowance 2011 4,147,000 3,347,000 4,119,000
A0121M Adhoc Relief Allowance - 2012 10,142,000 8,142,000 9,693,000
A0121T Adhoc Relief Allowance 2013 4,882,000 4,082,000 4,865,000
A0121Z Adhoc Relief Allowance - 2014 4,001,000 9,730,000
A01224 Entertainment Allowance 100,000 100,000 106,000
A01238 Charge Allowance 48,000 48,000 48,000
A01270 Others 3,361,000 2,361,000 3,796,000
001 Others 678,000 678,000 956,000
037 30% Social Security Benefit in lieu of Pension to the Contract Employees 2,683,000 1,683,000 2,840,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 5,000 5,000 5,000

A01273 Honoraria 5,000 5,000 5,000


1276

PC21015 (015)
EDUCATION
_______________________________________________________________________________
097120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
097 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
0971 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
097120 OTHERS

LQ4607 Govt Post Graduate Gordon


College Rawalpindi

000 Honoraria 5,000

A03 TOTAL OPERATING EXPENSES 2,031,000 1,953,000 2,992,000

A032 TOTAL COMMUNICATIONS 65,000 64,000 71,000

A03201 Postage and Telegraph 5,000 4,000 6,000


A03202 Telephone and Trunk Call 60,000 60,000 65,000

A033 TOTAL UTILITIES 1,313,000 1,313,000 1,467,000

A03301 Gas 450,000 450,000 500,000


A03302 Water 23,000 23,000 17,000
A03303 Electricity 840,000 840,000 950,000
001 Electricity 840,000 840,000 950,000

A038 TOTAL TRAVEL & 150,000 133,000 150,000


TRANSPORTATION

A03805 Travelling Allowance 150,000 133,000 150,000

A039 TOTAL GENERAL 503,000 443,000 1,304,000

A03901 Stationery 200,000 177,000 250,000


A03902 Printing and Publication 40,000 35,000 50,000
001 Printing and Publications 40,000 35,000 50,000
A03903 Conference/Seminars/Workshops/ 495,000
Symposia
A03905 Newspapers Periodicals and Books 120,000 106,000 200,000
001 News Papers, Periodicals & Books 120,000 106,000 200,000
A03906 Uniforms and Protective Clothing 5,000 4,000 10,000
A03907 Advertising & Publicity 25,000 22,000 30,000
001 Advertising & Publicity 25,000 22,000 30,000
A03918 Exhibitions, Fairs & Other 13,000 11,000 14,000
National Celebrations
A03942 Cost of Other Stores 15,000 13,000 15,000
001 Cost of Other Stores 15,000 13,000 15,000
A03970 Others 85,000 75,000 240,000
001 Others 85,000 75,000 240,000
1277

PC21015 (015)
EDUCATION
_______________________________________________________________________________
097120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
097 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
0971 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
097120 OTHERS

LQ4607 Govt Post Graduate Gordon


College Rawalpindi

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 571,000 1,000

A041 TOTAL PENSION 1,000 571,000 1,000

A04114 Superannuation Encashment Of L.P.R 1,000 571,000 1,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 201,000 400,000

A052 TOTAL GRANTS-DOMESTIC 201,000 400,000

A05216 Fin. Assis. to the families of 201,000 400,000


G. Serv. who expire
001 Fin. Assis. to the families of the persons who expires during service. 400,000

A13 TOTAL REPAIRS AND MAINTENANCE 80,000 71,000 85,000

A132 TOTAL FURNITURE AND 80,000 71,000 85,000


FIXTURE

A13201 Furniture and Fixture 80,000 71,000 85,000

_______________________________________________________________________________
Govt Post Graduate Gordon 110,473,000 96,458,000 121,162,000
College Rawalpindi
_______________________________________________________________________________
1278

PC21015 (015)
EDUCATION
_______________________________________________________________________________
097120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
097 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
0971 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
097120 OTHERS

LQ4608 Govt Post Graduate College D.G.Khan

A01 TOTAL EMPLOYEES RELATED EXPENSES. 154,126,000 124,797,000 154,126,000

A011 TOTAL PAY 228 228 74,519,000 58,219,000 74,519,000

A011-1 TOTAL PAY OF OFFICERS 147 147 65,730,000 50,330,000 65,730,000

A01101 Total Basic Pay of Officers 147 147 64,270,000 50,330,000 64,270,000

P133-M Principal (BPS-20) 1 1 787,000 787,000

P154-M Professor (BPS-20) 1 1 827,000 827,000

A369-M Associate/ Asstt. (BPS-19) 31 31 19,628,000 19,628,000


Professor

D698-M Deputy Chief Librarian (BPS-19) 1 1 671,000 671,000

A245-M Assistant Professor (BPS-18) 51 51 22,878,000 22,878,000

D122-M Director Physical (BPS-17) 1 1 200,000 200,000


Education

L057-M Lecturer (BPS-17) 59 59 19,027,000 19,027,000

C267-M Cataloguer/Burser (BPS-16) 1 1 126,000 126,000

D122-M Director Physical (BPS-16) 1 1 126,000 126,000


Education

A01102 Personal pay 1,460,000 1,460,000

A011-2 TOTAL PAY OF OTHER STAFF 81 81 8,789,000 7,889,000 8,789,000

A01151 Total Basic Pay of Other Staff 81 81 8,759,000 7,889,000 8,759,000

H108-M Head Clerk/Assistant (BPS-14) 1 1 247,000 247,000

J029-M Junior Lecture Assistant (BPS-10) 5 1,041,000

L058-M Lecturer Assistant (BPS-10) 5 1,041,000

C230-M Care Taker (BPS-09) 1 1 168,000 168,000

S078-M Senior Clerk (BPS-09) 4 4 668,000 668,000

C134-M Clerk (BPS-07) 7 7 587,000 587,000

L058-M Lecturer Assistant (BPS-07) 8 8 782,000 782,000

L070-M Library Clerk (BPS-07) 1 1 103,000 103,000


1279

PC21015 (015)
EDUCATION
_______________________________________________________________________________
097120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
097 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
0971 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
097120 OTHERS

LQ4608 Govt Post Graduate College D.G.Khan

D235-M Dispenser/Dispenser (BPS-06) 1 1 69,000 69,000


Assistant

D186-M Driver (BPS-04) 2 2 296,000 296,000

B095-M Bullock Man (BPS-01) 1 1 66,000 66,000

C112-M Chowkidar (BPS-01) 8 8 783,000 783,000

C181-M Conductor (BPS-01) 2 2 179,000 179,000

C252-M Chowkidar/Beldar/Mali/Gas (BPS-01) 18 18 1,768,000 1,768,000

L006-M Laboratory Attendant (BPS-01) 9 9 886,000 886,000

L069-M Library Attendant (BPS-01) 1 1 78,000 78,000

N006-M Naib Qasid (BPS-01) 11 11 972,000 972,000

S340-M Sports Cooli (BPS-01) 1 1 66,000 66,000

A01152 Personal pay 30,000 30,000

A012 TOTAL ALLOWANCES 79,607,000 66,578,000 79,607,000

A012-1 TOTAL REGULAR ALLOWANCES 79,541,000 66,512,000 79,541,000

A01201 Senior Post Allowance 30,000 30,000 30,000


A01202 House Rent Allowance 11,235,000 7,855,000 11,235,000
A01203 Conveyance Allowance 10,473,000 7,173,000 10,473,000
A0120D Integrated Allowance 94,000 94,000 94,000
A0120X Ad - hoc Allowance - 2010 20,122,000 15,422,000 20,122,000
A01216 Qualification Allowance 1,680,000 1,340,000 1,680,000
A01217 Medical Allowance 6,279,000 4,979,000 6,279,000
A0121A Adhoc Relief Allowance 2011 6,218,000 4,818,000 6,218,000
A0121M Adhoc Relief Allowance - 2012 14,770,000 11,590,000 14,770,000
A0121T Adhoc Relief Allowance 2013 7,386,000 5,816,000 7,386,000
A0121Z Adhoc Relief Allowance - 2014 5,721,000
A01224 Entertainment Allowance 206,000 126,000 206,000
A01238 Charge Allowance 48,000 48,000 48,000
A01270 Others 1,000,000 1,500,000 1,000,000
037 30% Social Security Benefit in lieu of Pension to the Contract Employees 1,000,000 1,500,000 1,000,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 66,000 66,000 66,000

A01273 Honoraria 15,000 15,000 15,000


1280

PC21015 (015)
EDUCATION
_______________________________________________________________________________
097120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
097 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
0971 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
097120 OTHERS

LQ4608 Govt Post Graduate College D.G.Khan

000 Honoraria 15,000


A01274 Medical Charges 50,000 50,000 50,000
A01278 Leave Salary 1,000 1,000 1,000

A03 TOTAL OPERATING EXPENSES 1,704,000 1,628,000 1,704,000

A032 TOTAL COMMUNICATIONS 90,000 87,000 90,000

A03201 Postage and Telegraph 30,000 27,000 30,000


A03202 Telephone and Trunk Call 60,000 60,000 60,000

A033 TOTAL UTILITIES 985,000 980,000 985,000

A03301 Gas 30,000 30,000 30,000


A03302 Water 10,000 10,000 10,000
A03303 Electricity 900,000 900,000 900,000
001 Electricity 900,000 900,000 900,000
A03304 Hot and Cold Weather Charges 45,000 40,000 45,000

A034 TOTAL OCCUPANCY COSTS 20,000 20,000 20,000

A03407 Rates and Taxes 20,000 20,000 20,000

A038 TOTAL TRAVEL & 89,000 79,000 89,000


TRANSPORTATION

A03805 Travelling Allowance 70,000 62,000 70,000


A03806 Transportation of Goods 15,000 13,000 15,000
A03808 Conveyance Charges 4,000 4,000 4,000

A039 TOTAL GENERAL 520,000 462,000 520,000

A03901 Stationery 120,000 106,000 120,000


A03902 Printing and Publication 30,000 27,000 30,000
001 Printing and Publications 30,000 27,000 30,000
A03905 Newspapers Periodicals and Books 200,000 177,000 200,000
001 News Papers, Periodicals & Books 200,000 177,000 200,000
A03906 Uniforms and Protective Clothing 10,000 9,000 10,000
A03907 Advertising & Publicity 10,000 9,000 10,000
001 Advertising & Publicity 10,000 9,000 10,000
1281

PC21015 (015)
EDUCATION
_______________________________________________________________________________
097120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
097 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
0971 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
097120 OTHERS

LQ4608 Govt Post Graduate College D.G.Khan

A03917 Law Charges 20,000 18,000 20,000


A03918 Exhibitions, Fairs & Other 30,000 27,000 30,000
National Celebrations
A03942 Cost of Other Stores 10,000 9,000 10,000
001 Cost of Other Stores 10,000 9,000 10,000
A03970 Others 90,000 80,000 90,000
001 Others 90,000 80,000 90,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 3,257,000 1,000

A041 TOTAL PENSION 1,000 3,257,000 1,000

A04114 Superannuation Encashment Of L.P.R 1,000 3,257,000 1,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 400,000

A052 TOTAL GRANTS-DOMESTIC 400,000

A05216 Fin. Assis. to the families of 400,000


G. Serv. who expire
001 Fin. Assis. to the families of the persons who expires during service. 400,000

A13 TOTAL REPAIRS AND MAINTENANCE 200,000 177,000 200,000

A130 TOTAL TRANSPORT 100,000 89,000 100,000

A13001 Transport 100,000 89,000 100,000

A131 TOTAL MACHINERY AND 50,000 44,000 50,000


EQUIPMENT

A13101 Machinery and Equipment 50,000 44,000 50,000

A132 TOTAL FURNITURE AND 50,000 44,000 50,000


FIXTURE

A13201 Furniture and Fixture 50,000 44,000 50,000


1282

PC21015 (015)
EDUCATION
_______________________________________________________________________________
097120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
097 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
0971 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
097120 OTHERS

LQ4608 Govt Post Graduate College D.G.Khan

_______________________________________________________________________________
Govt Post Graduate College D.G.Khan 156,031,000 129,859,000 156,431,000
_______________________________________________________________________________
1283

PC21015 (015)
EDUCATION
_______________________________________________________________________________
097120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
097 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
0971 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
097120 OTHERS

LQ4609 Govt Post Graduate College Chakwal

A01 TOTAL EMPLOYEES RELATED EXPENSES. 70,189,000 56,456,000 98,154,000

A011 TOTAL PAY 148 148 41,321,000 26,321,000 45,521,000

A011-1 TOTAL PAY OF OFFICERS 98 98 36,767,000 22,767,000 40,948,000

A01101 Total Basic Pay of Officers 98 98 36,767,000 22,767,000 40,440,000

P133-M Principal (BPS-20) 1 1 843,000 871,000

P154-M Professor (BPS-20) 3 3 1,684,000 2,107,000

A369-M Associate/ Asstt. (BPS-19) 20 20 10,275,000 9,642,000


Professor

D698-M Deputy Chief Librarian (BPS-19) 1 1 372,000 383,000

A245-M Assistant Professor (BPS-18) 32 32 12,923,000 16,927,000

L057-M Lecturer (BPS-17) 40 40 10,550,000 10,384,000

D122-M Director Physical (BPS-16) 1 1 120,000 126,000


Education

A01102 Personal pay 480,000


A01103 Special Pay 28,000

A011-2 TOTAL PAY OF OTHER STAFF 50 50 4,554,000 3,554,000 4,573,000

A01151 Total Basic Pay of Other Staff 50 50 4,554,000 3,554,000 4,571,000

H108-M Head Clerk/Assistant (BPS-14) 1 1 225,000 182,000

J029-M Junior Lecture Assistant (BPS-10) 6 1,186,000

L058-M Lecturer Assistant (BPS-10) 6 1,164,000

S078-M Senior Clerk (BPS-09) 1 1 188,000 136,000

C134-M Clerk (BPS-07) 6 6 435,000 439,000

L058-M Lecturer Assistant (BPS-07) 2 2 178,000 182,000

L070-M Library Clerk (BPS-07) 1 1 81,000 72,000

D003-M Daftri (BPS-02) 1 1 59,000 60,000

A324-F Ayas (BPS-01) 1 1 96,000 101,000

C112-M Chowkidar (BPS-01) 6 6 155,000 374,000


1284

PC21015 (015)
EDUCATION
_______________________________________________________________________________
097120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
097 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
0971 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
097120 OTHERS

LQ4609 Govt Post Graduate College Chakwal

C252-M Chowkidar/Beldar/Mali/Gas (BPS-01) 11 11 814,000 852,000

L006-M Laboratory Attendant (BPS-01) 9 9 741,000 700,000

L069-M Library Attendant (BPS-01) 2 2 207,000 101,000

N006-M Naib Qasid (BPS-01) 3 3 189,000 208,000

A01152 Personal pay 2,000

A012 TOTAL ALLOWANCES 28,868,000 30,135,000 52,633,000

A012-1 TOTAL REGULAR ALLOWANCES 28,864,000 30,131,000 52,628,000

A01201 Senior Post Allowance 26,000 26,000 60,000


A01202 House Rent Allowance 3,000,000 2,700,000 5,194,000
A01203 Conveyance Allowance 4,000,000 3,700,000 6,986,000
A0120D Integrated Allowance 30,000 30,000 32,000
A0120X Ad - hoc Allowance - 2010 8,631,000 6,631,000 8,089,000
A01216 Qualification Allowance 240,000 290,000 480,000
A01217 Medical Allowance 3,000,000 2,300,000 3,874,000
A0121A Adhoc Relief Allowance 2011 2,689,000 2,189,000 3,190,000
A0121M Adhoc Relief Allowance - 2012 5,000,000 5,250,000 11,459,000
A0121T Adhoc Relief Allowance 2013 1,300,000 2,600,000 4,089,000
A0121Z Adhoc Relief Allowance - 2014 2,617,000 8,192,000
A01224 Entertainment Allowance 68,000 68,000 149,000
A01238 Charge Allowance 40,000 40,000 48,000
A01243 Special travelling allowance 138,000 88,000 15,000
A01270 Others 702,000 1,602,000 771,000
001 Others 2,000 2,000 5,000
037 30% Social Security Benefit in lieu of Pension to the Contract Employees 700,000 1,600,000 766,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 4,000 4,000 5,000

A01273 Honoraria 4,000 4,000 5,000


000 Honoraria 4,000

A03 TOTAL OPERATING EXPENSES 974,000 923,000 1,529,000

A032 TOTAL COMMUNICATIONS 72,000 68,000 85,000

A03201 Postage and Telegraph 32,000 28,000 35,000


1285

PC21015 (015)
EDUCATION
_______________________________________________________________________________
097120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
097 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
0971 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
097120 OTHERS

LQ4609 Govt Post Graduate College Chakwal

A03202 Telephone and Trunk Call 40,000 40,000 50,000

A033 TOTAL UTILITIES 492,000 490,000 665,000

A03301 Gas 130,000 130,000 140,000


A03303 Electricity 340,000 340,000 500,000
001 Electricity 340,000 340,000 500,000
A03304 Hot and Cold Weather Charges 22,000 20,000 25,000

A038 TOTAL TRAVEL & 70,000 62,000 70,000


TRANSPORTATION

A03805 Travelling Allowance 70,000 62,000 70,000

A039 TOTAL GENERAL 340,000 303,000 709,000

A03901 Stationery 100,000 89,000 110,000


A03902 Printing and Publication 20,000 18,000 22,000
001 Printing and Publications 20,000 18,000 22,000
A03903 Conference/Seminars/Workshops/ 150,000
Symposia
A03905 Newspapers Periodicals and Books 50,000 44,000 80,000
001 News Papers, Periodicals & Books 50,000 44,000 80,000
A03907 Advertising & Publicity 30,000 27,000 35,000
001 Advertising & Publicity 30,000 27,000 35,000
A03918 Exhibitions, Fairs & Other 30,000 27,000 32,000
National Celebrations
A03919 Payments to Others for Service 50,000
Rendered
A03942 Cost of Other Stores 30,000 27,000 30,000
001 Cost of Other Stores 30,000 27,000 30,000
A03970 Others 80,000 71,000 200,000
001 Others 80,000 71,000 200,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 212,000

A041 TOTAL PENSION 1,000 212,000

A04114 Superannuation Encashment Of L.P.R 1,000 212,000


1286

PC21015 (015)
EDUCATION
_______________________________________________________________________________
097120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
097 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
0971 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
097120 OTHERS

LQ4609 Govt Post Graduate College Chakwal

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 400,000

A052 TOTAL GRANTS-DOMESTIC 400,000

A05216 Fin. Assis. to the families of 400,000


G. Serv. who expire
001 Fin. Assis. to the families of the persons who expires during service. 400,000

A13 TOTAL REPAIRS AND MAINTENANCE 85,000 75,000 95,000

A131 TOTAL MACHINERY AND 35,000 31,000 40,000


EQUIPMENT

A13101 Machinery and Equipment 35,000 31,000 40,000

A132 TOTAL FURNITURE AND 50,000 44,000 55,000


FIXTURE

A13201 Furniture and Fixture 50,000 44,000 55,000

_______________________________________________________________________________
Govt Post Graduate College Chakwal 71,249,000 57,666,000 100,178,000
_______________________________________________________________________________
1287

PC21015 (015)
EDUCATION
_______________________________________________________________________________
097120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
097 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
0971 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
097120 OTHERS

LQ4610 Govt Post Graduate College Jehlum

A01 TOTAL EMPLOYEES RELATED EXPENSES. 55,582,000 41,823,000 55,582,000

A011 TOTAL PAY 97 97 31,695,000 19,395,000 31,695,000

A011-1 TOTAL PAY OF OFFICERS 67 67 28,586,000 16,586,000 28,586,000

A01101 Total Basic Pay of Officers 67 67 28,351,000 16,586,000 28,351,000

P154-M Professor (BPS-20) 2 2 1,597,000 1,597,000

A369-M Associate/ Asstt. (BPS-19) 19 19 12,346,000 12,346,000


Professor

P133-M Principal (BPS-19) 1 1 710,000 710,000

A245-M Assistant Professor (BPS-18) 19 19 7,547,000 7,547,000

S093-M Senior Librarian (BPS-18) 1 1 251,000 251,000

L057-M Lecturer (BPS-17) 24 24 5,774,000 5,774,000

D122-M Director Physical (BPS-16) 1 1 126,000 126,000


Education

A01102 Personal pay 235,000 235,000

A011-2 TOTAL PAY OF OTHER STAFF 30 30 3,109,000 2,809,000 3,109,000

A01151 Total Basic Pay of Other Staff 30 30 3,102,000 2,809,000 3,102,000

H108-M Head Clerk/Assistant (BPS-14) 1 1 225,000 225,000

J029-M Junior Lecture Assistant (BPS-10) 2 2 391,000 391,000

C230-M Care Taker (BPS-09) 1 1 159,000 159,000

S078-M Senior Clerk (BPS-09) 1 1 200,000 200,000

C134-M Clerk (BPS-07) 2 2 167,000 167,000

L058-M Lecturer Assistant (BPS-07) 2 2 144,000 144,000

L070-M Library Clerk (BPS-07) 1 1 91,000 91,000

D235-M Dispenser/Dispenser (BPS-06) 1 1 69,000 69,000


Assistant

M205-M Mason/Electrician (BPS-06) 1 1 83,000 83,000

C112-M Chowkidar (BPS-01) 4 4 295,000 295,000


1288

PC21015 (015)
EDUCATION
_______________________________________________________________________________
097120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
097 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
0971 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
097120 OTHERS

LQ4610 Govt Post Graduate College Jehlum

C252-M Chowkidar/Beldar/Mali/Gas (BPS-01) 8 8 739,000 739,000

L006-M Laboratory Attendant (BPS-01) 3 3 297,000 297,000

L069-M Library Attendant (BPS-01) 1 1 119,000 119,000

N006-M Naib Qasid (BPS-01) 2 2 123,000 123,000

A01152 Personal pay 7,000 7,000

A012 TOTAL ALLOWANCES 23,887,000 22,428,000 23,887,000

A012-1 TOTAL REGULAR ALLOWANCES 23,862,000 22,403,000 23,862,000

A01201 Senior Post Allowance 45,000 45,000 45,000


A01202 House Rent Allowance 2,500,000 2,000,000 2,500,000
A01203 Conveyance Allowance 3,000,000 2,550,000 3,000,000
A0120D Integrated Allowance 29,000 29,000 29,000
A0120X Ad - hoc Allowance - 2010 7,000,000 5,200,000 7,000,000
A01216 Qualification Allowance 300,000 450,000 300,000
A01217 Medical Allowance 2,000,000 1,700,000 2,000,000
A0121A Adhoc Relief Allowance 2011 2,200,000 1,600,000 2,200,000
A0121M Adhoc Relief Allowance - 2012 4,500,000 3,900,000 4,500,000
A0121T Adhoc Relief Allowance 2013 1,200,000 1,900,000 1,200,000
A0121Z Adhoc Relief Allowance - 2014 1,941,000
A01224 Entertainment Allowance 70,000 70,000 70,000
A01238 Charge Allowance 48,000 48,000 48,000
A01270 Others 970,000 970,000 970,000
001 Others 70,000 70,000 70,000
037 30% Social Security Benefit in lieu of Pension to the Contract Employees 900,000 900,000 900,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 25,000 25,000 25,000

A01274 Medical Charges 25,000 25,000 25,000

A03 TOTAL OPERATING EXPENSES 1,050,000 888,000 1,050,000

A032 TOTAL COMMUNICATIONS 95,000 93,000 95,000

A03201 Postage and Telegraph 15,000 13,000 15,000


A03202 Telephone and Trunk Call 80,000 80,000 80,000
1289

PC21015 (015)
EDUCATION
_______________________________________________________________________________
097120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
097 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
0971 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
097120 OTHERS

LQ4610 Govt Post Graduate College Jehlum

A033 TOTAL UTILITIES 470,000 365,000 470,000

A03301 Gas 30,000 30,000 30,000


A03303 Electricity 400,000 300,000 400,000
001 Electricity 400,000 300,000 400,000
A03304 Hot and Cold Weather Charges 40,000 35,000 40,000

A038 TOTAL TRAVEL & 120,000 106,000 120,000


TRANSPORTATION

A03805 Travelling Allowance 120,000 106,000 120,000

A039 TOTAL GENERAL 365,000 324,000 365,000

A03901 Stationery 90,000 80,000 90,000


A03902 Printing and Publication 20,000 18,000 20,000
001 Printing and Publications 20,000 18,000 20,000
A03903 Conference/Seminars/Workshops/ 10,000 9,000 10,000
Symposia
A03905 Newspapers Periodicals and Books 130,000 115,000 130,000
001 News Papers, Periodicals & Books 130,000 115,000 130,000
A03907 Advertising & Publicity 25,000 22,000 25,000
001 Advertising & Publicity 25,000 22,000 25,000
A03918 Exhibitions, Fairs & Other 20,000 18,000 20,000
National Celebrations
A03942 Cost of Other Stores 35,000 31,000 35,000
001 Cost of Other Stores 35,000 31,000 35,000
A03970 Others 35,000 31,000 35,000
001 Others 35,000 31,000 35,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 617,000 1,000

A041 TOTAL PENSION 1,000 617,000 1,000

A04114 Superannuation Encashment Of L.P.R 1,000 617,000 1,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 400,000

A052 TOTAL GRANTS-DOMESTIC 400,000


1290

PC21015 (015)
EDUCATION
_______________________________________________________________________________
097120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
097 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
0971 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
097120 OTHERS

LQ4610 Govt Post Graduate College Jehlum

A05216 Fin. Assis. to the families of 400,000


G. Serv. who expire
001 Fin. Assis. to the families of the persons who expires during service. 400,000

A13 TOTAL REPAIRS AND MAINTENANCE 90,000 79,000 90,000

A131 TOTAL MACHINERY AND 40,000 35,000 40,000


EQUIPMENT

A13101 Machinery and Equipment 40,000 35,000 40,000

A132 TOTAL FURNITURE AND 50,000 44,000 50,000


FIXTURE

A13201 Furniture and Fixture 50,000 44,000 50,000

_______________________________________________________________________________
Govt Post Graduate College Jehlum 56,723,000 43,407,000 57,123,000
_______________________________________________________________________________
1291

PC21015 (015)
EDUCATION
_______________________________________________________________________________
097120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
097 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
0971 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
097120 OTHERS

LQ4611 Govt Sadiq Egerton College


Bahawalpur

A01 TOTAL EMPLOYEES RELATED EXPENSES. 172,814,000 162,750,000 190,685,000

A011 TOTAL PAY 223 223 87,298,000 76,798,000 89,070,000

A011-1 TOTAL PAY OF OFFICERS 149 149 77,897,000 67,897,000 79,669,000

A01101 Total Basic Pay of Officers 149 149 75,571,000 67,897,000 77,343,000

P133-M Principal (BPS-20) 1 1 827,000 827,000

P154-M Professor (BPS-20) 5 8 3,018,000 3,540,000

A369-M Associate/ Asstt. (BPS-19) 41 38 23,478,000 23,478,000


Professor

V017-M Vice Principal (BPS-19) 1 1 748,000 748,000

A245-F Assistant Professor (BPS-18) 3 1,250,000

A245-M Assistant Professor (BPS-18) 59 56 32,355,000 32,355,000

L057-F Lecturer (BPS-17) 3 947,000

L057-M Lecturer (BPS-17) 40 37 14,309,000 13,362,000

L066-M Librarian (BPS-17) 1 1 480,000 480,000

S282-M Superintendent (BPS-17) 1 356,000

S282-M Superintendent (BPS-16) 1 356,000

A01102 Personal pay 2,326,000 2,326,000

A011-2 TOTAL PAY OF OTHER STAFF 74 74 9,401,000 8,901,000 9,401,000

A01151 Total Basic Pay of Other Staff 74 74 9,172,000 8,901,000 9,172,000

H108-M Head Clerk/Assistant (BPS-14) 1 1 254,000 254,000

S334-M Stenographer/Steno-Typist (BPS-12) 1 1 250,000 250,000

J029-M Junior Lecture Assistant (BPS-10) 3 616,000

L058-M Lecturer Assistant (BPS-10) 3 616,000

C230-M Care Taker (BPS-09) 1 1 211,000 211,000

S078-M Senior Clerk (BPS-09) 1 1 177,000 177,000

C134-M Clerk (BPS-07) 5 5 540,000 540,000


1292

PC21015 (015)
EDUCATION
_______________________________________________________________________________
097120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
097 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
0971 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
097120 OTHERS

LQ4611 Govt Sadiq Egerton College


Bahawalpur

I055-M Instrument Maker (BPS-07) 1 1 174,000 174,000

L058-M Lecturer Assistant (BPS-07) 5 5 774,000 774,000

L070-M Library Clerk (BPS-07) 2 2 274,000 274,000

D235-M Dispenser/Dispenser (BPS-06) 1 1 192,000 192,000


Assistant

Q008-M Qari/Moazzin/Imam (BPS-06) 1 1 129,000 129,000

D186-M Driver (BPS-04) 1 1 185,000 185,000

C181-M Conductor (BPS-01) 1 1 61,000 61,000

C252-M Chowkidar/Beldar/Mali/Gas (BPS-01) 42 42 4,338,000 4,338,000

L006-M Laboratory Attendant (BPS-01) 3 3 446,000 446,000

L069-M Library Attendant (BPS-01) 1 1 174,000 174,000

N006-M Naib Qasid (BPS-01) 4 4 377,000 377,000

A01152 Personal pay 229,000 229,000

A012 TOTAL ALLOWANCES 85,516,000 85,952,000 101,615,000

A012-1 TOTAL REGULAR ALLOWANCES 84,986,000 85,422,000 101,000,000

A01201 Senior Post Allowance 90,000 90,000 90,000


A01202 House Rent Allowance 12,614,000 9,614,000 12,614,000
A01203 Conveyance Allowance 10,516,000 8,516,000 10,516,000
A0120D Integrated Allowance 65,000 65,000 65,000
A0120X Ad - hoc Allowance - 2010 24,983,000 20,483,000 24,983,000
A01216 Qualification Allowance 2,760,000 2,760,000 2,760,000
A01217 Medical Allowance 8,125,000 6,425,000 8,125,000
A0121A Adhoc Relief Allowance 2011 7,656,000 6,356,000 7,656,000
A0121M Adhoc Relief Allowance - 2012 9,815,000 15,215,000 9,815,000
A0121T Adhoc Relief Allowance 2013 7,707,000 7,707,000 7,707,000
A0121Z Adhoc Relief Allowance - 2014 7,536,000 15,414,000
A01224 Entertainment Allowance 295,000 295,000 295,000
A01238 Charge Allowance 48,000 48,000 48,000
A01270 Others 312,000 312,000 912,000
001 Others 12,000 12,000 12,000
037 30% Social Security Benefit in lieu of Pension to the Contract Employees 300,000 300,000 900,000
1293

PC21015 (015)
EDUCATION
_______________________________________________________________________________
097120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
097 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
0971 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
097120 OTHERS

LQ4611 Govt Sadiq Egerton College


Bahawalpur

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 530,000 530,000 615,000

A01273 Honoraria 10,000 10,000 15,000


000 Honoraria 10,000
A01274 Medical Charges 500,000 500,000 600,000
A01278 Leave Salary 20,000 20,000

A03 TOTAL OPERATING EXPENSES 2,401,000 1,797,000 6,215,000

A032 TOTAL COMMUNICATIONS 90,000 87,000 120,000

A03201 Postage and Telegraph 25,000 22,000 20,000


A03202 Telephone and Trunk Call 65,000 65,000 100,000

A033 TOTAL UTILITIES 1,466,000 961,000 1,650,000

A03301 Gas 270,000 270,000 300,000


A03303 Electricity 1,156,000 656,000 1,300,000
001 Electricity 1,156,000 656,000 1,300,000
A03304 Hot and Cold Weather Charges 40,000 35,000 50,000

A038 TOTAL TRAVEL & 180,000 160,000 180,000


TRANSPORTATION

A03805 Travelling Allowance 180,000 160,000 180,000

A039 TOTAL GENERAL 665,000 589,000 4,265,000

A03901 Stationery 150,000 133,000 200,000


A03902 Printing and Publication 20,000 18,000 30,000
001 Printing and Publications 20,000 18,000 30,000
A03903 Conference/Seminars/Workshops/ 200,000
Symposia
A03905 Newspapers Periodicals and Books 300,000 266,000 350,000
001 News Papers, Periodicals & Books 300,000 266,000 350,000
A03907 Advertising & Publicity 40,000 35,000 200,000
001 Advertising & Publicity 40,000 35,000 200,000
1294

PC21015 (015)
EDUCATION
_______________________________________________________________________________
097120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
097 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
0971 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
097120 OTHERS

LQ4611 Govt Sadiq Egerton College


Bahawalpur

A03918 Exhibitions, Fairs & Other 15,000 13,000 20,000


National Celebrations
A03942 Cost of Other Stores 15,000 13,000 15,000
001 Cost of Other Stores 15,000 13,000 15,000
A03970 Others 125,000 111,000 3,250,000
001 Others 125,000 111,000 3,250,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 1,319,000

A041 TOTAL PENSION 1,000 1,319,000

A04114 Superannuation Encashment Of L.P.R 1,000 1,319,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 400,000

A052 TOTAL GRANTS-DOMESTIC 400,000

A05216 Fin. Assis. to the families of 400,000


G. Serv. who expire
001 Fin. Assis. to the families of the persons who expires during service. 400,000

A13 TOTAL REPAIRS AND MAINTENANCE 61,000 54,000 80,000

A130 TOTAL TRANSPORT 1,000 1,000

A13001 Transport 1,000 1,000

A131 TOTAL MACHINERY AND 25,000 22,000 40,000


EQUIPMENT

A13101 Machinery and Equipment 25,000 22,000 40,000

A132 TOTAL FURNITURE AND 35,000 31,000 40,000


FIXTURE

A13201 Furniture and Fixture 35,000 31,000 40,000


1295

PC21015 (015)
EDUCATION
_______________________________________________________________________________
097120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
097 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
0971 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
097120 OTHERS

LQ4611 Govt Sadiq Egerton College


Bahawalpur

_______________________________________________________________________________
Govt Sadiq Egerton College 175,277,000 165,920,000 197,380,000
Bahawalpur
_______________________________________________________________________________
1296

PC21015 (015)
EDUCATION
_______________________________________________________________________________
097120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
097 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
0971 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
097120 OTHERS

LQ4613 Govt Post Graduate College


Samanabad Faisalabad

A01 TOTAL EMPLOYEES RELATED EXPENSES. 109,723,000 103,406,000 109,723,000

A011 TOTAL PAY 140 140 52,224,000 47,724,000 52,224,000

A011-1 TOTAL PAY OF OFFICERS 92 92 46,978,000 43,978,000 46,978,000

A01101 Total Basic Pay of Officers 92 92 46,237,000 43,978,000 46,237,000

P133-M Principal (BPS-20) 1 1 787,000 787,000

P154-F Professor (BPS-20) 1 1 787,000 787,000

P154-M Professor (BPS-20) 4 4 3,147,000 3,147,000

A369-M Associate/ Asstt. (BPS-19) 20 20 12,154,000 12,154,000


Professor

A245-M Assistant Professor (BPS-18) 38 38 19,466,000 19,466,000

L057-F Lecturer (BPS-17) 3 3 644,000 644,000

L057-M Lecturer (BPS-17) 23 23 8,509,000 8,509,000

L066-M Librarian (BPS-17) 1 1 445,000 445,000

S282-M Superintendent (BPS-17) 1 298,000

S282-M Superintendent (BPS-16) 1 298,000

A01102 Personal pay 741,000 741,000

A011-2 TOTAL PAY OF OTHER STAFF 48 48 5,246,000 3,746,000 5,246,000

A01151 Total Basic Pay of Other Staff 48 48 5,188,000 3,746,000 5,188,000

C250-M Clerk/Burser And Typist (BPS-15) 1 1 267,000 267,000

H108-M Head Clerk/Assistant (BPS-14) 1 1 217,000 217,000

J029-M Junior Lecture Assistant (BPS-10) 5 784,000

L058-M Lecturer Assistant (BPS-10) 5 784,000

C230-M Care Taker (BPS-09) 1 1 168,000 168,000

S078-M Senior Clerk (BPS-09) 2 2 364,000 364,000

C134-M Clerk (BPS-07) 4 4 353,000 353,000

L058-M Lecturer Assistant (BPS-07) 5 5 547,000 547,000


1297

PC21015 (015)
EDUCATION
_______________________________________________________________________________
097120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
097 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
0971 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
097120 OTHERS

LQ4613 Govt Post Graduate College


Samanabad Faisalabad

C112-M Chowkidar (BPS-01) 5 5 478,000 478,000

C252-M Chowkidar/Beldar/Mali/Gas (BPS-01) 13 13 1,059,000 1,059,000

L006-M Laboratory Attendant (BPS-01) 10 10 890,000 890,000

N006-M Naib Qasid (BPS-01) 1 1 61,000 61,000

A01152 Personal pay 58,000 58,000

A012 TOTAL ALLOWANCES 57,499,000 55,682,000 57,499,000

A012-1 TOTAL REGULAR ALLOWANCES 57,389,000 55,572,000 57,389,000

A01201 Senior Post Allowance 90,000 90,000 90,000


A01202 House Rent Allowance 7,816,000 6,816,000 7,816,000
A01203 Conveyance Allowance 6,511,000 5,511,000 6,511,000
A0120D Integrated Allowance 32,000 32,000 32,000
A0120X Ad - hoc Allowance - 2010 15,439,000 12,939,000 15,439,000
A01216 Qualification Allowance 2,220,000 2,220,000 2,220,000
A01217 Medical Allowance 4,435,000 4,035,000 4,435,000
A0121A Adhoc Relief Allowance 2011 4,582,000 4,082,000 4,582,000
A0121M Adhoc Relief Allowance - 2012 10,421,000 9,521,000 10,421,000
A0121T Adhoc Relief Allowance 2013 5,211,000 4,711,000 5,211,000
A0121Z Adhoc Relief Allowance - 2014 4,611,000
A01224 Entertainment Allowance 163,000 163,000 163,000
A01236 Deputation Allowance 72,000 72,000 72,000
A01238 Charge Allowance 48,000 48,000 48,000
A01243 Special travelling allowance 328,000 328,000
A01270 Others 21,000 721,000 21,000
037 30% Social Security Benefit in lieu of Pension to the Contract Employees 21,000 721,000 21,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 110,000 110,000 110,000

A01273 Honoraria 10,000 10,000 10,000


000 Honoraria 10,000
A01274 Medical Charges 100,000 100,000 100,000

A03 TOTAL OPERATING EXPENSES 2,488,000 2,334,000 2,488,000


1298

PC21015 (015)
EDUCATION
_______________________________________________________________________________
097120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
097 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
0971 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
097120 OTHERS

LQ4613 Govt Post Graduate College


Samanabad Faisalabad

A032 TOTAL COMMUNICATIONS 85,000 83,000 85,000

A03201 Postage and Telegraph 20,000 18,000 20,000


A03202 Telephone and Trunk Call 65,000 65,000 65,000

A033 TOTAL UTILITIES 1,095,000 1,091,000 1,095,000

A03301 Gas 400,000 400,000 400,000


A03302 Water 25,000 25,000 25,000
A03303 Electricity 635,000 635,000 635,000
001 Electricity 635,000 635,000 635,000
A03304 Hot and Cold Weather Charges 35,000 31,000 35,000

A034 TOTAL OCCUPANCY COSTS 10,000 10,000 10,000

A03407 Rates and Taxes 10,000 10,000 10,000

A038 TOTAL TRAVEL & 87,000 77,000 87,000


TRANSPORTATION

A03805 Travelling Allowance 80,000 71,000 80,000


A03806 Transportation of Goods 1,000 1,000 1,000
A03807 P.O.L Charges 1,000 1,000 1,000
A03808 Conveyance Charges 5,000 4,000 5,000

A039 TOTAL GENERAL 1,211,000 1,073,000 1,211,000

A03901 Stationery 400,000 355,000 400,000


A03902 Printing and Publication 40,000 35,000 40,000
001 Printing and Publications 40,000 35,000 40,000
A03903 Conference/Seminars/Workshops/ 15,000 13,000 15,000
Symposia
A03905 Newspapers Periodicals and Books 441,000 391,000 441,000
001 News Papers, Periodicals & Books 441,000 391,000 441,000
A03906 Uniforms and Protective Clothing 15,000 13,000 15,000
A03907 Advertising & Publicity 25,000 22,000 25,000
001 Advertising & Publicity 25,000 22,000 25,000
A03918 Exhibitions, Fairs & Other 20,000 18,000 20,000
National Celebrations
1299

PC21015 (015)
EDUCATION
_______________________________________________________________________________
097120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
097 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
0971 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
097120 OTHERS

LQ4613 Govt Post Graduate College


Samanabad Faisalabad

A03942 Cost of Other Stores 15,000 13,000 15,000


001 Cost of Other Stores 15,000 13,000 15,000
A03970 Others 240,000 213,000 240,000
001 Others 240,000 213,000 240,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 530,000 1,000

A041 TOTAL PENSION 1,000 530,000 1,000

A04114 Superannuation Encashment Of L.P.R 1,000 530,000 1,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 400,000

A052 TOTAL GRANTS-DOMESTIC 400,000

A05216 Fin. Assis. to the families of 400,000


G. Serv. who expire
001 Fin. Assis. to the families of the persons who expires during service. 400,000

A13 TOTAL REPAIRS AND MAINTENANCE 180,000 160,000 180,000

A130 TOTAL TRANSPORT 55,000 49,000 55,000

A13001 Transport 55,000 49,000 55,000

A131 TOTAL MACHINERY AND 25,000 22,000 25,000


EQUIPMENT

A13101 Machinery and Equipment 25,000 22,000 25,000

A132 TOTAL FURNITURE AND 100,000 89,000 100,000


FIXTURE

A13201 Furniture and Fixture 100,000 89,000 100,000

_______________________________________________________________________________
Govt Post Graduate College 112,392,000 106,430,000 112,792,000
Samanabad Faisalabad
_______________________________________________________________________________
1300

PC21015 (015)
EDUCATION
_______________________________________________________________________________
097120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
097 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
0971 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
097120 OTHERS

LQ4614 Govt Murray College Sialkot

A01 TOTAL EMPLOYEES RELATED EXPENSES. 104,841,000 90,798,000 117,711,000

A011 TOTAL PAY 175 175 48,657,000 41,657,000 51,785,000

A011-1 TOTAL PAY OF OFFICERS 99 99 40,691,000 34,391,000 43,484,000

A01101 Total Basic Pay of Officers 99 99 39,996,000 34,391,000 43,484,000

A369-M Associate/ Asstt. (BPS-19) 15 15 7,534,000 9,415,000


Professor

P133-M Principal (BPS-19) 1 1 710,000 729,000

A245-M Assistant Professor (BPS-18) 37 38 17,967,000 19,869,000

L057-M Lecturer (BPS-17) 43 42 12,998,000 12,290,000

L066-M Librarian (BPS-17) 1 1 200,000 200,000

S282-M Superintendent (BPS-17) 2 981,000

S282-M Superintendent (BPS-16) 2 587,000

A01102 Personal pay 695,000

A011-2 TOTAL PAY OF OTHER STAFF 76 76 7,966,000 7,266,000 8,301,000

A01151 Total Basic Pay of Other Staff 76 76 7,868,000 7,266,000 8,219,000

P003-M P.T.I. (BPS-15) 1 1 196,000 200,000

H108-M Head Clerk/Assistant (BPS-14) 2 2 442,000 457,000

A334-M Accountant (BPS-11) 1 1 173,000 181,000

J029-M Junior Lecture Assistant (BPS-10) 7 1,460,000

L058-M Lecturer Assistant (BPS-10) 6 1,260,000

C230-M Care Taker (BPS-09) 1 1 77,000 76,000

S078-M Senior Clerk (BPS-09) 2 2 286,000 295,000

C134-M Clerk (BPS-07) 5 5 394,000 405,000

L058-M Lecturer Assistant (BPS-07) 10 11 799,000 898,000

L070-M Library Clerk (BPS-07) 1 1 83,000 87,000

L104-M Librarian/Assistant (BPS-07) 1 1 83,000 87,000


Librarian
1301

PC21015 (015)
EDUCATION
_______________________________________________________________________________
097120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
097 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
0971 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
097120 OTHERS

LQ4614 Govt Murray College Sialkot

D235-M Dispenser/Dispenser (BPS-06) 2 2 251,000 257,000


Assistant

G020-M Gasman (BPS-06) 1 1 133,000 134,000

M205-M Mason/Electrician (BPS-06) 1 1 76,000 79,000

C251-M Carpenter/Caster (BPS-05) 1 1 157,000 160,000

D186-M Driver (BPS-04) 1 1 129,000 132,000

D003-M Daftri (BPS-02) 2 2 163,000 172,000

C112-M Chowkidar (BPS-01) 7 7 692,000 705,000

C252-M Chowkidar/Beldar/Mali/Gas (BPS-01) 15 15 1,118,000 1,261,000

G068-M Groundman/Gate Keeper (BPS-01) 3 3 100,000 281,000

L006-M Laboratory Attendant (BPS-01) 5 5 476,000 488,000

L069-M Library Attendant (BPS-01) 2 2 182,000 187,000

N006-M Naib Qasid (BPS-01) 5 5 398,000 417,000

A01152 Personal pay 98,000 82,000

A012 TOTAL ALLOWANCES 56,184,000 49,141,000 65,926,000

A012-1 TOTAL REGULAR ALLOWANCES 56,070,000 49,027,000 65,926,000

A01202 House Rent Allowance 7,995,000 6,195,000 8,007,000


A01203 Conveyance Allowance 7,583,000 6,013,000 7,665,000
A0120D Integrated Allowance 83,000 83,000 86,000
A0120X Ad - hoc Allowance - 2010 14,181,000 11,181,000 13,618,000
A01216 Qualification Allowance 780,000 80,000 600,000
A01217 Medical Allowance 4,467,000 3,667,000 4,480,000
A0121A Adhoc Relief Allowance 2011 4,382,000 3,482,000 4,156,000
A0121M Adhoc Relief Allowance - 2012 9,918,000 8,318,000 10,128,000
A0121T Adhoc Relief Allowance 2013 4,959,000 4,159,000 5,064,000
A0121Z Adhoc Relief Allowance - 2014 4,097,000 10,128,000
A01224 Entertainment Allowance 96,000 46,000 96,000
A01238 Charge Allowance 48,000 48,000 48,000
A01270 Others 1,578,000 1,658,000 1,850,000
001 Others 381,000 1,000 359,000
037 30% Social Security Benefit in lieu of Pension to the Contract Employees 1,197,000 1,657,000 1,491,000
1302

PC21015 (015)
EDUCATION
_______________________________________________________________________________
097120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
097 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
0971 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
097120 OTHERS

LQ4614 Govt Murray College Sialkot

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 114,000 114,000

A01273 Honoraria 10,000 10,000


000 Honoraria 10,000
A01274 Medical Charges 100,000 100,000
A01299 Others 4,000 4,000
001 Others 4,000

A03 TOTAL OPERATING EXPENSES 1,804,000 1,672,000 1,559,000

A032 TOTAL COMMUNICATIONS 105,000 105,000 130,000

A03201 Postage and Telegraph 10,000 10,000 15,000


A03202 Telephone and Trunk Call 95,000 95,000 115,000

A033 TOTAL UTILITIES 553,000 551,000 678,000

A03301 Gas 135,000 135,000 140,000


A03302 Water 3,000 3,000 3,000
A03303 Electricity 400,000 400,000 525,000
001 Electricity 400,000 400,000 525,000
A03304 Hot and Cold Weather Charges 15,000 13,000 10,000

A038 TOTAL TRAVEL & 56,000 49,000 156,000


TRANSPORTATION

A03805 Travelling Allowance 50,000 44,000


A03806 Transportation of Goods 5,000 4,000
A03807 P.O.L Charges 1,000 1,000 156,000

A039 TOTAL GENERAL 1,090,000 967,000 595,000

A03901 Stationery 120,000 106,000 130,000


A03902 Printing and Publication 22,000 20,000 15,000
001 Printing and Publications 22,000 20,000 15,000
A03903 Conference/Seminars/Workshops/ 20,000 18,000 15,000
Symposia
A03905 Newspapers Periodicals and Books 400,000 355,000 125,000
001 News Papers, Periodicals & Books 400,000 355,000 125,000
A03906 Uniforms and Protective Clothing 8,000 7,000 10,000
1303

PC21015 (015)
EDUCATION
_______________________________________________________________________________
097120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
097 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
0971 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
097120 OTHERS

LQ4614 Govt Murray College Sialkot

A03907 Advertising & Publicity 25,000 22,000 30,000


001 Advertising & Publicity 25,000 22,000 30,000
A03917 Law Charges 10,000 9,000 10,000
A03918 Exhibitions, Fairs & Other 15,000 13,000 20,000
National Celebrations
A03942 Cost of Other Stores 400,000 355,000 50,000
001 Cost of Other Stores 400,000 355,000 50,000
A03970 Others 70,000 62,000 190,000
001 Others 70,000 62,000 190,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 1,000 1,358,000

A041 TOTAL PENSION 1,000 1,000 1,358,000

A04114 Superannuation Encashment Of L.P.R 1,000 1,000 1,358,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 400,000

A052 TOTAL GRANTS-DOMESTIC 400,000

A05216 Fin. Assis. to the families of 400,000


G. Serv. who expire
001 Fin. Assis. to the families of the persons who expires during service. 400,000

A13 TOTAL REPAIRS AND MAINTENANCE 90,000 80,000 105,000

A130 TOTAL TRANSPORT 35,000 31,000 40,000

A13001 Transport 35,000 31,000 40,000

A131 TOTAL MACHINERY AND 25,000 22,000 30,000


EQUIPMENT

A13101 Machinery and Equipment 25,000 22,000 30,000

A132 TOTAL FURNITURE AND 30,000 27,000 35,000


FIXTURE

A13201 Furniture and Fixture 30,000 27,000 35,000


1304

PC21015 (015)
EDUCATION
_______________________________________________________________________________
097120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
097 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
0971 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
097120 OTHERS

LQ4614 Govt Murray College Sialkot

_______________________________________________________________________________
Govt Murray College Sialkot 106,736,000 92,551,000 121,133,000
_______________________________________________________________________________
1305

PC21015 (015)
EDUCATION
_______________________________________________________________________________
097120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
097 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
0971 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
097120 OTHERS

LQ4615 Govt College(B)Sattelite Town Gujranwala

A01 TOTAL EMPLOYEES RELATED EXPENSES. 183,812,000 165,163,000 197,595,000

A011 TOTAL PAY 221 221 89,127,000 75,727,000 85,952,000

A011-1 TOTAL PAY OF OFFICERS 172 172 83,463,000 71,463,000 80,868,000

A01101 Total Basic Pay of Officers 172 172 81,557,000 71,463,000 80,189,000

P133-M Principal (BPS-20) 1 1 449,000 787,000

P154-M Professor (BPS-20) 8 10 5,519,000 6,877,000

A369-M Associate/ Asstt. (BPS-19) 39 39 25,218,000 23,825,000


Professor

V017-M Vice Principal (BPS-19) 1 1 691,000 710,000

A245-M Assistant Professor (BPS-18) 54 54 26,943,000 26,367,000

L057-F Lecturer (BPS-17) 1 1 330,000 359,000

L057-M Lecturer (BPS-17) 64 62 20,847,000 19,726,000

L066-M Librarian (BPS-17) 1 1 480,000 480,000

S282-M Superintendent (BPS-17) 2 578,000

C267-M Cataloguer/Burser (BPS-16) 1 1 480,000 480,000

S282-M Superintendent (BPS-16) 2 600,000

A01102 Personal pay 1,906,000 679,000

A011-2 TOTAL PAY OF OTHER STAFF 49 49 5,664,000 4,264,000 5,084,000

A01151 Total Basic Pay of Other Staff 49 49 5,637,000 4,264,000 5,058,000

H108-M Head Clerk/Assistant (BPS-14) 2 2 516,000 479,000

J029-M Junior Lecture Assistant (BPS-10) 1 1 198,000 206,000

C230-M Care Taker (BPS-09) 1 1 96,000 100,000

S078-M Senior Clerk (BPS-09) 1 1 159,000 164,000

C134-M Clerk (BPS-07) 4 4 342,000 345,000

L058-M Lecturer Assistant (BPS-07) 7 7 741,000 750,000

L070-M Library Clerk (BPS-07) 1 1 72,000 72,000


1306

PC21015 (015)
EDUCATION
_______________________________________________________________________________
097120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
097 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
0971 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
097120 OTHERS

LQ4615 Govt College(B)Sattelite Town Gujranwala

D235-M Dispenser/Dispenser (BPS-06) 1 1 139,000 142,000


Assistant

C112-M Chowkidar (BPS-01) 5 5 399,000 410,000

C252-M Chowkidar/Beldar/Mali/Gas (BPS-01) 14 14 1,374,000 1,360,000

L006-M Laboratory Attendant (BPS-01) 9 9 680,000 701,000

L069-M Library Attendant (BPS-01) 1 1 95,000 99,000

N006-M Naib Qasid (BPS-01) 2 2 826,000 230,000

A01152 Personal pay 27,000 26,000

A012 TOTAL ALLOWANCES 94,685,000 89,436,000 111,643,000

A012-1 TOTAL REGULAR ALLOWANCES 94,575,000 89,426,000 111,631,000

A01201 Senior Post Allowance 135,000 135,000 165,000


A01202 House Rent Allowance 13,667,000 11,167,000 13,790,000
A01203 Conveyance Allowance 11,251,000 9,751,000 11,402,000
A0120D Integrated Allowance 33,000 33,000 36,000
A0120X Ad - hoc Allowance - 2010 23,666,000 19,866,000 22,545,000
A01216 Qualification Allowance 2,040,000 2,840,000 2,400,000
A01217 Medical Allowance 7,268,000 6,268,000 7,056,000
A0121A Adhoc Relief Allowance 2011 7,337,000 6,237,000 6,984,000
A0121M Adhoc Relief Allowance - 2012 17,288,000 15,288,000 17,032,000
A0121T Adhoc Relief Allowance 2013 8,644,000 7,644,000 8,516,000
A0121Z Adhoc Relief Allowance - 2014 7,501,000 17,032,000
A01224 Entertainment Allowance 305,000 255,000 319,000
A01236 Deputation Allowance 60,000 60,000 60,000
A01238 Charge Allowance 48,000 48,000 48,000
A01270 Others 2,833,000 2,333,000 4,246,000
001 Others 647,000
037 30% Social Security Benefit in lieu of Pension to the Contract Employees 2,833,000 2,333,000 3,599,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 110,000 10,000 12,000

A01273 Honoraria 10,000 10,000 12,000


000 Honoraria 10,000
A01274 Medical Charges 100,000
1307

PC21015 (015)
EDUCATION
_______________________________________________________________________________
097120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
097 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
0971 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
097120 OTHERS

LQ4615 Govt College(B)Sattelite Town Gujranwala

A03 TOTAL OPERATING EXPENSES 1,932,000 1,844,000 4,325,000

A032 TOTAL COMMUNICATIONS 97,000 96,000 114,000

A03201 Postage and Telegraph 12,000 11,000 14,000


A03202 Telephone and Trunk Call 85,000 85,000 100,000

A033 TOTAL UTILITIES 1,088,000 1,087,000 1,364,000

A03301 Gas 50,000 50,000 60,000


A03302 Water 6,000 6,000 4,000
A03303 Electricity 1,020,000 1,020,000 1,280,000
001 Electricity 1,020,000 1,020,000 1,280,000
A03304 Hot and Cold Weather Charges 12,000 11,000 20,000

A038 TOTAL TRAVEL & 125,000 110,000 122,000


TRANSPORTATION

A03805 Travelling Allowance 115,000 102,000 116,000


A03806 Transportation of Goods 5,000 4,000 3,000
A03808 Conveyance Charges 5,000 4,000 3,000

A039 TOTAL GENERAL 622,000 551,000 2,725,000

A03901 Stationery 200,000 177,000 250,000


A03902 Printing and Publication 25,000 22,000 50,000
001 Printing and Publications 25,000 22,000 50,000
A03903 Conference/Seminars/Workshops/ 10,000 9,000 582,000
Symposia
A03905 Newspapers Periodicals and Books 150,000 133,000 1,359,000
001 News Papers, Periodicals & Books 150,000 133,000 1,359,000
A03906 Uniforms and Protective Clothing 13,000 11,000 15,000
A03907 Advertising & Publicity 40,000 35,000 50,000
001 Advertising & Publicity 40,000 35,000 50,000
A03917 Law Charges 1,000 1,000
A03918 Exhibitions, Fairs & Other 20,000 18,000 30,000
National Celebrations
A03942 Cost of Other Stores 25,000 22,000 24,000
001 Cost of Other Stores 25,000 22,000 24,000
A03970 Others 138,000 123,000 365,000
1308

PC21015 (015)
EDUCATION
_______________________________________________________________________________
097120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
097 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
0971 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
097120 OTHERS

LQ4615 Govt College(B)Sattelite Town Gujranwala

001 Others 138,000 123,000 365,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 632,000

A041 TOTAL PENSION 1,000 632,000

A04114 Superannuation Encashment Of L.P.R 1,000 632,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 400,000

A052 TOTAL GRANTS-DOMESTIC 400,000

A05216 Fin. Assis. to the families of 400,000


G. Serv. who expire
001 Fin. Assis. to the families of the persons who expires during service. 400,000

A13 TOTAL REPAIRS AND MAINTENANCE 80,000 71,000 95,000

A131 TOTAL MACHINERY AND 30,000 27,000 35,000


EQUIPMENT

A13101 Machinery and Equipment 30,000 27,000 35,000

A132 TOTAL FURNITURE AND 50,000 44,000 60,000


FIXTURE

A13201 Furniture and Fixture 50,000 44,000 60,000

_______________________________________________________________________________
Govt College(B)Sattelite Town Gujranwala 185,825,000 167,710,000 202,415,000
_______________________________________________________________________________
1309

PC21015 (015)
EDUCATION
_______________________________________________________________________________
097120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
097 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
0971 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
097120 OTHERS

LQ4617 Govt Islamia College Civil Line Lahore

A01 TOTAL EMPLOYEES RELATED EXPENSES. 227,519,000 116,519,000 240,173,000

A011 TOTAL PAY 315 315 113,068,000 65,068,000 116,991,000

A011-1 TOTAL PAY OF OFFICERS 202 202 99,338,000 59,338,000 103,513,000

A01101 Total Basic Pay of Officers 202 202 98,568,000 59,338,000 102,439,000

P133-M Principal (BPS-20) 1 1 827,000 872,000

P154-M Professor (BPS-20) 3 4 1,736,000 3,063,000

A369-M Associate/ Asstt. (BPS-19) 38 41 27,538,000 28,118,000


Professor

A245-M Assistant Professor (BPS-18) 67 65 38,364,000 36,104,000

L006-M Laboratory Attendant (BPS-17) 2 1,012,000

L057-M Lecturer (BPS-17) 86 84 28,293,000 32,425,000

L066-M Librarian (BPS-17) 2 747,000

S282-M Superintendent (BPS-17) 1 328,000

C267-M Cataloguer/Burser (BPS-16) 1 1 120,000 145,000

D028-M Demonstrator (BPS-16) 2 2 240,000 290,000

D122-M Director Physical (BPS-16) 1 1 120,000 347,000


Education

S282-M Superintendent (BPS-16) 1 318,000

A01102 Personal pay 770,000 1,074,000

A011-2 TOTAL PAY OF OTHER STAFF 113 113 13,730,000 5,730,000 13,478,000

A01151 Total Basic Pay of Other Staff 113 113 13,684,000 5,730,000 13,360,000

H108-M Head Clerk/Assistant (BPS-14) 3 3 626,000 741,000

J029-M Junior Lecture Assistant (BPS-10) 7 1,509,000

L058-M Lecturer Assistant (BPS-10) 9 1,875,000

C230-M Care Taker (BPS-09) 1 1 75,000 87,000

S078-M Senior Clerk (BPS-09) 8 8 1,348,000 1,392,000

C134-M Clerk (BPS-07) 7 7 822,000 797,000


1310

PC21015 (015)
EDUCATION
_______________________________________________________________________________
097120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
097 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
0971 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
097120 OTHERS

LQ4617 Govt Islamia College Civil Line Lahore

L058-M Lecturer Assistant (BPS-07) 13 11 1,634,000 1,521,000

L104-M Librarian/Assistant (BPS-07) 3 3 336,000 317,000


Librarian

D235-M Dispenser/Dispenser (BPS-06) 1 1 65,000 68,000


Assistant

G050-M Glass Blower (BPS-06) 1 1 163,000 127,000

M205-M Mason/Electrician (BPS-06) 1 1 167,000 171,000

Q008-M Qari/Moazzin/Imam (BPS-06) 1 1 95,000 99,000

M081-M Mechanic Supervisor (BPS-05) 1 162,000

S311-M Sanitary Worker (BPS-05) 1 120,000

D186-M Driver (BPS-04) 2 2 234,000 165,000

D003-M Daftri (BPS-02) 2 2 187,000 185,000

B054-M Boatman (BPS-01) 1 1 108,000 118,000

C112-M Chowkidar (BPS-01) 11 11 954,000 902,000

C252-F Chowkidar/Beldar/Mali/Gas (BPS-01) 21 21 2,117,000 1,709,000

L006-F Laboratory Attendant (BPS-01) 13 13 1,550,000 1,483,000

L069-F Library Attendant (BPS-01) 3 3 315,000 267,000

N006-M Naib Qasid (BPS-01) 13 13 1,217,000 1,216,000

A01152 Personal pay 46,000 118,000

A012 TOTAL ALLOWANCES 114,451,000 51,451,000 123,182,000

A012-1 TOTAL REGULAR ALLOWANCES 114,341,000 51,341,000 123,072,000

A01201 Senior Post Allowance 15,000 15,000 75,000


A01202 House Rent Allowance 16,099,000 6,099,000 16,282,000
A01203 Conveyance Allowance 14,507,000 6,507,000 14,536,000
A0120D Integrated Allowance 126,000 126,000 126,000
A0120X Ad - hoc Allowance - 2010 29,974,000 9,974,000 29,156,000
A01216 Qualification Allowance 1,980,000 1,980,000 2,700,000
A01217 Medical Allowance 9,002,000 4,002,000 8,907,000
A0121A Adhoc Relief Allowance 2011 9,621,000 4,621,000 8,968,000
A0121M Adhoc Relief Allowance - 2012 21,599,000 11,599,000 16,673,000
A0121T Adhoc Relief Allowance 2013 10,721,000 5,721,000 8,320,000
1311

PC21015 (015)
EDUCATION
_______________________________________________________________________________
097120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
097 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
0971 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
097120 OTHERS

LQ4617 Govt Islamia College Civil Line Lahore

A0121Z Adhoc Relief Allowance - 2014 16,640,000


A01224 Entertainment Allowance 257,000 257,000 282,000
A01236 Deputation Allowance 42,000 42,000 71,000
A01238 Charge Allowance 48,000 48,000 48,000
A01270 Others 350,000 350,000 288,000
037 30% Social Security Benefit in lieu of Pension to the Contract Employees 350,000 350,000 288,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 110,000 110,000 110,000

A01273 Honoraria 10,000 10,000 10,000


000 Honoraria 10,000
A01274 Medical Charges 100,000 100,000 100,000

A03 TOTAL OPERATING EXPENSES 2,967,000 2,859,000 6,255,000

A032 TOTAL COMMUNICATIONS 100,000 97,000 125,000

A03201 Postage and Telegraph 25,000 22,000 25,000


A03202 Telephone and Trunk Call 75,000 75,000 100,000

A033 TOTAL UTILITIES 1,815,000 1,813,000 2,029,000

A03301 Gas 350,000 350,000 519,000


A03302 Water 100,000 100,000 100,000
A03303 Electricity 1,350,000 1,350,000 1,405,000
001 Electricity 1,350,000 1,350,000 1,405,000
A03304 Hot and Cold Weather Charges 15,000 13,000 5,000

A038 TOTAL TRAVEL & 755,000 685,000 710,000


TRANSPORTATION

A03805 Travelling Allowance 50,000 44,000 5,000


A03807 P.O.L Charges 700,000 637,000 700,000
A03808 Conveyance Charges 5,000 4,000 5,000

A039 TOTAL GENERAL 297,000 264,000 3,391,000

A03901 Stationery 62,000 55,000 100,000


A03902 Printing and Publication 18,000 16,000 20,000
001 Printing and Publications 18,000 16,000 20,000
1312

PC21015 (015)
EDUCATION
_______________________________________________________________________________
097120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
097 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
0971 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
097120 OTHERS

LQ4617 Govt Islamia College Civil Line Lahore

A03903 Conference/Seminars/Workshops/ 508,000


Symposia
A03905 Newspapers Periodicals and Books 75,000 67,000 854,000
001 News Papers, Periodicals & Books 75,000 67,000 854,000
A03906 Uniforms and Protective Clothing 20,000 18,000 30,000
A03907 Advertising & Publicity 25,000 22,000 50,000
001 Advertising & Publicity 25,000 22,000 50,000
A03917 Law Charges 12,000 11,000 15,000
A03918 Exhibitions, Fairs & Other 10,000 9,000 16,000
National Celebrations
A03942 Cost of Other Stores 25,000 22,000 25,000
001 Cost of Other Stores 25,000 22,000 25,000
A03970 Others 50,000 44,000 1,773,000
001 Others 50,000 44,000 1,773,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000 642,000 500,000

A041 TOTAL PENSION 1,000 642,000 500,000

A04114 Superannuation Encashment Of L.P.R 1,000 642,000 500,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 400,000

A052 TOTAL GRANTS-DOMESTIC 400,000

A05216 Fin. Assis. to the families of 400,000


G. Serv. who expire
001 Fin. Assis. to the families of the persons who expires during service. 400,000

A13 TOTAL REPAIRS AND MAINTENANCE 210,000 186,000 300,000

A130 TOTAL TRANSPORT 130,000 115,000 200,000

A13001 Transport 130,000 115,000 200,000

A131 TOTAL MACHINERY AND 50,000 44,000 50,000


EQUIPMENT

A13101 Machinery and Equipment 50,000 44,000 50,000


1313

PC21015 (015)
EDUCATION
_______________________________________________________________________________
097120 OTHERS
_______________________________________________________________________________
FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET
AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES
2014-2015 2015-2016 2014-2015 2014-2015 2015-2016
_______________________________________________________________________________
Rs Rs Rs
09 EDUCATION AFFAIRS AND SERVICES
097 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
0971 EDUCATION AFFAIRS,SERVICES NOT ELSEWHERE
097120 OTHERS

LQ4617 Govt Islamia College Civil Line Lahore

A132 TOTAL FURNITURE AND 30,000 27,000 50,000


FIXTURE

A13201 Furniture and Fixture 30,000 27,000 50,000

_______________________________________________________________________________
Govt Islamia College Civil Line Lahore 230,697,000 120,206,000 247,628,000
_______________________________________________________________________________

You might also like