1262
GOVERNMENT OF THE PUNJAB ESTIMATES OF CHARGED EXPENDITURE AND DEMANDS FOR GRANTS (CURRENT EXPENDITURE) VOL - I (Fund No. PC21001 – PC21015) FOR 2014 – 2015

(CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

  • Upload
    others

  • View
    0

  • Download
    0

Embed Size (px)

Citation preview

Page 1: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

GOVERNMENT OF THE PUNJAB

ESTIMATES OF CHARGED EXPENDITURE

AND DEMANDS FOR GRANTS

(CURRENT EXPENDITURE)

VOL - I

(Fund No. PC21001 – PC21015)

FOR

2014 – 2015

Page 2: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

iii

Sr.No. Fund No. Name of Demand Pages

1 PC21001 Opium 1 - 9

2. PC21002 Land Revenue 11 - 46

3. PC21003 Provincial Excise 47 - 61

4. PC21004 Stamps 63 - 72

5. PC21005 Forests 73 - 95

6. PC21006 Registration 97 - 109

7. PC21007 Charges on account of Motor Vehicles Acts 111 - 125

8. PC21008 Other Taxes and Duties 127 - 150

9. PC21009 Irrigation and Land Reclamation 151 - 296

10. PC24044 Interest on Debt and Other Obligations 297 - 313

11. PC21010 General Administration 315 - 795

12. PC21011 Administration of Justice 797 - 859

13. PC21012 Jails and Convict Settlements 861 - 899

14. PC21013 Police 901 - 986

15. PC21014 Museums 987 - 1000

16. PC21015 Education 1001 - 1266

VOLUME-I

TABLE OF CONTENTS - FY 2014-2015

Page 3: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

v

GOVERNMENT OF THE PUNJABABSTRACT OF DISBURSEMENTS (GROSS)

(Rupees in million)Budget Revised Budget

Name of Demand Estimates Estimates Estimates2013-2014 2013-2014 2014-2015

CURRENT REVENUE EXPENDITURE

VOLUME-I

PC21001 Opium 6.603 5.465 7.085

PC21002 Land Revenue 3,522.482 2,940.586 3,934.621

PC21003 Provincial Excise 61.554 56.727 71.102

PC21004 Stamps 230.449 406.442 466.830

PC21005 Forests 2,077.466 1,959.689 2,238.956

PC21006 Registration 57.793 50.448 64.426

PC21007 Charges on Account of Motor Vehicles Acts 110.479 291.156 115.034

PC21008 Other Taxes and Duties 429.775 734.036 316.315

PC21009 Irrigation and Land Reclamation 11,346.028 16,943.590 15,233.930

PC24044 Interest on Debt and Other Obligations (Charged) 15,043.802 14,516.100 14,517.805

15,560.047 16,344.153 23,566.065

PC24010 (Charged) 822.559 742.071 894.314

PC21010 (Voted) 14,737.488 15,602.082 22,671.751

10,331.773 9,505.753 11,284.598

PC24011 (Charged) 2,161.528 2,247.262 2,419.653

PC21011 (Voted) 8,170.245 7,258.491 8,864.945

PC21012 Jails and Convict Settlements 5,746.794 5,942.860 7,362.916

PC21013 Police 70,515.333 69,542.701 81,683.907

PC21014 Museums 86.228 84.081 115.152

PC21015 Education 38,314.945 33,000.353 44,348.469

VOLUME-II

PC21016 Health Services 45,998.661 45,096.077 55,130.917

PC21017 Public Health 3,205.946 3,468.422 10,354.890

PC21018 Agriculture 6,238.389 5,875.600 7,010.778

PC21019 Fisheries 468.632 517.479 521.636

PC21020 Veterinary 3,148.013 2,534.642 3,692.371

PROVINCIAL CONSOLIDATED FUND

Demand No.

General Administration

Administration of Justice

Page 4: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

(Rupees in million)Budget Revised Budget

Name of Demand Estimates Estimates Estimates2013-2014 2013-2014 2014-2015

PC21021 Co-operation 156.013 168.514 170.584

PC21022 Industries 5,865.164 5,950.308 6,816.148

PC21023 Miscellaneous Departments 1,895.873 2,066.242 2,435.880

3,397.949 3,350.806 3,853.336

PC24024 (Charged) 74.000 62.900 92.500

PC21024 (Voted) 3,323.949 3,287.906 3,760.836

PC21025 Communications 3,451.137 4,254.592 6,511.383

PC21026 Housing and Physical Planning 306.813 260.146 323.998

PC21027 Relief 57.457 1,254.315 387.418

PC24045 Privy Purses (Charged) 1.600 1.600 1.600

PC21028 Pension 74,935.253 77,644.000 104,000.000

PC21029 Stationery and Printing 180.561 170.025 199.024

PC21030 Subsidy 36,000.000 7,173.740 22,785.000

PC21031 248,762.688 252,510.142 270,369.689

Provincial 9,762.688 15,049.984 9,889.689

Local Govts 239,000.000 237,460.158 260,480.000

District Governments 214,800.000 215,665.391 236,280.000

TMAs (Including Octori) 17,000.000 15,511.632 17,000.000

Cantonment Boards 1,200.000 1,373.958 1,200.000

UAs (GET) 6,000.000 4,909.177 6,000.000

PC21032 Civil Defence 57.611 49.488 59.220

TOTAL CURRENT REVENUE EXPENDITURE (Gross) 607,569.311 584,670.278 699,951.083

Less Suspense (Irrigation) 159.500 606.554 159.500

Less Subsidies 36,000.000 7,173.740 22,785.000

TOTAL CURRENT REVENUE EXPENDITURE (Net) 571,409.811 576,889.984 677,006.583

Charged 18,103.489 17,569.933 17,925.872

Voted 553,306.322 559,320.051 659,080.711

Demand No.

Miscellaneous

vi

Civil Works

Page 5: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

vii

(Rupees in million)Budget Revised Budget

Name of Demand Estimates Estimates Estimates2013-2014 2013-2014 2014-2015

CURRENT CAPITAL EXPENDITURE

148,581.069 142,829.313 152,947.258

PC16033 (Charged) 22,028.000 16,272.507 23,115.000

PC13033 (Voted) 126,553.069 126,556.806 129,832.258

PC13034 State Trading in Medical Stores & Coal 32.575 25.065 36.828

PC13035 Loans to Government Servants 100.000 - 10.000

PC16046 Permanent Debt (Discharged) (Charged) 0.434 0.035 0.434

PC16047 Floating Debt (Discharged) (A/C-II) (Charged) 112,318.565 111,479.177 101,333.115

PC16048 Repayment of Loans from the Federal Government (Charged) 32,934.316 32,537.285 21,618.211

PC13050 Investment 8,147.592 8,147.592 14,960.832

TOTAL CURRENT CAPITAL EXPENDITURE 302,114.551 295,018.467 290,906.678

GRAND TOTAL 909,683.862 879,688.745 990,857.761

Charged 167,281.315 160,289.004 146,066.760

Voted 134,833.236 134,729.463 144,839.918

Grand Total Charged 185,384.804 177,858.937 163,992.632

Grand Total Voted 688,139.558 694,049.514 803,920.629

State Trading in Foodgrains and Sugar (A/C-II)

Demand No.

Page 6: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

1

PC21001 (001)OPIUM

BUDGET ESTIMATES 2014-2015_______________________________________________________________________________

BUDGET REVISED BUDGET ESTIMATES 2014-2015POSTS ESTIMATES ESTIMATES ________________________________________

2014-2015 2013-2014 2013-2014 SALARY NON-SALARY TOTAL_______________________________________________________________________________

PROVINCIAL 31 6,603,000 5,465,000 6,348,000 737,000 7,085,000

_______________________________________________________________________________TOTAL 31 6,603,000 5,465,000 6,348,000 737,000 7,085,000

_______________________________________________________________________________

Page 7: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

2

PC21001 (001)OPIUM

RsCharged: 0______________Voted: 7,085,000______________Total: 7,085,000______________

_______________________________________________________________________________HEAD OF DEPARTMENT

_______________________________________________________________________________BUDGET REVISED BUDGET

ESTIMATES ESTIMATES ESTIMATES2013-2014 2013-2014 2014-2015

_______________________________________________________________________________Rs Rs Rs

SUMMARYFUNCTIONAL

044120 OTHERS 6,603,000 5,465,000 7,085,000

_______________________________________________________________________________ TOTAL 6,603,000 5,465,000 7,085,000_______________________________________________________________________________

Page 8: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

3

PC21001 (001)OPIUM

_______________________________________________________________________________BUDGET REVISED BUDGET

SCHEME SCHEME NAME ESTIMATES ESTIMATES ESTIMATES NO 2013-2014 2013-2014 2014-2015_______________________________________________________________________________

Rs Rs Rs

LQ4001 OPIUM FACTORY 6,603,000 5,465,000 7,085,000

_______________________________________________________________________________ TOTAL 6,603,000 5,465,000 7,085,000_______________________________________________________________________________

Page 9: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

4

PC21001 (001)OPIUM

_______________________________________________________________________________BUDGET REVISED BUDGET

ESTIMATES ESTIMATES ESTIMATES2013-2014 2013-2014 2014-2015

_______________________________________________________________________________Rs Rs Rs

SUMMARY OBJECT

A01 TOTAL EMPLOYEES RELATED 5,892,000 5,455,000 6,348,000EXPENSES.

A011 PAY 2,885,000 2,250,000 2,778,000

A011-1 TOTAL PAY OF OFFICERS 578,000 250,000 547,000

A01101 Basic Pay of Officers 578,000 250,000 547,000

A011-2 TOTAL PAY OF OTHER STAFF 2,307,000 2,000,000 2,231,000

A01151 Basic Pay of Other Staff 2,307,000 2,000,000 2,231,000

A012 ALLOWANCES 3,007,000 3,205,000 3,570,000

A012-1 TOTAL REGULAR ALLOWANCES 3,005,000 3,205,000 3,568,000

A01202 House Rent Allowance 500,000 500,000 584,000A01203 Conveyance Allowance 600,000 600,000 707,000A0120D Integrated Allowance 40,000 40,000 50,000A0120X Ad - hoc Allowance - 2010 810,000 810,000 810,000A01217 Medical Allowance 320,000 320,000 320,000A0121A Adhoc Relief Allowance 2011 200,000 200,000 200,000A0121M Adhoc Relief Allowance - 2012 360,000 360,000 290,000A0121T Adhoc Relief Allowance 2013 200,000 432,000A01270 Others 175,000 175,000 175,000

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

A01273 Honoraria 1,000 1,000A01274 Medical Charges 1,000 1,000

A03 TOTAL OPERATING EXPENSES 211,000 10,000 236,000

A032 COMMUNICATIONS 31,000 32,000

A03201 Postage and Telegraph 1,000 2,000A03202 Telephone and Trunk Call 30,000 30,000

A033 UTILITIES 43,000 10,000 52,000

A03303 Electricity 33,000 10,000 40,000A03304 Hot and Cold Weather Charges 10,000 12,000

A038 TRAVEL & TRANSPORTATION 6,000 3,000

A03805 Travelling Allowance 5,000 2,000

Page 10: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

5

PC21001 (001)OPIUM

_______________________________________________________________________________BUDGET REVISED BUDGET

ESTIMATES ESTIMATES ESTIMATES2013-2014 2013-2014 2014-2015

_______________________________________________________________________________Rs Rs Rs

SUMMARY OBJECT

A03806 Transportation of Goods 1,000 1,000

A039 GENERAL 131,000 149,000

A03901 Stationery 20,000 20,000A03902 Printing and Publication 2,000 5,000A03906 Uniforms and Protective 22,000 30,000

ClothingA03942 Cost of Other Stores 40,000 45,000A03955 Computer Stationary 12,000 14,000A03970 Others 35,000 35,000

A04 TOTAL EMPLOYEES' RETIREMENT 1,000BENEFITS

A041 PENSION 1,000

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

A05 TOTAL GRANTS SUBSIDIES AND 500,000 500,000WRITE OFF LOANS

A052 GRANTS-DOMESTIC 500,000 500,000

A05216 Fin. Assis. to the families of 500,000 500,000G. Serv. who expire

_______________________________________________________________________________ NET TOTAL 6,603,000 5,465,000 7,085,000_______________________________________________________________________________

Page 11: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

6

PC21001 (001)OPIUM

SUMMARY OF SCALES FOR 2014-2015_______________________________________________________________________________

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

_______________________________________________________________________________

Page 12: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

7

PC21001 (001)OPIUM

_______________________________________________________________________________ 044120 OTHERS_______________________________________________________________________________

FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET

AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS044 MINING AND MANUFACTURING0441 MANUFACTURING044120 OTHERS

LQ4001 Opium Factory

A01 TOTAL EMPLOYEES RELATED EXPENSES. 5,892,000 5,455,000 6,348,000

A011 TOTAL PAY 31 31 2,885,000 2,250,000 2,778,000

A011-1 TOTAL PAY OF OFFICERS 2 2 578,000 250,000 547,000

A01101 Total Basic Pay of Officers 2 2 578,000 250,000 547,000

M028-M Manager Finance (BPS-17) 1 1 343,000 317,000

C062-M Chemical Assistant (BPS-16) 1 1 235,000 230,000

A011-2 TOTAL PAY OF OTHER STAFF 29 29 2,307,000 2,000,000 2,231,000

A01151 Total Basic Pay of Other Staff 29 29 2,307,000 2,000,000 2,231,000

A334-M Accountant (BPS-11) 1 1 88,000 87,000

S078-M Senior Clerk (BPS-09) 1 1 82,000 81,000

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

J019-M Junior Clerk (BPS-07) 4 4 409,000 385,000

C188-M Constable (BPS-05) 1 1 70,000 69,000

L004-M Laboratory Assistant (BPS-05) 1 1 76,000 73,000

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

F002-M Factory Guard (BPS-01) 8 8 555,000 534,000

L018-M Labourer (BPS-01) 8 8 575,000 560,000

S025-M Sanitary Worker (BPS-01) 1 1 95,000 92,000

S127-M Sepoy (BPS-01) 2 2 189,000 182,000

A012 TOTAL ALLOWANCES 3,007,000 3,205,000 3,570,000

A012-1 TOTAL REGULAR ALLOWANCES 3,005,000 3,205,000 3,568,000

A01202 House Rent Allowance 500,000 500,000 584,000

A01203 Conveyance Allowance 600,000 600,000 707,000

A0120D Integrated Allowance 40,000 40,000 50,000

A0120X Ad - hoc Allowance - 2010 810,000 810,000 810,000

A01217 Medical Allowance 320,000 320,000 320,000

Page 13: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

8

PC21001 (001)OPIUM

_______________________________________________________________________________ 044120 OTHERS_______________________________________________________________________________

FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET

AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS044 MINING AND MANUFACTURING0441 MANUFACTURING044120 OTHERS

LQ4001 Opium Factory

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

A0121M Adhoc Relief Allowance - 2012 360,000 360,000 290,000

A0121T Adhoc Relief Allowance 2013 200,000 432,000

A01270 Others 175,000 175,000 175,000

001 Others 175,000

037 30% Social Security Benefit in liue 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 1,000

A01274 Medical Charges 1,000 1,000

A03 TOTAL OPERATING EXPENSES 211,000 10,000 236,000

A032 TOTAL COMMUNICATIONS 31,000 32,000

A03201 Postage and Telegraph 1,000 2,000

A03202 Telephone and Trunk Call 30,000 30,000

A033 TOTAL UTILITIES 43,000 10,000 52,000

A03303 Electricity 33,000 10,000 40,000

001 Electricity 33,000 10,000 40,000

A03304 Hot and Cold Weather Charges 10,000 12,000

A038 TOTAL TRAVEL & 6,000 3,000

TRANSPORTATION

A03805 Travelling Allowance 5,000 2,000

A03806 Transportation of Goods 1,000 1,000

A039 TOTAL GENERAL 131,000 149,000

A03901 Stationery 20,000 20,000

A03902 Printing and Publication 2,000 5,000

001 Printing and Publications 2,000 5,000

A03906 Uniforms and Protective Clothing 22,000 30,000

A03942 Cost of Other Stores 40,000 45,000

001 Cost of Other Stores 40,000 45,000

Page 14: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

9

PC21001 (001)OPIUM

_______________________________________________________________________________ 044120 OTHERS_______________________________________________________________________________

FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET

AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS044 MINING AND MANUFACTURING0441 MANUFACTURING044120 OTHERS

LQ4001 Opium Factory

A03955 Computer Stationary 12,000 14,000

A03970 Others 35,000 35,000

001 Others 35,000 35,000

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 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 6,603,000 5,465,000 7,085,000

_______________________________________________________________________________

Page 15: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

11

PC21002 (002)LAND REVENUE

BUDGET ESTIMATES 2014-2015_______________________________________________________________________________

BUDGET REVISED BUDGET ESTIMATES 2014-2015POSTS ESTIMATES ESTIMATES ________________________________________

2014-2015 2013-2014 2013-2014 SALARY NON-SALARY TOTAL_______________________________________________________________________________

PROVINCIAL 13,171 3,522,482,000 2,940,586,000 3,859,489,000 75,132,000 3,934,621,000

_______________________________________________________________________________TOTAL 13,171 3,522,482,000 2,940,586,000 3,859,489,000 75,132,000 3,934,621,000

_______________________________________________________________________________

Page 16: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

12

PC21002 (002)LAND REVENUE

RsCharged: 0______________Voted: 3,934,621,000______________Total: 3,934,621,000______________

_______________________________________________________________________________HEAD OF DEPARTMENT

_______________________________________________________________________________BUDGET REVISED BUDGET

ESTIMATES ESTIMATES ESTIMATES2013-2014 2013-2014 2014-2015

_______________________________________________________________________________Rs Rs Rs

SUMMARYFUNCTIONAL

042102 LAND MANAGEMENT (LAND RECORD & 3,354,406,000 2,864,024,000 3,676,762,000COLONIZAT COLONIZATION)

042102 LAND MANAGEMENT (LAND RECORD & 168,076,000 76,562,000 257,859,000COLONIZAT COLONIZATION

_______________________________________________________________________________ TOTAL 3,522,482,000 2,940,586,000 3,934,621,000_______________________________________________________________________________

Page 17: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

13

PC21002 (002)LAND REVENUE

_______________________________________________________________________________BUDGET REVISED BUDGET

SCHEME SCHEME NAME ESTIMATES ESTIMATES ESTIMATES NO 2013-2014 2013-2014 2014-2015_______________________________________________________________________________

Rs Rs Rs

LQ4002 SUPERINTENDENCE 4,412,000 3,310,000 4,620,000

LQ4003 LAND RECORD-SUPERINTENDENCE 168,076,000 76,562,000 257,859,000

LQ4004 CONSOLIDATION OF LAND HOLDINGS 9,235,000 7,245,000 9,010,000SUPERINTENDENCE

LQ4573 CONSOLIDATION OF LAND HOLDING 384,830,000 255,161,000 456,171,000DISTRICT

LQ4576 FOREST RESERVE AND GRAZING 11,027,000 6,490,000 14,991,000LAND

LQ4577 LAND RECLAMATION AND 7,600,000 3,677,000 10,851,000PROTECTION

LQ4579 COLONIZATION 289,487,000 246,651,000 332,558,000

LQ4581 LAND RECORD-DISTRICT CHARGES 2,647,815,000 2,341,490,000 2,848,561,000

_______________________________________________________________________________ TOTAL 3,522,482,000 2,940,586,000 3,934,621,000_______________________________________________________________________________

Page 18: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

14

PC21002 (002)LAND REVENUE

_______________________________________________________________________________BUDGET REVISED BUDGET

ESTIMATES ESTIMATES ESTIMATES2013-2014 2013-2014 2014-2015

_______________________________________________________________________________Rs Rs Rs

SUMMARY OBJECT

A01 TOTAL EMPLOYEES RELATED 3,440,609,000 2,862,151,000 3,859,489,000EXPENSES.

A011 PAY 1,732,943,000 1,417,985,000 1,821,534,000

A011-1 TOTAL PAY OF OFFICERS 59,614,000 39,559,000 92,158,000

A01101 Basic Pay of Officers 59,614,000 39,559,000 92,158,000

A011-2 TOTAL PAY OF OTHER STAFF 1,673,329,000 1,378,426,000 1,729,376,000

A01151 Basic Pay of Other Staff 1,672,855,000 1,377,807,000 1,728,898,000A01152 Personal pay 78,000 328,000 78,000A01153 Special Pay 3,000A01156 Pay of contract staff 396,000 288,000 400,000

A012 ALLOWANCES 1,707,666,000 1,444,166,000 2,037,955,000

A012-1 TOTAL REGULAR ALLOWANCES 1,704,511,000 1,442,036,000 2,032,949,000

A01202 House Rent Allowance 199,268,000 146,414,000 213,110,000A01203 Conveyance Allowance 293,928,000 234,932,000 329,556,000A01205 Dearness Allowance 114,000A01207 Washing Allowance 1,000 15,000 2,000A01209 Special Additional Allowance 89,000A0120D Integrated Allowance 73,000 3,183,000 73,000A0120N Spl. allowances @ 20% of basic 715,000 513,000 678,000

pay for SecretariatA0120P Adhoc Relief 2009 108,000A0120Q Fixed Daily Allowance 3,005,000A0120X Ad - hoc Allowance - 2010 529,517,000 384,952,000 564,205,000A01210 Risk Allowance 50,000A01211 Hill Allowance 836,000A01216 Qualification Allowance 25,000A01217 Medical Allowance 157,053,000 121,447,000 165,217,000A01218 Fixed stationary allowance 410,000 240,000 412,000A0121A Adhoc Relief Allowance 2011 163,965,000 122,661,000 182,190,000A0121M Adhoc Relief Allowance - 2012 336,155,000 276,557,000 357,918,000A0121T Adhoc Relief Allowance 2013 135,788,000 184,026,000A01220 Language allowance 1,000A01224 Entertainment Allowance 100,000 10,000A01229 Special compensatory allowance 5,000A01238 Charge Allowance 1,000 105,000A01239 Special Allowance 20,000A01242 Consolidation Travelling 149,000 150,000

AllowanceA01244 Adhoc Relief 127,000

Page 19: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

15

PC21002 (002)LAND REVENUE

_______________________________________________________________________________BUDGET REVISED BUDGET

ESTIMATES ESTIMATES ESTIMATES2013-2014 2013-2014 2014-2015

_______________________________________________________________________________Rs Rs Rs

SUMMARY OBJECT

A01245 Indexed house rent allowance 40,000 80,000A01251 Mess Allowance 1,000A01260 Ration Allowance 10,000 6,000 10,000A01262 Special Relief Allowance 121,000A01266 Disturbance Allowance 1,000A01267 Warden/Boarding Allowance 1,000A01270 Others 23,126,000 10,719,000 35,312,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 3,155,000 2,130,000 5,006,000

A01273 Honoraria 10,000A01274 Medical Charges 2,990,000 2,061,000 4,795,000A01277 Contingent Paid Staff 100,000 125,000A01278 Leave Salary 65,000 58,000 86,000A01299 Others 1,000

A03 TOTAL OPERATING EXPENSES 45,701,000 48,448,000 48,943,000

A032 COMMUNICATIONS 1,852,000 1,721,000 2,044,000

A03201 Postage and Telegraph 379,000 304,000 452,000A03202 Telephone and Trunk Call 1,465,000 1,412,000 1,583,000A03204 Electronic Communication 1,000 1,000A03205 Courier and Pilot Service 7,000 5,000 8,000

A033 UTILITIES 5,318,000 5,549,000 5,889,000

A03301 Gas 575,000 282,000 642,000A03302 Water 28,000 17,000 29,000A03303 Electricity 3,920,000 4,363,000 4,442,000A03304 Hot and Cold Weather Charges 795,000 887,000 776,000

A034 OCCUPANCY COSTS 396,000 535,000 466,000

A03402 Rent for Office Building 290,000 435,000 350,000A03405 Rent Other than on Residential 10,000 10,000

BuildingA03407 Rates and Taxes 96,000 100,000 106,000

A038 TRAVEL & TRANSPORTATION 11,334,000 14,692,000 12,468,000

A03805 Travelling Allowance 6,305,000 9,251,000 7,080,000A03806 Transportation of Goods 340,000 196,000 344,000A03807 P.O.L Charges 4,689,000 5,245,000 5,044,000

A039 GENERAL 26,801,000 25,951,000 28,076,000

Page 20: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

16

PC21002 (002)LAND REVENUE

_______________________________________________________________________________BUDGET REVISED BUDGET

ESTIMATES ESTIMATES ESTIMATES2013-2014 2013-2014 2014-2015

_______________________________________________________________________________Rs Rs Rs

SUMMARY OBJECT

A03901 Stationery 6,383,000 6,529,000 6,743,000A03902 Printing and Publication 9,205,000 8,007,000 10,091,000A03905 Newspapers Periodicals and 205,000 218,000 207,000

BooksA03906 Uniforms and Protective 30,000 30,000 30,000

ClothingA03907 Advertising & Publicity 240,000 194,000 236,000A03917 Law Charges 895,000 574,000 1,056,000A03918 Exhibitions, Fairs & Other 175,000 89,000 47,000

National CelebrationsA03921 Unforeseen exp.for disaster 10,000 10,000

preparedness & reliefA03942 Cost of Other Stores 765,000 723,000 695,000A03955 Computer Stationary 83,000 281,000 121,000A03970 Others 8,810,000 9,306,000 8,840,000

A04 TOTAL EMPLOYEES' RETIREMENT 8,000BENEFITS

A041 PENSION 8,000

A04114 Superannuation Encashment Of 8,000L.P.R

A05 TOTAL GRANTS SUBSIDIES AND 35,200,000 26,000,000 25,121,000WRITE OFF LOANS

A052 GRANTS-DOMESTIC 35,200,000 26,000,000 25,121,000

A05216 Fin. Assis. to the families of 35,200,000 26,000,000 25,121,000G. Serv. who expire

A09 TOTAL PHYSICAL ASSETS 57,000 3,274,000 73,000

A092 COMPUTER EQUIPMENT 56,000 1,617,000 73,000

A09201 Hardware 16,000 1,605,000 27,000A09202 Software 13,000 5,000 21,000A09203 I.T. Equipment 27,000 7,000 25,000

A095 PURCHASE OF TRANSPORT 1,000 1,657,000

A09501 Transport 1,000 1,657,000

A13 TOTAL REPAIRS AND MAINTENANCE 915,000 713,000 987,000

Page 21: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

17

PC21002 (002)LAND REVENUE

_______________________________________________________________________________BUDGET REVISED BUDGET

ESTIMATES ESTIMATES ESTIMATES2013-2014 2013-2014 2014-2015

_______________________________________________________________________________Rs Rs Rs

SUMMARY OBJECT

A130 TRANSPORT 100,000 60,000 110,000

A13001 Transport 100,000 60,000 110,000

A131 MACHINERY AND EQUIPMENT 30,000 15,000 30,000

A13101 Machinery and Equipment 30,000 15,000 30,000

A132 FURNITURE AND FIXTURE 15,000 13,000 17,000

A13201 Furniture and Fixture 15,000 13,000 17,000

A133 BUILDINGS AND STRUCTURE 500,000 412,000 550,000

A13301 Office Buildings 500,000 412,000 550,000

A136 ROADS, HIGHWAYS AND BRIDGES 20,000 10,000 20,000

A13604 Other bridges 20,000 10,000 20,000

A139 TELECOMMUNICATION WORKS 250,000 203,000 260,000

A13920 Others-Repairs 250,000 203,000 260,000

_______________________________________________________________________________ NET TOTAL 3,522,482,000 2,940,586,000 3,934,621,000_______________________________________________________________________________

Page 22: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

18

PC21002 (002)LAND REVENUE

SUMMARY OF SCALES FOR 2014-2015_______________________________________________________________________________

Pay Permanent Fresh Continued Total Basic SCALE POSTS POSTS POSTS POSTS PAY_______________________________________________________________________________

01 16 406 422 36,285,000

02 6 999 1005 108,800,000

03 7 7 972,000

04 2 7 9 908,000

05 2 16 18 2,289,000

06 2 2 273,000

07 33 343 376 41,869,000

09 4 9452 9456 1,264,334,000

11 1 1245 1246 228,040,000

12 2 2 327,000

14 20 196 216 43,774,000

15 4 4 1,027,000

16 6 65 71 18,810,000

17 2 156 159 317 65,111,000

18 1 17 18 6,989,000

19 1 1 559,000

20 1 1 689,000

_______________________________________________________________________________TOTAL 94 156 12921 13171 1,821,056,000

_______________________________________________________________________________

Page 23: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0421 AGRICULTURE042102 LAND MANAGEMENT (LAND RECORD & COLONIZAT COLONIZATION)

LQ4002 Superintendence

A01 TOTAL EMPLOYEES RELATED EXPENSES. 3,664,000 3,099,000 3,845,000

A011 TOTAL PAY 11 11 1,714,000 1,479,000 1,754,000

A011-1 TOTAL PAY OF OFFICERS 2 2 732,000 425,000 750,000

A01101 Total Basic Pay of Officers 2 2 732,000 425,000 750,000

T032-M Tehsildar (BPS-16) 2 2 732,000 750,000

A011-2 TOTAL PAY OF OTHER STAFF 9 9 982,000 1,054,000 1,004,000

A01151 Total Basic Pay of Other Staff 9 9 982,000 1,054,000 1,004,000

R072-M Revenue Auditor (BPS-14) 2 2 495,000 508,000

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

J039-M Junior Revenue Accountant (BPS-05) 2 2 146,000 152,000

N006-M Naib Qasid (BPS-02) 2 2 125,000 128,000

A012 TOTAL ALLOWANCES 1,950,000 1,620,000 2,091,000

A012-1 TOTAL REGULAR ALLOWANCES 1,940,000 1,620,000 2,081,000

A01202 House Rent Allowance 245,000 126,000 245,000

A01203 Conveyance Allowance 300,000 236,000 337,000

A0120D Integrated Allowance 8,000 8,000

A0120N Spl. allowances @ 20% of basic 257,000 176,000 257,000

pay for Secretariat

A0120X Ad - hoc Allowance - 2010 450,000 403,000 450,000

A01217 Medical Allowance 170,000 115,000 170,000

A0121A Adhoc Relief Allowance 2011 130,000 148,000 130,000

A0121M Adhoc Relief Allowance - 2012 370,000 296,000 370,000

A0121T Adhoc Relief Allowance 2013 106,000 104,000

A01270 Others 10,000 14,000 10,000

001 Others 10,000 14,000 10,000

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

A01274 Medical Charges 10,000 10,000

Page 24: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0421 AGRICULTURE042102 LAND MANAGEMENT (LAND RECORD & COLONIZAT COLONIZATION)

LQ4002 Superintendence

A03 TOTAL OPERATING EXPENSES 248,000 211,000 274,000

A032 TOTAL COMMUNICATIONS 3,000 3,000 3,000

A03201 Postage and Telegraph 3,000 3,000 3,000

A038 TOTAL TRAVEL & 170,000 144,000 187,000

TRANSPORTATION

A03805 Travelling Allowance 170,000 144,000 187,000

A039 TOTAL GENERAL 75,000 64,000 84,000

A03901 Stationery 35,000 30,000 39,000

A03955 Computer Stationary 35,000 30,000 39,000

A03970 Others 5,000 4,000 6,000

001 Others 5,000 4,000 6,000

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 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

_______________________________________________________________________________Superintendence 4,412,000 3,310,000 4,620,000

_______________________________________________________________________________

Page 25: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0421 AGRICULTURE042102 LAND MANAGEMENT (LAND RECORD & COLONIZAT COLONIZATION

LQ4003 Land Record-Superintendence

A01 TOTAL EMPLOYEES RELATED EXPENSES. 157,979,000 64,717,000 246,498,000

A011 TOTAL PAY 509 672 61,692,000 26,136,000 92,353,000

A011-1 TOTAL PAY OF OFFICERS 151 314 32,647,000 20,176,000 63,280,000

A01101 Total Basic Pay of Officers 151 314 32,647,000 20,176,000 63,280,000

D100-M Director (BPS-20) 1 1 670,000 689,000

A146-M Assistant Director (BPS-17) 144 305 30,854,000 61,065,000

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

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

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

S282-M Superintendent (BPS-16) 4 4 883,000 902,000

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

A011-2 TOTAL PAY OF OTHER STAFF 358 358 29,045,000 5,960,000 29,073,000

A01151 Total Basic Pay of Other Staff 358 358 29,045,000 5,960,000 29,073,000

A097-M Assistant (BPS-14) 13 13 1,804,000 1,834,000

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

S216-M Stenographer (BPS-14) 3 3 279,000 299,000

M039-M Mapper (BPS-11) 1 1 236,000 242,000

K002-M Kanungo (BPS-09) 1 1 181,000 187,000

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

C134-M Clerk (BPS-07) 22 22 2,937,000 2,877,000

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

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

D003-M Daftri (BPS-02) 4 4 449,000 453,000

N006-M Naib Qasid (BPS-01) 9 9 912,000 930,000

S311-M Sanitary Worker (BPS-01) 3 3 267,000 271,000

Page 26: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0421 AGRICULTURE042102 LAND MANAGEMENT (LAND RECORD & COLONIZAT COLONIZATION

LQ4003 Land Record-Superintendence

A012 TOTAL ALLOWANCES 96,287,000 38,581,000 154,145,000

A012-1 TOTAL REGULAR ALLOWANCES 96,262,000 38,581,000 154,120,000

A01202 House Rent Allowance 14,925,000 5,999,000 23,693,000

A01203 Conveyance Allowance 16,829,000 6,850,000 26,871,000

A0120D Integrated Allowance 50,000 43,000 50,000

A0120X Ad - hoc Allowance - 2010 22,417,000 7,037,000 31,796,000

A01217 Medical Allowance 7,125,000 2,070,000 10,029,000

A0121A Adhoc Relief Allowance 2011 8,586,000 3,175,000 9,518,000

A0121M Adhoc Relief Allowance - 2012 11,116,000 5,250,000 17,870,000

A0121T Adhoc Relief Allowance 2013 2,614,000 9,207,000

A01270 Others 15,214,000 5,543,000 25,086,000

001 Others 7,150,000 5,543,000 7,029,000

037 30% Social Security Benefit in liue of Pension to the Contract Employees 8,064,000 18,057,000

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

A01274 Medical Charges 25,000 25,000

A03 TOTAL OPERATING EXPENSES 9,652,000 8,500,000 10,903,000

A032 TOTAL COMMUNICATIONS 150,000 107,000 155,000

A03201 Postage and Telegraph 50,000 42,000 55,000

A03202 Telephone and Trunk Call 100,000 65,000 100,000

A034 TOTAL OCCUPANCY COSTS 15,000 43,000 15,000

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

Building

A03407 Rates and Taxes 5,000 43,000 5,000

A038 TOTAL TRAVEL & 790,000 730,000 987,000

TRANSPORTATION

A03805 Travelling Allowance 400,000 340,000 540,000

A03806 Transportation of Goods 40,000 40,000 44,000

A03807 P.O.L Charges 350,000 350,000 403,000

Page 27: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0421 AGRICULTURE042102 LAND MANAGEMENT (LAND RECORD & COLONIZAT COLONIZATION

LQ4003 Land Record-Superintendence

A039 TOTAL GENERAL 8,697,000 7,620,000 9,746,000

A03901 Stationery 120,000 120,000 310,000

A03902 Printing and Publication 8,500,000 7,225,000 9,350,000

001 Printing and Publications 8,500,000 7,225,000 9,350,000

A03905 Newspapers Periodicals and Books 10,000 10,000 11,000

001 News Papers, Periodicals & Books 10,000 10,000 11,000

A03907 Advertising & Publicity 5,000 4,000 6,000

001 Advertising & Publicity 5,000 4,000 6,000

A03918 Exhibitions, Fairs & Other 2,000 2,000

National Celebrations

A03955 Computer Stationary 200,000

A03970 Others 60,000 61,000 67,000

001 Others 60,000 61,000 67,000

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 300,000 300,000

A052 TOTAL GRANTS-DOMESTIC 300,000 300,000

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

G. Serv. who expire

001 Fin. Assis. to the families of the persons who expires during service. 300,000 300,000

A09 TOTAL PHYSICAL ASSETS 3,257,000

A092 TOTAL COMPUTER EQUIPMENT 1,600,000

A09201 Hardware 1,600,000

A095 TOTAL PURCHASE OF 1,657,000

TRANSPORT

A09501 Transport 1,657,000

001 Transport 1,657,000

Page 28: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0421 AGRICULTURE042102 LAND MANAGEMENT (LAND RECORD & COLONIZAT COLONIZATION

LQ4003 Land Record-Superintendence

A13 TOTAL REPAIRS AND MAINTENANCE 145,000 88,000 157,000

A130 TOTAL TRANSPORT 100,000 60,000 110,000

A13001 Transport 100,000 60,000 110,000

A131 TOTAL MACHINERY AND 30,000 15,000 30,000

EQUIPMENT

A13101 Machinery and Equipment 30,000 15,000 30,000

A132 TOTAL FURNITURE AND 15,000 13,000 17,000

FIXTURE

A13201 Furniture and Fixture 15,000 13,000 17,000

_______________________________________________________________________________Land Record-Superintendence 168,076,000 76,562,000 257,859,000

_______________________________________________________________________________

Page 29: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0421 AGRICULTURE042102 LAND MANAGEMENT (LAND RECORD & COLONIZAT COLONIZATION)

LQ4004 Consolidation of Land HoldingsSuperintendence

A01 TOTAL EMPLOYEES RELATED EXPENSES. 8,503,000 6,799,000 8,197,000

A011 TOTAL PAY 27 27 4,427,000 3,241,000 4,098,000

A011-1 TOTAL PAY OF OFFICERS 3 3 1,150,000 1,003,000 862,000

A01101 Total Basic Pay of Officers 3 3 1,150,000 1,003,000 862,000

D078-M Deputy Secretary (BPS-18) 1 1 575,000 322,000

C186-M Consolidation Officer (BPS-16) 1 1 265,000 270,000

S282-M Superintendent (BPS-16) 1 1 310,000 270,000

A011-2 TOTAL PAY OF OTHER STAFF 24 24 3,277,000 2,238,000 3,236,000

A01151 Total Basic Pay of Other Staff 24 24 3,199,000 2,238,000 3,158,000

A097-M Assistant (BPS-14) 8 8 1,620,000 1,344,000

S216-M Stenographer (BPS-14) 1 1 135,000 139,000

C185-M Consolidation Kanungo (BPS-09) 1 1 165,000 186,000

S078-M Senior Clerk (BPS-09) 2 2 345,000 383,000

J019-M Junior Clerk (BPS-07) 8 8 573,000 698,000

N006-M Naib Qasid (BPS-01) 4 4 361,000 408,000

A01152 Personal pay 78,000 78,000

A012 TOTAL ALLOWANCES 4,076,000 3,558,000 4,099,000

A012-1 TOTAL REGULAR ALLOWANCES 4,056,000 3,558,000 4,079,000

A01202 House Rent Allowance 595,000 394,000 566,000

A01203 Conveyance Allowance 450,000 507,000 500,000

A0120D Integrated Allowance 15,000 8,000 15,000

A0120N Spl. allowances @ 20% of basic 458,000 331,000 421,000

pay for Secretariat

A0120X Ad - hoc Allowance - 2010 1,148,000 821,000 1,017,000

A01217 Medical Allowance 409,000 269,000 336,000

A0121A Adhoc Relief Allowance 2011 360,000 257,000 360,000

Page 30: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0421 AGRICULTURE042102 LAND MANAGEMENT (LAND RECORD & COLONIZAT COLONIZATION)

LQ4004 Consolidation of Land HoldingsSuperintendence

A0121M Adhoc Relief Allowance - 2012 600,000 619,000 600,000

A0121T Adhoc Relief Allowance 2013 291,000 202,000

A01270 Others 21,000 61,000 62,000

001 Others 21,000 61,000 62,000

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

A01274 Medical Charges 20,000 20,000

A03 TOTAL OPERATING EXPENSES 532,000 446,000 592,000

A032 TOTAL COMMUNICATIONS 43,000 36,000 47,000

A03201 Postage and Telegraph 13,000 11,000 14,000

A03202 Telephone and Trunk Call 30,000 25,000 33,000

A033 TOTAL UTILITIES 290,000 246,000 320,000

A03301 Gas 65,000 55,000 72,000

A03303 Electricity 220,000 187,000 242,000

001 Electricity 220,000 187,000 242,000

A03304 Hot and Cold Weather Charges 5,000 4,000 6,000

A038 TOTAL TRAVEL & 109,000 92,000 124,000

TRANSPORTATION

A03805 Travelling Allowance 30,000 25,000 33,000

A03807 P.O.L Charges 79,000 67,000 91,000

A039 TOTAL GENERAL 90,000 72,000 101,000

A03901 Stationery 35,000 30,000 39,000

A03902 Printing and Publication 10,000 8,000 11,000

001 Printing and Publications 10,000 8,000 11,000

A03905 Newspapers Periodicals and Books 5,000 4,000 6,000

001 News Papers, Periodicals & Books 5,000 4,000 6,000

A03917 Law Charges 5,000 6,000

A03955 Computer Stationary 20,000 17,000 22,000

A03970 Others 15,000 13,000 17,000

Page 31: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0421 AGRICULTURE042102 LAND MANAGEMENT (LAND RECORD & COLONIZAT COLONIZATION)

LQ4004 Consolidation of Land HoldingsSuperintendence

001 Others 15,000 13,000 17,000

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 200,000 220,000

A052 TOTAL GRANTS-DOMESTIC 200,000 220,000

A05216 Fin. Assis. to the families of 200,000 220,000

G. Serv. who expire

001 Fin. Assis. to the families of the persons who expires during service. 200,000 220,000

_______________________________________________________________________________Consolidation of Land Holdings 9,235,000 7,245,000 9,010,000

Superintendence

_______________________________________________________________________________

Page 32: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0421 AGRICULTURE042102 LAND MANAGEMENT (LAND RECORD & COLONIZAT COLONIZATION)

LQ4573 Consolidation of Land Holding District

A01 TOTAL EMPLOYEES RELATED EXPENSES. 379,688,000 248,968,000 449,476,000

A011 TOTAL PAY 1590 1590 192,572,000 123,597,000 207,105,000

A011-1 TOTAL PAY OF OFFICERS 72 72 20,296,000 14,623,000 22,545,000

A01101 Total Basic Pay of Officers 72 72 20,296,000 14,623,000 22,545,000

S142-M Settlement Officer (BPS-19) 1 1 540,000 559,000

A726-M Additional Settlement (BPS-18) 1 1 323,000 557,000Officer

C151-M Collector(Tehsildar) (BPS-18) 15 15 4,926,000 5,769,000

S142-M Settlement Officer (BPS-18) 1 1 539,000 341,000

E097-M Extra Assistant (BPS-17) 7 7 2,685,000 2,902,000Settlement Officer

C186-M Consolidation Officer (BPS-16) 38 38 8,873,000 9,948,000

S216-M Stenographer (BPS-16) 1 1 375,000 384,000

T032-M Tehsildar (BPS-16) 8 8 2,035,000 2,085,000

A011-2 TOTAL PAY OF OTHER STAFF 1518 1518 172,276,000 108,974,000 184,560,000

A01151 Total Basic Pay of Other Staff 1518 1518 172,276,000 108,974,000 184,560,000

H024-M Head Clerk (BPS-15) 2 2 683,000 571,000

A097-M Assistant (BPS-14) 7 7 1,137,000 1,403,000

H024-M Head Clerk (BPS-14) 6 6 1,263,000 1,303,000

N011-M Naib Tehsildar (BPS-14) 12 12 2,165,000 2,191,000

N013-M Naib Tehsildar(Reader) (BPS-14) 26 26 5,569,000 5,798,000

S216-M Stenographer (BPS-14) 20 20 3,135,000 3,254,000

S218-M Stenographer-Cum-Computer (BPS-12) 2 2 289,000 327,000Operator

C185-M Consolidation Kanungo (BPS-11) 99 99 15,072,000 16,056,000

F032-M Field Kanungo (BPS-11) 18 18 2,374,000 2,452,000

H024-M Head Clerk (BPS-11) 2 2 182,000 383,000

Page 33: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0421 AGRICULTURE042102 LAND MANAGEMENT (LAND RECORD & COLONIZAT COLONIZATION)

LQ4573 Consolidation of Land Holding District

K002-M Kanungo (BPS-11) 42 42 6,981,000 7,412,000

P042-M Peshi Qanungo (BPS-11) 53 53 6,830,000 7,619,000

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

C187-M Consolidation Patwari (BPS-09) 383 383 41,656,000 43,832,000

F129-M Field Patwari (BPS-09) 49 49 4,205,000 4,290,000

P027-M Patwari (BPS-09) 237 237 24,417,000 26,160,000

P028-M Patwari Moharrar (BPS-09) 58 58 6,128,000 7,110,000

S078-M Senior Clerk (BPS-09) 18 18 2,978,000 3,082,000

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

J019-M Junior Clerk (BPS-07) 90 90 11,813,000 12,496,000

D186-M Driver (BPS-06) 1 1 166,000 200,000

D186-M Driver (BPS-05) 14 14 1,682,000 1,833,000

D186-M Driver (BPS-04) 5 5 542,000 594,000

N006-M Naib Qasid (BPS-03) 5 5 544,000 785,000

C112-M Chowkidar (BPS-02) 18 18 1,770,000 1,948,000

C256-M Class Iv (BPS-02) 2 2 100,000 200,000

D011-M Dak Runner (BPS-02) 3 3 247,000 317,000

M019-M Mali (BPS-02) 5 5 478,000 697,000

N006-M Naib Qasid (BPS-02) 103 103 9,903,000 10,282,000

P148-M Process Server (BPS-02) 124 124 11,748,000 12,723,000

S311-M Sanitary Worker (BPS-02) 4 4 377,000 431,000

S325-M Sweeper/Sanitary Worker (BPS-02) 6 6 582,000 711,000

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

C112-M Chowkidar (BPS-01) 5 5 343,000 349,000

D011-M Dak Runner (BPS-01) 1 1 111,000 112,000

M019-M Mali (BPS-01) 3 3 196,000 199,000

N006-M Naib Qasid (BPS-01) 43 43 2,996,000 3,218,000

P148-M Process Server (BPS-01) 43 43 2,702,000 3,215,000

S325-M Sweeper/Sanitary Worker (BPS-01) 3 3 216,000 262,000

Page 34: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0421 AGRICULTURE042102 LAND MANAGEMENT (LAND RECORD & COLONIZAT COLONIZATION)

LQ4573 Consolidation of Land Holding District

W019-M Water Carrier (BPS-01) 2 2 119,000 159,000

A012 TOTAL ALLOWANCES 187,116,000 125,371,000 242,371,000

A012-1 TOTAL REGULAR ALLOWANCES 186,601,000 125,153,000 241,801,000

A01202 House Rent Allowance 24,479,000 13,690,000 27,137,000

A01203 Conveyance Allowance 37,326,000 20,478,000 40,833,000

A01205 Dearness Allowance 102,000

A01207 Washing Allowance 1,000 2,000 2,000

A01209 Special Additional Allowance 65,000

A0120D Integrated Allowance 599,000

A0120N Spl. allowances @ 20% of basic 6,000

pay for Secretariat

A0120P Adhoc Relief 2009 74,000

A0120Q Fixed Daily Allowance 198,000

A0120X Ad - hoc Allowance - 2010 49,591,000 32,066,000 69,719,000

A01217 Medical Allowance 20,386,000 11,075,000 22,448,000

A01218 Fixed stationary allowance 18,000 18,000 20,000

A0121A Adhoc Relief Allowance 2011 15,792,000 10,540,000 19,295,000

A0121M Adhoc Relief Allowance - 2012 36,041,000 23,037,000 39,581,000

A0121T Adhoc Relief Allowance 2013 11,170,000 20,477,000

A01229 Special compensatory allowance 5,000

A01238 Charge Allowance 1,000 1,000

A01239 Special Allowance 1,000

001 Special Allowance 1,000

A01244 Adhoc Relief 101,000

A01262 Special Relief Allowance 113,000

A01270 Others 2,966,000 1,812,000 2,289,000

001 Others 460,000 460,000 500,000

037 30% Social Security Benefit in liue of Pension to the Contract Employees 2,506,000 1,352,000 1,789,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 515,000 218,000 570,000

A01273 Honoraria 10,000

000 Honoraria 10,000

A01274 Medical Charges 500,000 202,000 550,000

A01278 Leave Salary 15,000 6,000 20,000

Page 35: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0421 AGRICULTURE042102 LAND MANAGEMENT (LAND RECORD & COLONIZAT COLONIZATION)

LQ4573 Consolidation of Land Holding District

A03 TOTAL OPERATING EXPENSES 3,212,000 4,683,000 3,662,000

A032 TOTAL COMMUNICATIONS 325,000 688,000 360,000

A03201 Postage and Telegraph 55,000 70,000 60,000

A03202 Telephone and Trunk Call 270,000 618,000 300,000

A033 TOTAL UTILITIES 522,000 529,000 662,000

A03301 Gas 65,000 9,000 100,000

A03302 Water 2,000 2,000 2,000

A03303 Electricity 400,000 375,000 500,000

001 Electricity 400,000 375,000 500,000

A03304 Hot and Cold Weather Charges 55,000 143,000 60,000

A034 TOTAL OCCUPANCY COSTS 275,000 438,000 330,000

A03402 Rent for Office Building 250,000 395,000 300,000

A03407 Rates and Taxes 25,000 43,000 30,000

A038 TOTAL TRAVEL & 1,300,000 1,825,000 1,400,000

TRANSPORTATION

A03805 Travelling Allowance 550,000 575,000 600,000

A03807 P.O.L Charges 750,000 1,250,000 800,000

A039 TOTAL GENERAL 790,000 1,203,000 910,000

A03901 Stationery 300,000 300,000 400,000

A03902 Printing and Publication 25,000 104,000 30,000

001 Printing and Publications 25,000 104,000 30,000

A03905 Newspapers Periodicals and Books 50,000 86,000 55,000

001 News Papers, Periodicals & Books 50,000 86,000 55,000

A03906 Uniforms and Protective Clothing 30,000 30,000 30,000

A03907 Advertising & Publicity 15,000 15,000 20,000

001 Advertising & Publicity 15,000 15,000 20,000

A03917 Law Charges 40,000 50,000

A03942 Cost of Other Stores 25,000 20,000 25,000

001 Cost of Other Stores 25,000 20,000 25,000

A03955 Computer Stationary 10,000 10,000

Page 36: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0421 AGRICULTURE042102 LAND MANAGEMENT (LAND RECORD & COLONIZAT COLONIZATION)

LQ4573 Consolidation of Land Holding District

A03970 Others 295,000 638,000 300,000

001 Others 295,000 638,000 300,000

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 1,900,000 1,500,000 3,000,000

A052 TOTAL GRANTS-DOMESTIC 1,900,000 1,500,000 3,000,000

A05216 Fin. Assis. to the families of 1,900,000 1,500,000 3,000,000

G. Serv. who expire

001 Fin. Assis. to the families of the persons who expires during service. 1,900,000 1,500,000 3,000,000

A09 TOTAL PHYSICAL ASSETS 30,000 10,000 32,000

A092 TOTAL COMPUTER EQUIPMENT 30,000 10,000 32,000

A09201 Hardware 5,000 5,000 10,000

A09202 Software 5,000 5,000 10,000

A09203 I.T. Equipment 20,000 12,000

_______________________________________________________________________________Consolidation of Land Holding District 384,830,000 255,161,000 456,171,000

_______________________________________________________________________________

Page 37: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0421 AGRICULTURE042102 LAND MANAGEMENT (LAND RECORD & COLONIZAT COLONIZATION)

LQ4576 Forest Reserve and Grazing Land

A01 TOTAL EMPLOYEES RELATED EXPENSES. 10,850,000 6,418,000 14,795,000

A011 TOTAL PAY 47 47 4,438,000 2,977,000 5,393,000

A011-2 TOTAL PAY OF OTHER STAFF 47 47 4,438,000 2,977,000 5,393,000

A01151 Total Basic Pay of Other Staff 47 47 4,438,000 2,974,000 5,393,000

A097-M Assistant (BPS-14) 1 1 270,000 300,000

H024-M Head Clerk (BPS-14) 1 1 350,000 450,000

K002-M Kanungo (BPS-11) 1 1 201,000 210,000

P027-M Patwari (BPS-09) 5 5 771,000 805,000

S078-M Senior Clerk (BPS-09) 2 2 287,000 327,000

J019-M Junior Clerk (BPS-07) 8 8 1,037,000 1,099,000

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

H007-M Hand Saw Man (BPS-02) 1 115,000

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

M019-M Mali (BPS-02) 1 1 135,000 150,000

N006-M Naib Qasid (BPS-02) 13 13 556,000 1,092,000

N006-M Naib Qasid (BPS-01) 13 13 616,000 660,000

A01152 Personal pay 3,000

A012 TOTAL ALLOWANCES 6,412,000 3,441,000 9,402,000

A012-1 TOTAL REGULAR ALLOWANCES 6,387,000 3,413,000 9,372,000

A01202 House Rent Allowance 500,000 353,000 1,076,000

A01203 Conveyance Allowance 1,360,000 585,000 1,505,000

A0120X Ad - hoc Allowance - 2010 1,400,000 845,000 2,101,000

A01217 Medical Allowance 800,000 320,000 1,052,000

A0121A Adhoc Relief Allowance 2011 745,000 281,000 896,000

A0121M Adhoc Relief Allowance - 2012 1,337,000 580,000 1,489,000

A0121T Adhoc Relief Allowance 2013 330,000 808,000

A01270 Others 245,000 119,000 445,000

Page 38: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0421 AGRICULTURE042102 LAND MANAGEMENT (LAND RECORD & COLONIZAT COLONIZATION)

LQ4576 Forest Reserve and Grazing Land

001 Others 119,000 345,000

037 30% Social Security Benefit in liue of Pension to the Contract Employees 245,000 100,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 25,000 28,000 30,000

A01274 Medical Charges 25,000 28,000 30,000

A03 TOTAL OPERATING EXPENSES 177,000 72,000 195,000

A038 TOTAL TRAVEL & 15,000 3,000 20,000

TRANSPORTATION

A03805 Travelling Allowance 15,000 3,000 20,000

A039 TOTAL GENERAL 162,000 69,000 175,000

A03901 Stationery 22,000 18,000 25,000

A03970 Others 140,000 51,000 150,000

001 Others 140,000 51,000 150,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000

A041 TOTAL PENSION 1,000

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

_______________________________________________________________________________Forest Reserve and Grazing Land 11,027,000 6,490,000 14,991,000

_______________________________________________________________________________

Page 39: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0421 AGRICULTURE042102 LAND MANAGEMENT (LAND RECORD & COLONIZAT COLONIZATION)

LQ4577 Land Reclamation and Protection

A01 TOTAL EMPLOYEES RELATED EXPENSES. 7,265,000 3,346,000 10,510,000

A011 TOTAL PAY 27 27 3,836,000 1,676,000 4,277,000

A011-2 TOTAL PAY OF OTHER STAFF 27 27 3,836,000 1,676,000 4,277,000

A01151 Total Basic Pay of Other Staff 27 27 3,836,000 1,676,000 4,277,000

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

K002-M Kanungo (BPS-11) 11 1,913,000

J019-M Junior Clerk (BPS-07) 6 6 898,000 1,058,000

N006-M Naib Qasid (BPS-01) 10 10 1,025,000 1,211,000

A012 TOTAL ALLOWANCES 3,429,000 1,670,000 6,233,000

A012-1 TOTAL REGULAR ALLOWANCES 3,419,000 1,670,000 6,182,000

A01202 House Rent Allowance 422,000 159,000 560,000

A01203 Conveyance Allowance 656,000 302,000 1,005,000

A0120D Integrated Allowance 20,000

A0120Q Fixed Daily Allowance 2,000

A0120X Ad - hoc Allowance - 2010 987,000 426,000 1,433,000

A01217 Medical Allowance 324,000 138,000 529,000

A01218 Fixed stationary allowance 1,000 1,000

A0121A Adhoc Relief Allowance 2011 327,000 137,000 633,000

A0121M Adhoc Relief Allowance - 2012 642,000 311,000 1,233,000

A0121T Adhoc Relief Allowance 2013 175,000 643,000

A01270 Others 60,000 145,000

001 Others 10,000

037 30% Social Security Benefit in liue of Pension to the Contract Employees 60,000 135,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 10,000 51,000

A01274 Medical Charges 10,000 50,000

A01278 Leave Salary 1,000

A03 TOTAL OPERATING EXPENSES 35,000 31,000 40,000

Page 40: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0421 AGRICULTURE042102 LAND MANAGEMENT (LAND RECORD & COLONIZAT COLONIZATION)

LQ4577 Land Reclamation and Protection

A032 TOTAL COMMUNICATIONS 8,000 4,000 10,000

A03201 Postage and Telegraph 8,000 4,000 10,000

A039 TOTAL GENERAL 27,000 27,000 30,000

A03901 Stationery 27,000 27,000 30,000

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 300,000 300,000 300,000

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

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

G. Serv. who expire

001 Fin. Assis. to the families of the persons who expires during service. 300,000 300,000 300,000

_______________________________________________________________________________Land Reclamation and Protection 7,600,000 3,677,000 10,851,000

_______________________________________________________________________________

Page 41: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0421 AGRICULTURE042102 LAND MANAGEMENT (LAND RECORD & COLONIZAT COLONIZATION)

LQ4579 Colonization

A01 TOTAL EMPLOYEES RELATED EXPENSES. 285,361,000 242,023,000 329,606,000

A011 TOTAL PAY 1059 1059 147,221,000 119,260,000 155,520,000

A011-1 TOTAL PAY OF OFFICERS 2 2 533,000 387,000 543,000

A01101 Total Basic Pay of Officers 2 2 533,000 387,000 543,000

C404-M Colony Assistant (BPS-17) 1 1 206,000 207,000

T032-M Tehsildar (BPS-16) 1 1 327,000 336,000

A011-2 TOTAL PAY OF OTHER STAFF 1057 1057 146,688,000 118,873,000 154,977,000

A01151 Total Basic Pay of Other Staff 1057 1057 146,688,000 118,779,000 154,977,000

A097-M Assistant (BPS-14) 7 7 1,401,000 1,505,000

N011-M Naib Tehsildar (BPS-14) 11 11 2,768,000 2,844,000

N012-M Naib Tehsildar Colony (BPS-14) 2 2 458,000 600,000

S216-M Stenographer (BPS-14) 1 1 86,000 88,000

F032-M Field Kanungo (BPS-11) 17 17 2,996,000 3,405,000

K002-M Kanungo (BPS-11) 73 75 13,386,000 13,684,000

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

O083-M Office Kanungo (BPS-11) 12 12 2,238,000 2,529,000

A603-M A.N.T.O. (BPS-09) 1 1 187,000 245,000

C405-M Colony Patwari (BPS-09) 4 4 478,000 734,000

F129-M Field Patwari (BPS-09) 286 286 43,605,000 47,553,000

K002-M Kanungo (BPS-09) 2 366,000

N068-M Naib Office Kanungo (BPS-09) 11 11 1,346,000 1,455,000

O007-M Office Patwari (BPS-09) 2 2 267,000 278,000

P027-M Patwari (BPS-09) 389 389 49,505,000 50,947,000

P028-M Patwari Moharrar (BPS-09) 15 15 1,645,000 1,693,000

S078-M Senior Clerk (BPS-09) 17 17 2,261,000 2,587,000

J019-M Junior Clerk (BPS-07) 61 61 9,277,000 9,389,000

Page 42: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0421 AGRICULTURE042102 LAND MANAGEMENT (LAND RECORD & COLONIZAT COLONIZATION)

LQ4579 Colonization

D186-M Driver (BPS-05) 1 1 126,000 129,000

D003-M Daftri (BPS-03) 2 2 185,000 187,000

B137-M Basta Cooli (BPS-02) 9 9 883,000 1,048,000

C112-M Chowkidar (BPS-02) 1 1 111,000 113,000

C256-M Class Iv (BPS-02) 5 5 414,000 388,000

D011-M Dak Runner (BPS-02) 2 2 132,000 137,000

N006-M Naib Qasid (BPS-02) 102 102 10,642,000 11,515,000

W018-M Watchman (BPS-02) 1 1 111,000 69,000

C112-M Chowkidar (BPS-01) 1 1 67,000 65,000

C256-M Class Iv (BPS-01) 3 3 229,000 239,000

N006-M Naib Qasid (BPS-01) 18 18 1,436,000 1,469,000

A01152 Personal pay 94,000

A012 TOTAL ALLOWANCES 138,140,000 122,763,000 174,086,000

A012-1 TOTAL REGULAR ALLOWANCES 137,940,000 122,563,000 172,466,000

A01202 House Rent Allowance 16,212,000 13,433,000 17,943,000

A01203 Conveyance Allowance 25,026,000 19,742,000 27,322,000

A0120D Integrated Allowance 355,000

A0120Q Fixed Daily Allowance 207,000

A0120X Ad - hoc Allowance - 2010 39,865,000 32,761,000 44,030,000

A01211 Hill Allowance 519,000

A01217 Medical Allowance 13,003,000 10,412,000 15,817,000

A01218 Fixed stationary allowance 15,000

A0121A Adhoc Relief Allowance 2011 13,756,000 10,591,000 16,678,000

A0121M Adhoc Relief Allowance - 2012 29,658,000 23,198,000 32,508,000

A0121T Adhoc Relief Allowance 2013 11,154,000 16,170,000

A01220 Language allowance 1,000

A01238 Charge Allowance 1,000

A01270 Others 420,000 174,000 1,998,000

001 Others 420,000 174,000 1,177,000

037 30% Social Security Benefit in liue of Pension to the Contract Employees 821,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 200,000 200,000 1,620,000

Page 43: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0421 AGRICULTURE042102 LAND MANAGEMENT (LAND RECORD & COLONIZAT COLONIZATION)

LQ4579 Colonization

A01274 Medical Charges 200,000 200,000 1,610,000

A01278 Leave Salary 10,000

A03 TOTAL OPERATING EXPENSES 2,124,000 2,128,000 2,147,000

A032 TOTAL COMMUNICATIONS 66,000 41,000 151,000

A03201 Postage and Telegraph 50,000 25,000 100,000

A03202 Telephone and Trunk Call 15,000 16,000 50,000

A03204 Electronic Communication 1,000 1,000

A033 TOTAL UTILITIES 485,000 352,000 435,000

A03301 Gas 140,000 75,000 120,000

A03302 Water 15,000 15,000 15,000

A03303 Electricity 200,000 127,000 200,000

001 Electricity 200,000 127,000 200,000

A03304 Hot and Cold Weather Charges 130,000 135,000 100,000

A034 TOTAL OCCUPANCY COSTS 1,000 1,000

A03407 Rates and Taxes 1,000 1,000

A038 TOTAL TRAVEL & 350,000 502,000 450,000

TRANSPORTATION

A03805 Travelling Allowance 140,000 225,000 200,000

A03807 P.O.L Charges 210,000 277,000 250,000

A039 TOTAL GENERAL 1,222,000 1,233,000 1,110,000

A03901 Stationery 320,000 480,000 350,000

A03902 Printing and Publication 130,000 130,000 100,000

001 Printing and Publications 130,000 130,000 100,000

A03905 Newspapers Periodicals and Books 10,000 9,000 5,000

001 News Papers, Periodicals & Books 10,000 9,000 5,000

A03907 Advertising & Publicity 45,000 30,000

001 Advertising & Publicity 45,000 30,000

A03917 Law Charges 50,000 50,000 100,000

Page 44: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0421 AGRICULTURE042102 LAND MANAGEMENT (LAND RECORD & COLONIZAT COLONIZATION)

LQ4579 Colonization

A03918 Exhibitions, Fairs & Other 134,000 50,000 5,000

National Celebrations

A03942 Cost of Other Stores 230,000 193,000 170,000

001 Cost of Other Stores 230,000 193,000 170,000

A03955 Computer Stationary 8,000 14,000 50,000

A03970 Others 295,000 307,000 300,000

001 Others 295,000 307,000 300,000

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 2,000,000 2,500,000 801,000

A052 TOTAL GRANTS-DOMESTIC 2,000,000 2,500,000 801,000

A05216 Fin. Assis. to the families of 2,000,000 2,500,000 801,000

G. Serv. who expire

001 Fin. Assis. to the families of the persons who expires during service. 2,000,000 2,500,000 801,000

A09 TOTAL PHYSICAL ASSETS 2,000 3,000

A092 TOTAL COMPUTER EQUIPMENT 2,000 3,000

A09201 Hardware 1,000 2,000

A09202 Software 1,000 1,000

_______________________________________________________________________________Colonization 289,487,000 246,651,000 332,558,000

_______________________________________________________________________________

Page 45: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0421 AGRICULTURE042102 LAND MANAGEMENT (LAND RECORD & COLONIZAT COLONIZATION)

LQ4581 Land Record-District Charges

A01 TOTAL EMPLOYEES RELATED EXPENSES. 2,587,299,000 2,286,781,000 2,796,562,000

A011 TOTAL PAY 9738 9738 1,317,043,000 1,139,619,000 1,351,034,000

A011-1 TOTAL PAY OF OFFICERS 15 15 4,256,000 2,945,000 4,178,000

A01101 Total Basic Pay of Officers 15 15 4,256,000 2,945,000 4,178,000

A135-M Assistant Commissioner (BPS-17) 2 2 542,000 553,000

T032-M Tehsildar (BPS-16) 13 13 3,714,000 3,625,000

A011-2 TOTAL PAY OF OTHER STAFF 9723 9723 1,312,787,000 1,136,674,000 1,346,856,000

A01151 Total Basic Pay of Other Staff 9723 9723 1,312,391,000 1,136,152,000 1,346,456,000

N011-M Naib Tehsildar (BPS-15) 2 2 365,000 456,000

A097-M Assistant (BPS-14) 2 2 376,000 390,000

N011-M Naib Tehsildar (BPS-14) 87 87 18,060,000 18,648,000

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

S216-M Stenographer (BPS-14) 3 3 357,000 386,000

D171-M Draftsman (BPS-11) 4 4 461,000 539,000

F032-M Field Kanungo (BPS-11) 600 600 120,440,000 113,377,000

K002-M Kanungo (BPS-11) 173 173 31,679,000 31,674,000

N009-M Naib Sadar Kanungo (BPS-11) 28 28 4,703,000 5,669,000

O083-M Office Kanungo (BPS-11) 107 107 20,631,000 20,534,000

P042-M Peshi Qanungo (BPS-11) 2 2 258,000 165,000

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

F129-M Field Patwari (BPS-09) 5542 5798 742,318,000 796,233,000

I020-M Inspection Moharrir (BPS-09) 7 7 849,000 786,000

N067-M Naib Patwari (BPS-09) 1 1 250,000 82,000

N068-M Naib Office Kanungo (BPS-09) 133 133 16,330,000 18,571,000

O007-M Office Patwari (BPS-09) 56 56 6,052,000 6,845,000

P027-M Patwari (BPS-09) 1659 1659 214,507,000 216,377,000

Page 46: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0421 AGRICULTURE042102 LAND MANAGEMENT (LAND RECORD & COLONIZAT COLONIZATION)

LQ4581 Land Record-District Charges

P028-M Patwari Moharrar (BPS-09) 159 159 19,825,000 20,379,000

P315-M Patwari Record (BPS-09) 5 5 453,000 654,000

S078-M Senior Clerk (BPS-09) 6 6 862,000 1,009,000

J019-M Junior Clerk (BPS-07) 27 27 2,977,000 3,416,000

D186-M Driver (BPS-06) 1 1 69,000 73,000

F129-M Field Patwari (BPS-05) 256 30,000,000

I020-M Inspection Moharrir (BPS-05) 1 1 173,000 175,000

D186-M Driver (BPS-04) 2 2 170,000 175,000

B012-M Basta Bardars (BPS-02) 8 8 792,000 892,000

B137-M Basta Cooli (BPS-02) 2 2 205,000 200,000

C112-M Chowkidar (BPS-02) 2 2 152,000 157,000

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

D204-M Dusting Cooli (BPS-02) 3 3 267,000 210,000

M019-M Mali (BPS-02) 1 1 60,000 62,000

N006-M Naib Qasid (BPS-02) 578 578 57,481,000 64,332,000

S325-M Sweeper/Sanitary Worker (BPS-02) 2 2 120,000 124,000

B012-M Basta Bardars (BPS-01) 4 4 257,000 285,000

C256-M Class Iv (BPS-01) 4 4 296,000 298,000

D204-M Dusting Cooli (BPS-01) 19 19 1,644,000 1,416,000

N006-M Naib Qasid (BPS-01) 234 234 18,714,000 21,519,000

A01152 Personal pay 231,000

A01153 Special Pay 3,000

A01156 Total Pay of contract staff 396,000 288,000 400,000

A012 TOTAL ALLOWANCES 1,270,256,000 1,147,162,000 1,445,528,000

A012-1 TOTAL REGULAR ALLOWANCES 1,267,906,000 1,145,478,000 1,442,848,000

A01202 House Rent Allowance 141,890,000 112,260,000 141,890,000

A01203 Conveyance Allowance 211,981,000 186,232,000 231,183,000

A01205 Dearness Allowance 12,000

Page 47: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0421 AGRICULTURE042102 LAND MANAGEMENT (LAND RECORD & COLONIZAT COLONIZATION)

LQ4581 Land Record-District Charges

A01207 Washing Allowance 13,000

A01209 Special Additional Allowance 24,000

A0120D Integrated Allowance 2,158,000

A0120P Adhoc Relief 2009 34,000

A0120Q Fixed Daily Allowance 2,598,000

A0120X Ad - hoc Allowance - 2010 413,659,000 310,593,000 413,659,000

A01210 Risk Allowance 50,000

A01211 Hill Allowance 317,000

A01216 Qualification Allowance 25,000

A01217 Medical Allowance 114,836,000 97,048,000 114,836,000

A01218 Fixed stationary allowance 391,000 207,000 391,000

A0121A Adhoc Relief Allowance 2011 124,269,000 97,532,000 134,680,000

A0121M Adhoc Relief Allowance - 2012 256,391,000 223,266,000 264,267,000

A0121T Adhoc Relief Allowance 2013 109,948,000 136,415,000

A01224 Entertainment Allowance 100,000 10,000

A01238 Charge Allowance 103,000

A01239 Special Allowance 19,000

001 Special Allowance 19,000

A01242 Consolidation Travelling Allowance 149,000 150,000

A01244 Adhoc Relief 26,000

A01245 Indexed house rent allowance 40,000 80,000

A01251 Mess Allowance 1,000

A01260 Ration Allowance 10,000 6,000 10,000

A01262 Special Relief Allowance 8,000

A01266 Disturbance Allowance 1,000

A01267 Warden/Boarding Allowance 1,000

A01270 Others 4,190,000 2,996,000 5,277,000

001 Others 100,000

037 30% Social Security Benefit in liue of Pension to the Contract Employees 4,190,000 2,996,000 5,177,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 2,350,000 1,684,000 2,680,000

A01274 Medical Charges 2,200,000 1,631,000 2,500,000

A01277 Contingent Paid Staff 100,000 125,000

A01278 Leave Salary 50,000 52,000 55,000

A01299 Others 1,000

001 Others 1,000

A03 TOTAL OPERATING EXPENSES 29,721,000 32,377,000 31,130,000

Page 48: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0421 AGRICULTURE042102 LAND MANAGEMENT (LAND RECORD & COLONIZAT COLONIZATION)

LQ4581 Land Record-District Charges

A032 TOTAL COMMUNICATIONS 1,257,000 842,000 1,318,000

A03201 Postage and Telegraph 200,000 149,000 210,000

A03202 Telephone and Trunk Call 1,050,000 688,000 1,100,000

A03205 Courier and Pilot Service 7,000 5,000 8,000

A033 TOTAL UTILITIES 4,021,000 4,422,000 4,472,000

A03301 Gas 305,000 143,000 350,000

A03302 Water 11,000 12,000

A03303 Electricity 3,100,000 3,674,000 3,500,000

001 Electricity 3,100,000 3,674,000 3,500,000

A03304 Hot and Cold Weather Charges 605,000 605,000 610,000

A034 TOTAL OCCUPANCY COSTS 105,000 54,000 120,000

A03402 Rent for Office Building 40,000 40,000 50,000

A03407 Rates and Taxes 65,000 14,000 70,000

A038 TOTAL TRAVEL & 8,600,000 11,396,000 9,300,000

TRANSPORTATION

A03805 Travelling Allowance 5,000,000 7,939,000 5,500,000

A03806 Transportation of Goods 300,000 156,000 300,000

A03807 P.O.L Charges 3,300,000 3,301,000 3,500,000

A039 TOTAL GENERAL 15,738,000 15,663,000 15,920,000

A03901 Stationery 5,524,000 5,524,000 5,550,000

A03902 Printing and Publication 540,000 540,000 600,000

001 Printing and Publications 540,000 540,000 600,000

A03905 Newspapers Periodicals and Books 130,000 109,000 130,000

001 News Papers, Periodicals & Books 130,000 109,000 130,000

A03907 Advertising & Publicity 175,000 175,000 180,000

001 Advertising & Publicity 175,000 175,000 180,000

A03917 Law Charges 800,000 524,000 900,000

A03918 Exhibitions, Fairs & Other 39,000 39,000 40,000

National Celebrations

A03921 Unforeseen exp.for disaster 10,000 10,000

preparedness & relief

Page 49: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0421 AGRICULTURE042102 LAND MANAGEMENT (LAND RECORD & COLONIZAT COLONIZATION)

LQ4581 Land Record-District Charges

A03942 Cost of Other Stores 510,000 510,000 500,000

001 Cost of Other Stores 510,000 510,000 500,000

A03955 Computer Stationary 10,000 10,000 10,000

A03970 Others 8,000,000 8,232,000 8,000,000

001 Others 8,000,000 8,232,000 8,000,000

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 30,000,000 21,700,000 20,000,000

A052 TOTAL GRANTS-DOMESTIC 30,000,000 21,700,000 20,000,000

A05216 Fin. Assis. to the families of 30,000,000 21,700,000 20,000,000

G. Serv. who expire

001 Fin. Assis. to the families of the persons who expires during service. 30,000,000 21,700,000 20,000,000

A09 TOTAL PHYSICAL ASSETS 25,000 7,000 38,000

A092 TOTAL COMPUTER EQUIPMENT 24,000 7,000 38,000

A09201 Hardware 10,000 15,000

A09202 Software 7,000 10,000

A09203 I.T. Equipment 7,000 7,000 13,000

A095 TOTAL PURCHASE OF 1,000

TRANSPORT

A09501 Transport 1,000

A13 TOTAL REPAIRS AND MAINTENANCE 770,000 625,000 830,000

A133 TOTAL BUILDINGS AND 500,000 412,000 550,000

STRUCTURE

A13301 Office Buildings 500,000 412,000 550,000

001 Office Buildings 500,000 412,000 550,000

Page 50: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0421 AGRICULTURE042102 LAND MANAGEMENT (LAND RECORD & COLONIZAT COLONIZATION)

LQ4581 Land Record-District Charges

A136 TOTAL ROADS, HIGHWAYS AND 20,000 10,000 20,000

BRIDGES

A13604 Other bridges 20,000 10,000 20,000

A139 TOTAL TELECOMMUNICATION 250,000 203,000 260,000

WORKS

A13920 Others-Repairs 250,000 203,000 260,000

_______________________________________________________________________________Land Record-District Charges 2,647,815,000 2,341,490,000 2,848,561,000

_______________________________________________________________________________

Page 51: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

47

PC21003 (003)PROVINCIAL EXCISE

BUDGET ESTIMATES 2014-2015_______________________________________________________________________________

BUDGET REVISED BUDGET ESTIMATES 2014-2015POSTS ESTIMATES ESTIMATES ________________________________________

2014-2015 2013-2014 2013-2014 SALARY NON-SALARY TOTAL_______________________________________________________________________________

PROVINCIAL 110 61,554,000 56,727,000 37,033,000 34,069,000 71,102,000

_______________________________________________________________________________TOTAL 110 61,554,000 56,727,000 37,033,000 34,069,000 71,102,000

_______________________________________________________________________________

Page 52: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

48

PC21003 (003)PROVINCIAL EXCISE

RsCharged: 0______________Voted: 71,102,000______________Total: 71,102,000______________

_______________________________________________________________________________HEAD OF DEPARTMENT

_______________________________________________________________________________BUDGET REVISED BUDGET

ESTIMATES ESTIMATES ESTIMATES2013-2014 2013-2014 2014-2015

_______________________________________________________________________________Rs Rs Rs

SUMMARYFUNCTIONAL

011205 TAX MANAGEMENT (CUSTOMS. I 61,554,000 56,727,000 71,102,000TAX. EXCISE) AND TAXATION DEPARMENT

_______________________________________________________________________________ TOTAL 61,554,000 56,727,000 71,102,000_______________________________________________________________________________

Page 53: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

49

PC21003 (003)PROVINCIAL EXCISE

_______________________________________________________________________________BUDGET REVISED BUDGET

SCHEME SCHEME NAME ESTIMATES ESTIMATES ESTIMATES NO 2013-2014 2013-2014 2014-2015_______________________________________________________________________________

Rs Rs Rs

LQ4005 DIRECTION 41,581,000 48,904,000 61,498,000

LQ4006 COST OF MANUFACTURING OPIUM 11,700,000 1,000,000TABLETS

LQ4007 EXCISE BUREAU 8,273,000 7,823,000 8,604,000

_______________________________________________________________________________ TOTAL 61,554,000 56,727,000 71,102,000_______________________________________________________________________________

Page 54: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

50

PC21003 (003)PROVINCIAL EXCISE

_______________________________________________________________________________BUDGET REVISED BUDGET

ESTIMATES ESTIMATES ESTIMATES2013-2014 2013-2014 2014-2015

_______________________________________________________________________________Rs Rs Rs

SUMMARY OBJECT

A01 TOTAL EMPLOYEES RELATED 35,034,000 34,794,000 37,033,000EXPENSES.

A011 PAY 19,203,000 17,233,000 19,441,000

A011-1 TOTAL PAY OF OFFICERS 8,028,000 8,773,000 8,096,000

A01101 Basic Pay of Officers 8,028,000 8,728,000 8,096,000A01102 Personal pay 45,000

A011-2 TOTAL PAY OF OTHER STAFF 11,175,000 8,460,000 11,345,000

A01151 Basic Pay of Other Staff 11,175,000 8,400,000 11,345,000A01152 Personal pay 60,000

A012 ALLOWANCES 15,831,000 17,561,000 17,592,000

A012-1 TOTAL REGULAR ALLOWANCES 15,621,000 17,374,000 17,382,000

A01202 House Rent Allowance 2,620,000 2,555,000 2,620,000A01203 Conveyance Allowance 2,591,000 2,700,000 2,686,000A0120D Integrated Allowance 60,000 60,000 60,000A0120X Ad - hoc Allowance - 2010 5,058,000 4,558,000 5,025,000A01217 Medical Allowance 1,345,000 1,445,000 1,333,000A0121A Adhoc Relief Allowance 2011 1,233,000 1,428,000 1,354,000A0121M Adhoc Relief Allowance - 2012 2,631,000 3,123,000 2,994,000A0121T Adhoc Relief Allowance 2013 1,390,000 1,227,000A01224 Entertainment Allowance 10,000 10,000 10,000A01270 Others 73,000 105,000 73,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 210,000 187,000 210,000

A01273 Honoraria 173,000 173,000 173,000A01274 Medical Charges 24,000 14,000 24,000A01278 Leave Salary 13,000 13,000

A03 TOTAL OPERATING EXPENSES 25,626,000 21,165,000 33,135,000

A032 COMMUNICATIONS 260,000 331,000 284,000

A03201 Postage and Telegraph 40,000 39,000 42,000A03202 Telephone and Trunk Call 220,000 292,000 242,000

A033 UTILITIES 629,000 528,000 643,000

A03301 Gas 52,000 44,000 57,000A03303 Electricity 566,000 481,000 575,000

Page 55: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

51

PC21003 (003)PROVINCIAL EXCISE

_______________________________________________________________________________BUDGET REVISED BUDGET

ESTIMATES ESTIMATES ESTIMATES2013-2014 2013-2014 2014-2015

_______________________________________________________________________________Rs Rs Rs

SUMMARY OBJECT

A03304 Hot and Cold Weather Charges 11,000 3,000 11,000

A034 OCCUPANCY COSTS 17,000 14,000 19,000

A03407 Rates and Taxes 17,000 14,000 19,000

A038 TRAVEL & TRANSPORTATION 1,678,000 6,147,000 19,761,000

A03805 Travelling Allowance 135,000 365,000 147,000A03806 Transportation of Goods 30,000 25,000 33,000A03807 P.O.L Charges 1,513,000 5,757,000 19,581,000

A039 GENERAL 23,042,000 14,145,000 12,428,000

A03901 Stationery 182,000 155,000 200,000A03902 Printing and Publication 10,600,000 13,510,000 10,630,000A03905 Newspapers Periodicals and 14,000 15,000 16,000

BooksA03906 Uniforms and Protective 12,000 10,000 13,000

ClothingA03907 Advertising & Publicity 250,000 212,000 260,000A03917 Law Charges 5,000 4,000 5,000A03942 Cost of Other Stores 11,769,000 59,000 1,076,000A03955 Computer Stationary 95,000 81,000 101,000A03970 Others 115,000 99,000 127,000

A04 TOTAL EMPLOYEES' RETIREMENT 2,000BENEFITS

A041 PENSION 2,000

A04114 Superannuation Encashment Of 2,000L.P.R

A05 TOTAL GRANTS SUBSIDIES AND 500,000 425,000 500,000WRITE OFF LOANS

A052 GRANTS-DOMESTIC 500,000 425,000 500,000

A05216 Fin. Assis. to the families of 500,000 425,000 500,000G. Serv. who expire

A06 TOTAL TRANSFERS 20,000 21,000

A061 SCHOLARSHIP 20,000 21,000

A06103 Cash Awards 20,000 21,000

Page 56: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

52

PC21003 (003)PROVINCIAL EXCISE

_______________________________________________________________________________BUDGET REVISED BUDGET

ESTIMATES ESTIMATES ESTIMATES2013-2014 2013-2014 2014-2015

_______________________________________________________________________________Rs Rs Rs

SUMMARY OBJECT

A13 TOTAL REPAIRS AND MAINTENANCE 374,000 343,000 411,000

A130 TRANSPORT 210,000 202,000 231,000

A13001 Transport 210,000 202,000 231,000

A131 MACHINERY AND EQUIPMENT 105,000 90,000 115,000

A13101 Machinery and Equipment 105,000 90,000 115,000

A132 FURNITURE AND FIXTURE 59,000 51,000 65,000

A13201 Furniture and Fixture 59,000 51,000 65,000

_______________________________________________________________________________ NET TOTAL 61,554,000 56,727,000 71,102,000_______________________________________________________________________________

Page 57: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

53

PC21003 (003)PROVINCIAL EXCISE

SUMMARY OF SCALES FOR 2014-2015_______________________________________________________________________________

Pay Permanent Fresh Continued Total Basic SCALE POSTS POSTS POSTS POSTS PAY_______________________________________________________________________________

01 15 15 1,170,000

02 1 1 82,000

04 14 14 1,589,000

05 14 14 1,503,000

07 14 14 1,437,000

09 3 3 385,000

14 26 26 5,056,000

15 1 1 123,000

16 13 13 4,320,000

17 6 6 2,059,000

18 1 1 357,000

19 2 2 1,360,000

_______________________________________________________________________________TOTAL 110 110 19,441,000

_______________________________________________________________________________

Page 58: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0112 FINANCIAL AND FISCAL AFFAIRS011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE) AND TAXATION DEPARMENT

LQ4005 Direction

A01 TOTAL EMPLOYEES RELATED EXPENSES. 28,028,000 28,060,000 29,757,000

A011 TOTAL PAY 89 89 15,349,000 13,824,000 15,723,000

A011-1 TOTAL PAY OF OFFICERS 19 19 6,619,000 7,364,000 6,807,000

A01101 Total Basic Pay of Officers 19 19 6,619,000 7,319,000 6,807,000

D110-M Director General (BPS-19) 1 1 785,000 689,000

D100-M Director (BPS-18) 1 1 339,000 357,000

A316-M Audit Officer (BPS-17) 6 6 1,800,000 2,059,000

A183-M Assistant Excise & (BPS-16) 4 4 1,325,000 1,267,000Taxation Officer

R093-M Research Officer/ (BPS-16) 1 1 317,000 317,000Assistant E.T.O

S216-M Stenographer (BPS-16) 2 2 565,000 620,000

S282-M Superintendent (BPS-16) 4 4 1,488,000 1,498,000

A01102 Personal pay 45,000

A011-2 TOTAL PAY OF OTHER STAFF 70 70 8,730,000 6,460,000 8,916,000

A01151 Total Basic Pay of Other Staff 70 70 8,730,000 6,400,000 8,916,000

A097-M Assistant (BPS-14) 7 7 1,674,000 1,839,000

E080-M Excise & Taxation (BPS-14) 4 4 918,000 999,000Inspector

S322-M Senior Auditor (BPS-14) 11 11 1,345,000 1,316,000

S078-M Senior Clerk (BPS-09) 2 2 363,000 299,000

J019-M Junior Clerk (BPS-07) 13 13 1,472,000 1,358,000

E078-M Excise & Taxation (BPS-05) 8 8 821,000 915,000Constable

D186-M Driver (BPS-04) 10 10 981,000 1,006,000

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

C112-M Chowkidar (BPS-01) 2 2 132,000 131,000

N006-M Naib Qasid (BPS-01) 10 10 808,000 831,000

Page 59: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0112 FINANCIAL AND FISCAL AFFAIRS011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE) AND TAXATION DEPARMENT

LQ4005 Direction

S311-M Sanitary Worker (BPS-01) 2 2 134,000 140,000

A01152 Personal pay 60,000

A012 TOTAL ALLOWANCES 12,679,000 14,236,000 14,034,000

A012-1 TOTAL REGULAR ALLOWANCES 12,494,000 14,061,000 13,849,000

A01202 House Rent Allowance 2,101,000 2,036,000 2,101,000

A01203 Conveyance Allowance 2,250,000 2,250,000 2,250,000

A0120D Integrated Allowance 51,000 51,000 51,000

A0120X Ad - hoc Allowance - 2010 3,900,000 3,658,000 3,900,000

A01217 Medical Allowance 1,075,000 1,175,000 1,075,000

A0121A Adhoc Relief Allowance 2011 978,000 1,128,000 1,038,000

A0121M Adhoc Relief Allowance - 2012 2,066,000 2,558,000 2,410,000

A0121T Adhoc Relief Allowance 2013 1,100,000 951,000

A01270 Others 73,000 105,000 73,000

027 Personal Allowance 14,000

037 30% Social Security Benefit in liue of Pension to the Contract Employees 73,000 91,000 73,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 185,000 175,000 185,000

A01273 Honoraria 161,000 161,000 161,000

000 Honoraria 161,000 161,000 161,000

A01274 Medical Charges 14,000 14,000 14,000

A01278 Leave Salary 10,000 10,000

A03 TOTAL OPERATING EXPENSES 12,786,000 20,190,000 30,947,000

A032 TOTAL COMMUNICATIONS 225,000 291,000 245,000

A03201 Postage and Telegraph 25,000 21,000 25,000

A03202 Telephone and Trunk Call 200,000 270,000 220,000

A033 TOTAL UTILITIES 624,000 528,000 638,000

A03301 Gas 52,000 44,000 57,000

A03303 Electricity 566,000 481,000 575,000

001 Electricity 566,000 481,000 575,000

A03304 Hot and Cold Weather Charges 6,000 3,000 6,000

Page 60: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0112 FINANCIAL AND FISCAL AFFAIRS011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE) AND TAXATION DEPARMENT

LQ4005 Direction

A034 TOTAL OCCUPANCY COSTS 17,000 14,000 19,000

A03407 Rates and Taxes 17,000 14,000 19,000

A038 TOTAL TRAVEL & 1,348,000 5,867,000 19,430,000

TRANSPORTATION

A03805 Travelling Allowance 115,000 348,000 127,000

A03806 Transportation of Goods 20,000 17,000 22,000

A03807 P.O.L Charges 1,213,000 5,502,000 19,281,000

A039 TOTAL GENERAL 10,572,000 13,490,000 10,615,000

A03901 Stationery 121,000 103,000 133,000

A03902 Printing and Publication 10,000,000 13,000,000 10,000,000

001 Printing and Publications 10,000,000 13,000,000 10,000,000

A03905 Newspapers Periodicals and Books 8,000 10,000 9,000

001 News Papers, Periodicals & Books 8,000 10,000 9,000

A03906 Uniforms and Protective Clothing 6,000 5,000 7,000

A03907 Advertising & Publicity 250,000 212,000 260,000

001 Advertising & Publicity 250,000 212,000 260,000

A03917 Law Charges 5,000 4,000 5,000

A03942 Cost of Other Stores 42,000 36,000 46,000

001 Cost of Other Stores 42,000 36,000 46,000

A03955 Computer Stationary 55,000 47,000 61,000

A03970 Others 85,000 73,000 94,000

001 Others 85,000 73,000 94,000

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 500,000 425,000 500,000

A052 TOTAL GRANTS-DOMESTIC 500,000 425,000 500,000

Page 61: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0112 FINANCIAL AND FISCAL AFFAIRS011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE) AND TAXATION DEPARMENT

LQ4005 Direction

A05216 Fin. Assis. to the families of 500,000 425,000 500,000

G. Serv. who expire

001 Fin. Assis. to the families of the persons who expires during service. 500,000 425,000 500,000

A06 TOTAL TRANSFERS 10,000 10,000

A061 TOTAL SCHOLARSHIP 10,000 10,000

A06103 Cash Awards 10,000 10,000

A13 TOTAL REPAIRS AND MAINTENANCE 257,000 229,000 283,000

A130 TOTAL TRANSPORT 138,000 127,000 152,000

A13001 Transport 138,000 127,000 152,000

A131 TOTAL MACHINERY AND 77,000 66,000 85,000

EQUIPMENT

A13101 Machinery and Equipment 77,000 66,000 85,000

A132 TOTAL FURNITURE AND 42,000 36,000 46,000

FIXTURE

A13201 Furniture and Fixture 42,000 36,000 46,000

_______________________________________________________________________________Direction 41,581,000 48,904,000 61,498,000

_______________________________________________________________________________

Page 62: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0112 FINANCIAL AND FISCAL AFFAIRS011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE) AND TAXATION DEPARMENT

LQ4006 Cost of Manufacturing Opium Tablets

A03 TOTAL OPERATING EXPENSES 11,700,000 1,000,000

A039 TOTAL GENERAL 11,700,000 1,000,000

A03942 Cost of Other Stores 11,700,000 1,000,000

001 Cost of Other Stores 11,700,000 1,000,000

_______________________________________________________________________________Cost of Manufacturing Opium Tablets 11,700,000 1,000,000

_______________________________________________________________________________

Page 63: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0112 FINANCIAL AND FISCAL AFFAIRS011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE) AND TAXATION DEPARMENT

LQ4007 Excise Bureau

A01 TOTAL EMPLOYEES RELATED EXPENSES. 7,006,000 6,734,000 7,276,000

A011 TOTAL PAY 21 21 3,854,000 3,409,000 3,718,000

A011-1 TOTAL PAY OF OFFICERS 3 3 1,409,000 1,409,000 1,289,000

A01101 Total Basic Pay of Officers 3 3 1,409,000 1,409,000 1,289,000

A021-M Additional Director (BPS-19) 1 1 689,000 671,000General

A183-M Assistant Excise & (BPS-16) 1 1 326,000 260,000Taxation Officer

S282-M Superintendent (BPS-16) 1 1 394,000 358,000

A011-2 TOTAL PAY OF OTHER STAFF 18 18 2,445,000 2,000,000 2,429,000

A01151 Total Basic Pay of Other Staff 18 18 2,445,000 2,000,000 2,429,000

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

E080-M Excise & Taxation (BPS-14) 3 3 475,000 470,000Inspector

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

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

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

E082-M Excise Constable (BPS-05) 5 5 544,000 515,000

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

D186-M Driver (BPS-04) 4 4 567,000 583,000

L024-F Lady Detective (BPS-01) 1 1 66,000 68,000

A012 TOTAL ALLOWANCES 3,152,000 3,325,000 3,558,000

A012-1 TOTAL REGULAR ALLOWANCES 3,127,000 3,313,000 3,533,000

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

A01203 Conveyance Allowance 341,000 450,000 436,000

A0120D Integrated Allowance 9,000 9,000 9,000

A0120X Ad - hoc Allowance - 2010 1,158,000 900,000 1,125,000

Page 64: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0112 FINANCIAL AND FISCAL AFFAIRS011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE) AND TAXATION DEPARMENT

LQ4007 Excise Bureau

A01217 Medical Allowance 270,000 270,000 258,000

A0121A Adhoc Relief Allowance 2011 255,000 300,000 316,000

A0121M Adhoc Relief Allowance - 2012 565,000 565,000 584,000

A0121T Adhoc Relief Allowance 2013 290,000 276,000

A01224 Entertainment Allowance 10,000 10,000 10,000

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 1,140,000 975,000 1,188,000

A032 TOTAL COMMUNICATIONS 35,000 40,000 39,000

A03201 Postage and Telegraph 15,000 18,000 17,000

A03202 Telephone and Trunk Call 20,000 22,000 22,000

A033 TOTAL UTILITIES 5,000 5,000

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

A038 TOTAL TRAVEL & 330,000 280,000 331,000

TRANSPORTATION

A03805 Travelling Allowance 20,000 17,000 20,000

A03806 Transportation of Goods 10,000 8,000 11,000

A03807 P.O.L Charges 300,000 255,000 300,000

A039 TOTAL GENERAL 770,000 655,000 813,000

A03901 Stationery 61,000 52,000 67,000

A03902 Printing and Publication 600,000 510,000 630,000

001 Printing and Publications 600,000 510,000 630,000

A03905 Newspapers Periodicals and Books 6,000 5,000 7,000

001 News Papers, Periodicals & Books 6,000 5,000 7,000

A03906 Uniforms and Protective Clothing 6,000 5,000 6,000

A03942 Cost of Other Stores 27,000 23,000 30,000

Page 65: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0112 FINANCIAL AND FISCAL AFFAIRS011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE) AND TAXATION DEPARMENT

LQ4007 Excise Bureau

001 Cost of Other Stores 27,000 23,000 30,000

A03955 Computer Stationary 40,000 34,000 40,000

A03970 Others 30,000 26,000 33,000

001 Others 30,000 26,000 33,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000

A041 TOTAL PENSION 1,000

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

A06 TOTAL TRANSFERS 10,000 11,000

A061 TOTAL SCHOLARSHIP 10,000 11,000

A06103 Cash Awards 10,000 11,000

A13 TOTAL REPAIRS AND MAINTENANCE 117,000 114,000 128,000

A130 TOTAL TRANSPORT 72,000 75,000 79,000

A13001 Transport 72,000 75,000 79,000

A131 TOTAL MACHINERY AND 28,000 24,000 30,000

EQUIPMENT

A13101 Machinery and Equipment 28,000 24,000 30,000

A132 TOTAL FURNITURE AND 17,000 15,000 19,000

FIXTURE

A13201 Furniture and Fixture 17,000 15,000 19,000

_______________________________________________________________________________Excise Bureau 8,273,000 7,823,000 8,604,000

_______________________________________________________________________________

Page 66: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

63

PC21004 (004)STAMPS

BUDGET ESTIMATES 2014-2015_______________________________________________________________________________

BUDGET REVISED BUDGET ESTIMATES 2014-2015POSTS ESTIMATES ESTIMATES ________________________________________

2014-2015 2013-2014 2013-2014 SALARY NON-SALARY TOTAL_______________________________________________________________________________

PROVINCIAL 37 230,449,000 406,442,000 12,411,000 454,419,000 466,830,000

_______________________________________________________________________________TOTAL 37 230,449,000 406,442,000 12,411,000 454,419,000 466,830,000

_______________________________________________________________________________

Page 67: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

64

PC21004 (004)STAMPS

RsCharged: 0______________Voted: 466,830,000______________Total: 466,830,000______________

_______________________________________________________________________________HEAD OF DEPARTMENT

_______________________________________________________________________________BUDGET REVISED BUDGET

ESTIMATES ESTIMATES ESTIMATES2013-2014 2013-2014 2014-2015

_______________________________________________________________________________Rs Rs Rs

SUMMARYFUNCTIONAL

011205 TAX MANAGEMENT (CUSTOMS. I 230,449,000 406,442,000 466,830,000TAX. EXCISE) AND TAXATION DEPARMENT

_______________________________________________________________________________ TOTAL 230,449,000 406,442,000 466,830,000_______________________________________________________________________________

Page 68: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

65

PC21004 (004)STAMPS

_______________________________________________________________________________BUDGET REVISED BUDGET

SCHEME SCHEME NAME ESTIMATES ESTIMATES ESTIMATES NO 2013-2014 2013-2014 2014-2015_______________________________________________________________________________

Rs Rs Rs

LQ4008 SUPERINTENDENCE 13,449,000 11,942,000 14,203,000

LQ4009 COST OF STAMPS SUPPLIED FROM 167,000,000 350,000,000 400,000,000CENTRAL STAMPS STORE

LQ4010 CHARGES FOR THE SALE OF STAMPS 50,000,000 44,500,000 52,627,000

_______________________________________________________________________________ TOTAL 230,449,000 406,442,000 466,830,000_______________________________________________________________________________

Page 69: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

66

PC21004 (004)STAMPS

_______________________________________________________________________________BUDGET REVISED BUDGET

ESTIMATES ESTIMATES ESTIMATES2013-2014 2013-2014 2014-2015

_______________________________________________________________________________Rs Rs Rs

SUMMARY OBJECT

A01 TOTAL EMPLOYEES RELATED 11,774,000 10,886,000 12,411,000EXPENSES.

A011 PAY 5,327,000 4,976,000 5,472,000

A011-1 TOTAL PAY OF OFFICERS 3,600,000 3,646,000 3,631,000

A01101 Basic Pay of Officers 3,600,000 3,646,000 3,631,000

A011-2 TOTAL PAY OF OTHER STAFF 1,727,000 1,330,000 1,841,000

A01151 Basic Pay of Other Staff 1,727,000 1,330,000 1,841,000

A012 ALLOWANCES 6,447,000 5,910,000 6,939,000

A012-1 TOTAL REGULAR ALLOWANCES 6,047,000 5,894,000 6,539,000

A01202 House Rent Allowance 923,000 745,000 923,000A01203 Conveyance Allowance 1,000,000 969,000 1,000,000A0120D Integrated Allowance 62,000 36,000 62,000A0120N Spl. allowances @ 20% of basic 603,000 541,000 603,000

pay for SecretariatA0120X Ad - hoc Allowance - 2010 1,439,000 1,299,000 1,439,000A01217 Medical Allowance 482,000 386,000 482,000A0121A Adhoc Relief Allowance 2011 452,000 405,000 452,000A0121M Adhoc Relief Allowance - 2012 1,066,000 995,000 1,066,000A0121T Adhoc Relief Allowance 2013 498,000 490,000A01270 Others 20,000 20,000 22,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 400,000 16,000 400,000

A01274 Medical Charges 400,000 16,000 400,000

A03 TOTAL OPERATING EXPENSES 218,175,000 395,556,000 453,918,000

A032 COMMUNICATIONS 20,000 16,000 20,000

A03201 Postage and Telegraph 10,000 8,000 10,000A03202 Telephone and Trunk Call 10,000 8,000 10,000

A038 TRAVEL & TRANSPORTATION 1,000,000 850,000 1,100,000

A03805 Travelling Allowance 1,000,000 850,000 1,100,000

A039 GENERAL 217,155,000 394,690,000 452,798,000

A03901 Stationery 75,000 64,000 83,000

Page 70: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

67

PC21004 (004)STAMPS

_______________________________________________________________________________BUDGET REVISED BUDGET

ESTIMATES ESTIMATES ESTIMATES2013-2014 2013-2014 2014-2015

_______________________________________________________________________________Rs Rs Rs

SUMMARY OBJECT

A03915 Payments to Govt. Deptt. for 167,000,000 350,000,000 400,000,000Service Rendered

A03919 Payments to Others for Service 50,000,000 44,500,000 52,627,000Rendered

A03955 Computer Stationary 20,000 17,000 22,000A03970 Others 60,000 109,000 66,000

A04 TOTAL EMPLOYEES' RETIREMENT 1,000BENEFITS

A041 PENSION 1,000

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

A05 TOTAL GRANTS SUBSIDIES AND 500,000 500,000WRITE OFF LOANS

A052 GRANTS-DOMESTIC 500,000 500,000

A05216 Fin. Assis. to the families of 500,000 500,000G. Serv. who expire

_______________________________________________________________________________ NET TOTAL 230,449,000 406,442,000 466,830,000_______________________________________________________________________________

Page 71: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

68

PC21004 (004)STAMPS

SUMMARY OF SCALES FOR 2014-2015_______________________________________________________________________________

Pay Permanent Fresh Continued Total Basic SCALE POSTS POSTS POSTS POSTS PAY_______________________________________________________________________________

01 17 17 1,536,000

07 2 2 205,000

15 1 1 100,000

16 14 14 2,544,000

17 2 2 658,000

18 1 1 429,000

_______________________________________________________________________________TOTAL 37 37 5,472,000

_______________________________________________________________________________

Page 72: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0112 FINANCIAL AND FISCAL AFFAIRS011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE) AND TAXATION DEPARMENT

LQ4008 Superintendence

A01 TOTAL EMPLOYEES RELATED EXPENSES. 11,774,000 10,886,000 12,411,000

A011 TOTAL PAY 37 37 5,327,000 4,976,000 5,472,000

A011-1 TOTAL PAY OF OFFICERS 18 17 3,600,000 3,646,000 3,631,000

A01101 Total Basic Pay of Officers 18 17 3,600,000 3,646,000 3,631,000

C085-M Chief Inspector Of Stamps (BPS-18) 1 1 411,000 429,000

S087-M Senior Inspector Of (BPS-17) 2 2 630,000 658,000Stamps

I028-M Inspector Of Stamps (BPS-16) 14 14 2,410,000 2,544,000

S216-M Stenographer (BPS-16) 1 149,000

A011-2 TOTAL PAY OF OTHER STAFF 19 20 1,727,000 1,330,000 1,841,000

A01151 Total Basic Pay of Other Staff 19 20 1,727,000 1,330,000 1,841,000

S216-M Stenographer (BPS-15) 1 100,000

J019-M Junior Clerk (BPS-07) 2 2 197,000 205,000

N006-M Naib Qasid (BPS-01) 17 17 1,530,000 1,536,000

A012 TOTAL ALLOWANCES 6,447,000 5,910,000 6,939,000

A012-1 TOTAL REGULAR ALLOWANCES 6,047,000 5,894,000 6,539,000

A01202 House Rent Allowance 923,000 745,000 923,000

A01203 Conveyance Allowance 1,000,000 969,000 1,000,000

A0120D Integrated Allowance 62,000 36,000 62,000

A0120N Spl. allowances @ 20% of basic 603,000 541,000 603,000

pay for Secretariat

A0120X Ad - hoc Allowance - 2010 1,439,000 1,299,000 1,439,000

A01217 Medical Allowance 482,000 386,000 482,000

A0121A Adhoc Relief Allowance 2011 452,000 405,000 452,000

A0121M Adhoc Relief Allowance - 2012 1,066,000 995,000 1,066,000

A0121T Adhoc Relief Allowance 2013 498,000 490,000

A01270 Others 20,000 20,000 22,000

037 30% Social Security Benefit in liue of Pension to the Contract Employees 20,000 20,000 22,000

Page 73: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0112 FINANCIAL AND FISCAL AFFAIRS011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE) AND TAXATION DEPARMENT

LQ4008 Superintendence

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 400,000 16,000 400,000

A01274 Medical Charges 400,000 16,000 400,000

A03 TOTAL OPERATING EXPENSES 1,175,000 1,056,000 1,291,000

A032 TOTAL COMMUNICATIONS 20,000 16,000 20,000

A03201 Postage and Telegraph 10,000 8,000 10,000

A03202 Telephone and Trunk Call 10,000 8,000 10,000

A038 TOTAL TRAVEL & 1,000,000 850,000 1,100,000

TRANSPORTATION

A03805 Travelling Allowance 1,000,000 850,000 1,100,000

A039 TOTAL GENERAL 155,000 190,000 171,000

A03901 Stationery 75,000 64,000 83,000

A03955 Computer Stationary 20,000 17,000 22,000

A03970 Others 60,000 109,000 66,000

001 Others 60,000 109,000 66,000

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 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

_______________________________________________________________________________Superintendence 13,449,000 11,942,000 14,203,000

_______________________________________________________________________________

Page 74: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0112 FINANCIAL AND FISCAL AFFAIRS011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE) AND TAXATION DEPARMENT

LQ4009 Cost of Stamps Supplied from CentralStamps Store

A03 TOTAL OPERATING EXPENSES 167,000,000 350,000,000 400,000,000

A039 TOTAL GENERAL 167,000,000 350,000,000 400,000,000

A03915 Payments to Govt. Deptt. for 167,000,000 350,000,000 400,000,000

Service Rendered

041 Printing Charges of Non-Judicial Stamps 125,000,000 266,080,000 301,600,000

042 Printing Charges of Judicial Stamps 42,000,000 83,920,000 98,400,000

_______________________________________________________________________________Cost of Stamps Supplied from Central 167,000,000 350,000,000 400,000,000

Stamps Store

_______________________________________________________________________________

Page 75: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0112 FINANCIAL AND FISCAL AFFAIRS011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE) AND TAXATION DEPARMENT

LQ4010 Charges for the Sale of Stamps

A03 TOTAL OPERATING EXPENSES 50,000,000 44,500,000 52,627,000

A039 TOTAL GENERAL 50,000,000 44,500,000 52,627,000

A03919 Payments to Others for Service 50,000,000 44,500,000 52,627,000

Rendered

001 Payments to Others for Service Rendered 44,500,000 52,627,000

_______________________________________________________________________________Charges for the Sale of Stamps 50,000,000 44,500,000 52,627,000

_______________________________________________________________________________

Page 76: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

73

PC21005 (005)FORESTS

BUDGET ESTIMATES 2014-2015_______________________________________________________________________________

BUDGET REVISED BUDGET ESTIMATES 2014-2015POSTS ESTIMATES ESTIMATES ________________________________________

2014-2015 2013-2014 2013-2014 SALARY NON-SALARY TOTAL_______________________________________________________________________________

PROVINCIAL 6,830 2,077,466,000 1,959,689,000 1,706,541,000 532,415,000 2,238,956,000

_______________________________________________________________________________TOTAL 6,830 2,077,466,000 1,959,689,000 1,706,541,000 532,415,000 2,238,956,000

_______________________________________________________________________________

Page 77: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

74

PC21005 (005)FORESTS

RsCharged: 0______________Voted: 2,238,956,000______________Total: 2,238,956,000______________

_______________________________________________________________________________HEAD OF DEPARTMENT

_______________________________________________________________________________BUDGET REVISED BUDGET

ESTIMATES ESTIMATES ESTIMATES2013-2014 2013-2014 2014-2015

_______________________________________________________________________________Rs Rs Rs

SUMMARYFUNCTIONAL

042402 ADMINISTRATION 2,077,466,000 1,959,689,000 2,238,956,000

_______________________________________________________________________________ TOTAL 2,077,466,000 1,959,689,000 2,238,956,000_______________________________________________________________________________

Page 78: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

75

PC21005 (005)FORESTS

_______________________________________________________________________________BUDGET REVISED BUDGET

SCHEME SCHEME NAME ESTIMATES ESTIMATES ESTIMATES NO 2013-2014 2013-2014 2014-2015_______________________________________________________________________________

Rs Rs Rs

LQ4011 DIRECTION 59,687,000 58,798,000 62,199,000

LQ4013 REGIONAL AND FIELD 1,624,627,000 1,507,644,000 1,740,204,000ESTABLISHMENT LAHORE

LQ4014 CONSERVANCY AND WORKS 393,152,000 393,247,000 436,553,000

_______________________________________________________________________________ TOTAL 2,077,466,000 1,959,689,000 2,238,956,000_______________________________________________________________________________

Page 79: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

76

PC21005 (005)FORESTS

_______________________________________________________________________________BUDGET REVISED BUDGET

ESTIMATES ESTIMATES ESTIMATES2013-2014 2013-2014 2014-2015

_______________________________________________________________________________Rs Rs Rs

SUMMARY OBJECT

A01 TOTAL EMPLOYEES RELATED 1,597,151,000 1,470,918,000 1,706,541,000EXPENSES.

A011 PAY 833,173,000 716,531,000 848,872,000

A011-1 TOTAL PAY OF OFFICERS 127,100,000 111,521,000 140,297,000

A01101 Basic Pay of Officers 127,100,000 111,521,000 140,297,000

A011-2 TOTAL PAY OF OTHER STAFF 706,073,000 605,010,000 708,575,000

A01151 Basic Pay of Other Staff 705,241,000 604,126,000 707,593,000A01152 Personal pay 832,000 884,000 982,000

A012 ALLOWANCES 763,978,000 754,387,000 857,669,000

A012-1 TOTAL REGULAR ALLOWANCES 762,010,000 749,905,000 855,426,000

A01201 Senior Post Allowance 59,000 5,000 48,000A01202 House Rent Allowance 88,014,000 79,002,000 88,595,000A01203 Conveyance Allowance 137,237,000 126,797,000 143,088,000A0120D Integrated Allowance 3,374,000 3,389,000 3,401,000A0120X Ad - hoc Allowance - 2010 206,277,000 189,399,000 212,842,000A01211 Hill Allowance 3,005,000 2,967,000 3,005,000A01217 Medical Allowance 75,433,000 69,043,000 78,624,000A0121A Adhoc Relief Allowance 2011 74,354,000 62,382,000 72,807,000A0121M Adhoc Relief Allowance - 2012 166,563,000 139,519,000 161,049,000A0121T Adhoc Relief Allowance 2013 70,944,000 83,386,000A01224 Entertainment Allowance 125,000 75,000 113,000A01225 Instructional Allowance 180,000 125,000 180,000A01226 Computer Allowance 12,000 24,000 27,000A01233 Unattractive Area Allowance 40,000 1,004,000 36,000A01234 Training Allowance 1,100,000 16,000 200,000A01252 Non Practicing Allowance 974,000 339,000 960,000A01270 Others 5,263,000 4,875,000 7,065,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 1,968,000 4,482,000 2,243,000

A01273 Honoraria 20,000 335,000 20,000A01274 Medical Charges 1,605,000 2,579,000 1,850,000A01277 Contingent Paid Staff 140,000 1,048,000 160,000A01278 Leave Salary 51,000 117,000 61,000A01299 Others 152,000 403,000 152,000

A03 TOTAL OPERATING EXPENSES 442,729,000 444,399,000 490,797,000

Page 80: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

77

PC21005 (005)FORESTS

_______________________________________________________________________________BUDGET REVISED BUDGET

ESTIMATES ESTIMATES ESTIMATES2013-2014 2013-2014 2014-2015

_______________________________________________________________________________Rs Rs Rs

SUMMARY OBJECT

A032 COMMUNICATIONS 5,912,000 6,538,000 6,756,000

A03201 Postage and Telegraph 832,000 968,000 919,000A03202 Telephone and Trunk Call 5,080,000 5,570,000 5,837,000

A033 UTILITIES 35,945,000 29,100,000 38,809,000

A03301 Gas 1,275,000 5,493,000 1,402,000A03302 Water 170,000 635,000 187,000A03303 Electricity 34,190,000 22,502,000 36,880,000A03304 Hot and Cold Weather Charges 310,000 470,000 340,000

A034 OCCUPANCY COSTS 2,560,000 5,563,000 2,709,000

A03402 Rent for Office Building 2,200,000 2,443,000 2,420,000A03407 Rates and Taxes 360,000 3,120,000 289,000

A038 TRAVEL & TRANSPORTATION 75,067,000 81,056,000 87,717,000

A03805 Travelling Allowance 22,927,000 28,891,000 26,327,000A03806 Transportation of Goods 455,000 386,000 500,000A03807 P.O.L Charges 51,685,000 51,779,000 60,890,000

A039 GENERAL 323,245,000 322,142,000 354,806,000

A03901 Stationery 3,602,000 4,879,000 4,366,000A03902 Printing and Publication 1,340,000 1,639,000 1,474,000A03903 Conference/Seminars/Workshops/ 1,000 701,000 1,000

SymposiaA03905 Newspapers Periodicals and 357,000 353,000 394,000

BooksA03906 Uniforms and Protective 1,673,000 1,431,000 1,840,000

ClothingA03907 Advertising & Publicity 1,830,000 1,847,000 1,958,000A03917 Law Charges 755,000 637,000 830,000A03942 Cost of Other Stores 1,157,000 999,000 1,274,000A03970 Others 312,530,000 309,656,000 342,669,000

A04 TOTAL EMPLOYEES' RETIREMENT 2,000BENEFITS

A041 PENSION 2,000

A04114 Superannuation Encashment Of 2,000L.P.R

Page 81: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

78

PC21005 (005)FORESTS

_______________________________________________________________________________BUDGET REVISED BUDGET

ESTIMATES ESTIMATES ESTIMATES2013-2014 2013-2014 2014-2015

_______________________________________________________________________________Rs Rs Rs

SUMMARY OBJECT

A05 TOTAL GRANTS SUBSIDIES AND 3,000,000 6,650,000 4,000,000WRITE OFF LOANS

A052 GRANTS-DOMESTIC 3,000,000 6,650,000 4,000,000

A05216 Fin. Assis. to the families of 3,000,000 6,650,000 4,000,000G. Serv. who expire

A09 TOTAL PHYSICAL ASSETS 1,600,000 1,600,000

A095 PURCHASE OF TRANSPORT 1,600,000 1,600,000

A09501 Transport 1,600,000 1,600,000

A13 TOTAL REPAIRS AND MAINTENANCE 32,986,000 36,122,000 37,616,000

A130 TRANSPORT 12,635,000 12,551,000 14,587,000

A13001 Transport 10,635,000 10,851,000 12,387,000A13002 Railway, Ropeway and Tramway 2,000,000 1,700,000 2,200,000

A131 MACHINERY AND EQUIPMENT 7,085,000 7,117,000 7,829,000

A13101 Machinery and Equipment 7,085,000 7,117,000 7,829,000

A132 FURNITURE AND FIXTURE 1,501,000 1,776,000 1,648,000

A13201 Furniture and Fixture 1,501,000 1,776,000 1,648,000

A133 BUILDINGS AND STRUCTURE 9,965,000 13,148,000 11,422,000

A13301 Office Buildings 3,018,000 3,694,000 3,481,000A13302 Residential Buildings 3,006,000 4,555,000 3,450,000A13303 Other Buildings 1,040,000 1,884,000 1,200,000A13370 Others 2,901,000 3,015,000 3,291,000

A136 ROADS, HIGHWAYS AND BRIDGES 1,800,000 1,530,000 2,130,000

A13602 Other roads 1,600,000 1,360,000 1,910,000A13604 Other bridges 200,000 170,000 220,000

_______________________________________________________________________________ NET TOTAL 2,077,466,000 1,959,689,000 2,238,956,000_______________________________________________________________________________

Page 82: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

79

PC21005 (005)FORESTS

SUMMARY OF SCALES FOR 2014-2015_______________________________________________________________________________

Pay Permanent Fresh Continued Total Basic SCALE POSTS POSTS POSTS POSTS PAY_______________________________________________________________________________

01 1340 14 1354 117,719,000

02 196 196 19,471,000

03 65 65 6,978,000

04 269 5 274 27,718,000

05 135 2 137 18,108,000

06 1 1 112,000

07 408 1 409 46,800,000

08 35 35 5,584,000

09 3070 3070 344,906,000

10 5 5 920,000

11 670 2 672 76,168,000

12 26 3 29 5,339,000

14 181 181 37,770,000

16 208 208 56,894,000

17 119 1 2 122 45,429,000

18 53 1 54 24,900,000

19 14 14 9,766,000

20 4 4 3,308,000

_______________________________________________________________________________TOTAL 6799 1 30 6830 847,890,000

_______________________________________________________________________________

Page 83: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

80

PC21005 (005)FORESTS

_______________________________________________________________________________ 042402 ADMINISTRATION_______________________________________________________________________________

FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET

AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0424 FORESTRY042402 ADMINISTRATION

LQ4011 Direction

A01 TOTAL EMPLOYEES RELATED EXPENSES. 47,961,000 47,785,000 51,554,000

A011 TOTAL PAY 119 119 26,094,000 24,872,000 27,064,000

A011-1 TOTAL PAY OF OFFICERS 19 21 10,226,000 11,779,000 10,433,000

A01101 Total Basic Pay of Officers 19 21 10,226,000 11,779,000 10,433,000

C074-M Chief Conservator (BPS-20) 4 4 3,308,000 3,308,000

D162-M Divisional Forest Officer (BPS-18) 1 1 600,000 582,000

A012-M Accounts Officer (BPS-17) 3 3 1,440,000 1,224,000

A032-M Administrative Officer (BPS-17) 3 3 1,412,000 1,311,000

C077-M Chief Draftsman (BPS-17) 1 1 480,000 480,000

R059-M Research Officer (BPS-17) 2 2 946,000 874,000

S211-M Statistical Officer (BPS-17) 1 1 408,000 466,000

S216-M Stenographer (BPS-16) 2 594,000

S282-M Superintendent (BPS-16) 4 4 1,632,000 1,594,000

A011-2 TOTAL PAY OF OTHER STAFF 100 98 15,868,000 13,093,000 16,631,000

A01151 Total Basic Pay of Other Staff 100 98 15,582,000 12,769,000 16,293,000

A097-M Assistant (BPS-14) 15 15 3,365,000 3,581,000

S216-M Stenographer (BPS-14) 8 6 1,877,000 1,963,000

R057-M Research Assistant (BPS-11) 1 1 196,000 201,000

D222-M Draftsman (BPS-10) 1 1 188,000 193,000

S078-M Senior Clerk (BPS-09) 12 12 2,503,000 2,577,000

J019-M Junior Clerk (BPS-07) 21 21 3,449,000 3,667,000

T061-M Tracer (BPS-05) 1 1 128,000 131,000

D186-M Driver (BPS-04) 6 6 845,000 867,000

D003-M Daftri (BPS-02) 4 4 469,000 479,000

C112-M Chowkidar (BPS-01) 4 4 314,000 330,000

D011-M Dak Runner (BPS-01) 2 2 178,000 182,000

Page 84: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

81

PC21005 (005)FORESTS

_______________________________________________________________________________ 042402 ADMINISTRATION_______________________________________________________________________________

FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET

AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0424 FORESTRY042402 ADMINISTRATION

LQ4011 Direction

D089-M Despatch Rider (BPS-01) 1 1 94,000 96,000

M019-M Mali (BPS-01) 3 3 235,000 241,000

N006-M Naib Qasid (BPS-01) 17 17 1,394,000 1,430,000

S309-M Sweeper Jamadar (BPS-01) 3 3 231,000 237,000

W019-M Water Carrier (BPS-01) 1 1 116,000 118,000

A01152 Personal pay 286,000 324,000 338,000

A012 TOTAL ALLOWANCES 21,867,000 22,913,000 24,490,000

A012-1 TOTAL REGULAR ALLOWANCES 21,557,000 21,636,000 24,180,000

A01201 Senior Post Allowance 59,000 5,000 48,000

A01202 House Rent Allowance 2,328,000 2,163,000 2,328,000

A01203 Conveyance Allowance 3,300,000 2,821,000 3,322,000

A0120D Integrated Allowance 100,000 91,000 105,000

A0120X Ad - hoc Allowance - 2010 6,300,000 6,030,000 6,352,000

A01217 Medical Allowance 1,929,000 1,754,000 1,849,000

A0121A Adhoc Relief Allowance 2011 2,228,000 1,860,000 2,448,000

A0121M Adhoc Relief Allowance - 2012 4,973,000 4,472,000 4,834,000

A0121T Adhoc Relief Allowance 2013 2,270,000 2,400,000

A01224 Entertainment Allowance 18,000 14,000 28,000

A01270 Others 322,000 156,000 466,000

001 Others 75,000 8,000 96,000

024 Ph.D. Allowence 132,000 120,000 270,000

027 Personal Allowance 15,000 15,000

037 30% Social Security Benefit in liue of Pension to the Contract Employees 100,000 13,000 100,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 310,000 1,277,000 310,000

A01273 Honoraria 10,000 25,000 10,000

000 Honoraria 10,000 25,000 10,000

A01274 Medical Charges 300,000 1,224,000 300,000

A01299 Others 28,000

001 Others 28,000

A03 TOTAL OPERATING EXPENSES 8,648,000 7,978,000 9,019,000

Page 85: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

82

PC21005 (005)FORESTS

_______________________________________________________________________________ 042402 ADMINISTRATION_______________________________________________________________________________

FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET

AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0424 FORESTRY042402 ADMINISTRATION

LQ4011 Direction

A032 TOTAL COMMUNICATIONS 905,000 767,000 992,000

A03201 Postage and Telegraph 125,000 112,000 137,000

A03202 Telephone and Trunk Call 780,000 655,000 855,000

A033 TOTAL UTILITIES 1,555,000 354,000 1,165,000

A03301 Gas 75,000 30,000 82,000

A03303 Electricity 1,450,000 285,000 1,050,000

001 Electricity 1,450,000 285,000 1,050,000

A03304 Hot and Cold Weather Charges 30,000 39,000 33,000

A034 TOTAL OCCUPANCY COSTS 105,000 238,000 6,000

A03407 Rates and Taxes 105,000 238,000 6,000

A038 TOTAL TRAVEL & 5,036,000 5,583,000 5,705,000

TRANSPORTATION

A03805 Travelling Allowance 1,700,000 2,448,000 1,870,000

A03806 Transportation of Goods 50,000 42,000 55,000

A03807 P.O.L Charges 3,286,000 3,093,000 3,780,000

A039 TOTAL GENERAL 1,047,000 1,036,000 1,151,000

A03901 Stationery 700,000 714,000 770,000

A03902 Printing and Publication 140,000 119,000 154,000

001 Printing and Publications 140,000 119,000 154,000

A03905 Newspapers Periodicals and Books 40,000 34,000 44,000

001 News Papers, Periodicals & Books 40,000 34,000 44,000

A03906 Uniforms and Protective Clothing 15,000 22,000 17,000

A03907 Advertising & Publicity 30,000 17,000 33,000

001 Advertising & Publicity 30,000 17,000 33,000

A03917 Law Charges 5,000 5,000

A03942 Cost of Other Stores 42,000 51,000 46,000

001 Cost of Other Stores 42,000 51,000 46,000

A03970 Others 75,000 79,000 82,000

001 Others 75,000 79,000 82,000

Page 86: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

83

PC21005 (005)FORESTS

_______________________________________________________________________________ 042402 ADMINISTRATION_______________________________________________________________________________

FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET

AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0424 FORESTRY042402 ADMINISTRATION

LQ4011 Direction

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000

A041 TOTAL PENSION 1,000

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

A09 TOTAL PHYSICAL ASSETS 1,600,000 1,600,000

A095 TOTAL PURCHASE OF 1,600,000 1,600,000

TRANSPORT

A09501 Transport 1,600,000 1,600,000

001 Transport 1,600,000

A13 TOTAL REPAIRS AND MAINTENANCE 1,478,000 1,435,000 1,625,000

A130 TOTAL TRANSPORT 1,000,000 850,000 1,100,000

A13001 Transport 1,000,000 850,000 1,100,000

A131 TOTAL MACHINERY AND 340,000 289,000 374,000

EQUIPMENT

A13101 Machinery and Equipment 340,000 289,000 374,000

A132 TOTAL FURNITURE AND 136,000 116,000 149,000

FIXTURE

A13201 Furniture and Fixture 136,000 116,000 149,000

A133 TOTAL BUILDINGS AND 2,000 180,000 2,000

STRUCTURE

A13301 Office Buildings 1,000 130,000 1,000

001 Office Buildings 1,000 130,000 1,000

A13370 Others 1,000 50,000 1,000

010 Compounds 1,000 50,000 1,000

Page 87: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

84

PC21005 (005)FORESTS

_______________________________________________________________________________ 042402 ADMINISTRATION_______________________________________________________________________________

FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET

AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0424 FORESTRY042402 ADMINISTRATION

LQ4011 Direction

_______________________________________________________________________________Direction 59,687,000 58,798,000 62,199,000

_______________________________________________________________________________

Page 88: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

85

PC21005 (005)FORESTS

_______________________________________________________________________________ 042402 ADMINISTRATION_______________________________________________________________________________

FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET

AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0424 FORESTRY042402 ADMINISTRATION

LQ4013 Regional and Field Establishment Lahore

A01 TOTAL EMPLOYEES RELATED EXPENSES. 1,549,190,000 1,423,133,000 1,654,987,000

A011 TOTAL PAY 6700 6711 807,079,000 691,659,000 821,808,000

A011-1 TOTAL PAY OF OFFICERS 379 381 116,874,000 99,742,000 129,864,000

A01101 Total Basic Pay of Officers 379 381 116,874,000 99,742,000 129,864,000

A035-M Administrator (BPS-19) 1 1 699,000 718,000

C183-M Conservator (BPS-19) 12 12 7,623,000 8,388,000

D100-M Director (BPS-19) 1 1 641,000 660,000

D051-M Deputy Director (BPS-18) 1 1 546,000 564,000

D162-M Divisional Forest Officer (BPS-18) 44 44 17,616,000 19,797,000

D243-M Director Marketing (BPS-18) 1 1 628,000 485,000

G097-M GIS Manager (BPS-18) 1 249,000

P133-M Principal (BPS-18) 2 2 822,000 858,000

S112-M Senior Research Officer (BPS-18) 4 4 2,292,000 2,365,000

A012-M Accounts Officer (BPS-17) 1 1 466,000 480,000

A032-M Administrative Officer (BPS-17) 2 2 692,000 711,000

A146-M Assistant Director (BPS-17) 2 2 789,000 816,000

A182-M Assistant Entomologist (BPS-17) 3 3 1,023,000 1,066,000

A193-M Assistant Director (BPS-17) 1 1 437,000 451,000Wildlife ( Asst. Game Warden

A352-M Artist (BPS-17) 1 1 423,000 437,000

C166-M Comptroller (BPS-17) 1 192,000

C227-M Chief Internal Auditor (BPS-17) 1 1 394,000 408,000

D304-M Database Administrator (BPS-17) 4 4 779,000 1,694,000

D587-M Data Analyst (BPS-17) 1 199,000

E067-M Entomologist (BPS-17) 1 1 351,000 365,000

G098-M GIS Analyst (BPS-17) 1 199,000

I112-M Insect Pathologist (BPS-17) 1 96,000

I113-M Insect Breeder (BPS-17) 1 96,000

Page 89: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

86

PC21005 (005)FORESTS

_______________________________________________________________________________ 042402 ADMINISTRATION_______________________________________________________________________________

FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET

AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0424 FORESTRY042402 ADMINISTRATION

LQ4013 Regional and Field Establishment Lahore

L047-M Law Officer (BPS-17) 8 8 1,882,000 1,997,000

M098-M Medical Officer (BPS-17) 1 1 466,000 480,000

R059-M Research Officer (BPS-17) 15 15 5,232,000 5,976,000

S260-M Sub Divisional Officer (BPS-17) 69 69 24,179,000 25,603,000

A256-M Assistant Research (BPS-16) 10 10 2,592,000 2,688,000Officer

C115-M Circle Accountant (BPS-16) 6 6 1,623,000 1,738,000

C116-M Circle Draftsman (BPS-16) 9 9 1,879,000 2,165,000

F082-M Forest Ranger (BPS-16) 147 147 34,404,000 38,540,000

L066-M Librarian (BPS-16) 2 2 721,000 754,000

M042-M Marketing Officer (BPS-16) 1 1 145,000 173,000

P076-M Planning Officer (BPS-16) 1 1 399,000 396,000

S071-M Senior Auditor (BPS-16) 4 4 1,076,000 1,153,000

S133-M Sericulture Development (BPS-16) 5 5 1,239,000 1,282,000Officer

S282-M Superintendent (BPS-16) 17 17 4,624,000 5,817,000

A011-2 TOTAL PAY OF OTHER STAFF 6321 6330 690,205,000 591,917,000 691,944,000

A01151 Total Basic Pay of Other Staff 6321 6330 689,659,000 591,357,000 691,300,000

A097-M Assistant (BPS-14) 99 99 21,995,000 20,120,000

C174-M Computer Operator (BPS-14) 8 8 920,000 955,000

S214-M Steno-Typist (BPS-14) 4 1,199,000

S216-M Stenographer (BPS-14) 53 49 11,650,000 9,952,000

A079-M Arboriculture Inspector (BPS-12) 4 4 816,000 840,000

A080-M Arboriculture Overseer (BPS-12) 1 1 216,000 222,000

A081-M Arboriculture Supervisor (BPS-12) 4 4 720,000 744,000

C174-M Computer Operator (BPS-12) 4 7 442,000 821,000

D222-M Draftsman (BPS-12) 11 11 2,262,000 2,328,000

F044-M Fire Chiefs (BPS-12) 2 2 372,000 384,000

Page 90: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

87

PC21005 (005)FORESTS

_______________________________________________________________________________ 042402 ADMINISTRATION_______________________________________________________________________________

FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET

AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0424 FORESTRY042402 ADMINISTRATION

LQ4013 Regional and Field Establishment Lahore

A265-M Assistant Sericulture (BPS-11) 7 7 1,310,000 1,351,000Development Office

C233-M Computer Operator (BPS-11) 1 1 114,000 118,000

D171-M Draftsman (BPS-11) 2 164,000

F083-M Forester (BPS-11) 641 641 68,625,000 70,277,000

J018-M Junior Auditor (BPS-11) 8 8 1,452,000 1,488,000

R057-M Research Assistant (BPS-11) 11 11 2,418,000 2,479,000

T027-M Technical Writer (BPS-11) 1 1 207,000 90,000

P190-M Publicity Supervisor (BPS-10) 1 1 203,000 208,000

S184-M Sound Recordist (BPS-10) 1 1 168,000 173,000

S431-M SO Mechanical Equipment (BPS-10) 2 2 336,000 346,000

A092-M Artist (BPS-09) 1 1 184,000 189,000

D076-M Deputy Rangers (BPS-09) 48 48 8,387,000 4,539,000

D311-M Demarcation Supervisor (BPS-09) 6 6 1,049,000 1,076,000

F080-M Forest Guard (BPS-09) 2860 2860 297,260,000 317,123,000

P258-M Park Supervisor (BPS-09) 3 3 497,000 511,000

S078-M Senior Clerk (BPS-09) 131 131 21,814,000 17,472,000

S307-M Surveyor (BPS-09) 9 9 1,378,000 1,419,000

L004-M Laboratory Assistant (BPS-08) 2 2 346,000 354,000

M209-M Mulbery Inspector (BPS-08) 1 1 194,000 198,000

N011-M Naib Tehsildar (BPS-08) 1 1 169,000 173,000

P056-M Physical Instructor (BPS-08) 2 2 329,000 338,000

R029-M Reeling Demonstrator (BPS-08) 1 1 152,000 156,000

S063-M Seed Examiner (BPS-08) 12 12 1,974,000 2,024,000

S105-M Senior Photographer (BPS-08) 1 1 173,000 177,000

S134-M Sericulture Inspector (BPS-08) 15 15 2,102,000 2,164,000

C222-M Curator Museum (BPS-07) 2 2 293,000 301,000

G001-M Game Inspector (BPS-07) 1 1 147,000 151,000

J019-M Junior Clerk (BPS-07) 384 384 50,196,000 42,546,000

Page 91: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

88

PC21005 (005)FORESTS

_______________________________________________________________________________ 042402 ADMINISTRATION_______________________________________________________________________________

FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET

AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0424 FORESTRY042402 ADMINISTRATION

LQ4013 Regional and Field Establishment Lahore

P166-M Projectionist (BPS-07) 1 1 132,000 135,000

C010-M Calligraphist (BPS-06) 1 1 109,000 112,000

L003-M Laboratory Assistant (BPS-06) 1 34,000

B090-M Bughi Driver (BPS-05) 2 2 186,000 136,000

B091-M Bulldozer Operator (BPS-05) 4 4 534,000 547,000

B127-M Bus Driver (BPS-05) 1 66,000

C027-M Carpenter (BPS-05) 2 2 217,000 224,000

C193-M Cook (BPS-05) 1 66,000

D014-M Dark Room Assistant (BPS-05) 1 1 82,000 85,000

D137-M Dispenser (BPS-05) 5 5 680,000 697,000

L072-M Life Guard (BPS-05) 2 2 186,000 136,000

M065-M Mechanic (BPS-05) 19 19 2,387,000 2,446,000

M168-M Motor Boat Driver (BPS-05) 2 2 212,000 216,000

P009-M Painter (BPS-05) 1 1 134,000 137,000

P027-M Patwari (BPS-05) 25 25 2,301,000 2,381,000

S135-M Sericulture Supervisor (BPS-05) 53 53 8,081,000 8,246,000

S195-M Spray Painter (BPS-05) 1 1 128,000 131,000

S250-M Store Keeper (BPS-05) 11 11 1,634,000 1,669,000

T061-M Tracer (BPS-05) 1 1 143,000 146,000

T065-M Tractor Driver (BPS-05) 2 2 212,000 219,000

T103-M Turner (BPS-05) 1 1 134,000 137,000

T113-M Typist (BPS-05) 2 2 286,000 292,000

D089-M Despatch Rider (BPS-04) 8 8 573,000 603,000

D186-M Driver (BPS-04) 228 233 26,144,000 23,548,000

E034-M Electrician (BPS-04) 7 7 825,000 847,000

E054-M Engine Driver (BPS-04) 11 1,217,000

F046-M Fire Fighters (BPS-04) 8 832,000

F053-M Fitter (BPS-04) 2 219,000

G055-M Greaser Cleaner (BPS-04) 7 785,000

Page 92: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

89

PC21005 (005)FORESTS

_______________________________________________________________________________ 042402 ADMINISTRATION_______________________________________________________________________________

FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET

AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0424 FORESTRY042402 ADMINISTRATION

LQ4013 Regional and Field Establishment Lahore

H041-M Head Mali (BPS-04) 1 113,000

L075-M Lift Pump Driver (BPS-04) 15 1,585,000

L077-M Lift Pump Operator (BPS-04) 5 492,000

M173-M Motor Mechanic (BPS-04) 3 287,000

O028-M Operator (BPS-04) 20 20 1,787,000 1,853,000

S138-M Service Man (BPS-04) 1 107,000

B038-M Boiler Man (BPS-03) 3 3 348,000 355,000

B042-M Blacksmith (BPS-03) 2 214,000

E054-M Engine Driver (BPS-03) 11 1,243,000

F046-M Fire Fighters (BPS-03) 8 854,000

F053-M Fitter (BPS-03) 2 225,000

G055-M Greaser Cleaner (BPS-03) 7 804,000

H041-M Head Mali (BPS-03) 1 68,000

L075-M Lift Pump Driver (BPS-03) 15 1,627,000

L077-M Lift Pump Operator (BPS-03) 5 506,000

M173-M Motor Mechanic (BPS-03) 3 295,000

S059-M Security Guard (BPS-03) 4 317,000

S138-M Service Man (BPS-03) 1 110,000

T095-M Tube-Well Operator (BPS-03) 3 360,000

D003-M Daftri (BPS-02) 10 10 1,091,000 1,114,000

D042-M Depot Watcher (BPS-02) 50 3,858,000

D513-M Demarcation Darogha (BPS-02) 6 6 695,000 710,000

G003-M Game Watcher (BPS-02) 3 3 297,000 305,000

S059-M Security Guard (BPS-02) 4 309,000

T095-M Tube-Well Operator (BPS-02) 3 362,000

T101-M Tubewell Operator (BPS-02) 123 123 12,434,000 13,005,000

A304-M Attendant (BPS-01) 11 11 1,056,000 1,077,000

B004-M Bahishti (BPS-01) 1 1 94,000 96,000

Page 93: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

90

PC21005 (005)FORESTS

_______________________________________________________________________________ 042402 ADMINISTRATION_______________________________________________________________________________

FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET

AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0424 FORESTRY042402 ADMINISTRATION

LQ4013 Regional and Field Establishment Lahore

B015-M Bearer (BPS-01) 1 58,000

B019-M Beldar (BPS-01) 22 22 1,783,000 1,821,000

B042-M Blacksmith (BPS-01) 2 208,000

B054-M Boatman (BPS-01) 4 4 374,000 382,000

B125-M Bus Cleaner (BPS-01) 1 59,000

C011-M Camel Man (BPS-01) 10 10 813,000 833,000

C060-M Charvalas (BPS-01) 2 2 163,000 167,000

C112-M Chowkidar (BPS-01) 345 346 26,805,000 27,595,000

C130-M Cleaner (BPS-01) 46 46 5,281,000 4,379,000

C193-M Cook (BPS-01) 4 4 399,000 407,000

C230-M Care Taker (BPS-01) 7 7 755,000 769,000

D011-M Dak Runner (BPS-01) 19 19 1,692,000 1,730,000

D042-M Depot Watcher (BPS-01) 50 4,062,000

D089-M Despatch Rider (BPS-01) 1 1 82,000 84,000

F036-M Field Watcher (BPS-01) 3 3 233,000 238,000

F047-M Fire Watchers (BPS-01) 122 122 10,102,000 10,322,000

F048-M Fireman (BPS-01) 5 5 529,000 539,000

F098-M Fisheries Watcherman (BPS-01) 2 2 197,000 200,000

G006-M Gangmats (BPS-01) 2 2 141,000 144,000

G025-M Gatekeeper (BPS-01) 1 1 76,000 81,000

H005-M Hammerman (BPS-01) 1 1 92,000 94,000

K013-M Khansama (BPS-01) 2 2 216,000 220,000

L006-M Laboratory Attendant (BPS-01) 1 29,000

M019-M Mali (BPS-01) 120 121 12,415,000 12,798,000

M024-M Mali-Cum-Chowkidar (BPS-01) 2 58,000

M082-M Mechanic-Cum-Boiler (BPS-01) 1 1 100,000 102,000Assistant

N006-M Naib Qasid (BPS-01) 409 409 36,285,000 34,700,000

N032-F Nurse (BPS-01) 1 1 94,000 96,000

Page 94: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

91

PC21005 (005)FORESTS

_______________________________________________________________________________ 042402 ADMINISTRATION_______________________________________________________________________________

FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET

AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0424 FORESTRY042402 ADMINISTRATION

LQ4013 Regional and Field Establishment Lahore

P036-M Persian Wheel Driver (BPS-01) 6 6 537,000 557,000

P095-M Plumber (BPS-01) 2 2 167,000 171,000

S311-M Sanitary Worker (BPS-01) 163 164 14,998,000 14,833,000

T101-M Tubewell Operator (BPS-01) 6 2 289,000 174,000

W008-M Ward Cooli (BPS-01) 1 1 94,000 96,000

W019-M Water Carrier (BPS-01) 3 3 256,000 263,000

A01152 Personal pay 546,000 560,000 644,000

A012 TOTAL ALLOWANCES 742,111,000 731,474,000 833,179,000

A012-1 TOTAL REGULAR ALLOWANCES 740,453,000 728,269,000 831,246,000

A01202 House Rent Allowance 85,686,000 76,839,000 86,267,000

A01203 Conveyance Allowance 133,937,000 123,976,000 139,766,000

A0120D Integrated Allowance 3,274,000 3,298,000 3,296,000

A0120X Ad - hoc Allowance - 2010 199,977,000 183,369,000 206,490,000

A01211 Hill Allowance 3,005,000 2,967,000 3,005,000

A01217 Medical Allowance 73,504,000 67,289,000 76,775,000

A0121A Adhoc Relief Allowance 2011 72,126,000 60,522,000 70,359,000

A0121M Adhoc Relief Allowance - 2012 161,590,000 135,047,000 156,215,000

A0121T Adhoc Relief Allowance 2013 68,674,000 80,986,000

A01224 Entertainment Allowance 107,000 61,000 85,000

A01225 Instructional Allowance 180,000 125,000 180,000

A01226 Computer Allowance 12,000 24,000 27,000

A01233 Unattractive Area Allowance 40,000 1,004,000 36,000

A01234 Training Allowance 1,100,000 16,000 200,000

A01252 Non Practicing Allowance 974,000 339,000 960,000

A01270 Others 4,941,000 4,719,000 6,599,000

001 Others 1,400,000 1,100,000 1,880,000

024 Ph.D. Allowence 430,000 930,000 650,000

027 Personal Allowance 227,000 175,000 197,000

037 30% Social Security Benefit in liue of Pension to the Contract Employees 2,884,000 2,514,000 3,872,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 1,658,000 3,205,000 1,933,000

A01273 Honoraria 10,000 310,000 10,000

000 Honoraria 10,000 310,000 10,000

A01274 Medical Charges 1,305,000 1,355,000 1,550,000

Page 95: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

92

PC21005 (005)FORESTS

_______________________________________________________________________________ 042402 ADMINISTRATION_______________________________________________________________________________

FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET

AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0424 FORESTRY042402 ADMINISTRATION

LQ4013 Regional and Field Establishment Lahore

A01277 Contingent Paid Staff 140,000 1,048,000 160,000

A01278 Leave Salary 51,000 117,000 61,000

A01299 Others 152,000 375,000 152,000

001 Others 152,000 375,000 152,000

A03 TOTAL OPERATING EXPENSES 72,437,000 77,861,000 81,216,000

A032 TOTAL COMMUNICATIONS 5,007,000 5,771,000 5,764,000

A03201 Postage and Telegraph 707,000 856,000 782,000

A03202 Telephone and Trunk Call 4,300,000 4,915,000 4,982,000

A033 TOTAL UTILITIES 34,390,000 28,746,000 37,644,000

A03301 Gas 1,200,000 5,463,000 1,320,000

A03302 Water 170,000 635,000 187,000

A03303 Electricity 32,740,000 22,217,000 35,830,000

001 Electricity 32,740,000 22,217,000 35,580,000

A03304 Hot and Cold Weather Charges 280,000 431,000 307,000

A034 TOTAL OCCUPANCY COSTS 2,455,000 5,325,000 2,703,000

A03402 Rent for Office Building 2,200,000 2,443,000 2,420,000

A03407 Rates and Taxes 255,000 2,882,000 283,000

A038 TOTAL TRAVEL & 21,632,000 26,787,000 24,902,000

TRANSPORTATION

A03805 Travelling Allowance 21,227,000 26,443,000 24,457,000

A03806 Transportation of Goods 405,000 344,000 445,000

A039 TOTAL GENERAL 8,953,000 11,232,000 10,203,000

A03901 Stationery 2,902,000 4,165,000 3,596,000

A03902 Printing and Publication 1,200,000 1,520,000 1,320,000

001 Printing and Publications 1,200,000 1,520,000 1,320,000

A03903 Conference/Seminars/Workshops/ 1,000 701,000 1,000

Symposia

A03905 Newspapers Periodicals and Books 317,000 319,000 350,000

001 News Papers, Periodicals & Books 317,000 319,000 350,000

Page 96: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

93

PC21005 (005)FORESTS

_______________________________________________________________________________ 042402 ADMINISTRATION_______________________________________________________________________________

FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET

AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0424 FORESTRY042402 ADMINISTRATION

LQ4013 Regional and Field Establishment Lahore

A03906 Uniforms and Protective Clothing 1,658,000 1,409,000 1,823,000

A03907 Advertising & Publicity 800,000 680,000 825,000

001 Advertising & Publicity 800,000 680,000 825,000

A03917 Law Charges 750,000 637,000 825,000

A03942 Cost of Other Stores 615,000 523,000 678,000

001 Cost of Other Stores 615,000 523,000 678,000

A03970 Others 710,000 1,278,000 785,000

001 Others 710,000 1,278,000 785,000

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 3,000,000 6,650,000 4,000,000

A052 TOTAL GRANTS-DOMESTIC 3,000,000 6,650,000 4,000,000

A05216 Fin. Assis. to the families of 3,000,000 6,650,000 4,000,000

G. Serv. who expire

001 Fin. Assis. to the families of the persons who expires during service. 3,000,000 6,650,000 4,000,000

_______________________________________________________________________________Regional and Field Establishment Lahore 1,624,627,000 1,507,644,000 1,740,204,000

_______________________________________________________________________________

Page 97: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

94

PC21005 (005)FORESTS

_______________________________________________________________________________ 042402 ADMINISTRATION_______________________________________________________________________________

FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET

AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0424 FORESTRY042402 ADMINISTRATION

LQ4014 Conservancy and Works

A03 TOTAL OPERATING EXPENSES 361,644,000 358,560,000 400,562,000

A038 TOTAL TRAVEL & 48,399,000 48,686,000 57,110,000

TRANSPORTATION

A03807 P.O.L Charges 48,399,000 48,686,000 57,110,000

A039 TOTAL GENERAL 313,245,000 309,874,000 343,452,000

A03907 Advertising & Publicity 1,000,000 1,150,000 1,100,000

001 Advertising & Publicity 1,000,000 1,150,000 1,100,000

A03942 Cost of Other Stores 500,000 425,000 550,000

001 Cost of Other Stores 500,000 425,000 550,000

A03970 Others 311,745,000 308,299,000 341,802,000

001 Others 5,000 4,000 10,000

060 Railway Siding 100,000 25,873,000 100,000

061 Cost to Water to Irrigation 28,490,000 28,217,000 31,340,000

062 Timber 60,000,000 55,000,000 66,000,000

063 Firewood and Charcoal 10,275,000 13,734,000 11,300,000

064 Planting, Stumps, Seed, Mazari and Grass other 1,310,000 1,113,000 1,425,000

065 Enumeration of Trees 300,000 255,000 330,000

066 Sowing, Plaiting and Regeneration 200,235,000 171,728,000 219,160,000

067 Working Plan 65,000 55,000 76,000

068 Protection from File 2,700,000 2,295,000 2,970,000

069 Research and Experiments 600,000 510,000 660,000

070 Drift and Waif Wood and confiscated Forest 65,000 55,000 71,000

071 Feeding Charges of Wild Birds, etc. 5,600,000 7,760,000 6,160,000

072 Miscellaneous 2,000,000 1,700,000 2,200,000

A13 TOTAL REPAIRS AND MAINTENANCE 31,508,000 34,687,000 35,991,000

A130 TOTAL TRANSPORT 11,635,000 11,701,000 13,487,000

A13001 Transport 9,635,000 10,001,000 11,287,000

A13002 Railway, Ropeway and Tramway 2,000,000 1,700,000 2,200,000

A131 TOTAL MACHINERY AND 6,745,000 6,828,000 7,455,000

EQUIPMENT

A13101 Machinery and Equipment 6,745,000 6,828,000 7,455,000

Page 98: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

95

PC21005 (005)FORESTS

_______________________________________________________________________________ 042402 ADMINISTRATION_______________________________________________________________________________

FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET

AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0424 FORESTRY042402 ADMINISTRATION

LQ4014 Conservancy and Works

A132 TOTAL FURNITURE AND 1,365,000 1,660,000 1,499,000

FIXTURE

A13201 Furniture and Fixture 1,365,000 1,660,000 1,499,000

A133 TOTAL BUILDINGS AND 9,963,000 12,968,000 11,420,000

STRUCTURE

A13301 Office Buildings 3,017,000 3,564,000 3,480,000

001 Office Buildings 3,017,000 3,564,000 3,300,000

A13302 Residential Buildings 3,006,000 4,555,000 3,450,000

A13303 Other Buildings 1,040,000 1,884,000 1,200,000

001 Other Buildings 1,040,000 1,884,000 1,150,000

A13370 Others 2,900,000 2,965,000 3,290,000

001 Others 300,000 255,000 330,000

007 Demcarcation and Maintenance 1,000,000 850,000 1,100,000

008 Soil Conservation Works in Government 200,000 170,000 220,000

009 Water Supply 750,000 1,138,000 925,000

010 Compounds 650,000 552,000 715,000

A136 TOTAL ROADS, HIGHWAYS AND 1,800,000 1,530,000 2,130,000

BRIDGES

A13602 Other roads 1,600,000 1,360,000 1,910,000

001 Others 1,600,000 1,360,000 1,760,000

A13604 Other bridges 200,000 170,000 220,000

_______________________________________________________________________________Conservancy and Works 393,152,000 393,247,000 436,553,000

_______________________________________________________________________________

Page 99: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

97

PC21006 (006)REGISTRATION

BUDGET ESTIMATES 2014-2015_______________________________________________________________________________

BUDGET REVISED BUDGET ESTIMATES 2014-2015POSTS ESTIMATES ESTIMATES ________________________________________

2014-2015 2013-2014 2013-2014 SALARY NON-SALARY TOTAL_______________________________________________________________________________

PROVINCIAL 207 57,793,000 50,448,000 61,119,000 3,307,000 64,426,000

_______________________________________________________________________________TOTAL 207 57,793,000 50,448,000 61,119,000 3,307,000 64,426,000

_______________________________________________________________________________

Page 100: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

98

PC21006 (006)REGISTRATION

RsCharged: 0______________Voted: 64,426,000______________Total: 64,426,000______________

_______________________________________________________________________________HEAD OF DEPARTMENT

_______________________________________________________________________________BUDGET REVISED BUDGET

ESTIMATES ESTIMATES ESTIMATES2013-2014 2013-2014 2014-2015

_______________________________________________________________________________Rs Rs Rs

SUMMARYFUNCTIONAL

011205 TAX MANAGEMENT (CUSTOMS. I 57,793,000 50,448,000 64,426,000TAX. EXCISE) AND TAXATION DEPARMENT

_______________________________________________________________________________ TOTAL 57,793,000 50,448,000 64,426,000_______________________________________________________________________________

Page 101: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

99

PC21006 (006)REGISTRATION

_______________________________________________________________________________BUDGET REVISED BUDGET

SCHEME SCHEME NAME ESTIMATES ESTIMATES ESTIMATES NO 2013-2014 2013-2014 2014-2015_______________________________________________________________________________

Rs Rs Rs

LQ4016 SUPERINTENDENCE 5,193,000 4,823,000 5,425,000

LQ4574 DISTRICT CHARGES 52,600,000 45,625,000 59,001,000

_______________________________________________________________________________ TOTAL 57,793,000 50,448,000 64,426,000_______________________________________________________________________________

Page 102: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

100

PC21006 (006)REGISTRATION

_______________________________________________________________________________BUDGET REVISED BUDGET

ESTIMATES ESTIMATES ESTIMATES2013-2014 2013-2014 2014-2015

_______________________________________________________________________________Rs Rs Rs

SUMMARY OBJECT

A01 TOTAL EMPLOYEES RELATED 54,211,000 47,301,000 61,119,000EXPENSES.

A011 PAY 27,911,000 23,123,000 28,577,000

A011-1 TOTAL PAY OF OFFICERS 298,000 299,000 307,000

A01101 Basic Pay of Officers 298,000 299,000 307,000

A011-2 TOTAL PAY OF OTHER STAFF 27,613,000 22,824,000 28,270,000

A01151 Basic Pay of Other Staff 27,613,000 22,801,000 28,270,000A01152 Personal pay 23,000

A012 ALLOWANCES 26,300,000 24,178,000 32,542,000

A012-1 TOTAL REGULAR ALLOWANCES 26,195,000 24,137,000 32,417,000

A01202 House Rent Allowance 3,110,000 2,396,000 3,441,000A01203 Conveyance Allowance 4,447,000 3,697,000 4,936,000A0120D Integrated Allowance 15,000 104,000 15,000A0120X Ad - hoc Allowance - 2010 8,134,000 6,626,000 8,488,000A01217 Medical Allowance 2,425,000 2,003,000 2,751,000A0121A Adhoc Relief Allowance 2011 2,575,000 2,046,000 2,817,000A0121M Adhoc Relief Allowance - 2012 5,218,000 4,673,000 5,879,000A0121T Adhoc Relief Allowance 2013 2,346,000 3,074,000A01270 Others 271,000 246,000 1,016,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 105,000 41,000 125,000

A01274 Medical Charges 105,000 41,000 125,000

A03 TOTAL OPERATING EXPENSES 2,519,000 2,696,000 2,620,000

A032 COMMUNICATIONS 92,000 118,000 103,000

A03201 Postage and Telegraph 35,000 17,000 40,000A03202 Telephone and Trunk Call 55,000 99,000 60,000A03205 Courier and Pilot Service 2,000 2,000 3,000

A033 UTILITIES 490,000 365,000 545,000

A03301 Gas 110,000 19,000 95,000A03302 Water 30,000 1,000 20,000A03303 Electricity 250,000 192,000 330,000A03304 Hot and Cold Weather Charges 100,000 153,000 100,000

Page 103: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

101

PC21006 (006)REGISTRATION

_______________________________________________________________________________BUDGET REVISED BUDGET

ESTIMATES ESTIMATES ESTIMATES2013-2014 2013-2014 2014-2015

_______________________________________________________________________________Rs Rs Rs

SUMMARY OBJECT

A038 TRAVEL & TRANSPORTATION 217,000 149,000 267,000

A03805 Travelling Allowance 212,000 145,000 262,000A03806 Transportation of Goods 5,000 4,000 5,000

A039 GENERAL 1,720,000 2,064,000 1,705,000

A03901 Stationery 461,000 636,000 493,000A03902 Printing and Publication 1,000,000 888,000 975,000A03905 Newspapers Periodicals and 2,000

BooksA03907 Advertising & Publicity 10,000A03917 Law Charges 10,000A03918 Exhibitions, Fairs & Other 1,000 26,000 2,000

National CelebrationsA03942 Cost of Other Stores 100,000 185,000 50,000A03955 Computer Stationary 51,000 42,000 56,000A03970 Others 107,000 287,000 107,000

A04 TOTAL EMPLOYEES' RETIREMENT 2,000BENEFITS

A041 PENSION 2,000

A04114 Superannuation Encashment Of 2,000L.P.R

A05 TOTAL GRANTS SUBSIDIES AND 1,000,000 300,000 601,000WRITE OFF LOANS

A052 GRANTS-DOMESTIC 1,000,000 300,000 601,000

A05216 Fin. Assis. to the families of 1,000,000 300,000 601,000G. Serv. who expire

A09 TOTAL PHYSICAL ASSETS 20,000

A092 COMPUTER EQUIPMENT 20,000

A09201 Hardware 20,000

A13 TOTAL REPAIRS AND MAINTENANCE 63,000 151,000 64,000

A131 MACHINERY AND EQUIPMENT 4,000 3,000 4,000

A13101 Machinery and Equipment 4,000 3,000 4,000

Page 104: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

102

PC21006 (006)REGISTRATION

_______________________________________________________________________________BUDGET REVISED BUDGET

ESTIMATES ESTIMATES ESTIMATES2013-2014 2013-2014 2014-2015

_______________________________________________________________________________Rs Rs Rs

SUMMARY OBJECT

A132 FURNITURE AND FIXTURE 59,000 148,000 60,000

A13201 Furniture and Fixture 59,000 148,000 60,000

_______________________________________________________________________________ NET TOTAL 57,793,000 50,448,000 64,426,000_______________________________________________________________________________

Page 105: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

103

PC21006 (006)REGISTRATION

SUMMARY OF SCALES FOR 2014-2015_______________________________________________________________________________

Pay Permanent Fresh Continued Total Basic SCALE POSTS POSTS POSTS POSTS PAY_______________________________________________________________________________

01 4 32 36 3,550,000

07 4 146 150 21,102,000

09 6 12 18 3,183,000

14 1 1 2 435,000

16 1 1 307,000

_______________________________________________________________________________TOTAL 16 191 207 28,577,000

_______________________________________________________________________________

Page 106: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

104

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0112 FINANCIAL AND FISCAL AFFAIRS011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE) AND TAXATION DEPARMENT

LQ4016 Superintendence

A01 TOTAL EMPLOYEES RELATED EXPENSES. 4,538,000 4,277,000 4,769,000

A011 TOTAL PAY 16 16 2,346,000 2,097,000 2,352,000

A011-1 TOTAL PAY OF OFFICERS 1 1 298,000 299,000 307,000

A01101 Total Basic Pay of Officers 1 1 298,000 299,000 307,000

S282-M Superintendent (BPS-16) 1 1 298,000 307,000

A011-2 TOTAL PAY OF OTHER STAFF 15 15 2,048,000 1,798,000 2,045,000

A01151 Total Basic Pay of Other Staff 15 15 2,048,000 1,798,000 2,045,000

A097-M Assistant (BPS-14) 1 1 230,000 240,000

S078-M Senior Clerk (BPS-09) 6 6 1,088,000 1,124,000

J019-M Junior Clerk (BPS-07) 4 4 350,000 354,000

N006-M Naib Qasid (BPS-01) 4 4 380,000 327,000

A012 TOTAL ALLOWANCES 2,192,000 2,180,000 2,417,000

A012-1 TOTAL REGULAR ALLOWANCES 2,187,000 2,180,000 2,412,000

A01202 House Rent Allowance 325,000 270,000 325,000

A01203 Conveyance Allowance 395,000 331,000 395,000

A0120D Integrated Allowance 15,000 11,000 15,000

A0120X Ad - hoc Allowance - 2010 605,000 573,000 605,000

A01217 Medical Allowance 204,000 168,000 204,000

A0121A Adhoc Relief Allowance 2011 187,000 177,000 187,000

A0121M Adhoc Relief Allowance - 2012 435,000 419,000 435,000

A0121T Adhoc Relief Allowance 2013 210,000 225,000

A01270 Others 21,000 21,000 21,000

027 Personal Allowance 21,000 21,000 21,000

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

A01274 Medical Charges 5,000 5,000

Page 107: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

105

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0112 FINANCIAL AND FISCAL AFFAIRS011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE) AND TAXATION DEPARMENT

LQ4016 Superintendence

A03 TOTAL OPERATING EXPENSES 646,000 539,000 646,000

A032 TOTAL COMMUNICATIONS 10,000 8,000 10,000

A03201 Postage and Telegraph 10,000 8,000 10,000

A038 TOTAL TRAVEL & 17,000 6,000 17,000

TRANSPORTATION

A03805 Travelling Allowance 12,000 2,000 12,000

A03806 Transportation of Goods 5,000 4,000 5,000

A039 TOTAL GENERAL 619,000 525,000 619,000

A03901 Stationery 11,000 9,000 11,000

A03902 Printing and Publication 600,000 509,000 600,000

001 Printing and Publications 600,000 509,000 600,000

A03955 Computer Stationary 1,000 1,000 1,000

A03970 Others 7,000 6,000 7,000

001 Others 7,000 6,000 7,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000

A041 TOTAL PENSION 1,000

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

A13 TOTAL REPAIRS AND MAINTENANCE 9,000 7,000 9,000

A131 TOTAL MACHINERY AND 4,000 3,000 4,000

EQUIPMENT

A13101 Machinery and Equipment 4,000 3,000 4,000

A132 TOTAL FURNITURE AND 5,000 4,000 5,000

FIXTURE

A13201 Furniture and Fixture 5,000 4,000 5,000

Page 108: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0112 FINANCIAL AND FISCAL AFFAIRS011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE) AND TAXATION DEPARMENT

LQ4016 Superintendence

_______________________________________________________________________________Superintendence 5,193,000 4,823,000 5,425,000

_______________________________________________________________________________

Page 109: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0112 FINANCIAL AND FISCAL AFFAIRS011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE) AND TAXATION DEPARMENT

LQ4574 District Charges

A01 TOTAL EMPLOYEES RELATED EXPENSES. 49,673,000 43,024,000 56,350,000

A011 TOTAL PAY 191 191 25,565,000 21,026,000 26,225,000

A011-2 TOTAL PAY OF OTHER STAFF 191 191 25,565,000 21,026,000 26,225,000

A01151 Total Basic Pay of Other Staff 191 191 25,565,000 21,003,000 26,225,000

A097-M Assistant (BPS-14) 1 1 225,000 195,000

S078-M Senior Clerk (BPS-09) 12 12 1,997,000 2,059,000

J019-M Junior Clerk (BPS-07) 146 146 20,292,000 20,748,000

N006-M Naib Qasid (BPS-01) 32 32 3,051,000 3,223,000

A01152 Personal pay 23,000

A012 TOTAL ALLOWANCES 24,108,000 21,998,000 30,125,000

A012-1 TOTAL REGULAR ALLOWANCES 24,008,000 21,957,000 30,005,000

A01202 House Rent Allowance 2,785,000 2,126,000 3,116,000

A01203 Conveyance Allowance 4,052,000 3,366,000 4,541,000

A0120D Integrated Allowance 93,000

A0120X Ad - hoc Allowance - 2010 7,529,000 6,053,000 7,883,000

A01217 Medical Allowance 2,221,000 1,835,000 2,547,000

A0121A Adhoc Relief Allowance 2011 2,388,000 1,869,000 2,630,000

A0121M Adhoc Relief Allowance - 2012 4,783,000 4,254,000 5,444,000

A0121T Adhoc Relief Allowance 2013 2,136,000 2,849,000

A01270 Others 250,000 225,000 995,000

001 Others 446,000

037 30% Social Security Benefit in liue of Pension to the Contract Employees 250,000 225,000 549,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 100,000 41,000 120,000

A01274 Medical Charges 100,000 41,000 120,000

A03 TOTAL OPERATING EXPENSES 1,873,000 2,157,000 1,974,000

Page 110: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0112 FINANCIAL AND FISCAL AFFAIRS011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE) AND TAXATION DEPARMENT

LQ4574 District Charges

A032 TOTAL COMMUNICATIONS 82,000 110,000 93,000

A03201 Postage and Telegraph 25,000 9,000 30,000

A03202 Telephone and Trunk Call 55,000 99,000 60,000

A03205 Courier and Pilot Service 2,000 2,000 3,000

A033 TOTAL UTILITIES 490,000 365,000 545,000

A03301 Gas 110,000 19,000 95,000

A03302 Water 30,000 1,000 20,000

A03303 Electricity 250,000 192,000 330,000

001 Electricity 250,000 192,000 330,000

A03304 Hot and Cold Weather Charges 100,000 153,000 100,000

A038 TOTAL TRAVEL & 200,000 143,000 250,000

TRANSPORTATION

A03805 Travelling Allowance 200,000 143,000 250,000

A039 TOTAL GENERAL 1,101,000 1,539,000 1,086,000

A03901 Stationery 450,000 627,000 482,000

A03902 Printing and Publication 400,000 379,000 375,000

001 Printing and Publications 400,000 379,000 375,000

A03905 Newspapers Periodicals and Books 2,000

001 News Papers, Periodicals & Books 2,000

A03907 Advertising & Publicity 10,000

001 Advertising & Publicity 10,000

A03917 Law Charges 10,000

A03918 Exhibitions, Fairs & Other 1,000 26,000 2,000

National Celebrations

A03942 Cost of Other Stores 100,000 185,000 50,000

001 Cost of Other Stores 100,000 185,000 50,000

A03955 Computer Stationary 50,000 41,000 55,000

A03970 Others 100,000 281,000 100,000

001 Others 100,000 281,000 100,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000

Page 111: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0112 FINANCIAL AND FISCAL AFFAIRS011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE) AND TAXATION DEPARMENT

LQ4574 District Charges

A041 TOTAL PENSION 1,000

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

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 1,000,000 300,000 601,000

A052 TOTAL GRANTS-DOMESTIC 1,000,000 300,000 601,000

A05216 Fin. Assis. to the families of 1,000,000 300,000 601,000

G. Serv. who expire

001 Fin. Assis. to the families of the persons who expires during service. 1,000,000 300,000 601,000

A09 TOTAL PHYSICAL ASSETS 20,000

A092 TOTAL COMPUTER EQUIPMENT 20,000

A09201 Hardware 20,000

A13 TOTAL REPAIRS AND MAINTENANCE 54,000 144,000 55,000

A132 TOTAL FURNITURE AND 54,000 144,000 55,000

FIXTURE

A13201 Furniture and Fixture 54,000 144,000 55,000

_______________________________________________________________________________District Charges 52,600,000 45,625,000 59,001,000

_______________________________________________________________________________

Page 112: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

111

PC21007 (007)CHARGES ON ACCOUNT OF MOTOR VEHICLES ACT

BUDGET ESTIMATES 2014-2015_______________________________________________________________________________

BUDGET REVISED BUDGET ESTIMATES 2014-2015POSTS ESTIMATES ESTIMATES ________________________________________

2014-2015 2013-2014 2013-2014 SALARY NON-SALARY TOTAL_______________________________________________________________________________

PROVINCIAL 292 110,479,000 291,156,000 95,932,000 19,102,000 115,034,000

_______________________________________________________________________________TOTAL 292 110,479,000 291,156,000 95,932,000 19,102,000 115,034,000

_______________________________________________________________________________

Page 113: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

112

PC21007 (007)CHARGES ON ACCOUNT OF MOTOR VEHICLES ACT

RsCharged: 0______________Voted: 115,034,000______________Total: 115,034,000______________

_______________________________________________________________________________HEAD OF DEPARTMENT

_______________________________________________________________________________BUDGET REVISED BUDGET

ESTIMATES ESTIMATES ESTIMATES2013-2014 2013-2014 2014-2015

_______________________________________________________________________________Rs Rs Rs

SUMMARYFUNCTIONAL

011205 TAX MANAGEMENT (CUSTOMS. I 110,479,000 291,156,000 115,034,000TAX. EXCISE) AND TAXATION DEPARMENT

_______________________________________________________________________________ TOTAL 110,479,000 291,156,000 115,034,000_______________________________________________________________________________

Page 114: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

113

PC21007 (007)CHARGES ON ACCOUNT OF MOTOR VEHICLES ACT

_______________________________________________________________________________BUDGET REVISED BUDGET

SCHEME SCHEME NAME ESTIMATES ESTIMATES ESTIMATES NO 2013-2014 2013-2014 2014-2015_______________________________________________________________________________

Rs Rs Rs

LQ4017 REGISTRATION AND TOKEN TAX 72,052,000 68,234,000 74,637,000

LQ4018 ROUTE PERMITS OF VEHICLES 38,427,000 222,922,000 40,397,000

_______________________________________________________________________________ TOTAL 110,479,000 291,156,000 115,034,000_______________________________________________________________________________

Page 115: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

114

PC21007 (007)CHARGES ON ACCOUNT OF MOTOR VEHICLES ACT

_______________________________________________________________________________BUDGET REVISED BUDGET

ESTIMATES ESTIMATES ESTIMATES2013-2014 2013-2014 2014-2015

_______________________________________________________________________________Rs Rs Rs

SUMMARY OBJECT

A01 TOTAL EMPLOYEES RELATED 87,762,000 82,719,000 95,932,000EXPENSES.

A011 PAY 60,673,000 55,528,000 66,230,000

A011-1 TOTAL PAY OF OFFICERS 27,610,000 23,988,000 29,447,000

A01101 Basic Pay of Officers 9,915,000 6,693,000 9,196,000A01106 Pay of contract staff 17,695,000 17,295,000 20,251,000

A011-2 TOTAL PAY OF OTHER STAFF 33,063,000 31,540,000 36,783,000

A01151 Basic Pay of Other Staff 5,394,000 12,077,000 5,395,000A01152 Personal pay 35,000 463,000 40,000A01156 Pay of contract staff 27,634,000 19,000,000 31,348,000

A012 ALLOWANCES 27,089,000 27,191,000 29,702,000

A012-1 TOTAL REGULAR ALLOWANCES 27,035,000 27,180,000 29,648,000

A01202 House Rent Allowance 4,107,000 4,049,000 3,954,000A01203 Conveyance Allowance 5,913,000 5,100,000 5,857,000A0120D Integrated Allowance 22,000 25,000 25,000A0120X Ad - hoc Allowance - 2010 6,229,000 5,300,000 5,949,000A01217 Medical Allowance 2,313,000 2,288,000 2,231,000A0121A Adhoc Relief Allowance 2011 2,267,000 1,850,000 2,212,000A0121M Adhoc Relief Allowance - 2012 4,461,000 4,085,000 4,465,000A0121T Adhoc Relief Allowance 2013 1,700,000 2,355,000A01224 Entertainment Allowance 6,000 3,000 6,000A01226 Computer Allowance 806,000 806,000 806,000A01239 Special Allowance 24,000 25,000 24,000A01260 Ration Allowance 8,000 45,000 60,000A01270 Others 879,000 1,904,000 1,704,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 54,000 11,000 54,000

A01273 Honoraria 1,000 1,000 1,000A01274 Medical Charges 50,000 10,000 50,000A01278 Leave Salary 3,000 3,000

A03 TOTAL OPERATING EXPENSES 17,259,000 17,709,000 17,804,000

A032 COMMUNICATIONS 1,885,000 1,488,000 1,703,000

A03201 Postage and Telegraph 95,000 91,000 103,000A03202 Telephone and Trunk Call 1,750,000 1,397,000 1,600,000A03204 Electronic Communication 40,000

Page 116: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

115

PC21007 (007)CHARGES ON ACCOUNT OF MOTOR VEHICLES ACT

_______________________________________________________________________________BUDGET REVISED BUDGET

ESTIMATES ESTIMATES ESTIMATES2013-2014 2013-2014 2014-2015

_______________________________________________________________________________Rs Rs Rs

SUMMARY OBJECT

A033 UTILITIES 782,000 724,000 854,000

A03301 Gas 50,000 102,000 55,000A03303 Electricity 725,000 616,000 797,000A03304 Hot and Cold Weather Charges 7,000 6,000 2,000

A034 OCCUPANCY COSTS 25,000 67,000 26,000

A03407 Rates and Taxes 25,000 67,000 26,000

A038 TRAVEL & TRANSPORTATION 3,978,000 3,601,000 3,892,000

A03805 Travelling Allowance 632,000 687,000 665,000A03806 Transportation of Goods 2,000 2,000 2,000A03807 P.O.L Charges 3,344,000 2,912,000 3,225,000

A039 GENERAL 10,589,000 11,829,000 11,329,000

A03901 Stationery 582,000 495,000 603,000A03902 Printing and Publication 232,000 247,000 235,000A03905 Newspapers Periodicals and 20,000 41,000 21,000

BooksA03906 Uniforms and Protective 40,000 33,000 41,000

ClothingA03907 Advertising & Publicity 510,000 533,000 515,000A03915 Payments to Govt. Deptt. for 8,500,000 9,500,000 9,350,000

Service RenderedA03917 Law Charges 25,000 100,000 25,000A03918 Exhibitions, Fairs & Other 5,000 2,000 5,000

National CelebrationsA03942 Cost of Other Stores 20,000 17,000 22,000A03955 Computer Stationary 575,000 489,000 427,000A03970 Others 80,000 372,000 85,000

A04 TOTAL EMPLOYEES' RETIREMENT 2,000BENEFITS

A041 PENSION 2,000

A04114 Superannuation Encashment Of 2,000L.P.R

A05 TOTAL GRANTS SUBSIDIES AND 500,000 187,000,000 500,000WRITE OFF LOANS

Page 117: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

116

PC21007 (007)CHARGES ON ACCOUNT OF MOTOR VEHICLES ACT

_______________________________________________________________________________BUDGET REVISED BUDGET

ESTIMATES ESTIMATES ESTIMATES2013-2014 2013-2014 2014-2015

_______________________________________________________________________________Rs Rs Rs

SUMMARY OBJECT

A052 GRANTS-DOMESTIC 500,000 187,000,000 500,000

A05216 Fin. Assis. to the families of 500,000 500,000G. Serv. who expire

A05270 To Others 187,000,000

A09 TOTAL PHYSICAL ASSETS 3,055,000 1,396,000 350,000

A092 COMPUTER EQUIPMENT 3,055,000 1,396,000 350,000

A09201 Hardware 3,050,000 1,392,000 200,000A09202 Software 5,000 4,000 150,000

A13 TOTAL REPAIRS AND MAINTENANCE 1,903,000 2,332,000 446,000

A130 TRANSPORT 745,000 1,348,000 241,000

A13001 Transport 745,000 1,348,000 241,000

A131 MACHINERY AND EQUIPMENT 610,000 518,000 105,000

A13101 Machinery and Equipment 610,000 518,000 105,000

A132 FURNITURE AND FIXTURE 547,000 465,000 99,000

A13201 Furniture and Fixture 547,000 465,000 99,000

A137 COMPUTER EQUIPMENT 1,000 1,000 1,000

A13701 Hardware 1,000 1,000 1,000

_______________________________________________________________________________ NET TOTAL 110,479,000 291,156,000 115,034,000_______________________________________________________________________________

Page 118: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

117

PC21007 (007)CHARGES ON ACCOUNT OF MOTOR VEHICLES ACT

SUMMARY OF SCALES FOR 2014-2015_______________________________________________________________________________

Pay Permanent Fresh Continued Total Basic SCALE POSTS POSTS POSTS POSTS PAY_______________________________________________________________________________

Class IV 100 100 21,676,000(Contract)

01 7 7 759,000

02 1 1 65,000

04 4 4 425,000

05 6 6 758,000

07 8 8 1,205,000

09 4 4 711,000

11 90 90 9,672,000

14 9 9 1,472,000

16 4 4 1,202,000

17 4 24 28 6,017,000

18 1 1 329,000

19 3 3 1,198,000

20 1 1 450,000

(Special) 26 26 20,251,000

_______________________________________________________________________________TOTAL 52 240 292 66,190,000

_______________________________________________________________________________

Page 119: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

118

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0112 FINANCIAL AND FISCAL AFFAIRS011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE) AND TAXATION DEPARMENT

LQ4017 Registration and Token Tax

A01 TOTAL EMPLOYEES RELATED EXPENSES. 61,209,000 59,021,000 68,470,000

A011 TOTAL PAY 229 229 47,339,000 45,328,000 53,608,000

A011-1 TOTAL PAY OF OFFICERS 28 28 18,388,000 17,988,000 20,837,000

A01101 Total Basic Pay of Officers 2 2 693,000 693,000 586,000

D100-M Director (BPS-19) 1 1 386,000 257,000

E081-M Excise & Taxation Officer (BPS-18) 1 1 307,000 329,000

A01106 Total Pay of contract staff 26 26 17,695,000 17,295,000 20,251,000

A000 Contract Staff (Special) 26 26 17,695,000 20,251,000

001 Pay of Contract Staff 17,695,000 17,295,000 20,251,000

A011-2 TOTAL PAY OF OTHER STAFF 201 201 28,951,000 27,340,000 32,771,000

A01151 Total Basic Pay of Other Staff 11 11 1,317,000 8,000,000 1,423,000

E080-M Excise & Taxation (BPS-14) 2 2 434,000 448,000Inspector

S216-M Stenographer (BPS-14) 2 2 174,000 174,000

J019-M Junior Clerk (BPS-07) 1 1 106,000 110,000

T010-M Taxation Constable (BPS-05) 4 4 390,000 453,000

D186-M Driver (BPS-04) 2 2 213,000 238,000

A01152 Personal pay 340,000

A01156 Total Pay of contract staff 190 190 27,634,000 19,000,000 31,348,000

D020-M Data Entry Operator (BPS-11) 90 90 9,175,000 9,672,000

A000 Contract Staff Class IV 100 100 18,459,000 21,676,000(Contract)

A012 TOTAL ALLOWANCES 13,870,000 13,693,000 14,862,000

A012-1 TOTAL REGULAR ALLOWANCES 13,856,000 13,682,000 14,848,000

A01202 House Rent Allowance 2,149,000 2,049,000 2,149,000

A01203 Conveyance Allowance 3,283,000 2,900,000 3,282,000

Page 120: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

119

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0112 FINANCIAL AND FISCAL AFFAIRS011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE) AND TAXATION DEPARMENT

LQ4017 Registration and Token Tax

A0120X Ad - hoc Allowance - 2010 2,774,000 2,500,000 2,729,000

A01217 Medical Allowance 1,188,000 1,188,000 1,176,000

A0121A Adhoc Relief Allowance 2011 1,067,000 800,000 1,082,000

A0121M Adhoc Relief Allowance - 2012 2,085,000 2,085,000 2,030,000

A0121T Adhoc Relief Allowance 2013 850,000 1,090,000

A01226 Computer Allowance 806,000 806,000 806,000

A01270 Others 504,000 504,000 504,000

037 30% Social Security Benefit in liue of Pension to the Contract Employees 504,000 504,000 504,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 14,000 11,000 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 10,000

A01278 Leave Salary 3,000 3,000

A03 TOTAL OPERATING EXPENSES 6,130,000 5,743,000 5,615,000

A032 TOTAL COMMUNICATIONS 1,515,000 1,288,000 1,365,000

A03201 Postage and Telegraph 15,000 13,000 15,000

A03202 Telephone and Trunk Call 1,500,000 1,275,000 1,350,000

A033 TOTAL UTILITIES 202,000 231,000 222,000

A03301 Gas 50,000 102,000 55,000

A03303 Electricity 150,000 127,000 165,000

001 Electricity 150,000 127,000 165,000

A03304 Hot and Cold Weather Charges 2,000 2,000 2,000

A034 TOTAL OCCUPANCY COSTS 20,000 67,000 20,000

A03407 Rates and Taxes 20,000 67,000 20,000

A038 TOTAL TRAVEL & 2,984,000 2,536,000 2,762,000

TRANSPORTATION

A03805 Travelling Allowance 432,000 367,000 445,000

A03806 Transportation of Goods 2,000 2,000 2,000

A03807 P.O.L Charges 2,550,000 2,167,000 2,315,000

Page 121: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0112 FINANCIAL AND FISCAL AFFAIRS011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE) AND TAXATION DEPARMENT

LQ4017 Registration and Token Tax

A039 TOTAL GENERAL 1,409,000 1,621,000 1,246,000

A03901 Stationery 400,000 340,000 418,000

A03902 Printing and Publication 32,000 27,000 35,000

001 Printing and Publications 32,000 27,000 35,000

A03905 Newspapers Periodicals and Books 10,000 33,000 11,000

001 News Papers, Periodicals & Books 10,000 33,000 11,000

A03906 Uniforms and Protective Clothing 10,000 8,000 11,000

A03907 Advertising & Publicity 310,000 263,000 265,000

001 Advertising & Publicity 310,000 263,000 265,000

A03917 Law Charges 100,000

A03918 Exhibitions, Fairs & Other 2,000 2,000 2,000

National Celebrations

A03942 Cost of Other Stores 20,000 17,000 22,000

001 Cost of Other Stores 20,000 17,000 22,000

A03955 Computer Stationary 575,000 489,000 427,000

A03970 Others 50,000 342,000 55,000

001 Others 50,000 342,000 55,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000

A041 TOTAL PENSION 1,000

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

A09 TOTAL PHYSICAL ASSETS 3,055,000 1,396,000 350,000

A092 TOTAL COMPUTER EQUIPMENT 3,055,000 1,396,000 350,000

A09201 Hardware 3,050,000 1,392,000 200,000

A09202 Software 5,000 4,000 150,000

A13 TOTAL REPAIRS AND MAINTENANCE 1,658,000 2,074,000 201,000

A130 TOTAL TRANSPORT 570,000 1,149,000 66,000

A13001 Transport 570,000 1,149,000 66,000

Page 122: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0112 FINANCIAL AND FISCAL AFFAIRS011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE) AND TAXATION DEPARMENT

LQ4017 Registration and Token Tax

A131 TOTAL MACHINERY AND 565,000 480,000 60,000

EQUIPMENT

A13101 Machinery and Equipment 565,000 480,000 60,000

A132 TOTAL FURNITURE AND 522,000 444,000 74,000

FIXTURE

A13201 Furniture and Fixture 522,000 444,000 74,000

A137 TOTAL COMPUTER EQUIPMENT 1,000 1,000 1,000

A13701 Hardware 1,000 1,000 1,000

_______________________________________________________________________________Registration and Token Tax 72,052,000 68,234,000 74,637,000

_______________________________________________________________________________

Page 123: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0112 FINANCIAL AND FISCAL AFFAIRS011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE) AND TAXATION DEPARMENT

LQ4018 Route Permits of Vehicles

A01 TOTAL EMPLOYEES RELATED EXPENSES. 26,553,000 23,698,000 27,462,000

A011 TOTAL PAY 67 63 13,334,000 10,200,000 12,622,000

A011-1 TOTAL PAY OF OFFICERS 39 35 9,222,000 6,000,000 8,610,000

A01101 Total Basic Pay of Officers 39 35 9,222,000 6,000,000 8,610,000

C055-M Chairman (BPS-20) 1 1 646,000 450,000

D100-M Director (BPS-19) 1 1 251,000 251,000

S045-M Secretary (BPS-19) 1 1 671,000 690,000

A012-M Accounts Officer (BPS-17) 1 1 215,000 230,000

A146-M Assistant Director (BPS-17) 1 1 244,000 258,000

S211-M Statistical Officer (BPS-17) 1 1 215,000 230,000

S671-M Secretary DRTA (BPS-17) 28 5,612,000

T087-M Transport Officer (BPS-17) 1 1 200,000 215,000

T227-M Transport Planning (BPS-17) 24 5,084,000Officer

M218-M Motor Mobile Petrol (BPS-16) 1 1 299,000 308,000Inspector

S216-M Stenographer (BPS-16) 1 1 262,000 268,000

S282-M Superintendent (BPS-16) 2 2 607,000 626,000

A011-2 TOTAL PAY OF OTHER STAFF 28 28 4,112,000 4,200,000 4,012,000

A01151 Total Basic Pay of Other Staff 28 28 4,077,000 4,077,000 3,972,000

A097-F Assistant (BPS-14) 1 1 122,000 130,000

A097-M Assistant (BPS-14) 3 3 704,000 608,000

S216-M Stenographer (BPS-14) 1 1 105,000 112,000

S078-M Senior Clerk (BPS-09) 4 4 800,000 711,000

H026-M Head Constable (BPS-07) 1 1 149,000 152,000

J019-M Junior Clerk (BPS-07) 6 6 919,000 943,000

F071-M Foot Constable (BPS-05) 2 2 308,000 305,000

Page 124: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0112 FINANCIAL AND FISCAL AFFAIRS011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE) AND TAXATION DEPARMENT

LQ4018 Route Permits of Vehicles

D186-M Driver (BPS-04) 2 2 180,000 187,000

D003-M Daftri (BPS-02) 1 1 62,000 65,000

C112-M Chowkidar (BPS-01) 1 1 66,000 69,000

N006-M Naib Qasid (BPS-01) 4 4 448,000 471,000

S311-F Sanitary Worker (BPS-01) 1 1 95,000 97,000

W019-M Water Carrier (BPS-01) 1 1 119,000 122,000

A01152 Personal pay 35,000 123,000 40,000

A012 TOTAL ALLOWANCES 13,219,000 13,498,000 14,840,000

A012-1 TOTAL REGULAR ALLOWANCES 13,179,000 13,498,000 14,800,000

A01202 House Rent Allowance 1,958,000 2,000,000 1,805,000

A01203 Conveyance Allowance 2,630,000 2,200,000 2,575,000

A0120D Integrated Allowance 22,000 25,000 25,000

A0120X Ad - hoc Allowance - 2010 3,455,000 2,800,000 3,220,000

A01217 Medical Allowance 1,125,000 1,100,000 1,055,000

A0121A Adhoc Relief Allowance 2011 1,200,000 1,050,000 1,130,000

A0121M Adhoc Relief Allowance - 2012 2,376,000 2,000,000 2,435,000

A0121T Adhoc Relief Allowance 2013 850,000 1,265,000

A01224 Entertainment Allowance 6,000 3,000 6,000

A01239 Special Allowance 24,000 25,000 24,000

001 Special Allowance 24,000 25,000 24,000

A01260 Ration Allowance 8,000 45,000 60,000

A01270 Others 375,000 1,400,000 1,200,000

037 30% Social Security Benefit in liue of Pension to the Contract Employees 375,000 1,400,000 1,200,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 40,000 40,000

A01274 Medical Charges 40,000 40,000

A03 TOTAL OPERATING EXPENSES 11,129,000 11,966,000 12,189,000

A032 TOTAL COMMUNICATIONS 370,000 200,000 338,000

A03201 Postage and Telegraph 80,000 78,000 88,000

A03202 Telephone and Trunk Call 250,000 122,000 250,000

Page 125: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0112 FINANCIAL AND FISCAL AFFAIRS011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE) AND TAXATION DEPARMENT

LQ4018 Route Permits of Vehicles

A03204 Electronic Communication 40,000

A033 TOTAL UTILITIES 580,000 493,000 632,000

A03303 Electricity 575,000 489,000 632,000

001 Electricity 575,000 489,000 632,000

A03304 Hot and Cold Weather Charges 5,000 4,000

A034 TOTAL OCCUPANCY COSTS 5,000 6,000

A03407 Rates and Taxes 5,000 6,000

A038 TOTAL TRAVEL & 994,000 1,065,000 1,130,000

TRANSPORTATION

A03805 Travelling Allowance 200,000 320,000 220,000

A03807 P.O.L Charges 794,000 745,000 910,000

A039 TOTAL GENERAL 9,180,000 10,208,000 10,083,000

A03901 Stationery 182,000 155,000 185,000

A03902 Printing and Publication 200,000 220,000 200,000

001 Printing and Publications 200,000 220,000 200,000

A03905 Newspapers Periodicals and Books 10,000 8,000 10,000

001 News Papers, Periodicals & Books 10,000 8,000 10,000

A03906 Uniforms and Protective Clothing 30,000 25,000 30,000

A03907 Advertising & Publicity 200,000 270,000 250,000

001 Advertising & Publicity 200,000 270,000 250,000

A03915 Payments to Govt. Deptt. for 8,500,000 9,500,000 9,350,000

Service Rendered

001 Payments to Govt. Dept. 8,500,000 9,500,000 9,350,000

A03917 Law Charges 25,000 25,000

A03918 Exhibitions, Fairs & Other 3,000 3,000

National Celebrations

A03970 Others 30,000 30,000 30,000

001 Others 30,000 30,000 30,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000

Page 126: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0112 FINANCIAL AND FISCAL AFFAIRS011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE) AND TAXATION DEPARMENT

LQ4018 Route Permits of Vehicles

A041 TOTAL PENSION 1,000

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

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 500,000 187,000,000 500,000

A052 TOTAL GRANTS-DOMESTIC 500,000 187,000,000 500,000

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

A05270 To Others 187,000,000

001 Others 187,000,000

A13 TOTAL REPAIRS AND MAINTENANCE 245,000 258,000 245,000

A130 TOTAL TRANSPORT 175,000 199,000 175,000

A13001 Transport 175,000 199,000 175,000

A131 TOTAL MACHINERY AND 45,000 38,000 45,000

EQUIPMENT

A13101 Machinery and Equipment 45,000 38,000 45,000

A132 TOTAL FURNITURE AND 25,000 21,000 25,000

FIXTURE

A13201 Furniture and Fixture 25,000 21,000 25,000

_______________________________________________________________________________Route Permits of Vehicles 38,427,000 222,922,000 40,397,000

_______________________________________________________________________________

Page 127: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

127

PC21008 (008)OTHER TAXES AND DUTIES

BUDGET ESTIMATES 2014-2015_______________________________________________________________________________

BUDGET REVISED BUDGET ESTIMATES 2014-2015POSTS ESTIMATES ESTIMATES ________________________________________

2014-2015 2013-2014 2013-2014 SALARY NON-SALARY TOTAL_______________________________________________________________________________

PROVINCIAL 592 429,775,000 734,036,000 255,646,000 60,669,000 316,315,000

_______________________________________________________________________________TOTAL 592 429,775,000 734,036,000 255,646,000 60,669,000 316,315,000

_______________________________________________________________________________

Page 128: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

128

PC21008 (008)OTHER TAXES AND DUTIES

RsCharged: 0______________Voted: 316,315,000______________Total: 316,315,000______________

_______________________________________________________________________________HEAD OF DEPARTMENT

_______________________________________________________________________________BUDGET REVISED BUDGET

ESTIMATES ESTIMATES ESTIMATES2013-2014 2013-2014 2014-2015

_______________________________________________________________________________Rs Rs Rs

SUMMARYFUNCTIONAL

011205 TAX MANAGEMENT (CUSTOMS. I 286,951,000 498,076,000 60,252,000TAX. EXCISE) AND TAXATION DEPARMENT

011205 TAX MANAGEMENT (CUSTOMS. I 142,824,000 235,960,000 256,063,000TAX. EXCISE)

_______________________________________________________________________________ TOTAL 429,775,000 734,036,000 316,315,000_______________________________________________________________________________

Page 129: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

129

PC21008 (008)OTHER TAXES AND DUTIES

_______________________________________________________________________________BUDGET REVISED BUDGET

SCHEME SCHEME NAME ESTIMATES ESTIMATES ESTIMATES NO 2013-2014 2013-2014 2014-2015_______________________________________________________________________________

Rs Rs Rs

LQ4021 COTTON FEE 2,973,000 1,898,000 3,196,000

LQ4022 URBAN IMMOVABLE PROPERTY TAX 283,355,000 495,648,000 57,056,000

LQ4023 CHARGES IN CONNECTION WITH 623,000 530,000TOBACCO DUTIES

LQ5320 CHARGES UNDER ELECTRICITY ACT 142,824,000 235,960,000 256,063,000

_______________________________________________________________________________ TOTAL 429,775,000 734,036,000 316,315,000_______________________________________________________________________________

Page 130: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

130

PC21008 (008)OTHER TAXES AND DUTIES

_______________________________________________________________________________BUDGET REVISED BUDGET

ESTIMATES ESTIMATES ESTIMATES2013-2014 2013-2014 2014-2015

_______________________________________________________________________________Rs Rs Rs

SUMMARY OBJECT

A01 TOTAL EMPLOYEES RELATED 169,842,000 169,917,000 255,646,000EXPENSES.

A011 PAY 94,786,000 115,072,000 171,121,000

A011-1 TOTAL PAY OF OFFICERS 38,218,000 78,683,000 112,429,000

A01101 Basic Pay of Officers 38,151,000 1,055,000 112,314,000A01102 Personal pay 64,000 64,000 112,000A01103 Special Pay 3,000 3,000 3,000A01150 Others 77,561,000

A011-2 TOTAL PAY OF OTHER STAFF 56,568,000 36,389,000 58,692,000

A01151 Basic Pay of Other Staff 56,568,000 1,300,000 58,692,000A01170 Others 35,089,000

A012 ALLOWANCES 75,056,000 54,845,000 84,525,000

A012-1 TOTAL REGULAR ALLOWANCES 74,598,000 54,303,000 83,962,000

A01201 Senior Post Allowance 14,000 15,000 15,000A01202 House Rent Allowance 12,279,000 7,408,000 12,586,000A01203 Conveyance Allowance 14,343,000 8,054,000 15,493,000A01207 Washing Allowance 1,000A0120D Integrated Allowance 254,000 250,000 254,000A0120P Adhoc Relief 2009 170,000A0120X Ad - hoc Allowance - 2010 19,452,000 13,757,000 20,201,000A01217 Medical Allowance 7,269,000 4,329,000 7,360,000A0121A Adhoc Relief Allowance 2011 6,115,000 4,234,000 6,157,000A0121M Adhoc Relief Allowance - 2012 11,954,000 8,948,000 13,263,000A0121T Adhoc Relief Allowance 2013 4,162,000 6,244,000A01224 Entertainment Allowance 14,000 17,000 14,000A01226 Computer Allowance 324,000 342,000A01229 Special compensatory allowance 737,000 737,000A01240 Utility allowance for Gas 201,000 201,000 201,000A01244 Adhoc Relief 9,000A01249 Utility Allowance to Ministers 30,000A01270 Others 1,642,000 1,981,000 1,832,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 458,000 542,000 563,000

A01273 Honoraria 35,000 53,000 45,000A01274 Medical Charges 140,000 195,000 225,000A01277 Contingent Paid Staff 25,000 49,000 25,000A01278 Leave Salary 13,000 10,000 13,000A01288 Contract Allowance 220,000 220,000 230,000

Page 131: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

131

PC21008 (008)OTHER TAXES AND DUTIES

_______________________________________________________________________________BUDGET REVISED BUDGET

ESTIMATES ESTIMATES ESTIMATES2013-2014 2013-2014 2014-2015

_______________________________________________________________________________Rs Rs Rs

SUMMARY OBJECT

A01299 Others 25,000 15,000 25,000

A03 TOTAL OPERATING EXPENSES 26,219,000 72,311,000 53,137,000

A032 COMMUNICATIONS 2,180,000 2,307,000 2,434,000

A03201 Postage and Telegraph 533,000 478,000 596,000A03202 Telephone and Trunk Call 1,647,000 1,829,000 1,838,000

A033 UTILITIES 2,976,000 2,738,000 3,378,000

A03301 Gas 263,000 353,000 282,000A03302 Water 90,000 76,000 97,000A03303 Electricity 2,505,000 2,178,000 2,842,000A03304 Hot and Cold Weather Charges 118,000 131,000 157,000

A034 OCCUPANCY COSTS 4,285,000 8,201,000 7,602,000

A03402 Rent for Office Building 3,927,000 7,806,000 7,169,000A03407 Rates and Taxes 358,000 395,000 433,000

A038 TRAVEL & TRANSPORTATION 8,037,000 11,154,000 10,143,000

A03805 Travelling Allowance 1,791,000 3,728,000 2,996,000A03806 Transportation of Goods 103,000 63,000 110,000A03807 P.O.L Charges 6,083,000 7,312,000 6,971,000A03808 Conveyance Charges 60,000 51,000 66,000

A039 GENERAL 8,741,000 47,911,000 29,580,000

A03901 Stationery 2,255,000 2,592,000 2,581,000A03902 Printing and Publication 3,216,000 4,284,000 3,787,000A03903 Conference/Seminars/Workshops/ 1,500,000

SymposiaA03905 Newspapers Periodicals and 157,000 205,000 178,000

BooksA03906 Uniforms and Protective 23,000 39,000 23,000

ClothingA03907 Advertising & Publicity 1,300,000 31,591,000 15,646,000A03918 Exhibitions, Fairs & Other 18,000 10,000 19,000

National CelebrationsA03933 Service Charges 600,000 5,780,000 6,000,000A03942 Cost of Other Stores 621,000 667,000 705,000A03970 Others 551,000 1,243,000 641,000

Page 132: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

132

PC21008 (008)OTHER TAXES AND DUTIES

_______________________________________________________________________________BUDGET REVISED BUDGET

ESTIMATES ESTIMATES ESTIMATES2013-2014 2013-2014 2014-2015

_______________________________________________________________________________Rs Rs Rs

SUMMARY OBJECT

A04 TOTAL EMPLOYEES' RETIREMENT 3,000BENEFITS

A041 PENSION 3,000

A04114 Superannuation Encashment Of 3,000L.P.R

A05 TOTAL GRANTS SUBSIDIES AND 231,100,000 472,458,000 1,130,000WRITE OFF LOANS

A052 GRANTS-DOMESTIC 231,100,000 472,458,000 1,130,000

A05216 Fin. Assis. to the families of 1,100,000 1,580,000 1,130,000G. Serv. who expire

A05270 To Others 230,000,000 470,878,000

A09 TOTAL PHYSICAL ASSETS 35,000 14,239,000 3,195,000

A092 COMPUTER EQUIPMENT 20,000 17,000 80,000

A09202 Software 20,000 17,000 50,000A09203 I.T. Equipment 30,000

A095 PURCHASE OF TRANSPORT 11,309,000 2,100,000

A09501 Transport 11,309,000 2,100,000

A096 PURCHASE OF PLANT & MACHINERY 2,865,000 650,000

A09601 Plant and Machinery 2,865,000 650,000

A097 PURCHASE FURNITURE & FIXTURE 15,000 48,000 365,000

A09701 Purchase of Furniture and 15,000 48,000 365,000Fixture

A13 TOTAL REPAIRS AND MAINTENANCE 2,579,000 5,111,000 3,204,000

A130 TRANSPORT 1,696,000 4,024,000 2,019,000

A13001 Transport 1,696,000 4,024,000 2,019,000

A131 MACHINERY AND EQUIPMENT 599,000 827,000 862,000

A13101 Machinery and Equipment 599,000 827,000 862,000

Page 133: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

133

PC21008 (008)OTHER TAXES AND DUTIES

_______________________________________________________________________________BUDGET REVISED BUDGET

ESTIMATES ESTIMATES ESTIMATES2013-2014 2013-2014 2014-2015

_______________________________________________________________________________Rs Rs Rs

SUMMARY OBJECT

A132 FURNITURE AND FIXTURE 234,000 218,000 273,000

A13201 Furniture and Fixture 234,000 218,000 273,000

A137 COMPUTER EQUIPMENT 50,000 42,000 50,000

A13701 Hardware 25,000 21,000 25,000A13703 I.T. Equipment 25,000 21,000 25,000

_______________________________________________________________________________ NET TOTAL 429,775,000 734,036,000 316,315,000_______________________________________________________________________________

Page 134: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

134

PC21008 (008)OTHER TAXES AND DUTIES

SUMMARY OF SCALES FOR 2014-2015_______________________________________________________________________________

Pay Permanent Fresh Continued Total Basic SCALE POSTS POSTS POSTS POSTS PAY_______________________________________________________________________________

01 37 9 10 56 4,985,000

02 9 5 14 1,544,000

04 23 8 5 36 4,315,000

05 5 2 102 109 7,975,000

06 9 9 1,297,000

07 36 6 42 5,332,000

09 22 2 24 3,877,000

11 39 3 38 80 11,665,000

12 6 6 804,000

13 1 1 265,000

14 21 9 101 131 16,633,000

16 11 4 15 3,951,000

17 19 4 5 28 10,839,000

18 5 13 3 21 42,000,000

19 1 7 8 16 37,380,000

20 1 2 3 8,428,000

(Special) 1 1 9,716,000

_______________________________________________________________________________TOTAL 239 56 297 592 171,006,000

_______________________________________________________________________________

Page 135: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

135

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0112 FINANCIAL AND FISCAL AFFAIRS011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE) AND TAXATION DEPARMENT

LQ4021 Cotton Fee

A01 TOTAL EMPLOYEES RELATED EXPENSES. 1,658,000 742,000 1,817,000

A011 TOTAL PAY 5 5 825,000 350,000 923,000

A011-1 TOTAL PAY OF OFFICERS 1 1 317,000 50,000 336,000

A01101 Total Basic Pay of Officers 1 1 317,000 50,000 336,000

A183-M Assistant Excise & (BPS-16) 1 1 317,000 336,000Taxation Officer

A011-2 TOTAL PAY OF OTHER STAFF 4 4 508,000 300,000 587,000

A01151 Total Basic Pay of Other Staff 4 4 508,000 300,000 587,000

A097-M Assistant (BPS-14) 1 1 195,000 210,000

S216-M Stenographer (BPS-14) 1 1 87,000 87,000

S078-M Senior Clerk (BPS-09) 2 2 226,000 290,000

A012 TOTAL ALLOWANCES 833,000 392,000 894,000

A012-1 TOTAL REGULAR ALLOWANCES 825,000 390,000 886,000

A01202 House Rent Allowance 124,000 50,000 124,000

A01203 Conveyance Allowance 170,000 50,000 170,000

A0120X Ad - hoc Allowance - 2010 243,000 100,000 244,000

A01217 Medical Allowance 76,000 30,000 76,000

A0121A Adhoc Relief Allowance 2011 50,000 30,000 60,000

A0121M Adhoc Relief Allowance - 2012 162,000 100,000 162,000

A0121T Adhoc Relief Allowance 2013 30,000 50,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 8,000 2,000 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

A01278 Leave Salary 1,000 1,000

A03 TOTAL OPERATING EXPENSES 776,000 688,000 835,000

Page 136: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

136

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0112 FINANCIAL AND FISCAL AFFAIRS011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE) AND TAXATION DEPARMENT

LQ4021 Cotton Fee

A032 TOTAL COMMUNICATIONS 71,000 60,000 77,000

A03201 Postage and Telegraph 8,000 7,000 8,000

A03202 Telephone and Trunk Call 63,000 53,000 69,000

A033 TOTAL UTILITIES 219,000 185,000 232,000

A03301 Gas 26,000 22,000 29,000

A03303 Electricity 190,000 161,000 200,000

001 Electricity 190,000 161,000 200,000

A03304 Hot and Cold Weather Charges 3,000 2,000 3,000

A038 TOTAL TRAVEL & 375,000 318,000 407,000

TRANSPORTATION

A03805 Travelling Allowance 30,000 25,000 30,000

A03806 Transportation of Goods 2,000 2,000 2,000

A03807 P.O.L Charges 343,000 291,000 375,000

A039 TOTAL GENERAL 111,000 125,000 119,000

A03901 Stationery 55,000 72,000 61,000

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 10,000 8,000 10,000

001 News Papers, Periodicals & Books 10,000 8,000 10,000

A03906 Uniforms and Protective Clothing 10,000 8,000 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 6,000 7,000 7,000

001 Cost of Other Stores 6,000 7,000 7,000

A03970 Others 10,000 13,000 11,000

001 Others 10,000 13,000 11,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000

A041 TOTAL PENSION 1,000

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

Page 137: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0112 FINANCIAL AND FISCAL AFFAIRS011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE) AND TAXATION DEPARMENT

LQ4021 Cotton Fee

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 500,000 425,000 500,000

A052 TOTAL GRANTS-DOMESTIC 500,000 425,000 500,000

A05216 Fin. Assis. to the families of 500,000 425,000 500,000

G. Serv. who expire

001 Fin. Assis. to the families of the persons who expires during service. 500,000 425,000 500,000

A13 TOTAL REPAIRS AND MAINTENANCE 39,000 43,000 43,000

A130 TOTAL TRANSPORT 20,000 27,000 22,000

A13001 Transport 20,000 27,000 22,000

A131 TOTAL MACHINERY AND 13,000 11,000 14,000

EQUIPMENT

A13101 Machinery and Equipment 13,000 11,000 14,000

A132 TOTAL FURNITURE AND 6,000 5,000 7,000

FIXTURE

A13201 Furniture and Fixture 6,000 5,000 7,000

_______________________________________________________________________________Cotton Fee 2,973,000 1,898,000 3,196,000

_______________________________________________________________________________

Page 138: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0112 FINANCIAL AND FISCAL AFFAIRS011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE) AND TAXATION DEPARMENT

LQ4022 Urban Immovable Property Tax

A01 TOTAL EMPLOYEES RELATED EXPENSES. 50,468,000 4,238,000 53,267,000

A011 TOTAL PAY 256 256 22,265,000 2,005,000 22,566,000

A011-1 TOTAL PAY OF OFFICERS 4 4 1,318,000 1,005,000 1,418,000

A01101 Total Basic Pay of Officers 4 4 1,318,000 1,005,000 1,418,000

D100-M Director (BPS-19) 1 1 483,000 573,000

A183-M Assistant Excise & (BPS-16) 2 2 480,000 480,000Taxation Officer

S282-M Superintendent (BPS-16) 1 1 355,000 365,000

A011-2 TOTAL PAY OF OTHER STAFF 252 252 20,947,000 1,000,000 21,148,000

A01151 Total Basic Pay of Other Staff 252 252 20,947,000 1,000,000 21,148,000

A097-M Assistant (BPS-14) 2 2 200,000 222,000

E080-M Excise & Taxation (BPS-14) 96 96 9,567,000 9,567,000Inspector

S216-M Stenographer (BPS-14) 2 2 216,000 245,000

D020-M Data Entry Operator (BPS-11) 36 36 2,951,000 2,951,000

S078-M Senior Clerk (BPS-09) 4 4 346,000 388,000

H026-M Head Constable (BPS-07) 2 2 189,000 230,000

J019-M Junior Clerk (BPS-07) 4 4 305,000 309,000

E078-M Excise & Taxation (BPS-05) 96 96 6,371,000 6,371,000Constable

T010-M Taxation Constable (BPS-05) 5 5 371,000 378,000

M019-M Mali (BPS-02) 2 2 242,000 295,000

C112-M Chowkidar (BPS-01) 1 1 63,000 64,000

M019-M Mali (BPS-01) 1 1 63,000 64,000

S309-M Sweeper Jamadar (BPS-01) 1 1 63,000 64,000

A012 TOTAL ALLOWANCES 28,203,000 2,233,000 30,701,000

A012-1 TOTAL REGULAR ALLOWANCES 28,170,000 2,203,000 30,668,000

Page 139: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0112 FINANCIAL AND FISCAL AFFAIRS011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE) AND TAXATION DEPARMENT

LQ4022 Urban Immovable Property Tax

A01202 House Rent Allowance 4,874,000 235,000 4,873,000

A01203 Conveyance Allowance 7,161,000 380,000 7,184,000

A0120P Adhoc Relief 2009 170,000

A0120X Ad - hoc Allowance - 2010 6,452,000 507,000 6,615,000

A01217 Medical Allowance 3,131,000 240,000 3,146,000

A0121A Adhoc Relief Allowance 2011 2,009,000 190,000 2,034,000

A0121M Adhoc Relief Allowance - 2012 4,194,000 406,000 4,228,000

A0121T Adhoc Relief Allowance 2013 2,204,000

A01226 Computer Allowance 324,000 324,000

A01270 Others 25,000 75,000 60,000

037 30% Social Security Benefit in liue of Pension to the Contract Employees 25,000 75,000 60,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 33,000 30,000 33,000

A01273 Honoraria 16,000 30,000 16,000

000 Honoraria 16,000 30,000 16,000

A01274 Medical Charges 15,000 15,000

A01278 Leave Salary 2,000 2,000

A03 TOTAL OPERATING EXPENSES 2,372,000 17,772,000 3,255,000

A032 TOTAL COMMUNICATIONS 137,000 116,000 151,000

A03201 Postage and Telegraph 28,000 24,000 32,000

A03202 Telephone and Trunk Call 109,000 92,000 119,000

A033 TOTAL UTILITIES 460,000 592,000 467,000

A03301 Gas 87,000 174,000 97,000

A03303 Electricity 365,000 410,000 362,000

001 Electricity 365,000 410,000 362,000

A03304 Hot and Cold Weather Charges 8,000 8,000 8,000

A034 TOTAL OCCUPANCY COSTS 3,000 53,000 3,000

A03407 Rates and Taxes 3,000 53,000 3,000

Page 140: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0112 FINANCIAL AND FISCAL AFFAIRS011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE) AND TAXATION DEPARMENT

LQ4022 Urban Immovable Property Tax

A038 TOTAL TRAVEL & 862,000 1,418,000 974,000

TRANSPORTATION

A03805 Travelling Allowance 66,000 242,000 76,000

A03806 Transportation of Goods 6,000 5,000 7,000

A03807 P.O.L Charges 790,000 1,171,000 891,000

A039 TOTAL GENERAL 910,000 15,593,000 1,660,000

A03901 Stationery 155,000 232,000 170,000

A03902 Printing and Publication 556,000 773,000 1,290,000

001 Printing and Publications 556,000 773,000 1,290,000

A03905 Newspapers Periodicals and Books 13,000 61,000 14,000

001 News Papers, Periodicals & Books 13,000 61,000 14,000

A03906 Uniforms and Protective Clothing 13,000 31,000 13,000

A03907 Advertising & Publicity 70,000 14,059,000 61,000

001 Advertising & Publicity 70,000 14,059,000 61,000

A03942 Cost of Other Stores 35,000 57,000 38,000

001 Cost of Other Stores 35,000 57,000 38,000

A03970 Others 68,000 380,000 74,000

001 Others 68,000 380,000 74,000

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 230,300,000 471,133,000 300,000

A052 TOTAL GRANTS-DOMESTIC 230,300,000 471,133,000 300,000

A05216 Fin. Assis. to the families of 300,000 255,000 300,000

G. Serv. who expire

001 Fin. Assis. to the families of the persons who expires during service. 300,000 255,000 300,000

A05270 To Others 230,000,000 470,878,000

001 Others 230,000,000 470,878,000

A09 TOTAL PHYSICAL ASSETS 15,000 48,000 15,000

Page 141: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0112 FINANCIAL AND FISCAL AFFAIRS011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE) AND TAXATION DEPARMENT

LQ4022 Urban Immovable Property Tax

A097 TOTAL PURCHASE FURNITURE 15,000 48,000 15,000

& FIXTURE

A09701 Purchase of Furniture and Fixture 15,000 48,000 15,000

A13 TOTAL REPAIRS AND MAINTENANCE 200,000 2,457,000 218,000

A130 TOTAL TRANSPORT 116,000 2,358,000 127,000

A13001 Transport 116,000 2,358,000 127,000

A131 TOTAL MACHINERY AND 46,000 52,000 50,000

EQUIPMENT

A13101 Machinery and Equipment 46,000 52,000 50,000

A132 TOTAL FURNITURE AND 38,000 47,000 41,000

FIXTURE

A13201 Furniture and Fixture 38,000 47,000 41,000

_______________________________________________________________________________Urban Immovable Property Tax 283,355,000 495,648,000 57,056,000

_______________________________________________________________________________

Page 142: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0112 FINANCIAL AND FISCAL AFFAIRS011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE) AND TAXATION DEPARMENT

LQ4023 Charges in Connection With TobaccoDuties

A03 TOTAL OPERATING EXPENSES 623,000 530,000

A039 TOTAL GENERAL 623,000 530,000

A03902 Printing and Publication 600,000 510,000

001 Printing and Publications 600,000 510,000

A03970 Others 23,000 20,000

001 Others 23,000 20,000

_______________________________________________________________________________Charges in Connection With Tobacco 623,000 530,000

Duties

_______________________________________________________________________________

Page 143: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

143

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0112 FINANCIAL AND FISCAL AFFAIRS011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE)

LQ5320 Charges Under Electricity Act

A01 TOTAL EMPLOYEES RELATED EXPENSES. 117,716,000 164,937,000 200,562,000

A011 TOTAL PAY 307 331 71,696,000 112,717,000 147,632,000

A011-1 TOTAL PAY OF OFFICERS 64 79 36,583,000 77,628,000 110,675,000

A01101 Total Basic Pay of Officers 64 79 36,516,000 110,560,000

M215-M Managing Director (Special) 1 1 2,420,000 9,716,000

A039-M Advisor (BPS-20) 1 1,800,000

C081-M Chief Engineer(Power) (BPS-20) 1 1 813,000 841,000

P296-M Project Manager/ Chief (BPS-20) 1 1 2,520,000 5,787,000Executive

C360-M Chief Finance Officer (BPS-19) 1 1 1,000 3,537,000

D126-M Director Technical (BPS-19) 2 2 1,312,000 898,000

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 3,200,000Affairs

D695-M Director Investor (BPS-19) 1 3,200,000Relations

D696-M Director Technical (BPS-19) 1 3,200,000Coordination

G099-M General Manager (BPS-19) 1 2,400,000(Technical)

G100-M General Manager (Hydro (BPS-19) 1 2,400,000Power)

G101-M General Manager (BPS-19) 1 2,400,000(Procurement & Contract)

M028-M Manager Finance (BPS-19) 1 1,585,000

M275-M Manager Project (BPS-19) 1 1,586,000(Renewable Energy)

M277-M Manager Project (Director (BPS-19) 1 1,586,000Hydro Power)

Page 144: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

144

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0112 FINANCIAL AND FISCAL AFFAIRS011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE)

LQ5320 Charges Under Electricity Act

M278-M Manager Project (Thermal) (BPS-19) 1 1 499,000 2,400,000

M279-M Manager (Legal/Conract) (BPS-19) 1 1,585,000

P161-M Project Director (BPS-19) 1 1 372,000 372,000

D051-M Deputy Director (BPS-18) 2 2 741,000 759,000

D531-M Deputy Project Manager (BPS-18) 1 1,014,000(Electrical)

D532-M Deputy Project Manager (BPS-18) 1 1,014,000(Hydro Power)

D533-M Deputy Project Manager (BPS-18) 1 1,014,000(Machenical)

E023-M Electric Inspector (BPS-18) 5 5 2,055,000 2,127,000

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 2,400,000Relations

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 2,400,000Distribution

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 2,400,000Affairs

S484-M Secretary to the Company (BPS-18) 1 1 783,000 1,914,000

A012-M Accounts Officer (BPS-17) 1 1 836,000 836,000

A032-M Administrative Officer (BPS-17) 1 1 487,000 487,000

A146-M Assistant Director (BPS-17) 2 2 384,000 384,000

Page 145: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0112 FINANCIAL AND FISCAL AFFAIRS011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE)

LQ5320 Charges Under Electricity Act

A175-F Assistant Electric (BPS-17) 1 243,000Inspector

A175-M Assistant Electric (BPS-17) 18 17 5,832,000 5,287,000Inspector

A587-M Assistant Manager (Legal (BPS-17) 1 836,000/ Contract)

A588-M Assistant Manager (BPS-17) 1 836,000(Tarrif)

A589-M Assistant Manager (BPS-17) 1 836,000(Information Technology)

A741-M Administration Assistant (BPS-17) 1 836,000

A742-M Assistant Manager (BPS-17) 1 557,000Hydropower

D269-M Divisional Accounts (BPS-17) 1 1 192,000 192,000Officer

O081-M Office Manager (BPS-17) 1 836,000

P139-M Private Secretary (BPS-17) 2 2 1,144,000 1,796,000

S315-M System Analyst (BPS-17) 1 1 214,000 221,000

C117-M Circle Head Draftsman (BPS-16) 1 1 346,000 355,000

D269-M Divisional Accounts (BPS-16) 1 1 125,000 125,000Officer

S114-M Senior Scale Stenographer (BPS-16) 1 298,000

S282-F Superintendent (BPS-16) 1 240,000

S282-M Superintendent (BPS-16) 8 7 1,588,000 1,752,000

A039-M Advisor Class IV 1 1,124,000(Contract)

A01102 Personal pay 64,000 64,000 112,000

A01103 Special Pay 3,000 3,000 3,000

A01150 Others 77,561,000

001 Pay of Officers (R.E.) 77,561,000

A011-2 TOTAL PAY OF OTHER STAFF 243 252 35,113,000 35,089,000 36,957,000

A01151 Total Basic Pay of Other Staff 243 252 35,113,000 36,957,000

A007-M Account Assistant (BPS-14) 1 2 96,000 456,000

Page 146: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0112 FINANCIAL AND FISCAL AFFAIRS011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE)

LQ5320 Charges Under Electricity Act

A097-F Assistant (BPS-14) 1 203,000

A097-M Assistant (BPS-14) 16 18 3,323,000 3,628,000

A355-M Assistant Accounts (BPS-14) 1 1 253,000 480,000

C173-M Computer Operator (BPS-14) 1 4 180,000 960,000

O070-M Office Assistant (BPS-14) 1 480,000

S216-M Stenographer (BPS-14) 6 3 726,000 298,000

H030-M Head Draftsman (BPS-13) 1 1 259,000 265,000

C162-M Composer (BPS-12) 6 4 1,003,000 621,000

S216-M Stenographer (BPS-12) 2 183,000

C291-M Cad Operator (BPS-11) 1 1 360,000 506,000

D222-F Draftsman (BPS-11) 1 1 99,000 104,000

D222-M Draftsman (BPS-11) 3 3 445,000 544,000

E025-M Electric Sub-Inspector (BPS-11) 35 35 6,764,000 6,895,000

S262-M Sub Engineer (BPS-11) 4 4 879,000 665,000

S078-M Senior Clerk (BPS-09) 18 18 3,116,000 3,199,000

J019-F Junior Clerk (BPS-07) 1 1 84,000 87,000

J019-M Junior Clerk (BPS-07) 33 33 4,326,000 4,226,000

R024-M Record Keeper (BPS-07) 2 2 360,000 480,000

L004-M Laboratory Assistant (BPS-06) 9 9 1,454,000 1,297,000

D186-M Driver (BPS-05) 1 1 144,000 192,000

J019-M Junior Clerk (BPS-05) 2 2 262,000 346,000

T061-M Tracer (BPS-05) 5 5 779,000 688,000

D011-M Dak Runner (BPS-04) 2 3 194,000 283,000

D186-M Driver (BPS-04) 31 33 3,983,000 4,032,000

D011-M Dak Runner (BPS-02) 1 67,000

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

Page 147: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0112 FINANCIAL AND FISCAL AFFAIRS011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE)

LQ5320 Charges Under Electricity Act

R070-M Restorer (Daftri) (BPS-02) 5 5 611,000 624,000

C112-M Chowkidar (BPS-01) 9 9 749,000 781,000

D011-M Dak Runner (BPS-01) 1 1 64,000 144,000

N006 Naib Qasid (BPS-01) 2 144,000

N006-M Naib Qasid (BPS-01) 36 30 3,369,000 2,830,000

O077-M Office Boy (BPS-01) 2 3 116,000 189,000

S025-M Sanitary Worker (BPS-01) 1 109,000

S311-M Sanitary Worker (BPS-01) 6 6 586,000 538,000

S325-M Sweeper/Sanitary Worker (BPS-01) 1 1 58,000 58,000

A01170 Others 35,089,000

A012 TOTAL ALLOWANCES 46,020,000 52,220,000 52,930,000

A012-1 TOTAL REGULAR ALLOWANCES 45,603,000 51,710,000 52,408,000

A01201 Senior Post Allowance 14,000 15,000 15,000

A01202 House Rent Allowance 7,281,000 7,123,000 7,589,000

A01203 Conveyance Allowance 7,012,000 7,624,000 8,139,000

A01207 Washing Allowance 1,000

A0120D Integrated Allowance 254,000 250,000 254,000

A0120X Ad - hoc Allowance - 2010 12,757,000 13,150,000 13,342,000

A01217 Medical Allowance 4,062,000 4,059,000 4,138,000

A0121A Adhoc Relief Allowance 2011 4,056,000 4,014,000 4,063,000

A0121M Adhoc Relief Allowance - 2012 7,598,000 8,442,000 8,873,000

A0121T Adhoc Relief Allowance 2013 4,132,000 3,990,000

A01224 Entertainment Allowance 14,000 17,000 14,000

A01226 Computer Allowance 18,000

A01229 Special compensatory allowance 737,000 737,000

A01240 Utility allowance for Gas 201,000 201,000 201,000

A01244 Adhoc Relief 9,000

A01249 Utility Allowance to Ministers 30,000

A01270 Others 1,617,000 1,906,000 1,772,000

001 Others 447,000 552,000 452,000

027 Personal Allowance 22,000 22,000 22,000

037 30% Social Security Benefit in liue of Pension to the Contract Employees 1,148,000 1,332,000 1,148,000

Page 148: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0112 FINANCIAL AND FISCAL AFFAIRS011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE)

LQ5320 Charges Under Electricity Act

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 417,000 510,000 522,000

A01273 Honoraria 17,000 21,000 27,000

000 Honoraria 17,000 21,000 17,000

A01274 Medical Charges 120,000 195,000 205,000

A01277 Contingent Paid Staff 25,000 49,000 25,000

A01278 Leave Salary 10,000 10,000 10,000

A01288 Contract Allowance 220,000 220,000 230,000

A01299 Others 25,000 15,000 25,000

001 Others 25,000 15,000 25,000

A03 TOTAL OPERATING EXPENSES 22,448,000 53,321,000 49,047,000

A032 TOTAL COMMUNICATIONS 1,972,000 2,131,000 2,206,000

A03201 Postage and Telegraph 497,000 447,000 556,000

A03202 Telephone and Trunk Call 1,475,000 1,684,000 1,650,000

A033 TOTAL UTILITIES 2,297,000 1,961,000 2,679,000

A03301 Gas 150,000 157,000 156,000

A03302 Water 90,000 76,000 97,000

A03303 Electricity 1,950,000 1,607,000 2,280,000

001 Electricity 1,950,000 1,607,000 2,280,000

A03304 Hot and Cold Weather Charges 107,000 121,000 146,000

A034 TOTAL OCCUPANCY COSTS 4,282,000 8,148,000 7,599,000

A03402 Rent for Office Building 3,927,000 7,806,000 7,169,000

A03407 Rates and Taxes 355,000 342,000 430,000

A038 TOTAL TRAVEL & 6,800,000 9,418,000 8,762,000

TRANSPORTATION

A03805 Travelling Allowance 1,695,000 3,461,000 2,890,000

A03806 Transportation of Goods 95,000 56,000 101,000

A03807 P.O.L Charges 4,950,000 5,850,000 5,705,000

A03808 Conveyance Charges 60,000 51,000 66,000

Page 149: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0112 FINANCIAL AND FISCAL AFFAIRS011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE)

LQ5320 Charges Under Electricity Act

A039 TOTAL GENERAL 7,097,000 31,663,000 27,801,000

A03901 Stationery 2,045,000 2,288,000 2,350,000

A03902 Printing and Publication 2,045,000 2,988,000 2,482,000

001 Printing and Publications 2,045,000 2,988,000 2,482,000

A03903 Conference/Seminars/Workshops/ 1,500,000

Symposia

A03905 Newspapers Periodicals and Books 134,000 136,000 154,000

001 News Papers, Periodicals & Books 134,000 136,000 154,000

A03907 Advertising & Publicity 1,225,000 17,528,000 15,580,000

001 Advertising & Publicity 1,225,000 17,528,000 15,580,000

A03918 Exhibitions, Fairs & Other 18,000 10,000 19,000

National Celebrations

A03933 Service Charges 600,000 5,780,000 6,000,000

A03942 Cost of Other Stores 580,000 603,000 660,000

001 Cost of Other Stores 580,000 603,000 660,000

A03970 Others 450,000 830,000 556,000

001 Others 450,000 830,000 556,000

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 300,000 900,000 330,000

A052 TOTAL GRANTS-DOMESTIC 300,000 900,000 330,000

A05216 Fin. Assis. to the families of 300,000 900,000 330,000

G. Serv. who expire

001 Fin. Assis. to the families of the persons who expires during service. 300,000 900,000 330,000

A09 TOTAL PHYSICAL ASSETS 20,000 14,191,000 3,180,000

A092 TOTAL COMPUTER EQUIPMENT 20,000 17,000 80,000

A09202 Software 20,000 17,000 50,000

A09203 I.T. Equipment 30,000

Page 150: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0112 FINANCIAL AND FISCAL AFFAIRS011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE)

LQ5320 Charges Under Electricity Act

A095 TOTAL PURCHASE OF 11,309,000 2,100,000

TRANSPORT

A09501 Transport 11,309,000 2,100,000

001 Transport 11,309,000

A096 TOTAL PURCHASE OF PLANT & 2,865,000 650,000

MACHINERY

A09601 Plant and Machinery 2,865,000 650,000

A097 TOTAL PURCHASE FURNITURE 350,000

& FIXTURE

A09701 Purchase of Furniture and Fixture 350,000

A13 TOTAL REPAIRS AND MAINTENANCE 2,340,000 2,611,000 2,943,000

A130 TOTAL TRANSPORT 1,560,000 1,639,000 1,870,000

A13001 Transport 1,560,000 1,639,000 1,870,000

A131 TOTAL MACHINERY AND 540,000 764,000 798,000

EQUIPMENT

A13101 Machinery and Equipment 540,000 764,000 798,000

A132 TOTAL FURNITURE AND 190,000 166,000 225,000

FIXTURE

A13201 Furniture and Fixture 190,000 166,000 225,000

A137 TOTAL COMPUTER EQUIPMENT 50,000 42,000 50,000

A13701 Hardware 25,000 21,000 25,000

A13703 I.T. Equipment 25,000 21,000 25,000

_______________________________________________________________________________Charges Under Electricity Act 142,824,000 235,960,000 256,063,000

_______________________________________________________________________________

Page 151: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

151

PC21009 (009)IRRIGATION AND LAND RECLAMATION

BUDGET ESTIMATES 2014-2015_______________________________________________________________________________

BUDGET REVISED BUDGET ESTIMATES 2014-2015POSTS ESTIMATES ESTIMATES ________________________________________

2014-2015 2013-2014 2013-2014 SALARY NON-SALARY TOTAL_______________________________________________________________________________

PROVINCIAL 39,740 11,346,028,000 16,943,590,000 8,657,064,000 6,576,866,000 15,233,930,000

_______________________________________________________________________________TOTAL 39,740 11,346,028,000 16,943,590,000 8,657,064,000 6,576,866,000 15,233,930,000

_______________________________________________________________________________

Page 152: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

152

PC21009 (009)IRRIGATION AND LAND RECLAMATION

RsCharged: 0______________Voted: 15,233,930,000______________Total: 15,233,930,000______________

_______________________________________________________________________________HEAD OF DEPARTMENT

_______________________________________________________________________________BUDGET REVISED BUDGET

ESTIMATES ESTIMATES ESTIMATES2013-2014 2013-2014 2014-2015

_______________________________________________________________________________Rs Rs Rs

SUMMARYFUNCTIONAL

014110 OTHERS 187,071,000 136,749,000 190,824,000

042201 ADMINISTRATION 625,981,000 684,689,000 712,813,000

042202 IRRIGATION DAMS 139,562,000 148,174,000 143,626,000

042203 CANAL IRRIGATION 6,832,581,000 8,857,433,000 9,356,384,000

042204 TUBE WELLS 1,100,221,000 1,114,567,000 1,018,645,000

042205 EQUIPMENT MACHINERY WORKSHOPS 436,046,000 540,756,000 488,563,000

042206 IRRIGATION RESEARCH AND DESIGN 151,527,000 208,369,000 164,782,000

042250 OTHERS 159,500,000 606,554,000 159,500,000

042301 ADMINISTRATION 73,133,000 88,536,000 74,195,000

042302 WATERLOGGING AND SALINITY 178,962,000 199,701,000 187,164,000CONTROL

107105 FLOOD CONTROL 1,461,444,000 4,358,062,000 2,737,434,000

_______________________________________________________________________________ TOTAL 11,346,028,000 16,943,590,000 15,233,930,000_______________________________________________________________________________

Page 153: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

153

PC21009 (009)IRRIGATION AND LAND RECLAMATION

_______________________________________________________________________________BUDGET REVISED BUDGET

SCHEME SCHEME NAME ESTIMATES ESTIMATES ESTIMATES NO 2013-2014 2013-2014 2014-2015_______________________________________________________________________________

Rs Rs Rs

DQ4003 GRANT IN AID TO DG KHAN (HILL 3,274,000 3,869,000 4,003,000TORENTS)

LQ4025 CHIEF ENGINEERS 257,776,000 288,042,000 296,521,000

LQ4026 CHIEF ENGINEER (WATER TREATY 24,114,000 23,209,000 26,531,000IMPLEMENTATION CELL)

LQ4027 CHIEF ENGINEER (PLANNING AND 54,870,000 48,009,000 60,162,000REVIEW)

LQ4028 SUPERINTENDING ENGINEERS 289,221,000 325,429,000 329,599,000

LQ4029 CANAL IRRIGATION (EXECUTIVE) 5,430,501,000 7,347,551,000 7,832,934,000

LQ4030 CHASHMA RIGHT BANK CANAL 11,630,000 9,541,000 12,629,000

LQ4031 EXCAVATOR AND STORE DIVISION 259,781,000 328,110,000 282,000,000

LQ4032 MOGHALPURA IRRIGATION WORKSHOP 117,499,000 151,152,000 138,431,000

LQ4033 BHALWAL IRRIGATION WORKSHOP 58,766,000 61,494,000 68,132,000

LQ4038 IRRIGATION DAMS 139,562,000 148,174,000 143,626,000

LQ4039 CANAL IRRIGATION (SR) 1,318,357,000 1,441,982,000 1,438,098,000

LQ4040 TUBEWELLS 1,100,221,000 1,114,567,000 1,018,645,000

LQ4041 RESEARCH INSTITUTE 130,806,000 186,205,000 142,760,000

LQ4042 DIRECTOR DESIGN 20,721,000 22,164,000 22,022,000

LQ4043 CHIEF ENGINEER (FLOOD CELL) 19,408,000 20,793,000 21,850,000

LQ4044 DIRECTOR HYDROLOGY 13,065,000 13,389,000 14,403,000

LQ4045 DRAINAGE 1,428,971,000 4,323,880,000 2,701,181,000

LQ4047 DIRECTOR LAND RECLAMATION 73,133,000 88,536,000 74,195,000

LQ4048 WATERLOGGING AND SALINITY 178,962,000 199,701,000 187,164,000CONTROL

LQ4049 GRANT-IN-AID TO ENGINEERING 32,929,000 32,054,000 35,838,000ACADMY LAHORE

Page 154: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

154

PC21009 (009)IRRIGATION AND LAND RECLAMATION

_______________________________________________________________________________BUDGET REVISED BUDGET

SCHEME SCHEME NAME ESTIMATES ESTIMATES ESTIMATES NO 2013-2014 2013-2014 2014-2015_______________________________________________________________________________

Rs Rs Rs

LQ4305 PUNJAB IRRIGATION AND DRAINAGE 150,000,000 100,000,000 150,000,000AUTHORITY

LQ4764 GREATER THAL CANAL 15,586,000 8,269,000 14,813,000

LQ5309 CHASMA RIGHT BANK IRRIGATION 8,030,000 2,703,000 7,772,000PROJECT 67 & 68 STAGE-III CANAL DIVISIONTAU NSA SHARIF. (EXECUTIVE)

LQ5310 ESTABLISHMENT OF PROGRAMME 48,477,000 47,387,000 50,138,000MONITORING AND IMPLEMENTATION UNIT FORCANALS OPERATION AND DAILY DISCHARGE

LQ5945 SUSPENSE 159,500,000 606,554,000 159,500,000

RQ4001 GRANT IN AID TO RAJANPUR (HILL 868,000 826,000 983,000TORENTS)

_______________________________________________________________________________ TOTAL 11,346,028,000 16,943,590,000 15,233,930,000_______________________________________________________________________________

Page 155: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

155

PC21009 (009)IRRIGATION AND LAND RECLAMATION

_______________________________________________________________________________BUDGET REVISED BUDGET

ESTIMATES ESTIMATES ESTIMATES2013-2014 2013-2014 2014-2015

_______________________________________________________________________________Rs Rs Rs

SUMMARY OBJECT

A01 TOTAL EMPLOYEES RELATED 7,725,472,000 8,615,057,000 8,657,064,000EXPENSES.

A011 PAY 4,178,700,000 4,256,849,000 4,497,399,000

A011-1 TOTAL PAY OF OFFICERS 360,539,000 392,792,000 389,731,000

A01101 Basic Pay of Officers 343,053,000 204,000 375,976,000A01102 Personal pay 1,538,000 1,713,000A01103 Special Pay 55,000 53,000A01105 Qualification Pay 37,000 65,000A01106 Pay of contract staff 15,856,000 11,922,000A01150 Others 392,588,000 2,000

A011-2 TOTAL PAY OF OTHER STAFF 3,818,161,000 3,864,057,000 4,107,668,000

A01151 Basic Pay of Other Staff 3,730,657,000 2,083,000 4,016,464,000A01152 Personal pay 4,545,000 5,941,000A01153 Special Pay 298,000 456,000A01155 Qualification Pay 4,000 5,000A01156 Pay of contract staff 42,057,000 41,802,000A01170 Others 40,600,000 3,861,974,000 43,000,000

A012 ALLOWANCES 3,546,772,000 4,358,208,000 4,159,665,000

A012-1 TOTAL REGULAR ALLOWANCES 3,545,637,000 4,352,184,000 4,154,117,000

A01201 Senior Post Allowance 164,000 581,000 174,000A01202 House Rent Allowance 388,463,000 450,255,000 386,480,000A01203 Conveyance Allowance 392,580,000 690,188,000 604,322,000A01207 Washing Allowance 76,000 128,000 176,000A01208 Dress Allowance 18,000 4,000A0120D Integrated Allowance 12,347,000 11,902,000 12,508,000A0120M Car Allowance 2,799,000A0120N Spl. allowances @ 20% of basic 12,000

pay for SecretariatA0120P Adhoc Relief 2009 1,443,000A0120Q Fixed Daily Allowance 8,000 5,273,000 1,286,000A0120X Ad - hoc Allowance - 2010 1,195,923,000 1,142,040,000 1,168,464,000A01211 Hill Allowance 6,000A01216 Qualification Allowance 330,000 1,659,000 455,000A01217 Medical Allowance 419,707,000 408,641,000 423,009,000A0121A Adhoc Relief Allowance 2011 358,116,000 393,719,000 354,266,000A0121M Adhoc Relief Allowance - 2012 761,731,000 803,060,000 769,787,000A0121Q Audit & Accounts Allowance 2,817,000A0121T Adhoc Relief Allowance 2013 383,119,000 413,561,000A01224 Entertainment Allowance 303,000 304,000 311,000

Page 156: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

156

PC21009 (009)IRRIGATION AND LAND RECLAMATION

_______________________________________________________________________________BUDGET REVISED BUDGET

ESTIMATES ESTIMATES ESTIMATES2013-2014 2013-2014 2014-2015

_______________________________________________________________________________Rs Rs Rs

SUMMARY OBJECT

A01226 Computer Allowance 38,000 15,000 21,000A01233 Unattractive Area Allowance 76,000A01236 Deputation Allowance 735,000 886,000 825,000A01237 Design Allowance 62,000 40,000 61,000A01238 Charge Allowance 6,000A01239 Special Allowance 52,000 15,000A01242 Consolidation Travelling 155,000 698,000 155,000

AllowanceA01243 Special travelling allowance 45,000A01244 Adhoc Relief 2,883,000A01262 Special Relief Allowance 2,673,000A01267 Warden/Boarding Allowance 4,000A01270 Others 14,899,000 46,846,000 18,233,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 1,135,000 6,024,000 5,548,000

A01271 Overtime Allowance 9,000 9,000 4,199,000A01273 Honoraria 176,000 327,000 167,000A01274 Medical Charges 627,000 5,032,000 859,000A01277 Contingent Paid Staff 297,000 60,000 297,000A01278 Leave Salary 20,000 381,000 20,000A01299 Others 6,000 65,000 6,000A012AE Integrated allowance 150,000

A02 TOTAL PROJECT PRE-INVESTMENT 8,800,000 7,480,000 8,800,000ANALYSIS

A022 RESEARCH AND SERVICE & 8,800,000 7,480,000 8,800,000EXPLORATORY OPERATIONS

A02201 Research and Surveys & 5,100,000 4,335,000 5,100,000Exploratory Operations

A02202 Exploratory Operation 3,700,000 3,145,000 3,700,000

A03 TOTAL OPERATING EXPENSES 473,587,000 586,016,000 530,799,000

A032 COMMUNICATIONS 25,687,000 25,027,000 27,521,000

A03201 Postage and Telegraph 1,593,000 1,873,000 1,705,000A03202 Telephone and Trunk Call 23,904,000 22,980,000 25,622,000A03203 Telex Teleprinter and Fax 40,000 64,000 44,000A03204 Electronic Communication 150,000 110,000 150,000

A033 UTILITIES 119,156,000 147,730,000 129,721,000

A03301 Gas 5,351,000 7,161,000 5,900,000A03302 Water 226,000 617,000 249,000

Page 157: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

157

PC21009 (009)IRRIGATION AND LAND RECLAMATION

_______________________________________________________________________________BUDGET REVISED BUDGET

ESTIMATES ESTIMATES ESTIMATES2013-2014 2013-2014 2014-2015

_______________________________________________________________________________Rs Rs Rs

SUMMARY OBJECT

A03303 Electricity 111,485,000 137,261,000 121,309,000A03304 Hot and Cold Weather Charges 2,094,000 2,691,000 2,263,000

A034 OCCUPANCY COSTS 1,730,000 2,272,000 1,832,000

A03402 Rent for Office Building 1,438,000 1,882,000 1,545,000A03407 Rates and Taxes 292,000 390,000 287,000

A036 MOTOR VEHICLES 1,000 80,000

A03670 Others 1,000 80,000

A038 TRAVEL & TRANSPORTATION 278,691,000 342,977,000 311,097,000

A03805 Travelling Allowance 95,202,000 135,841,000 104,315,000A03806 Transportation of Goods 340,000 368,000 370,000A03807 P.O.L Charges 183,085,000 206,714,000 206,348,000A03808 Conveyance Charges 53,000 49,000 58,000A03820 Others 11,000 5,000 6,000

A039 GENERAL 48,322,000 67,930,000 60,628,000

A03901 Stationery 17,988,000 20,560,000 19,260,000A03902 Printing and Publication 4,898,000 5,989,000 4,912,000A03905 Newspapers Periodicals and 930,000 1,013,000 1,013,000

BooksA03906 Uniforms and Protective 2,706,000 3,942,000 2,851,000

ClothingA03907 Advertising & Publicity 3,584,000 7,626,000 3,738,000A03917 Law Charges 628,000 6,279,000 685,000A03918 Exhibitions, Fairs & Other 355,000 474,000 367,000

National CelebrationsA03919 Payments to Others for Service 161,000 156,000 10,174,000

RenderedA03936 Foreign/Inland Training Course 3,000,000 5,454,000 3,300,000

FeeA03942 Cost of Other Stores 233,000 300,000 249,000A03955 Computer Stationary 285,000 522,000 330,000A03970 Others 13,554,000 15,615,000 13,749,000

A04 TOTAL EMPLOYEES' RETIREMENT 8,598,000 17,943,000 13,565,000BENEFITS

A041 PENSION 8,598,000 17,943,000 13,565,000

A04101 Pension-Civil 1,666,000 1,666,000 1,710,000

Page 158: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

158

PC21009 (009)IRRIGATION AND LAND RECLAMATION

_______________________________________________________________________________BUDGET REVISED BUDGET

ESTIMATES ESTIMATES ESTIMATES2013-2014 2013-2014 2014-2015

_______________________________________________________________________________Rs Rs Rs

SUMMARY OBJECT

A04114 Superannuation Encashment Of 6,682,000 14,562,000 11,555,000L.P.R

A04170 Others 250,000 1,715,000 300,000

A05 TOTAL GRANTS SUBSIDIES AND 165,000,000 168,100,000 165,620,000WRITE OFF LOANS

A052 GRANTS-DOMESTIC 165,000,000 168,100,000 165,620,000

A05216 Fin. Assis. to the families of 14,800,000 47,400,000 15,400,000G. Serv. who expire

A05270 To Others 150,200,000 120,700,000 150,220,000

A06 TOTAL TRANSFERS 278,000 260,000 282,000

A061 SCHOLARSHIP 267,000 251,000 267,000

A06104 Bonus 267,000 251,000 267,000

A063 ENTERTAINMENT & GIFTS 11,000 9,000 15,000

A06301 Entertainments & Gifts 11,000 9,000 15,000

A09 TOTAL PHYSICAL ASSETS 1,691,000 2,527,000 1,799,000

A092 COMPUTER EQUIPMENT 1,565,000 2,127,000 1,699,000

A09201 Hardware 1,155,000 1,576,000 1,250,000A09202 Software 60,000 69,000 69,000A09203 I.T. Equipment 350,000 482,000 380,000

A096 PURCHASE OF PLANT & MACHINERY 16,000 300,000 17,000

A09601 Plant and Machinery 16,000 300,000 17,000

A097 PURCHASE FURNITURE & FIXTURE 110,000 100,000 83,000

A09701 Purchase of Furniture and 110,000 100,000 83,000Fixture

A13 TOTAL REPAIRS AND MAINTENANCE 2,803,102,000 6,939,653,000 5,696,501,000

A130 TRANSPORT 54,674,000 76,094,000 60,872,000

A13001 Transport 54,674,000 76,094,000 60,872,000

Page 159: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

159

PC21009 (009)IRRIGATION AND LAND RECLAMATION

_______________________________________________________________________________BUDGET REVISED BUDGET

ESTIMATES ESTIMATES ESTIMATES2013-2014 2013-2014 2014-2015

_______________________________________________________________________________Rs Rs Rs

SUMMARY OBJECT

A131 MACHINERY AND EQUIPMENT 46,620,000 54,860,000 50,714,000

A13101 Machinery and Equipment 46,620,000 54,860,000 50,714,000

A132 FURNITURE AND FIXTURE 4,950,000 6,569,000 5,013,000

A13201 Furniture and Fixture 4,950,000 6,569,000 5,013,000

A133 BUILDINGS AND STRUCTURE 130,000 308,037,000 344,861,000

A13301 Office Buildings 55,000 48,060,000 23,457,000A13302 Residential Buildings 50,000 142,206,000 142,628,000A13303 Other Buildings 25,000 117,771,000 178,776,000

A134 IRRIGATION WORKS 1,964,527,000 2,967,882,000 3,304,644,000

A13401 Main canal 1,340,789,000 2,082,323,000 1,631,915,000A13470 Others 623,738,000 885,559,000 1,672,729,000

A135 EMBANKMENT AND DRAINAGE 730,250,000 3,523,158,000 1,928,297,000

A13501 Main Embankment & Drainage 465,772,000 2,816,003,000 1,301,982,000A13503 Drainage 264,478,000 707,155,000 626,315,000

A137 COMPUTER EQUIPMENT 1,951,000 3,053,000 2,100,000

A13701 Hardware 1,531,000 2,128,000 1,629,000A13702 Software 85,000 182,000 97,000A13703 I.T. Equipment 335,000 743,000 374,000

A14 TOTAL SUSPENSE AND CLEARING 159,500,000 606,554,000 159,500,000

A142 159,500,000 606,554,000 159,500,000

A14201 Suspense (Irrigation) 159,500,000 606,554,000 159,500,000

_______________________________________________________________________________ NET TOTAL 11,346,028,000 16,943,590,000 15,233,930,000_______________________________________________________________________________

Page 160: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

160

PC21009 (009)IRRIGATION AND LAND RECLAMATION

SUMMARY OF SCALES FOR 2014-2015_______________________________________________________________________________

Pay Permanent Fresh Continued Total Basic SCALE POSTS POSTS POSTS POSTS PAY_______________________________________________________________________________

01 18903 1101 20004 1,790,899,000

02 2626 1439 4065 426,455,000

03 1893 28 1921 168,264,000

04 557 114 671 74,203,000

05 5005 129 5134 606,757,000

06 278 49 327 43,434,000

07 2274 98 2372 202,042,000

08 255 6 261 28,582,000

09 809 75 884 143,693,000

10 74 21 95 14,841,000

11 1758 1 210 1969 312,630,000

12 11 27 38 4,760,000

13 105 11 116 26,157,000

14 815 34 849 171,221,000

15 9 1 10 2,526,000

16 120 22 142 44,806,000

17 580 73 653 196,257,000

18 150 21 171 94,284,000

19 37 8 45 30,324,000

20 9 4 13 10,305,000

_______________________________________________________________________________TOTAL 36268 1 3471 39740 4,392,440,000

_______________________________________________________________________________

Page 161: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

161

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE014 TRANSFERS0141 TRANSFERS (INTER-GOVERNMENTAL)014110 OTHERS

DQ4003 Grant in Aid to DG Khan (Hill Torents)

A01 TOTAL EMPLOYEES RELATED EXPENSES. 3,187,000 3,839,000 3,919,000

A011 TOTAL PAY 16 16 1,668,000 1,885,000 1,950,000

A011-1 TOTAL PAY OF OFFICERS 1 1 294,000 204,000 250,000

A01101 Total Basic Pay of Officers 1 1 294,000 204,000 250,000

H083-M Hill Torrent Officer (BPS-16) 1 1 294,000 250,000

A011-2 TOTAL PAY OF OTHER STAFF 15 15 1,374,000 1,681,000 1,700,000

A01151 Total Basic Pay of Other Staff 15 15 1,370,000 1,681,000 1,700,000

N011-M Naib Tehsildar (BPS-14) 2 2 340,000 422,000

J019-M Junior Clerk (BPS-07) 6 6 575,000 713,000

N006-M Naib Qasid (BPS-01) 7 7 455,000 565,000

A01152 Personal pay 4,000

A012 TOTAL ALLOWANCES 1,519,000 1,954,000 1,969,000

A012-1 TOTAL REGULAR ALLOWANCES 1,519,000 1,954,000 1,969,000

A01202 House Rent Allowance 175,000 194,000 195,000

A01203 Conveyance Allowance 220,000 325,000 300,000

A0120D Integrated Allowance 23,000 22,000 24,000

A0120X Ad - hoc Allowance - 2010 426,000 522,000 500,000

A01217 Medical Allowance 200,000 165,000 200,000

A0121A Adhoc Relief Allowance 2011 140,000 161,000 175,000

A0121M Adhoc Relief Allowance - 2012 335,000 382,000 375,000

A0121T Adhoc Relief Allowance 2013 183,000 200,000

A03 TOTAL OPERATING EXPENSES 82,000 30,000 78,000

A032 TOTAL COMMUNICATIONS 1,000 1,000

A03201 Postage and Telegraph 1,000 1,000

Page 162: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

162

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE014 TRANSFERS0141 TRANSFERS (INTER-GOVERNMENTAL)014110 OTHERS

DQ4003 Grant in Aid to DG Khan (Hill Torents)

A033 TOTAL UTILITIES 7,000 5,000 7,000

A03303 Electricity 2,000 2,000

001 Electricity 2,000 2,000

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

A038 TOTAL TRAVEL & 50,000 10,000 55,000

TRANSPORTATION

A03805 Travelling Allowance 50,000 10,000 55,000

A039 TOTAL GENERAL 24,000 15,000 15,000

A03901 Stationery 11,000 5,000 12,000

A03902 Printing and Publication 3,000 5,000 3,000

001 Printing and Publications 3,000 3,000

A03970 Others 10,000 5,000

001 Others 10,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000

A041 TOTAL PENSION 1,000

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

A13 TOTAL REPAIRS AND MAINTENANCE 5,000 5,000

A131 TOTAL MACHINERY AND 5,000 5,000

EQUIPMENT

A13101 Machinery and Equipment 5,000 5,000

_______________________________________________________________________________Grant in Aid to DG Khan (Hill Torents) 3,274,000 3,869,000 4,003,000

_______________________________________________________________________________

Page 163: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

163

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE014 TRANSFERS0141 TRANSFERS (INTER-GOVERNMENTAL)014110 OTHERS

LQ4049 Grant-in-Aid to Engineering AcadmyLahore

A01 TOTAL EMPLOYEES RELATED EXPENSES. 29,495,000 27,757,000 31,889,000

A011 TOTAL PAY 86 86 15,592,000 15,489,000 16,014,000

A011-1 TOTAL PAY OF OFFICERS 13 13 6,639,000 6,639,000 6,929,000

A01101 Total Basic Pay of Officers 13 13 6,639,000 6,929,000

P133-M Principal (BPS-20) 1 1 844,000 855,000

D100-M Director (BPS-19) 1 1 672,000 767,000

P154-M Professor (BPS-19) 2 2 1,458,000 1,466,000

A245-M Assistant Professor (BPS-18) 2 2 1,239,000 1,239,000

A032-M Administrative Officer (BPS-17) 1 1 356,000 388,000

L103-M Librarian (BPS-17) 1 1 581,000 610,000

P021-M Part-Time Doctor (BPS-17) 1 1 72,000 72,000

R059-M Research Officer (BPS-17) 2 2 724,000 767,000

P139-M Private Secretary (BPS-16) 1 1 356,000 419,000

S282-M Superintendent (BPS-16) 1 1 337,000 346,000

A01150 Others 6,639,000

001 Pay of Officers (R.E.) 6,639,000

A011-2 TOTAL PAY OF OTHER STAFF 73 73 8,953,000 8,850,000 9,085,000

A01151 Total Basic Pay of Other Staff 73 73 8,953,000 9,085,000

A097-M Assistant (BPS-14) 4 4 741,000 761,000

A334-M Accountant (BPS-14) 1 1 290,000 298,000

P052-M Photographer (BPS-12) 1 1 87,000 88,000

S216-M Stenographer (BPS-12) 4 4 734,000 788,000

D222-M Draftsman (BPS-11) 1 1 215,000 220,000

S262-M Sub Engineer (BPS-11) 1 1 206,000 224,000

A577-M Audio Video Assistant (BPS-10) 1 1 211,000 216,000

S078-M Senior Clerk (BPS-09) 2 2 369,000 378,000

Page 164: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE014 TRANSFERS0141 TRANSFERS (INTER-GOVERNMENTAL)014110 OTHERS

LQ4049 Grant-in-Aid to Engineering AcadmyLahore

D137-M Dispenser (BPS-08) 1 1 184,000 188,000

J019-M Junior Clerk (BPS-07) 4 4 526,000 541,000

S337-M Staff Car Driver (BPS-06) 3 3 296,000 300,000

C230-M Care Taker (BPS-05) 1 1 67,000 68,000

D089-M Despatch Rider (BPS-05) 1 1 141,000 145,000

E034-M Electrician (BPS-05) 2 2 233,000 239,000

L068-M Library Assistant (BPS-05) 1 1 67,000 68,000

R021-M Receptionist (BPS-05) 1 1 67,000 68,000

S226-M Steward (BPS-05) 1 1 76,000 80,000

S250-M Store Keeper (BPS-05) 1 1 76,000 80,000

T061-M Tracer (BPS-05) 1 1 67,000 68,000

C027-M Carpenter (BPS-04) 1 1 136,000 139,000

D015-M Dark Room Attendant (BPS-04) 1 1 136,000 139,000

D186-M Driver (BPS-04) 3 3 428,000 437,000

M053-M Mason Mistri (BPS-04) 1 1 128,000 130,000

P095-M Plumber (BPS-04) 1 1 136,000 139,000

H041-M Head Mali (BPS-03) 1 1 125,000 127,000

T101-M Tubewell Operator (BPS-03) 1 1 127,000 129,000

D003-M Daftri (BPS-02) 1 1 64,000 67,000

L069-M Library Attendant (BPS-02) 1 1 115,000 118,000

B019-M Beldar (BPS-01) 2 3 232,000 297,000

B030-M Bill Messenger (BPS-01) 1 59,000

C112-M Chowkidar (BPS-01) 6 6 426,000 434,000

M019-M Mali (BPS-01) 5 5 484,000 434,000

N006-M Naib Qasid (BPS-01) 9 9 984,000 943,000

S311-M Sanitary Worker (BPS-01) 7 7 720,000 734,000

A01170 Others 8,850,000

001 Pay of Other Staff (R.E.) 8,850,000

Page 165: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE014 TRANSFERS0141 TRANSFERS (INTER-GOVERNMENTAL)014110 OTHERS

LQ4049 Grant-in-Aid to Engineering AcadmyLahore

A012 TOTAL ALLOWANCES 13,903,000 12,268,000 15,875,000

A012-1 TOTAL REGULAR ALLOWANCES 13,544,000 12,134,000 15,496,000

A01201 Senior Post Allowance 13,000 13,000 14,000

A01202 House Rent Allowance 675,000 775,000 700,000

A01203 Conveyance Allowance 2,362,000 1,862,000 2,362,000

A01207 Washing Allowance 6,000 6,000 8,000

A0120D Integrated Allowance 83,000 83,000 69,000

A0120X Ad - hoc Allowance - 2010 4,382,000 3,682,000 4,382,000

A01217 Medical Allowance 1,423,000 1,423,000 1,431,000

A0121A Adhoc Relief Allowance 2011 1,245,000 1,145,000 1,299,000

A0121M Adhoc Relief Allowance - 2012 2,980,000 2,680,000 3,200,000

A0121T Adhoc Relief Allowance 2013 1,602,000

A01224 Entertainment Allowance 25,000 25,000 25,000

A01236 Deputation Allowance 350,000 440,000 400,000

A01267 Warden/Boarding Allowance 4,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 359,000 134,000 379,000

A01271 Overtime Allowance 9,000 9,000 9,000

A01274 Medical Charges 80,000 100,000

A01277 Contingent Paid Staff 270,000 60,000 270,000

A01299 Others 65,000

001 Others 65,000

A03 TOTAL OPERATING EXPENSES 912,000 1,385,000 1,013,000

A032 TOTAL COMMUNICATIONS 41,000 36,000 47,000

A03201 Postage and Telegraph 6,000 6,000 7,000

A03202 Telephone and Trunk Call 35,000 30,000 40,000

A033 TOTAL UTILITIES 330,000 653,000 410,000

A03301 Gas 150,000 500,000 180,000

A03303 Electricity 180,000 153,000 230,000

001 Electricity 180,000 153,000

Page 166: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE014 TRANSFERS0141 TRANSFERS (INTER-GOVERNMENTAL)014110 OTHERS

LQ4049 Grant-in-Aid to Engineering AcadmyLahore

A034 TOTAL OCCUPANCY COSTS 10,000 9,000 12,000

A03407 Rates and Taxes 10,000 9,000 12,000

A038 TOTAL TRAVEL & 350,000 579,000 355,000

TRANSPORTATION

A03805 Travelling Allowance 10,000 219,000 15,000

A03807 P.O.L Charges 340,000 360,000 340,000

A039 TOTAL GENERAL 181,000 108,000 189,000

A03901 Stationery 40,000 34,000 45,000

A03902 Printing and Publication 10,000 12,000

001 Printing and Publications 10,000

A03905 Newspapers Periodicals and Books 35,000 15,000 36,000

001 News Papers, Periodicals & Books 35,000 15,000

A03906 Uniforms and Protective Clothing 6,000 8,000

A03907 Advertising & Publicity 5,000 5,000

001 Advertising & Publicity 5,000

A03917 Law Charges 10,000 7,000

A03918 Exhibitions, Fairs & Other 5,000 6,000

National Celebrations

A03919 Payments to Others for Service 70,000 59,000 70,000

Rendered

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 2,201,000 2,601,000 2,581,000

A041 TOTAL PENSION 2,201,000 2,601,000 2,581,000

A04101 Pension-Civil 1,666,000 1,666,000 1,710,000

A04114 Superannuation Encashment Of L.P.R 285,000 285,000 571,000

A04170 Others 250,000 650,000 300,000

002 Others 250,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 200,000

Page 167: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE014 TRANSFERS0141 TRANSFERS (INTER-GOVERNMENTAL)014110 OTHERS

LQ4049 Grant-in-Aid to Engineering AcadmyLahore

A052 TOTAL GRANTS-DOMESTIC 200,000

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

G. Serv. who expire

001 Fin. Assis. to the families of the persons who expires during service. 200,000

A06 TOTAL TRANSFERS 1,000 1,000

A063 TOTAL ENTERTAINMENT & 1,000 1,000

GIFTS

A06301 Entertainments & Gifts 1,000 1,000

001 Entertainment & Gifts 1,000 1,000

A09 TOTAL PHYSICAL ASSETS 90,000 100,000

A092 TOTAL COMPUTER EQUIPMENT 90,000 100,000

A09201 Hardware 25,000 30,000

A09202 Software 15,000 20,000

A09203 I.T. Equipment 50,000 50,000

A13 TOTAL REPAIRS AND MAINTENANCE 230,000 110,000 255,000

A130 TOTAL TRANSPORT 70,000 60,000 75,000

A13001 Transport 70,000 60,000 75,000

A131 TOTAL MACHINERY AND 35,000 36,000 35,000

EQUIPMENT

A13101 Machinery and Equipment 35,000 36,000 35,000

A132 TOTAL FURNITURE AND 25,000 30,000

FIXTURE

A13201 Furniture and Fixture 25,000 30,000

Page 168: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE014 TRANSFERS0141 TRANSFERS (INTER-GOVERNMENTAL)014110 OTHERS

LQ4049 Grant-in-Aid to Engineering AcadmyLahore

A133 TOTAL BUILDINGS AND 100,000 14,000 115,000

STRUCTURE

A13301 Office Buildings 45,000 7,000 50,000

001 Office Buildings 45,000 7,000

A13302 Residential Buildings 40,000 7,000 45,000

A13303 Other Buildings 15,000 20,000

001 Other Buildings 15,000 20,000

_______________________________________________________________________________Grant-in-Aid to Engineering Acadmy 32,929,000 32,054,000 35,838,000

Lahore

_______________________________________________________________________________

Page 169: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE014 TRANSFERS0141 TRANSFERS (INTER-GOVERNMENTAL)014110 OTHERS

LQ4305 Punjab Irrigation and DrainageAuthority

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 150,000,000 100,000,000 150,000,000

A052 TOTAL GRANTS-DOMESTIC 150,000,000 100,000,000 150,000,000

A05270 To Others 150,000,000 100,000,000 150,000,000

001 Others 150,000,000 100,000,000 150,000,000

_______________________________________________________________________________Punjab Irrigation and Drainage 150,000,000 100,000,000 150,000,000

Authority

_______________________________________________________________________________

Page 170: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE014 TRANSFERS0141 TRANSFERS (INTER-GOVERNMENTAL)014110 OTHERS

RQ4001 Grant in Aid to Rajanpur (Hill Torents)

A01 TOTAL EMPLOYEES RELATED EXPENSES. 837,000 811,000 955,000

A011 TOTAL PAY 4 4 425,000 402,000 450,000

A011-2 TOTAL PAY OF OTHER STAFF 4 4 425,000 402,000 450,000

A01151 Total Basic Pay of Other Staff 4 4 425,000 402,000 450,000

J019-M Junior Clerk (BPS-07) 2 2 249,000 263,000

N006-M Naib Qasid (BPS-01) 2 2 176,000 187,000

A012 TOTAL ALLOWANCES 412,000 409,000 505,000

A012-1 TOTAL REGULAR ALLOWANCES 412,000 409,000 505,000

A01202 House Rent Allowance 48,000 35,000 48,000

A01203 Conveyance Allowance 48,000 63,000 85,000

A0120D Integrated Allowance 4,000 4,000 8,000

A0120X Ad - hoc Allowance - 2010 115,000 115,000 120,000

A01217 Medical Allowance 48,000 36,000 48,000

A0121A Adhoc Relief Allowance 2011 49,000 35,000 49,000

A0121M Adhoc Relief Allowance - 2012 100,000 81,000 100,000

A0121T Adhoc Relief Allowance 2013 40,000 47,000

A03 TOTAL OPERATING EXPENSES 26,000 11,000 27,000

A038 TOTAL TRAVEL & 6,000 6,000

TRANSPORTATION

A03805 Travelling Allowance 6,000 6,000

A039 TOTAL GENERAL 20,000 11,000 21,000

A03901 Stationery 13,000 11,000 14,000

A03970 Others 7,000 7,000

001 Others 7,000 7,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000

Page 171: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE014 TRANSFERS0141 TRANSFERS (INTER-GOVERNMENTAL)014110 OTHERS

RQ4001 Grant in Aid to Rajanpur (Hill Torents)

A041 TOTAL PENSION 1,000

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

A13 TOTAL REPAIRS AND MAINTENANCE 5,000 4,000

A132 TOTAL FURNITURE AND 5,000 4,000

FIXTURE

A13201 Furniture and Fixture 5,000 4,000

_______________________________________________________________________________Grant in Aid to Rajanpur (Hill Torents) 868,000 826,000 983,000

_______________________________________________________________________________

Page 172: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

172

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0422 IRRIGATION042201 ADMINISTRATION

LQ4025 Chief Engineers

A01 TOTAL EMPLOYEES RELATED EXPENSES. 223,967,000 247,410,000 258,760,000

A011 TOTAL PAY 746 746 122,249,000 125,766,000 134,256,000

A011-1 TOTAL PAY OF OFFICERS 92 92 37,612,000 41,911,000 38,033,000

A01101 Total Basic Pay of Officers 92 92 37,427,000 37,823,000

C080-M Chief Engineer (BPS-20) 7 7 5,535,000 5,782,000

C015-M Canal Collector (BPS-18) 5 5 2,320,000 2,442,000

E085-M Executive Engineer (BPS-18) 5 6 3,407,000 3,182,000

E086-M Executive Engineer (BPS-18) 3 2 1,775,000 1,221,000(Scarp)

R030-M Regional Accounts Officer (BPS-18) 6 2,518,000

A032-M Administrative Officer (BPS-17) 6 6 2,717,000 2,703,000

A142-M Assistant Design Engineer (BPS-17) 5 5 1,592,000 1,872,000

C015-M Canal Collector (BPS-17) 1 1 413,000 413,000

C077-M Chief Draftsman (BPS-17) 6 7 2,076,000 2,620,000

R030-M Regional Accounts Officer (BPS-17) 6 2,183,000

A032-M Administrative Officer (BPS-16) 1 1 474,000 488,000

C077-M Chief Draftsman (BPS-16) 1 373,000

C082-M Chief Head Draftsmen (BPS-16) 6 6 1,784,000 1,947,000

R030-M Regional Accounts Officer (BPS-16) 1 1 272,000 287,000

S282-M Superintendent (BPS-16) 39 39 12,506,000 12,348,000

A01102 Personal pay 160,000 175,000

A01105 Qualification Pay 25,000 35,000

A01150 Others 41,911,000

001 Pay of Officers (R.E.) 41,911,000

A011-2 TOTAL PAY OF OTHER STAFF 654 654 84,637,000 83,855,000 96,223,000

A01151 Total Basic Pay of Other Staff 654 654 82,726,000 94,297,000

P037-M Personal Assistant (BPS-15) 1 1 107,000 107,000

Page 173: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

173

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0422 IRRIGATION042201 ADMINISTRATION

LQ4025 Chief Engineers

S116-M Senior Stenographer (BPS-15) 6 6 1,362,000 1,377,000

A097-M Assistant (BPS-14) 139 139 27,284,000 30,493,000

H061-M Head Vernacular Clerk (BPS-14) 4 4 533,000 556,000

S216-M Stenographer (BPS-14) 11 1,966,000

Z001-M Zilladar (BPS-14) 7 7 1,331,000 1,481,000

D163-M Divisional Head Draftsman (BPS-13) 7 7 1,395,000 1,680,000

S216-M Stenographer (BPS-12) 11 1,692,000

D222-M Draftsman (BPS-11) 25 3,181,000

S327-M Statistical Assistant (BPS-11) 1 1 182,000 210,000

D222-M Draftsman (BPS-10) 25 2,738,000

C171-M Computer Grade-Ii (BPS-09) 4 4 358,000 423,000

S078-M Senior Clerk (BPS-09) 77 77 11,429,000 15,637,000

J019-F Junior Clerk (BPS-07) 2 2 205,000 327,000

J019-M Junior Clerk (BPS-07) 165 165 15,233,000 15,675,000

T061-F Tracer (BPS-05) 3 404,000

T061-M Tracer (BPS-05) 18 21 1,893,000 2,537,000

D186-M Driver (BPS-04) 12 12 1,570,000 1,773,000

E034-M Electrician (BPS-04) 1 1 87,000 101,000

D003-M Daftri (BPS-02) 28 28 2,408,000 2,521,000

F023-M Ferro Printer (BPS-02) 6 6 612,000 589,000

B004-M Bahishti (BPS-01) 5 5 428,000 465,000

B019-M Beldar (BPS-01) 2 2 177,000 227,000

C112-M Chowkidar (BPS-01) 11 11 1,097,000 1,155,000

D011-M Dak Runner (BPS-01) 3 3 256,000 317,000

K011-M Khalasi (BPS-01) 3 3 340,000 309,000

M019-M Mali (BPS-01) 2 2 214,000 234,000

N006-M Naib Qasid (BPS-01) 102 102 8,581,000 10,055,000

S311-M Sanitary Worker (BPS-01) 9 9 810,000 901,000

A01152 Personal pay 160,000 175,000

Page 174: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

174

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0422 IRRIGATION042201 ADMINISTRATION

LQ4025 Chief Engineers

A01156 Total Pay of contract staff 1,751,000 1,751,000

A01170 Others 83,855,000

001 Pay of Other Staff (R.E.) 83,855,000

A012 TOTAL ALLOWANCES 101,718,000 121,644,000 124,504,000

A012-1 TOTAL REGULAR ALLOWANCES 101,658,000 120,769,000 120,254,000

A01201 Senior Post Allowance 93,000 87,000 101,000

A01202 House Rent Allowance 10,769,000 10,633,000 10,769,000

A01203 Conveyance Allowance 12,272,000 17,534,000 16,235,000

A01207 Washing Allowance 2,000 1,000 6,000

A0120D Integrated Allowance 454,000 521,000 548,000

A0120P Adhoc Relief 2009 2,000

A0120X Ad - hoc Allowance - 2010 36,207,000 34,866,000 35,418,000

A01216 Qualification Allowance 10,000 65,000 10,000

A01217 Medical Allowance 10,738,000 10,007,000 10,733,000

A0121A Adhoc Relief Allowance 2011 9,721,000 10,296,000 10,713,000

A0121M Adhoc Relief Allowance - 2012 20,488,000 23,097,000 22,489,000

A0121Q Audit & Accounts Allowance 332,000

A0121T Adhoc Relief Allowance 2013 11,148,000 12,246,000

A01224 Entertainment Allowance 51,000 42,000 52,000

A01226 Computer Allowance 18,000 2,000 9,000

A01236 Deputation Allowance 385,000 446,000 425,000

A01270 Others 450,000 1,690,000 500,000

001 Others 42,000

037 30% Social Security Benefit in liue of Pension to the Contract Employees 450,000 1,648,000 500,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 60,000 875,000 4,250,000

A01271 Overtime Allowance 4,190,000

A01273 Honoraria 60,000 100,000 60,000

000 Honoraria 60,000 60,000

A01274 Medical Charges 545,000

A01278 Leave Salary 230,000

A03 TOTAL OPERATING EXPENSES 28,269,000 30,233,000 31,456,000

Page 175: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

175

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0422 IRRIGATION042201 ADMINISTRATION

LQ4025 Chief Engineers

A032 TOTAL COMMUNICATIONS 2,915,000 2,828,000 3,206,000

A03201 Postage and Telegraph 175,000 210,000 192,000

A03202 Telephone and Trunk Call 2,740,000 2,603,000 3,014,000

A03204 Electronic Communication 15,000

A033 TOTAL UTILITIES 5,072,000 5,194,000 5,579,000

A03301 Gas 723,000 707,000 795,000

A03303 Electricity 4,149,000 4,228,000 4,564,000

001 Electricity 4,149,000 4,228,000 4,564,000

A03304 Hot and Cold Weather Charges 200,000 259,000 220,000

A034 TOTAL OCCUPANCY COSTS 102,000 98,000 112,000

A03407 Rates and Taxes 102,000 98,000 112,000

A038 TOTAL TRAVEL & 13,854,000 15,649,000 15,634,000

TRANSPORTATION

A03805 Travelling Allowance 6,015,000 6,584,000 6,620,000

A03806 Transportation of Goods 4,000 10,000 4,000

A03807 P.O.L Charges 7,835,000 9,055,000 9,010,000

A039 TOTAL GENERAL 6,326,000 6,464,000 6,925,000

A03901 Stationery 5,000,000 4,872,000 5,500,000

A03902 Printing and Publication 315,000 347,000 340,000

001 Printing and Publications 315,000 347,000 340,000

A03905 Newspapers Periodicals and Books 96,000 96,000 105,000

001 News Papers, Periodicals & Books 96,000 96,000 105,000

A03906 Uniforms and Protective Clothing 70,000 73,000 80,000

A03907 Advertising & Publicity 85,000 51,000 85,000

001 Advertising & Publicity 85,000 51,000 85,000

A03917 Law Charges 8,000 1,000 9,000

A03918 Exhibitions, Fairs & Other 20,000 12,000 22,000

National Celebrations

A03919 Payments to Others for Service 9,000 2,000 9,000

Rendered

A03942 Cost of Other Stores 48,000 59,000 50,000

Page 176: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

176

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0422 IRRIGATION042201 ADMINISTRATION

LQ4025 Chief Engineers

001 Cost of Other Stores 48,000 59,000 50,000

A03955 Computer Stationary 175,000 245,000 185,000

A03970 Others 500,000 706,000 540,000

001 Others 500,000 706,000 540,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 2,365,000 5,469,000 3,001,000

A041 TOTAL PENSION 2,365,000 5,469,000 3,001,000

A04114 Superannuation Encashment Of L.P.R 2,365,000 5,469,000 3,001,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 500,000 1,200,000 500,000

A052 TOTAL GRANTS-DOMESTIC 500,000 1,200,000 500,000

A05216 Fin. Assis. to the families of 500,000 1,200,000 500,000

G. Serv. who expire

001 Fin. Assis. to the families of the persons who expires during service. 500,000 1,200,000 500,000

A09 TOTAL PHYSICAL ASSETS 360,000 255,000 345,000

A092 TOTAL COMPUTER EQUIPMENT 280,000 255,000 295,000

A09201 Hardware 180,000 150,000 185,000

A09203 I.T. Equipment 100,000 105,000 110,000

A097 TOTAL PURCHASE FURNITURE 80,000 50,000

& FIXTURE

A09701 Purchase of Furniture and Fixture 80,000 50,000

A13 TOTAL REPAIRS AND MAINTENANCE 2,315,000 3,475,000 2,459,000

A130 TOTAL TRANSPORT 1,050,000 1,946,000 1,155,000

A13001 Transport 1,050,000 1,946,000 1,155,000

A131 TOTAL MACHINERY AND 750,000 855,000 770,000

EQUIPMENT

Page 177: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0422 IRRIGATION042201 ADMINISTRATION

LQ4025 Chief Engineers

A13101 Machinery and Equipment 750,000 855,000 770,000

A132 TOTAL FURNITURE AND 425,000 494,000 435,000

FIXTURE

A13201 Furniture and Fixture 425,000 494,000 435,000

A137 TOTAL COMPUTER EQUIPMENT 90,000 180,000 99,000

A13701 Hardware 80,000 116,000 88,000

A13703 I.T. Equipment 10,000 64,000 11,000

_______________________________________________________________________________Chief Engineers 257,776,000 288,042,000 296,521,000

_______________________________________________________________________________

Page 178: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0422 IRRIGATION042201 ADMINISTRATION

LQ4026 Chief Engineer (water TreatyImplementation Cell)

A01 TOTAL EMPLOYEES RELATED EXPENSES. 21,721,000 21,337,000 23,961,000

A011 TOTAL PAY 72 72 11,733,000 10,577,000 12,940,000

A011-1 TOTAL PAY OF OFFICERS 11 11 4,282,000 4,230,000 4,568,000

A01101 Total Basic Pay of Officers 11 11 4,244,000 4,541,000

D102-M Director (S.E.) (BPS-19) 1 1 628,000 691,000

E085-M Executive Engineer (BPS-18) 3 3 1,510,000 1,708,000

S260-M Sub Divisional Officer (BPS-17) 5 5 1,594,000 1,478,000

C117-M Circle Head Draftsman (BPS-16) 1 1 240,000 308,000

S282-M Superintendent (BPS-16) 1 1 272,000 356,000

A01102 Personal pay 15,000 15,000

A01103 Special Pay 23,000 12,000

A01150 Others 4,230,000

001 Pay of Officers (R.E.) 4,230,000

A011-2 TOTAL PAY OF OTHER STAFF 61 61 7,451,000 6,347,000 8,372,000

A01151 Total Basic Pay of Other Staff 61 61 7,158,000 7,923,000

A097-M Assistant (BPS-14) 5 5 1,024,000 1,233,000

S216-M Stenographer (BPS-14) 2 422,000

D158-M Divisional Head (BPS-13) 1 1 207,000 239,000Draftsman

S216-M Stenographer (BPS-12) 2 339,000

A011-M Accounts Clerk (BPS-11) 1 95,000

D222-M Draftsman (BPS-11) 4 683,000

S262-M Sub Engineer (BPS-11) 3 3 366,000 442,000

D222-M Draftsman (BPS-10) 4 667,000

A011-M Accounts Clerk (BPS-09) 1 79,000

S078-M Senior Clerk (BPS-09) 2 2 329,000 396,000

S268-M Sub-Divisional Clerk (BPS-09) 1 1 75,000 240,000

Page 179: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0422 IRRIGATION042201 ADMINISTRATION

LQ4026 Chief Engineer (water TreatyImplementation Cell)

A134-M Assistant Clerk (BPS-07) 2 324,000(Including Auditors)

J019-M Junior Clerk (BPS-07) 5 7 724,000 960,000

T061-M Tracer (BPS-07) 1 206,000

C169-M Computer Clerk (BPS-06) 2 2 117,000 138,000

T061-M Tracer (BPS-05) 5 4 481,000 379,000

D186-M Driver (BPS-04) 5 5 493,000 599,000

D002-M Dafadar (BPS-02) 1 1 115,000 71,000

D003-M Daftri (BPS-02) 1 1 113,000 134,000

C112-M Chowkidar (BPS-01) 4 4 415,000 494,000

N006-M Naib Qasid (BPS-01) 12 12 922,000 804,000

S311-M Sanitary Worker (BPS-01) 5 5 368,000 388,000

A01152 Personal pay 2,000 3,000

A01153 Special Pay 291,000 446,000

A01170 Others 6,347,000

001 Pay of Other Staff (R.E.) 6,347,000

A012 TOTAL ALLOWANCES 9,988,000 10,760,000 11,021,000

A012-1 TOTAL REGULAR ALLOWANCES 9,988,000 10,655,000 11,021,000

A01202 House Rent Allowance 1,788,000 1,280,000 1,788,000

A01203 Conveyance Allowance 1,161,000 1,483,000 1,513,000

A01207 Washing Allowance 40,000

A0120D Integrated Allowance 79,000 46,000 36,000

A0120X Ad - hoc Allowance - 2010 2,890,000 2,826,000 2,912,000

A01217 Medical Allowance 968,000 791,000 1,021,000

A0121A Adhoc Relief Allowance 2011 932,000 840,000 842,000

A0121M Adhoc Relief Allowance - 2012 2,164,000 2,419,000 1,785,000

A0121T Adhoc Relief Allowance 2013 735,000 1,078,000

A01224 Entertainment Allowance 6,000 6,000 6,000

A01270 Others 229,000

037 30% Social Security Benefit in liue of Pension to the Contract Employees 229,000

Page 180: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0422 IRRIGATION042201 ADMINISTRATION

LQ4026 Chief Engineer (water TreatyImplementation Cell)

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 105,000

A01274 Medical Charges 105,000

A03 TOTAL OPERATING EXPENSES 1,635,000 1,528,000 1,778,000

A032 TOTAL COMMUNICATIONS 192,000 141,000 196,000

A03201 Postage and Telegraph 20,000 13,000 21,000

A03202 Telephone and Trunk Call 172,000 128,000 175,000

A033 TOTAL UTILITIES 207,000 176,000 213,000

A03301 Gas 3,000 3,000 3,000

A03302 Water 2,000 2,000 3,000

A03303 Electricity 190,000 161,000 195,000

001 Electricity 190,000 161,000 150,000

A03304 Hot and Cold Weather Charges 12,000 10,000 12,000

A034 TOTAL OCCUPANCY COSTS 396,000 393,000 396,000

A03402 Rent for Office Building 370,000 370,000 370,000

A03407 Rates and Taxes 26,000 23,000 26,000

A038 TOTAL TRAVEL & 665,000 648,000 780,000

TRANSPORTATION

A03805 Travelling Allowance 260,000 384,000 285,000

A03807 P.O.L Charges 405,000 264,000 495,000

A039 TOTAL GENERAL 175,000 170,000 193,000

A03901 Stationery 71,000 70,000 77,000

A03902 Printing and Publication 17,000 14,000 18,000

001 Printing and Publications 17,000 14,000 13,000

A03905 Newspapers Periodicals and Books 18,000 13,000 19,000

001 News Papers, Periodicals & Books 18,000 13,000 14,000

A03906 Uniforms and Protective Clothing 8,000 7,000 8,000

A03970 Others 61,000 66,000 71,000

Page 181: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0422 IRRIGATION042201 ADMINISTRATION

LQ4026 Chief Engineer (water TreatyImplementation Cell)

001 Others 61,000 66,000 66,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 140,000 1,000

A041 TOTAL PENSION 140,000 1,000

A04114 Superannuation Encashment Of L.P.R 140,000 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 258,000 204,000 291,000

A130 TOTAL TRANSPORT 130,000 110,000 150,000

A13001 Transport 130,000 110,000 150,000

A131 TOTAL MACHINERY AND 15,000 13,000 20,000

EQUIPMENT

A13101 Machinery and Equipment 15,000 13,000 20,000

A132 TOTAL FURNITURE AND 38,000 32,000 44,000

FIXTURE

A13201 Furniture and Fixture 38,000 32,000 44,000

A137 TOTAL COMPUTER EQUIPMENT 75,000 49,000 77,000

A13701 Hardware 55,000 32,000 55,000

A13703 I.T. Equipment 20,000 17,000 22,000

Page 182: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0422 IRRIGATION042201 ADMINISTRATION

LQ4026 Chief Engineer (water TreatyImplementation Cell)

_______________________________________________________________________________Chief Engineer (water Treaty 24,114,000 23,209,000 26,531,000

Implementation Cell)

_______________________________________________________________________________

Page 183: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0422 IRRIGATION042201 ADMINISTRATION

LQ4027 Chief Engineer (Planning and Review)

A01 TOTAL EMPLOYEES RELATED EXPENSES. 51,588,000 45,848,000 56,474,000

A011 TOTAL PAY 130 129 28,482,000 23,410,000 28,569,000

A011-1 TOTAL PAY OF OFFICERS 23 22 11,568,000 10,520,000 11,862,000

A01101 Total Basic Pay of Officers 23 22 11,557,000 11,810,000

O012-M Officer On Special Duty (BPS-21) 1 502,000

C080-M Chief Engineer (BPS-20) 1 1 765,000 872,000

D100-M Director (BPS-19) 2 2 1,426,000 1,382,000

S083-M Senior Economist (BPS-19) 1 1 656,000 721,000

A052-M Agronomist (BPS-18) 1 1 626,000 657,000

D051-M Deputy Director (BPS-18) 5 5 2,868,000 2,967,000

E014-M Economist (BPS-18) 1 1 575,000 592,000

A140-M Assistant Curers Tobacco (BPS-17) 1 373,000

A143-M Assistant Design Officer (BPS-17) 4 4 1,389,000 1,745,000

A146-M Assistant Director (BPS-17) 1 330,000

F042-M Financial Analyst (BPS-17) 1 1 616,000 647,000

C117-M Circle Head Draftsman (BPS-16) 2 2 650,000 664,000

P139-M Private Secretary (BPS-16) 1 1 388,000 404,000

S282-M Superintendent (BPS-16) 2 2 766,000 786,000

A01102 Personal pay 11,000 50,000

A01150 Others 10,520,000 2,000

001 Pay of Officers (R.E.) 10,520,000

A011-2 TOTAL PAY OF OTHER STAFF 107 107 16,914,000 12,890,000 16,707,000

A01151 Total Basic Pay of Other Staff 107 107 16,821,000 16,506,000

S116-M Senior Stenographer (BPS-15) 2 2 661,000 694,000

A097-M Assistant (BPS-14) 6 6 1,421,000 1,488,000

S216-M Stenographer (BPS-14) 7 1,918,000

D163-M Divisional Head Draftsman (BPS-13) 3 3 678,000 692,000

Page 184: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0422 IRRIGATION042201 ADMINISTRATION

LQ4027 Chief Engineer (Planning and Review)

S216-M Stenographer (BPS-12) 9 2 2,227,000 365,000

A011-M Accounts Clerk (BPS-11) 2 2 268,000 355,000

D222-M Draftsman (BPS-10) 10 10 2,047,000 2,000,000

C171-M Computer Grade-Ii (BPS-09) 5 5 771,000 526,000

S078-M Senior Clerk (BPS-09) 7 7 1,248,000 1,301,000

J019-M Junior Clerk (BPS-07) 9 9 1,078,000 825,000

C112-M Chowkidar (BPS-05) 1 99,000

T061-M Tracer (BPS-05) 10 10 1,197,000 1,150,000

D186-M Driver (BPS-04) 8 8 1,258,000 1,112,000

D003-M Daftri (BPS-02) 3 3 400,000 675,000

C112-M Chowkidar (BPS-01) 2 3 189,000 301,000

N006-M Naib Qasid (BPS-01) 28 28 3,048,000 2,863,000

S311-M Sanitary Worker (BPS-01) 2 2 231,000 241,000

A01152 Personal pay 20,000 20,000

A01153 Special Pay 3,000 3,000

A01156 Total Pay of contract staff 70,000 178,000

A01170 Others 12,890,000

001 Pay of Other Staff (R.E.) 12,890,000

A012 TOTAL ALLOWANCES 23,106,000 22,438,000 27,905,000

A012-1 TOTAL REGULAR ALLOWANCES 23,059,000 22,371,000 27,858,000

A01201 Senior Post Allowance 14,000 14,000 14,000

A01202 House Rent Allowance 2,779,000 2,336,000 2,802,000

A01203 Conveyance Allowance 2,998,000 2,930,000 3,793,000

A01207 Washing Allowance 22,000

A0120D Integrated Allowance 146,000 109,000 130,000

A0120N Spl. allowances @ 20% of basic 12,000

pay for Secretariat

A0120X Ad - hoc Allowance - 2010 7,615,000 6,241,000 7,545,000

A01217 Medical Allowance 2,170,000 1,922,000 2,312,000

A0121A Adhoc Relief Allowance 2011 2,489,000 2,162,000 3,047,000

Page 185: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0422 IRRIGATION042201 ADMINISTRATION

LQ4027 Chief Engineer (Planning and Review)

A0121M Adhoc Relief Allowance - 2012 4,800,000 4,465,000 5,194,000

A0121T Adhoc Relief Allowance 2013 2,077,000 2,947,000

A01224 Entertainment Allowance 20,000 13,000 20,000

A01237 Design Allowance 8,000 7,000

A01270 Others 20,000 90,000 25,000

037 30% Social Security Benefit in liue of Pension to the Contract Employees 20,000 90,000 25,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 47,000 67,000 47,000

A01273 Honoraria 7,000 27,000 7,000

000 Honoraria 7,000 7,000

A01274 Medical Charges 40,000 40,000 40,000

A03 TOTAL OPERATING EXPENSES 2,278,000 1,641,000 2,586,000

A032 TOTAL COMMUNICATIONS 267,000 191,000 284,000

A03201 Postage and Telegraph 12,000 8,000 12,000

A03202 Telephone and Trunk Call 255,000 183,000 272,000

A033 TOTAL UTILITIES 311,000 208,000 344,000

A03303 Electricity 280,000 187,000 310,000

001 Electricity 280,000 187,000 242,000

A03304 Hot and Cold Weather Charges 31,000 21,000 34,000

A034 TOTAL OCCUPANCY COSTS 42,000 40,000 52,000

A03407 Rates and Taxes 42,000 40,000 52,000

A038 TOTAL TRAVEL & 1,308,000 934,000 1,495,000

TRANSPORTATION

A03805 Travelling Allowance 340,000 255,000 380,000

A03807 P.O.L Charges 948,000 666,000 1,100,000

A03808 Conveyance Charges 9,000 8,000 9,000

A03820 Others 11,000 5,000 6,000

001 Others 5,000

Page 186: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0422 IRRIGATION042201 ADMINISTRATION

LQ4027 Chief Engineer (Planning and Review)

A039 TOTAL GENERAL 350,000 268,000 411,000

A03901 Stationery 150,000 119,000 166,000

A03902 Printing and Publication 43,000 32,000 60,000

001 Printing and Publications 43,000 32,000 40,000

A03905 Newspapers Periodicals and Books 29,000 18,000 30,000

001 News Papers, Periodicals & Books 29,000 18,000 22,000

A03906 Uniforms and Protective Clothing 22,000 14,000 23,000

A03907 Advertising & Publicity 15,000 13,000 15,000

001 Advertising & Publicity 15,000 13,000 15,000

A03917 Law Charges 5,000 4,000 5,000

A03918 Exhibitions, Fairs & Other 11,000 4,000 6,000

National Celebrations

A03970 Others 75,000 64,000 106,000

001 Others 75,000 64,000 82,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 166,000 51,000

A041 TOTAL PENSION 166,000 51,000

A04114 Superannuation Encashment Of L.P.R 166,000 51,000

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 504,000 354,000 551,000

A130 TOTAL TRANSPORT 270,000 187,000 297,000

A13001 Transport 270,000 187,000 297,000

A131 TOTAL MACHINERY AND 61,000 38,000 67,000

EQUIPMENT

A13101 Machinery and Equipment 61,000 38,000 67,000

Page 187: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0422 IRRIGATION042201 ADMINISTRATION

LQ4027 Chief Engineer (Planning and Review)

A132 TOTAL FURNITURE AND 80,000 49,000 84,000

FIXTURE

A13201 Furniture and Fixture 80,000 49,000 84,000

A137 TOTAL COMPUTER EQUIPMENT 93,000 80,000 103,000

A13701 Hardware 45,000 39,000 50,000

A13702 Software 23,000 20,000 25,000

A13703 I.T. Equipment 25,000 21,000 28,000

_______________________________________________________________________________Chief Engineer (Planning and Review) 54,870,000 48,009,000 60,162,000

_______________________________________________________________________________

Page 188: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0422 IRRIGATION042201 ADMINISTRATION

LQ4028 Superintending Engineers

A01 TOTAL EMPLOYEES RELATED EXPENSES. 245,971,000 271,742,000 280,858,000

A011 TOTAL PAY 908 908 135,867,000 138,727,000 147,853,000

A011-1 TOTAL PAY OF OFFICERS 102 102 40,699,000 43,801,000 43,849,000

A01101 Total Basic Pay of Officers 102 102 40,600,000 43,767,000

S290-M Superintending Engineer (BPS-19) 31 31 19,823,000 20,949,000

E085-M Executive Engineer (BPS-18) 1 1 512,000 593,000

A142-M Assistant Design Engineer (BPS-17) 2 2 739,000 637,000

A184-M Assistant Executive (BPS-17) 1 1 343,000 345,000Engineer

G043-M Geologist (BPS-17) 1 1 177,000 240,000

S260-M Sub Divisional Officer (BPS-17) 1 1 343,000 402,000

S403-M Senior Cad Officer (BPS-17) 1 1 266,000 270,000

C117-M Circle Head Draftsman (BPS-16) 33 33 9,430,000 10,307,000

S282-M Superintendent (BPS-16) 31 31 8,967,000 10,024,000

A01102 Personal pay 99,000 78,000

A01103 Special Pay 4,000

A01150 Others 43,801,000

001 Pay of Officers (R.E.) 43,801,000

A011-2 TOTAL PAY OF OTHER STAFF 806 806 95,168,000 94,926,000 104,004,000

A01151 Total Basic Pay of Other Staff 806 806 93,689,000 102,431,000

A097-M Assistant (BPS-14) 2 2 438,000 508,000

H024-M Head Clerk (BPS-14) 26 26 5,551,000 6,819,000

S216-M Stenographer (BPS-14) 30 6,194,000

D163-M Divisional Head Draftsman (BPS-13) 3 3 590,000 639,000

C173-M Computer Operator (BPS-12) 3 3 465,000 460,000

C216-M Crockery Incharge (BPS-12) 1 88,000

C291-M Cad Operator (BPS-12) 2 2 172,000 172,000

Page 189: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0422 IRRIGATION042201 ADMINISTRATION

LQ4028 Superintending Engineers

S216-M Stenographer (BPS-12) 33 4 5,657,000 520,000

A011-M Accounts Clerk (BPS-11) 50 50 9,482,000 11,041,000

C173-M Computer Operator (BPS-11) 2 2 308,000 161,000

C291-M Cad Operator (BPS-11) 2 2 336,000 367,000

D222-M Draftsman (BPS-11) 3 65 401,000 8,612,000

S210-M Statistical Investigator (BPS-11) 1 1 243,000 90,000

S262-M Sub Engineer (BPS-11) 2 2 147,000 292,000

D222-M Draftsman (BPS-10) 62 7,345,000

A011-M Accounts Clerk (BPS-09) 1 1 226,000 215,000

H052-M Head Signaller (BPS-09) 1 1 182,000 196,000

S078-M Senior Clerk (BPS-09) 5 5 931,000 1,003,000

S258-M Sub Divisional Clerk (BPS-09) 26 26 4,106,000 4,827,000

A134-M Assistant Clerk (BPS-07) 10 10 994,000 1,174,000(Including Auditors)

C134-F Clerk (BPS-07) 2 2 297,000 273,000

C134-M Clerk (BPS-07) 156 156 17,782,000 18,513,000

C173-M Computer Operator (BPS-07) 1 1 72,000 72,000

J019-M Junior Clerk (BPS-07) 6 6 585,000 665,000

A076-M Apprentice Signaler (BPS-05) 1 1 60,000 67,000

P051-M Photo Stat Machine (BPS-05) 1 1 154,000 172,000Operator

S163-M Signaller (BPS-05) 14 14 1,533,000 1,538,000

T033-M Telephone Attendant (BPS-05) 3 3 249,000 228,000

T061-F Tracer (BPS-05) 1 1 79,000 95,000

T061-M Tracer (BPS-05) 64 64 6,292,000 5,952,000

W048-M Wireless Operator (BPS-05) 2 2 193,000 224,000

D186-M Driver (BPS-04) 22 22 2,995,000 2,842,000

D003-M Daftri (BPS-03) 1 60,000

D003-M Daftri (BPS-02) 28 27 2,589,000 2,756,000

Page 190: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0422 IRRIGATION042201 ADMINISTRATION

LQ4028 Superintending Engineers

D201-M Duplicating Machine (BPS-02) 1 1 81,000 96,000Operator

F023-M Ferro Printer (BPS-02) 1 1 101,000 117,000

B004-M Bahishti (BPS-01) 6 6 438,000 496,000

B011-M Barkandaz (BPS-01) 1 1 59,000 59,000

B019-M Beldar (BPS-01) 6 6 563,000 635,000

C112-M Chowkidar (BPS-01) 31 31 2,763,000 3,046,000

C435-M Canal Guard (BPS-01) 13 13 903,000 939,000

D002-M Dafadar (BPS-01) 1 1 59,000 59,000

D011-M Dak Runner (BPS-01) 20 20 1,949,000 1,954,000

F023-M Ferro Printer (BPS-01) 1 1 60,000 60,000

M019-M Mali (BPS-01) 13 13 1,029,000 1,087,000

N006-M Naib Qasid (BPS-01) 141 141 12,089,000 13,711,000

R096-M Revenue Naib Qasid (BPS-01) 1 1 52,000 59,000

S044-M Seasonal Telephone Peon (BPS-01) 5 5 450,000 456,000

S311-F Sanitary Worker (BPS-01) 5 5 507,000 595,000

S311-M Sanitary Worker (BPS-01) 24 24 2,044,000 2,315,000

A01152 Personal pay 80,000 175,000

A01153 Special Pay 1,000

A01156 Total Pay of contract staff 1,398,000 1,398,000

A01170 Others 94,926,000

001 Pay of Other Staff (R.E.) 94,926,000

A012 TOTAL ALLOWANCES 110,104,000 133,015,000 133,005,000

A012-1 TOTAL REGULAR ALLOWANCES 110,054,000 132,848,000 132,955,000

A01201 Senior Post Allowance 431,000

A01202 House Rent Allowance 12,049,000 10,669,000 11,548,000

A01203 Conveyance Allowance 11,715,000 18,207,000 16,446,000

A01207 Washing Allowance 8,000 8,000 21,000

A0120D Integrated Allowance 827,000 765,000 822,000

A0120Q Fixed Daily Allowance 8,000 22,000 11,000

Page 191: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0422 IRRIGATION042201 ADMINISTRATION

LQ4028 Superintending Engineers

A0120X Ad - hoc Allowance - 2010 39,004,000 37,548,000 39,150,000

A01217 Medical Allowance 11,797,000 11,521,000 11,934,000

A0121A Adhoc Relief Allowance 2011 11,664,000 12,246,000 11,921,000

A0121M Adhoc Relief Allowance - 2012 21,985,000 26,485,000 25,980,000

A0121T Adhoc Relief Allowance 2013 13,205,000 13,941,000

A01224 Entertainment Allowance 150,000 168,000 157,000

A01226 Computer Allowance 9,000 2,000

A01239 Special Allowance 1,000

A01244 Adhoc Relief 14,000

A01270 Others 838,000 1,556,000 1,024,000

001 Others 58,000

027 Personal Allowance 1,000

037 30% Social Security Benefit in liue of Pension to the Contract Employees 838,000 1,497,000 1,000,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 50,000 167,000 50,000

A01273 Honoraria 35,000 104,000 30,000

000 Honoraria 35,000 30,000

A01274 Medical Charges 15,000 63,000 20,000

A03 TOTAL OPERATING EXPENSES 35,842,000 41,067,000 40,313,000

A032 TOTAL COMMUNICATIONS 4,095,000 3,477,000 4,508,000

A03201 Postage and Telegraph 195,000 216,000 215,000

A03202 Telephone and Trunk Call 3,900,000 3,261,000 4,293,000

A033 TOTAL UTILITIES 7,222,000 6,718,000 7,693,000

A03301 Gas 372,000 802,000 409,000

A03302 Water 16,000 30,000 17,000

A03303 Electricity 6,570,000 5,574,000 6,976,000

001 Electricity 6,570,000 5,574,000 6,876,000

A03304 Hot and Cold Weather Charges 264,000 312,000 291,000

A034 TOTAL OCCUPANCY COSTS 25,000 145,000 27,000

A03407 Rates and Taxes 25,000 145,000 27,000

Page 192: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0422 IRRIGATION042201 ADMINISTRATION

LQ4028 Superintending Engineers

A038 TOTAL TRAVEL & 20,756,000 26,234,000 23,917,000

TRANSPORTATION

A03805 Travelling Allowance 6,000,000 8,557,000 6,725,000

A03806 Transportation of Goods 22,000 13,000 23,000

A03807 P.O.L Charges 14,725,000 17,649,000 17,159,000

A03808 Conveyance Charges 9,000 15,000 10,000

A039 TOTAL GENERAL 3,744,000 4,493,000 4,168,000

A03901 Stationery 2,675,000 3,003,000 2,968,000

A03902 Printing and Publication 300,000 396,000 330,000

001 Printing and Publications 300,000 396,000 325,000

A03905 Newspapers Periodicals and Books 170,000 206,000 192,000

001 News Papers, Periodicals & Books 170,000 206,000 187,000

A03906 Uniforms and Protective Clothing 160,000 179,000 179,000

A03907 Advertising & Publicity 68,000 24,000 80,000

001 Advertising & Publicity 68,000 24,000 75,000

A03917 Law Charges 1,000 1,000

A03918 Exhibitions, Fairs & Other 18,000 17,000 20,000

National Celebrations

A03919 Payments to Others for Service 2,000 3,000 2,000

Rendered

A03942 Cost of Other Stores 85,000 127,000 94,000

001 Cost of Other Stores 85,000 127,000 94,000

A03955 Computer Stationary 25,000 103,000 38,000

A03970 Others 240,000 435,000 264,000

001 Others 240,000 435,000 264,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 422,000 2,078,000 201,000

A041 TOTAL PENSION 422,000 2,078,000 201,000

A04114 Superannuation Encashment Of L.P.R 422,000 2,078,000 201,000

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

Page 193: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0422 IRRIGATION042201 ADMINISTRATION

LQ4028 Superintending Engineers

A05216 Fin. Assis. to the families of 500,000 800,000 1,000,000

G. Serv. who expire

001 Fin. Assis. to the families of the persons who expires during service. 500,000 800,000 1,000,000

A05270 To Others 200,000

001 Others 200,000

A09 TOTAL PHYSICAL ASSETS 230,000 273,000 253,000

A092 TOTAL COMPUTER EQUIPMENT 230,000 223,000 253,000

A09201 Hardware 190,000 171,000 209,000

A09202 Software 5,000

A09203 I.T. Equipment 40,000 47,000 44,000

A097 TOTAL PURCHASE FURNITURE 50,000

& FIXTURE

A09701 Purchase of Furniture and Fixture 50,000

A13 TOTAL REPAIRS AND MAINTENANCE 6,256,000 9,269,000 6,974,000

A130 TOTAL TRANSPORT 5,000,000 7,209,000 5,550,000

A13001 Transport 5,000,000 7,209,000 5,550,000

A131 TOTAL MACHINERY AND 550,000 892,000 625,000

EQUIPMENT

A13101 Machinery and Equipment 550,000 892,000 625,000

A132 TOTAL FURNITURE AND 340,000 529,000 385,000

FIXTURE

A13201 Furniture and Fixture 340,000 529,000 385,000

A137 TOTAL COMPUTER EQUIPMENT 366,000 639,000 414,000

A13701 Hardware 300,000 443,000 335,000

A13702 Software 16,000 37,000 22,000

A13703 I.T. Equipment 50,000 159,000 57,000

Page 194: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0422 IRRIGATION042201 ADMINISTRATION

LQ4028 Superintending Engineers

_______________________________________________________________________________Superintending Engineers 289,221,000 325,429,000 329,599,000

_______________________________________________________________________________

Page 195: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

195

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0422 IRRIGATION042202 IRRIGATION DAMS

LQ4038 Irrigation Dams

A01 TOTAL EMPLOYEES RELATED EXPENSES. 94,416,000 98,182,000 96,514,000

A011 TOTAL PAY 563 563 47,932,000 47,298,000 53,889,000

A011-1 TOTAL PAY OF OFFICERS 17 17 6,464,000 6,479,000 6,168,000

A01101 Total Basic Pay of Officers 17 17 6,435,000 6,138,000

E085-M Executive Engineer (BPS-18) 3 3 1,745,000 1,775,000

A179-M Assistant Engineer (BPS-17) 3 3 1,073,000 1,090,000

D269-M Divisional Accounts (BPS-17) 3 3 944,000 1,178,000Officer

S260-M Sub Divisional Officer (BPS-17) 8 8 2,673,000 2,095,000

A01102 Personal pay 29,000 30,000

A01150 Others 6,479,000

001 Pay of Officers (R.E.) 6,479,000

A011-2 TOTAL PAY OF OTHER STAFF 546 546 41,468,000 40,819,000 47,721,000

A01151 Total Basic Pay of Other Staff 546 546 40,667,000 46,646,000

H024-M Head Clerk (BPS-14) 3 3 599,000 675,000

D158-M Divisional Head (BPS-13) 3 3 448,000 550,000Draftsman

A011-M Accounts Clerk (BPS-11) 4 4 628,000 735,000

S262-M Sub Engineer (BPS-11) 28 28 2,959,000 3,501,000

D222-M Draftsman (BPS-10) 3 3 358,000 385,000

F073-M Foreman Grade-I (BPS-09) 2 2 270,000 368,000

S268-M Sub-Divisional Clerk (BPS-09) 11 11 1,557,000 1,703,000

A134-M Assistant Clerk (BPS-07) 25 25 2,081,000 2,191,000(Including Auditors)

A285-M Assistant Vernacular (BPS-07) 1 1 123,000 158,000Clerk

L101-M Log Book Clerk (BPS-07) 1 1 114,000 156,000

S062-M Security Sergeant (BPS-06) 2 2 201,000 206,000

E034-M Electrician (BPS-05) 2 2 311,000 418,000

Page 196: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

196

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0422 IRRIGATION042202 IRRIGATION DAMS

LQ4038 Irrigation Dams

L083-M Lineman (BPS-05) 2 2 101,000 130,000

M005-M Machine Operator (BPS-05) 1 1 129,000 176,000

P027-M Patwari (BPS-05) 2 2 205,000 282,000

S240-M Store Coolie (BPS-05) 3 3 164,000 216,000

S307-M Surveyor (BPS-05) 2 2 195,000 250,000

T061-M Tracer (BPS-05) 4 4 254,000 330,000

W047-M Wireless Mechanic (BPS-05) 1 1 50,000 65,000

W048-M Wireless Operator (BPS-05) 7 7 531,000 576,000

D186-M Driver (BPS-04) 13 13 1,298,000 1,340,000

M065-M Mechanic (BPS-04) 2 2 225,000 309,000

M053-M Mason Mistri (BPS-03) 3 3 321,000 434,000

P095-M Plumber (BPS-03) 2 2 195,000 250,000

A090-M Artificer (BPS-02) 2 2 134,000 175,000

E009-M Earth Work Mistri (BPS-02) 3 3 273,000 367,000

F053-M Fitter (BPS-02) 2 2 150,000 200,000

H041-M Head Mali (BPS-02) 1 1 92,000 120,000

M057-M Mate (BPS-02) 13 13 980,000 1,084,000

P192-M Pump Driver (BPS-02) 10 10 867,000 1,008,000

S171-M Skilled Jamadar (BPS-02) 1 1 46,000 59,000

S243-M Store Munshi (BPS-02) 1 1 126,000 172,000

T101-M Tubewell Operator (BPS-02) 6 6 495,000 565,000

B019-M Beldar (BPS-01) 71 71 4,613,000 4,625,000

B021-M Beldars Gagmen-Cum-Petrol (BPS-01) 118 118 7,712,000 9,106,000

B054-M Boatman (BPS-01) 18 18 980,000 1,040,000

C112-M Chowkidar (BPS-01) 45 45 2,962,000 3,167,000

C130-M Cleaner (BPS-01) 1 1 87,000 117,000

C235-M Chowkidar-Cum-Cook (BPS-01) 1 1 45,000 58,000

C435-M Canal Guard (BPS-01) 16 16 841,000 1,037,000

Page 197: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

197

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0422 IRRIGATION042202 IRRIGATION DAMS

LQ4038 Irrigation Dams

D011-M Dak Runner (BPS-01) 1 1 81,000 109,000

M019-M Mali (BPS-01) 15 15 1,112,000 1,484,000

M021-M Mali Beldar (BPS-01) 40 40 1,973,000 2,207,000

M171-M Motor Launch Driver (BPS-01) 1 1 96,000 120,000

N006-M Naib Qasid (BPS-01) 21 21 1,567,000 1,854,000

R040-M Regulation Beldar (BPS-01) 4 4 302,000 407,000

S059-M Security Guard (BPS-01) 8 8 438,000 520,000

S311-F Sanitary Worker (BPS-01) 5 5 323,000 432,000

S311-M Sanitary Worker (BPS-01) 15 15 1,055,000 1,209,000

A01152 Personal pay 46,000 75,000

A01156 Total Pay of contract staff 755,000 1,000,000

A01170 Others 40,819,000

001 Pay of Other Staff (R.E.) 40,819,000

A012 TOTAL ALLOWANCES 46,484,000 50,884,000 42,625,000

A012-1 TOTAL REGULAR ALLOWANCES 46,484,000 50,749,000 42,625,000

A01202 House Rent Allowance 5,486,000 3,378,000 5,486,000

A01203 Conveyance Allowance 5,850,000 8,817,000 7,900,000

A0120D Integrated Allowance 204,000 183,000 214,000

A0120Q Fixed Daily Allowance 39,000

A0120X Ad - hoc Allowance - 2010 13,946,000 13,150,000 2,771,000

A01217 Medical Allowance 6,864,000 4,978,000 6,888,000

A0121A Adhoc Relief Allowance 2011 4,037,000 4,004,000 4,358,000

A0121M Adhoc Relief Allowance - 2012 9,897,000 9,532,000 9,967,000

A0121Q Audit & Accounts Allowance 139,000

A0121T Adhoc Relief Allowance 2013 4,483,000 4,641,000

A01242 Consolidation Travelling Allowance 21,000

A01244 Adhoc Relief 45,000

A01270 Others 200,000 1,980,000 400,000

037 30% Social Security Benefit in liue of Pension to the Contract Employees 200,000 1,980,000 400,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 135,000

Page 198: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

198

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0422 IRRIGATION042202 IRRIGATION DAMS

LQ4038 Irrigation Dams

A01274 Medical Charges 135,000

A03 TOTAL OPERATING EXPENSES 13,526,000 16,750,000 15,223,000

A032 TOTAL COMMUNICATIONS 504,000 558,000 555,000

A03201 Postage and Telegraph 36,000 42,000 40,000

A03202 Telephone and Trunk Call 468,000 516,000 515,000

A033 TOTAL UTILITIES 2,315,000 4,660,000 2,547,000

A03301 Gas 303,000 362,000 334,000

A03303 Electricity 2,000,000 4,278,000 2,200,000

001 Electricity 2,000,000 4,278,000 2,200,000

A03304 Hot and Cold Weather Charges 12,000 20,000 13,000

A038 TOTAL TRAVEL & 9,959,000 10,468,000 11,303,000

TRANSPORTATION

A03805 Travelling Allowance 3,000,000 3,327,000 3,300,000

A03807 P.O.L Charges 6,959,000 7,141,000 8,003,000

A039 TOTAL GENERAL 748,000 1,064,000 818,000

A03901 Stationery 335,000 377,000 369,000

A03905 Newspapers Periodicals and Books 21,000 22,000 23,000

001 News Papers, Periodicals & Books 21,000 22,000 23,000

A03906 Uniforms and Protective Clothing 57,000 61,000 63,000

A03907 Advertising & Publicity 225,000 465,000 248,000

001 Advertising & Publicity 225,000 465,000 248,000

A03917 Law Charges 55,000 52,000 60,000

A03970 Others 55,000 87,000 55,000

001 Others 55,000 87,000 55,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000

A041 TOTAL PENSION 1,000

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

Page 199: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0422 IRRIGATION042202 IRRIGATION DAMS

LQ4038 Irrigation Dams

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

A13 TOTAL REPAIRS AND MAINTENANCE 31,120,000 32,842,000 31,388,000

A130 TOTAL TRANSPORT 2,677,000 2,922,000 2,945,000

A13001 Transport 2,677,000 2,922,000 2,945,000

A133 TOTAL BUILDINGS AND 3,000 3,259,000 3,000

STRUCTURE

A13301 Office Buildings 1,000 803,000 1,000

001 Office Buildings 1,000 803,000 1,000

A13302 Residential Buildings 1,000 1,730,000 1,000

A13303 Other Buildings 1,000 726,000 1,000

001 Other Buildings 1,000 726,000 1,000

A134 TOTAL IRRIGATION WORKS 28,440,000 26,661,000 28,440,000

A13470 Others 28,440,000 26,661,000 28,440,000

001 Others 26,661,000

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

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

Page 200: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0422 IRRIGATION042202 IRRIGATION DAMS

LQ4038 Irrigation Dams

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 Blocak Allocation 5,582,000 5,582,000

_______________________________________________________________________________Irrigation Dams 139,562,000 148,174,000 143,626,000

_______________________________________________________________________________

Page 201: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

201

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0422 IRRIGATION042203 CANAL IRRIGATION

LQ4029 Canal Irrigation (Executive)

A01 TOTAL EMPLOYEES RELATED EXPENSES. 3,505,571,000 4,074,256,000 4,184,540,000

A011 TOTAL PAY 20374 20376 1,845,387,000 1,967,441,000 2,185,890,000

A011-1 TOTAL PAY OF OFFICERS 388 390 117,914,000 142,063,000 142,599,000

A01101 Total Basic Pay of Officers 388 390 115,692,000 140,098,000

E085-M Executive Engineer (BPS-18) 75 76 34,190,000 42,908,000

A184-M Assistant Executive (BPS-17) 3 3 727,000 1,091,000Engineer

D269-M Divisional Accounts (BPS-17) 77 77 18,155,000 22,554,000Officer

H045-F Head Mistress (BPS-17) 1 1 289,000 201,000

S260-M Sub Divisional Officer (BPS-17) 225 226 60,537,000 71,471,000

D269-M Divisional Accounts (BPS-16) 7 7 1,794,000 1,873,000Officer

A01102 Personal pay 432,000 432,000

A01103 Special Pay 3,000 6,000

A01105 Qualification Pay 12,000 30,000

A01106 Total Pay of contract staff 1,775,000 2,033,000

A01150 Others 142,063,000

001 Pay of Officers (R.E.) 142,063,000

A011-2 TOTAL PAY OF OTHER STAFF 19986 19986 1,727,473,000 1,825,378,000 2,043,291,000

A01151 Total Basic Pay of Other Staff 19986 19986 1,716,510,000 2,030,955,000

H024-M Head Clerk (BPS-14) 73 73 14,200,000 18,596,000

S216-M Stenographer (BPS-14) 5 941,000

D158-M Divisional Head (BPS-13) 74 74 13,031,000 16,434,000Draftsman

C173-M Computer Operator (BPS-12) 1 1 88,000 88,000

C291-M Cad Operator (BPS-12) 11 11 1,190,000 1,347,000

S216-M Stenographer (BPS-12) 6 1 811,000 87,000

A011-M Accounts Clerk (BPS-11) 141 141 22,635,000 30,460,000

Page 202: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

202

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0422 IRRIGATION042203 CANAL IRRIGATION

LQ4029 Canal Irrigation (Executive)

C173-M Computer Operator (BPS-11) 17 17 1,536,000 1,752,000

D222-M Draftsman (BPS-11) 5 90 806,000 13,159,000

F073-M Foreman Grade-I (BPS-11) 18 18 2,010,000 2,721,000

H024-M Head Clerk (BPS-11) 1 1 276,000 283,000

H061-M Head Vernacular Clerk (BPS-11) 1 1 165,000 165,000

K016-M Khatib Imam Masjid (BPS-11) 36 36 2,919,000 4,183,000

S164-M Silt Analyst (BPS-11) 10 10 1,185,000 1,511,000

S262-M Sub Engineer (BPS-11) 935 935 120,802,000 149,260,000

D222-M Draftsman (BPS-10) 85 9,650,000

H061-M Head Vernacular Clerk (BPS-10) 1 1 155,000 191,000

A011-M Accounts Clerk (BPS-09) 10 10 2,029,000 2,151,000

A096-M Assessment Clerk (BPS-09) 2 2 341,000 378,000

G041-M Generator Operator (BPS-09) 1 1 53,000 120,000

H052-M Head Signaller (BPS-09) 20 20 2,494,000 3,449,000

S268-M Sub-Divisional Clerk (BPS-09) 209 209 29,705,000 38,600,000

A134-F Assistant Clerk (BPS-07) 3 3 209,000 293,000(Including Auditors)

A134-M Assistant Clerk (BPS-07) 548 548 55,128,000 67,765,000(Including Auditors)

C173-M Computer Operator (BPS-07) 1 1 72,000 72,000

H013-M Havaldar (BPS-07) 1 1 124,000 158,000

J019-M Junior Clerk (BPS-07) 12 12 1,095,000 1,485,000

S102-F Senior Mistress (BPS-07) 1 1 56,000 72,000

S117-M Senior Storekeeper (BPS-07) 1 1 53,000 72,000

S268-M Sub-Divisional Clerk (BPS-07) 5 5 919,000 1,273,000

T093-M Truck Driver (BPS-07) 1 1 139,000 188,000

E034-M Electrician (BPS-06) 1 1 69,000 69,000

S153-M Shift Incharge (BPS-06) 3 3 365,000 492,000

W034-M Welder (BPS-06) 3 3 376,000 595,000

Page 203: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

203

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0422 IRRIGATION042203 CANAL IRRIGATION

LQ4029 Canal Irrigation (Executive)

A076-M Apprentice Signaler (BPS-05) 23 23 1,286,000 1,755,000

A271-M Assistant Storekeeper (BPS-05) 1 1 85,000 117,000

A374-M Assistant Assessment (BPS-05) 1 1 164,000 168,000Clerk

C022-M Captain Motor Launch (BPS-05) 3 3 299,000 376,000

C125-M Civil Station Mistri (BPS-05) 1 1 1,000 64,000

C158-M Complaint Clerk (BPS-05) 2 2 248,000 325,000

E034-M Electrician (BPS-05) 107 107 12,066,000 15,768,000

I029-M Inspector Overnight (BPS-05) 1 1 90,000 122,000Petrol

J019-M Junior Clerk (BPS-05) 3 3 419,000 331,000

J033-F Junior Mistress (BPS-05) 5 5 935,000 1,184,000

K010-M Khadim Masjid (BPS-05) 4 4 333,000 427,000

L006-M Laboratory Attendant (BPS-05) 11 11 727,000 963,000

L083-M Lineman (BPS-05) 28 28 2,780,000 3,663,000

M065-M Mechanic (BPS-05) 15 15 1,667,000 1,990,000

M121-M Meter Reader (BPS-05) 3 3 307,000 363,000

M144-M Mistri (BPS-05) 4 4 205,000 397,000

M178-M Moulder (BPS-05) 1 1 68,000 68,000

O028-M Operator (BPS-05) 3 3 339,000 449,000

P009-M Painter (BPS-05) 6 6 589,000 765,000

S059-M Security Guard (BPS-05) 5 5 333,000 405,000

S062-M Security Sergeant (BPS-05) 2 2 162,000 287,000

S163-M Signaller (BPS-05) 450 450 40,585,000 53,220,000

S166-M Silt Observer (BPS-05) 6 6 535,000 723,000

S240-M Store Coolie (BPS-05) 1 1 78,000 123,000

S250-F Store Keeper (BPS-05) 2 2 162,000 212,000

S250-M Store Keeper (BPS-05) 25 25 2,330,000 2,919,000

S307-M Surveyor (BPS-05) 1 1 112,000 158,000

S369-M Sub Divisional Reader (BPS-05) 1 1 187,000 185,000

Page 204: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

204

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0422 IRRIGATION042203 CANAL IRRIGATION

LQ4029 Canal Irrigation (Executive)

T033-F Telephone Attendant (BPS-05) 1 1 51,000 66,000

T033-M Telephone Attendant (BPS-05) 140 140 11,762,000 15,362,000

T036-M Telephone Operator (BPS-05) 16 16 1,293,000 1,250,000

T061-F Tracer (BPS-05) 1 1 57,000 79,000

T061-M Tracer (BPS-05) 106 106 9,596,000 11,160,000

W046-M Wire Messenger (BPS-05) 1 1 96,000 120,000

W048-M Wireless Operator (BPS-05) 14 14 1,234,000 1,613,000

A090-M Artificer (BPS-04) 170 170 14,915,000 19,664,000

D133-M Discharge Mistri (BPS-04) 5 5 404,000 530,000

D186-M Driver (BPS-04) 141 141 15,166,000 18,160,000

E009-M Earth Work Mistri (BPS-04) 10 10 664,000 665,000

E031-M Electrical Motor Driver (BPS-04) 6 6 601,000 808,000

E054-M Engine Driver (BPS-04) 11 11 883,000 1,044,000

J006-M Jeep Driver (BPS-04) 50 50 5,720,000 6,706,000

M171-M Motor Launch Driver (BPS-04) 8 8 562,000 653,000

A090-M Artificer (BPS-03) 1 1 67,000 67,000

A289-M Assistant Wireman (BPS-03) 3 3 231,000 311,000

D017-M Darogha Arboriculture (BPS-03) 1 1 122,000 158,000

E009-M Earth Work Mistri (BPS-03) 466 466 42,047,000 54,334,000

K013-M Khansama (BPS-03) 1 1 96,000 127,000

P092-M Plate Layer (BPS-03) 1 1 93,000 60,000

P095-M Plumber (BPS-03) 1 1 108,000 111,000

P132-M Pressure Pipe Mistri (BPS-03) 5 5 457,000 608,000

S161-M Shunter Potter (BPS-03) 3 3 240,000 257,000

S185-M Sounding Mistry (BPS-03) 7 7 620,000 850,000

T103-M Turner (BPS-03) 7 7 618,000 869,000

W053-M Work Mistri (BPS-03) 1 1 48,000 62,000

E117-M Earth Work Mate (BPS-02) 657 657 53,085,000 72,826,000

Page 205: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0422 IRRIGATION042203 CANAL IRRIGATION

LQ4029 Canal Irrigation (Executive)

F024-M Ferry Men (BPS-02) 3 3 201,000 289,000

G059-M Guage Reader (BPS-02) 94 94 7,206,000 9,417,000

G087-M Gauge Runner (BPS-02) 1 1 89,000 120,000

H021-M Head Boatman (BPS-02) 11 11 1,041,000 1,322,000

H023-M Head Chowkidar (BPS-02) 2 2 147,000 122,000

H034-M Head Gangeman (BPS-02) 13 13 959,000 1,271,000

H036-M Head Jamadar (BPS-02) 9 9 730,000 968,000

H041-M Head Mali (BPS-02) 35 35 2,835,000 3,731,000

H043-M Head Mate (BPS-02) 3 3 165,000 307,000

H056-M Head Sweeper (BPS-02) 3 3 181,000 180,000

H059-M Head Trollyman (BPS-02) 7 7 475,000 557,000

H066-M Head Work Mistri (BPS-02) 5 5 422,000 545,000

M053-M Mason Mistri (BPS-02) 33 33 2,638,000 3,417,000

M057-M Mate (BPS-02) 230 230 19,832,000 26,536,000

M147-M Moazzan (BPS-02) 2 2 120,000 160,000

M199-M Maint./Material/Sounding/ (BPS-02) 11 11 1,065,000 1,365,000

P035-M Permanent Way Mistry (BPS-02) 1 1 146,000 195,000

P123-M Power Plant Operator (BPS-02) 1 1 53,000 60,000

P202-M Pump Driver/Tubewell (BPS-02) 124 124 10,022,000 14,017,000Operator

R041-M Regulation Jamadar (BPS-02) 38 38 2,834,000 3,813,000

S021-M Sanitary Jamadar (BPS-02) 5 5 431,000 1,023,000

S037-M Seasonal Guage Reader (BPS-02) 46 46 1,572,000 2,760,000

S043-M Seasonal Telephone (BPS-02) 6 6 137,000 177,000Attendant

S236-M Store Attendant (BPS-02) 4 4 263,000 350,000

S243-M Store Munshi (BPS-02) 1 1 98,000 132,000

T098-M Tubewell Driver (BPS-02) 13 13 1,216,000 1,553,000

W049-M Wireman (BPS-02) 4 4 316,000 421,000

Page 206: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0422 IRRIGATION042203 CANAL IRRIGATION

LQ4029 Canal Irrigation (Executive)

A283-M Assistant Tube well (BPS-01) 2 2 159,000 237,000Operator

B002-M Badargah (BPS-01) 14 14 1,160,000 1,495,000

B004-M Bahishti (BPS-01) 46 46 3,287,000 4,060,000

B011-M Barkandaz (BPS-01) 11 11 790,000 857,000

B015-M Bearer (BPS-01) 5 5 377,000 499,000

B019-M Beldar (BPS-01) 3870 3870 272,973,000 343,662,000

B021-M Beldars Gagmen-Cum-Petrol (BPS-01) 4072 4072 338,965,000 364,443,000

B022-M Beldars-Cum-Chowkidar (BPS-01) 8 8 644,000 796,000

B024-M Bellow Man (BPS-01) 2 2 182,000 235,000

B042-M Blacksmith (BPS-01) 9 9 859,000 1,211,000

B054-M Boatman (BPS-01) 79 79 5,549,000 7,029,000

B093-M Bullock Attendant (BPS-01) 88 88 6,607,000 8,173,000

B094-M Bullock Cartman (BPS-01) 72 72 5,359,000 7,341,000

C011-M Camel Man (BPS-01) 13 14 1,060,000 1,261,000

C027-M Carpenter (BPS-01) 5 5 467,000 598,000

C037-M Cartman (BPS-01) 6 6 409,000 536,000

C112-M Chowkidar (BPS-01) 771 771 53,692,000 70,662,000

C130-M Cleaner (BPS-01) 52 52 3,375,000 4,940,000

C193-M Cook (BPS-01) 12 12 856,000 1,082,000

C194-M Cook Bearer (BPS-01) 14 14 808,000 1,201,000

C195-M Coolie (BPS-01) 36 36 2,640,000 3,665,000

C235-M Chowkidar-Cum-Cook (BPS-01) 150 150 11,335,000 13,767,000

C236-M Chowkidar Rest House (BPS-01) 22 22 1,310,000 1,724,000

C435-M Canal Guard (BPS-01) 501 501 33,808,000 42,372,000

D002-M Dafadar (BPS-01) 22 22 1,625,000 1,799,000

D011-M Dak Runner (BPS-01) 553 553 43,563,000 54,376,000

D093-M Dhobi (BPS-01) 1 1 32,000 118,000

D170-M Donkeyman (BPS-01) 3 3 199,000 261,000

Page 207: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0422 IRRIGATION042203 CANAL IRRIGATION

LQ4029 Canal Irrigation (Executive)

D180-M Driller (BPS-01) 1 1 83,000 114,000

E028-M Electrical Cooli (BPS-01) 3 3 222,000 293,000

F021-M Ferro Coolie (BPS-01) 2 2 139,000 128,000

F023-M Ferro Printer (BPS-01) 5 5 424,000 539,000

F048-M Fireman (BPS-01) 2 2 172,000 242,000

F053-M Fitter (BPS-01) 28 28 2,518,000 3,547,000

F058-M Fitter Helper (BPS-01) 4 4 427,000 480,000

G005-M Gangman (BPS-01) 25 25 1,801,000 2,313,000

G008-M Garden Beldar (BPS-01) 56 56 3,700,000 4,239,000

G025-M Gatekeeper (BPS-01) 301 301 30,125,000 27,636,000

G054-M Greaser (BPS-01) 32 32 2,326,000 3,032,000

H005-M Hammerman (BPS-01) 7 7 637,000 865,000

H064-M Head Watcher (BPS-01) 1 1 96,000 120,000

H076-M Helper (BPS-01) 6 6 425,000 546,000

H077-M Helper Electrician (BPS-01) 3 3 243,000 325,000

J003-M Jamadar Railway (BPS-01) 1 1 100,000 134,000

K008-M Keyman (BPS-01) 6 6 332,000 512,000

L084-M Lineman Cooli (BPS-01) 5 5 321,000 450,000

M019-M Mali (BPS-01) 330 330 25,909,000 29,062,000

M021-M Mali Beldar (BPS-01) 103 103 7,559,000 8,936,000

M024-M Mali-Cum-Chowkidar (BPS-01) 275 275 20,723,000 24,780,000

M116-M Messenger (BPS-01) 1 1 93,000 122,000

M170-M Motor Launch Attendant (BPS-01) 2 2 136,000 180,000

M186-M Mule Cart Attendant (BPS-01) 1 1 56,000 73,000

N003-M Naib Jamadar (BPS-01) 16 16 1,265,000 1,668,000

N006-F Naib Qasid (BPS-01) 1 1 48,000 2,093,000

N006-M Naib Qasid (BPS-01) 648 648 50,934,000 59,184,000

O017-M Oil Man (BPS-01) 9 9 480,000 583,000

P043-M Petrol Chowkidar (BPS-01) 6 6 341,000 443,000

Page 208: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0422 IRRIGATION042203 CANAL IRRIGATION

LQ4029 Canal Irrigation (Executive)

P095-M Plumber (BPS-01) 44 44 3,894,000 5,336,000

P096-M Plumber Coolie (BPS-01) 1 1 90,000 122,000

R040-M Regulation Beldar (BPS-01) 1041 1041 114,487,000 91,001,000

R068-M Rest House Attendant (BPS-01) 1 1 96,000 122,000

R096-M Revenue Naib Qasid (BPS-01) 2 2 212,000 216,000

S059-M Security Guard (BPS-01) 13 13 804,000 1,002,000

S067-M Semi-Skilled Coolie (BPS-01) 2 2 293,000 157,000

S144-M Sewerage Cleaner (BPS-01) 1 1 89,000 119,000

S145-M Sewerageman (BPS-01) 9 9 540,000 710,000

S165-M Silt Cooli (BPS-01) 4 4 340,000 456,000

S169-M Skilled Coolie (BPS-01) 39 39 4,048,000 3,612,000

S238-M Store Chowkidar (BPS-01) 40 40 2,582,000 3,304,000

S240-M Store Coolie (BPS-01) 1 1 61,000 116,000

S311-F Sanitary Worker (BPS-01) 67 67 3,553,000 5,920,000

S311-M Sanitary Worker (BPS-01) 777 776 60,712,000 65,621,000

S313-M Switch Board Attendant (BPS-01) 9 9 966,000 1,306,000

T035-M Telephone Naib Qasid (BPS-01) 61 61 4,478,000 5,158,000

T091-M Trollyman (BPS-01) 18 18 1,859,000 1,980,000

T097-M Tubewell Cooli (BPS-01) 6 6 443,000 594,000

T101-M Tubewell Operator (BPS-01) 18 18 1,325,000 1,759,000

W105-M Weir Mistry (BPS-01) 1 1 106,000 142,000

Y001-M Yoke Men (BPS-01) 21 21 3,999,000 1,898,000

A01152 Personal pay 1,885,000 3,001,000

A01153 Special Pay 1,000 5,000

A01155 Qualification Pay 4,000 5,000

A01156 Total Pay of contract staff 8,473,000 9,325,000

A01170 Others 600,000 1,825,378,000

001 Pay of Other Staff (R.E.) 1,825,378,000

002 Pay of Staff 600,000

Page 209: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0422 IRRIGATION042203 CANAL IRRIGATION

LQ4029 Canal Irrigation (Executive)

A012 TOTAL ALLOWANCES 1,660,184,000 2,106,815,000 1,998,650,000

A012-1 TOTAL REGULAR ALLOWANCES 1,659,946,000 2,103,896,000 1,998,412,000

A01202 House Rent Allowance 173,924,000 195,954,000 173,855,000

A01203 Conveyance Allowance 182,937,000 350,907,000 308,494,000

A01207 Washing Allowance 50,000 96,000 60,000

A01208 Dress Allowance 8,000 4,000

A0120D Integrated Allowance 6,204,000 6,303,000 6,222,000

A0120Q Fixed Daily Allowance 1,532,000 1,000,000

A0120X Ad - hoc Allowance - 2010 572,109,000 545,189,000 570,738,000

A01216 Qualification Allowance 16,000

A01217 Medical Allowance 203,783,000 205,990,000 204,498,000

A0121A Adhoc Relief Allowance 2011 165,238,000 199,351,000 164,244,000

A0121M Adhoc Relief Allowance - 2012 347,110,000 384,944,000 358,313,000

A0121Q Audit & Accounts Allowance 2,007,000

A0121T Adhoc Relief Allowance 2013 183,916,000 200,666,000

A01226 Computer Allowance 6,000 6,000 6,000

A01233 Unattractive Area Allowance 70,000

A01238 Charge Allowance 1,000

A01239 Special Allowance 40,000

A01242 Consolidation Travelling Allowance 75,000 307,000 75,000

A01244 Adhoc Relief 53,000

A01270 Others 8,510,000 27,206,000 10,237,000

001 Others 370,000

027 Personal Allowance 81,000

037 30% Social Security Benefit in liue of Pension to the Contract Employees 8,510,000 26,755,000 10,237,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 238,000 2,919,000 238,000

A01273 Honoraria 52,000 65,000 52,000

000 Honoraria 52,000 52,000

A01274 Medical Charges 150,000 2,854,000 150,000

A01277 Contingent Paid Staff 25,000 25,000

A01278 Leave Salary 11,000 11,000

A03 TOTAL OPERATING EXPENSES 229,703,000 293,372,000 263,642,000

A032 TOTAL COMMUNICATIONS 10,583,000 11,011,000 11,363,000

Page 210: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0422 IRRIGATION042203 CANAL IRRIGATION

LQ4029 Canal Irrigation (Executive)

A03201 Postage and Telegraph 613,000 821,000 634,000

A03202 Telephone and Trunk Call 9,930,000 10,136,000 10,685,000

A03203 Telex Teleprinter and Fax 40,000 54,000 44,000

A033 TOTAL UTILITIES 66,049,000 84,815,000 72,606,000

A03301 Gas 2,535,000 3,197,000 2,789,000

A03302 Water 75,000 338,000 83,000

A03303 Electricity 62,859,000 80,374,000 69,124,000

001 Electricity 62,859,000 80,374,000 68,464,000

A03304 Hot and Cold Weather Charges 580,000 906,000 610,000

A034 TOTAL OCCUPANCY COSTS 41,000 10,000 10,000

A03407 Rates and Taxes 41,000 10,000 10,000

A038 TOTAL TRAVEL & 139,995,000 171,494,000 156,454,000

TRANSPORTATION

A03805 Travelling Allowance 36,295,000 53,163,000 39,865,000

A03806 Transportation of Goods 200,000 226,000 220,000

A03807 P.O.L Charges 103,500,000 118,105,000 116,369,000

A039 TOTAL GENERAL 13,035,000 26,042,000 23,209,000

A03901 Stationery 3,792,000 4,965,000 3,740,000

A03902 Printing and Publication 1,385,000 1,786,000 1,150,000

001 Printing and Publications 1,385,000 1,786,000 850,000

A03905 Newspapers Periodicals and Books 260,000 329,000 280,000

001 News Papers, Periodicals & Books 260,000 329,000 270,000

A03906 Uniforms and Protective Clothing 865,000 942,000 852,000

A03907 Advertising & Publicity 1,935,000 4,359,000 2,000,000

001 Advertising & Publicity 1,935,000 4,359,000 1,900,000

A03917 Law Charges 348,000 5,821,000 378,000

A03918 Exhibitions, Fairs & Other 162,000 212,000 170,000

National Celebrations

A03919 Payments to Others for Service 5,000 10,000 10,011,000

Rendered

A03936 Foreign/Inland Training Course Fee 3,000,000 5,454,000 3,300,000

A03955 Computer Stationary 10,000

Page 211: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0422 IRRIGATION042203 CANAL IRRIGATION

LQ4029 Canal Irrigation (Executive)

A03970 Others 1,283,000 2,154,000 1,328,000

001 Others 1,283,000 2,154,000 1,270,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,890,000 1,406,000 3,001,000

A041 TOTAL PENSION 1,890,000 1,406,000 3,001,000

A04114 Superannuation Encashment Of L.P.R 1,890,000 341,000 3,001,000

A04170 Others 1,065,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 5,000,000 29,200,000 5,000,000

A052 TOTAL GRANTS-DOMESTIC 5,000,000 29,200,000 5,000,000

A05216 Fin. Assis. to the families of 5,000,000 18,400,000 5,000,000

G. Serv. who expire

001 Fin. Assis. to the families of the persons who expires during service. 5,000,000 18,400,000 5,000,000

A05270 To Others 10,800,000

001 Others 10,800,000

A09 TOTAL PHYSICAL ASSETS 840,000 1,335,000 915,000

A092 TOTAL COMPUTER EQUIPMENT 810,000 1,285,000 882,000

A09201 Hardware 690,000 1,040,000 750,000

A09202 Software 20,000 41,000 22,000

A09203 I.T. Equipment 100,000 204,000 110,000

A097 TOTAL PURCHASE FURNITURE 30,000 50,000 33,000

& FIXTURE

A09701 Purchase of Furniture and Fixture 30,000 50,000 33,000

A13 TOTAL REPAIRS AND MAINTENANCE 1,687,497,000 2,947,982,000 3,375,836,000

A130 TOTAL TRANSPORT 32,210,000 47,105,000 35,406,000

A13001 Transport 32,210,000 47,105,000 35,406,000

Page 212: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0422 IRRIGATION042203 CANAL IRRIGATION

LQ4029 Canal Irrigation (Executive)

A131 TOTAL MACHINERY AND 4,900,000 5,676,000 5,100,000

EQUIPMENT

A13101 Machinery and Equipment 4,900,000 5,676,000 5,100,000

A132 TOTAL FURNITURE AND 2,585,000 3,710,000 2,640,000

FIXTURE

A13201 Furniture and Fixture 2,585,000 3,710,000 2,640,000

A133 TOTAL BUILDINGS AND 3,000 266,394,000 344,719,000

STRUCTURE

A13301 Office Buildings 1,000 38,440,000 23,398,000

001 Office Buildings 1,000 38,440,000 23,398,000

A13302 Residential Buildings 1,000 124,116,000 142,574,000

A13303 Other Buildings 1,000 103,838,000 178,747,000

001 Other Buildings 1,000 103,838,000 178,747,000

A134 TOTAL IRRIGATION WORKS 1,646,873,000 2,623,564,000 2,986,990,000

A13401 Main canal 1,340,789,000 2,082,323,000 1,631,915,000

002 Lower Bari Doab Canal (including Balloki Head Works) 54,550,000 72,860,000

003 Muzaffargarh Canal (including Taunsa Head Works) 59,220,000 79,098,000

004 D.G. Khan Canal 46,880,000 62,616,000

005 Haveli Canal (including Tarimu Barrage) 54,370,000 72,620,000

006 Rangpur Canal 16,080,000 21,478,000

007 Tarimu Sidhnai-Mailsi Barrage Link (including Sidhnai Head Works) 9,740,000 13,010,000

008 Taunsa Panjnad Link 4,280,000 5,716,000

009 Derajat Inundation Canal 2,500,000 3,339,000

010 Pakpattan Canal (including Sulemanki Head Works) 53,600,000 71,592,000

011 Eastern Sadiqia Canal 31,000,000 41,406,000

012 Mailsi Canal (including Islam Works) 25,000,000 33,391,000

013 Fordwah Canal 18,245,000 24,369,000

014 Bahawal Canal 36,300,000 48,484,000

015 Qaim Canal 2,080,000 2,778,000

016 Abbasia Canal 9,775,000 13,056,000

017 Panjnad Canal (including Panjnad Headworks) 70,600,000 94,298,000

018 M.P. Link Canal 1,379,000 1,842,000

019 Trimu Sindhnai Mailsi Barrage Link Bahawalpur 12,000,000 16,028,000

Page 213: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0422 IRRIGATION042203 CANAL IRRIGATION

LQ4029 Canal Irrigation (Executive)

020 Pakpattan Islam Link 1,778,000 2,375,000

021 Lower Chenab Canal East 51,200,000 68,386,000

022 Lower Chenab Canal West (including Khanke Headworks) 68,450,000 91,426,000

023 Qadirabad Balloki Link (including Qadirabad Barrage) 33,610,000 44,892,000

024 Lower Jhelum Canal (including Rasul Barrage) 72,700,000 97,102,000

025 Upper Jhelum Canal (including Mangla Headworks and Cross Drainage Works) 35,280,000 47,122,000

026 Thal Canal (including Jinnah Barrage) 92,585,000 123,558,000

027 Rasul Qadirabad Link 3,090,000 4,127,000

028 Central Bari Doab Canal 29,020,000 38,761,000

029 Depalpur Canal Circle 36,510,000 48,765,000

030 Upper Chenab Canal (including Marala Headworks) 70,300,000 93,897,000

031 Marala Ravi Link 7,132,000 9,526,000

032 Bambanwala Ravi Bedian Link (including Ravi Syphon and Training Works) 12,035,000 16,075,000

033 Balloki Sulemanki Link-I 5,965,000 7,967,000

034 Balloki Sulemanki Link-II 2,866,000 3,828,000

035 Nila Wahan Spring Irrigation Scheme 1,256,000 1,677,000

036 Blocak Allocation 309,413,000 254,450,000

A13470 Others 306,084,000 541,241,000 1,355,075,000

001 Others 541,241,000

036 Pattoki Lift Irrigation Scheme 5,678,000 30,267,000

037 Bambanwala Ravi Bedian Lift Irrigation Scheme 12,695,000 67,672,000

038 Marala Ravi Link Lift Irrigation 1,234,000 6,578,000

039 Lower Bari Doab Canal Lift Irrigation Scheme 33,455,000 178,335,000

040 Lower Chenab Canal East Lift Irrigation Scheme 510,000 2,719,000

041 Lower Chenab Canal West Lift Irrigation 5,760,000 30,704,000

042 Qadirabad Balloki Link Lift Irrigation 1,172,000 6,247,000

043 Mianwali Lift Irrigation Scheme 113,490,000 604,962,000

044 State Distributory Lift Irrigation Scheme 34,845,000 185,745,000

045 Daudkhel Lift Irrigation Scheme 6,680,000 35,608,000

046 Gulmeri Lift Irrigation Scheme 12,660,000 67,485,000

047 Chablatkhas Lift Irrigation Scheme 7,270,000 38,753,000

097 Blocak Allocation 70,635,000 100,000,000

A137 TOTAL COMPUTER EQUIPMENT 926,000 1,533,000 981,000

A13701 Hardware 675,000 1,018,000 705,000

A13702 Software 46,000 119,000 50,000

A13703 I.T. Equipment 205,000 396,000 226,000

Page 214: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0422 IRRIGATION042203 CANAL IRRIGATION

LQ4029 Canal Irrigation (Executive)

_______________________________________________________________________________Canal Irrigation (Executive) 5,430,501,000 7,347,551,000 7,832,934,000

_______________________________________________________________________________

Page 215: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0422 IRRIGATION042203 CANAL IRRIGATION

LQ4030 Chashma Right Bank Canal

A01 TOTAL EMPLOYEES RELATED EXPENSES. 11,233,000 8,830,000 12,176,000

A011 TOTAL PAY 61 61 6,258,000 4,073,000 6,437,000

A011-1 TOTAL PAY OF OFFICERS 4 4 1,369,000 585,000 1,434,000

A01101 Total Basic Pay of Officers 4 4 1,369,000 1,434,000

E085-M Executive Engineer (BPS-18) 1 1 521,000 574,000

S260-M Sub Divisional Officer (BPS-17) 2 2 660,000 660,000

D269-M Divisional Accounts (BPS-16) 1 1 188,000 200,000Officer

A01150 Others 585,000

001 Pay of Officers (R.E.) 585,000

A011-2 TOTAL PAY OF OTHER STAFF 57 57 4,889,000 3,488,000 5,003,000

A01151 Total Basic Pay of Other Staff 57 57 4,889,000 5,003,000

H024-M Head Clerk (BPS-14) 1 1 254,000 261,000

D158-M Divisional Head (BPS-13) 1 1 213,000 246,000Draftsman

S216-M Stenographer (BPS-12) 1 1 88,000 88,000

S262-M Sub Engineer (BPS-11) 2 2 264,000 264,000

A011-M Accounts Clerk (BPS-09) 1 1 215,000 220,000

A134-M Assistant Clerk (BPS-07) 2 2 151,000 162,000(Including Auditors)

S268-M Sub-Divisional Clerk (BPS-07) 2 2 346,000 355,000

D186-M Driver (BPS-05) 3 3 192,000 192,000

E034-M Electrician (BPS-05) 1 1 97,000 100,000

T061-M Tracer (BPS-05) 1 1 148,000 155,000

A090-M Artificer (BPS-04) 1 1 64,000 64,000

B019-M Beldar (BPS-01) 30 30 2,043,000 2,076,000

C112-M Chowkidar (BPS-01) 3 3 276,000 282,000

M019-M Mali (BPS-01) 1 1 59,000 59,000

Page 216: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0422 IRRIGATION042203 CANAL IRRIGATION

LQ4030 Chashma Right Bank Canal

N006-M Naib Qasid (BPS-01) 4 4 303,000 303,000

S311-M Sanitary Worker (BPS-01) 3 3 176,000 176,000

A01170 Others 3,488,000

001 Pay of Other Staff (R.E.) 3,488,000

A012 TOTAL ALLOWANCES 4,975,000 4,757,000 5,739,000

A012-1 TOTAL REGULAR ALLOWANCES 4,975,000 4,757,000 5,739,000

A01202 House Rent Allowance 608,000 496,000 617,000

A01203 Conveyance Allowance 58,000 844,000 83,000

A0120D Integrated Allowance 22,000 22,000

A0120Q Fixed Daily Allowance 3,000

A0120X Ad - hoc Allowance - 2010 1,735,000 1,147,000 1,742,000

A01217 Medical Allowance 792,000 494,000 792,000

A0121A Adhoc Relief Allowance 2011 584,000 353,000 586,000

A0121M Adhoc Relief Allowance - 2012 1,198,000 810,000 1,205,000

A0121T Adhoc Relief Allowance 2013 382,000 499,000

A01270 Others 206,000 193,000

037 30% Social Security Benefit in liue of Pension to the Contract Employees 206,000 193,000

A03 TOTAL OPERATING EXPENSES 377,000 692,000 425,000

A032 TOTAL COMMUNICATIONS 37,000 24,000 37,000

A03201 Postage and Telegraph 7,000 4,000 7,000

A03202 Telephone and Trunk Call 30,000 20,000 30,000

A033 TOTAL UTILITIES 133,000 205,000 133,000

A03303 Electricity 126,000 200,000 126,000

001 Electricity 126,000 200,000

A03304 Hot and Cold Weather Charges 7,000 5,000 7,000

A038 TOTAL TRAVEL & 135,000 400,000 179,000

TRANSPORTATION

A03805 Travelling Allowance 55,000 150,000 80,000

A03807 P.O.L Charges 80,000 250,000 99,000

Page 217: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0422 IRRIGATION042203 CANAL IRRIGATION

LQ4030 Chashma Right Bank Canal

A039 TOTAL GENERAL 72,000 63,000 76,000

A03901 Stationery 25,000 20,000 25,000

A03902 Printing and Publication 10,000 8,000 10,000

001 Printing and Publications 10,000 8,000

A03905 Newspapers Periodicals and Books 4,000

A03906 Uniforms and Protective Clothing 12,000 15,000 12,000

A03907 Advertising & Publicity 25,000 20,000 25,000

001 Advertising & Publicity 25,000 20,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000

A041 TOTAL PENSION 1,000

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

A13 TOTAL REPAIRS AND MAINTENANCE 20,000 19,000 27,000

A130 TOTAL TRANSPORT 10,000 8,000 15,000

A13001 Transport 10,000 8,000 15,000

A131 TOTAL MACHINERY AND 5,000 5,000 6,000

EQUIPMENT

A13101 Machinery and Equipment 5,000 5,000 6,000

A132 TOTAL FURNITURE AND 5,000 6,000 6,000

FIXTURE

A13201 Furniture and Fixture 5,000 6,000 6,000

_______________________________________________________________________________Chashma Right Bank Canal 11,630,000 9,541,000 12,629,000

_______________________________________________________________________________

Page 218: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0422 IRRIGATION042203 CANAL IRRIGATION

LQ4039 Canal Irrigation (SR)

A01 TOTAL EMPLOYEES RELATED EXPENSES. 1,256,609,000 1,351,070,000 1,370,600,000

A011 TOTAL PAY 6264 6264 678,458,000 694,371,000 686,229,000

A011-1 TOTAL PAY OF OFFICERS 45 45 16,485,000 19,843,000 17,507,000

A01101 Total Basic Pay of Officers 45 45 16,485,000 17,500,000

D047-M Deputy Collector (BPS-17) 45 45 16,485,000 17,500,000

A01102 Personal pay 7,000

A01150 Others 19,843,000

001 Pay of Officers (R.E.) 19,843,000

A011-2 TOTAL PAY OF OTHER STAFF 6219 6219 661,973,000 674,528,000 668,722,000

A01151 Total Basic Pay of Other Staff 6219 6219 660,397,000 667,146,000

C016-M Candidate Zilladar (BPS-14) 3 3 254,000 301,000

Z001-M Zilladar (BPS-14) 420 420 71,537,000 80,100,000

A011-M Accounts Clerk (BPS-11) 26 26 4,544,000 5,104,000

H061-M Head Vernacular Clerk (BPS-10) 48 48 6,543,000 7,626,000

A096-M Assessment Clerk (BPS-09) 47 47 5,893,000 6,307,000

V011-M Vernacular Clerk (BPS-09) 229 229 29,891,000 32,150,000

P095-M Plumber (BPS-08) 1 1 142,000 146,000

A285-M Assistant Vernacular (BPS-07) 685 685 63,443,000 6,485,000Clerk

A075-M Apprentice Patwari (BPS-05) 87 87 5,287,000 5,850,000

P027-M Patwari (BPS-05) 3151 3151 343,171,000 379,932,000

D186-M Driver (BPS-04) 3 3 368,000 442,000

D011-M Dak Runner (BPS-02) 2 2 185,000 228,000

G059-M Guage Reader (BPS-02) 892 892 79,461,000 85,260,000

H036-M Head Jamadar (BPS-02) 4 4 410,000 496,000

R041-M Regulation Jamadar (BPS-02) 42 42 3,880,000 4,740,000

S037-M Seasonal Guage Reader (BPS-02) 36 36 1,003,000 1,189,000

Page 219: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0422 IRRIGATION042203 CANAL IRRIGATION

LQ4039 Canal Irrigation (SR)

B004-M Bahishti (BPS-01) 2 2 158,000 192,000

C011-M Camel Man (BPS-01) 4 4 212,000 202,000

C112-M Chowkidar (BPS-01) 7 7 629,000 790,000

G005-M Gangman (BPS-01) 1 1 96,000 119,000

N006-M Naib Qasid (BPS-01) 506 506 41,890,000 45,617,000

N008-M Naib Regulation Jamadars (BPS-01) 18 18 957,000 3,329,000

R096-M Revenue Naib Qasid (BPS-01) 2 2 177,000 220,000

S311-M Sanitary Worker (BPS-01) 3 3 266,000 321,000

A01152 Personal pay 700,000 700,000

A01156 Total Pay of contract staff 876,000 876,000

A01170 Others 674,528,000

001 Pay of Other Staff (R.E.) 674,528,000

A012 TOTAL ALLOWANCES 578,151,000 656,699,000 684,371,000

A012-1 TOTAL REGULAR ALLOWANCES 578,125,000 656,283,000 684,349,000

A01202 House Rent Allowance 57,542,000 57,618,000 57,542,000

A01203 Conveyance Allowance 62,522,000 101,942,000 98,022,000

A01207 Washing Allowance 2,000 5,000 4,000

A0120D Integrated Allowance 1,500,000 1,641,000 1,600,000

A0120Q Fixed Daily Allowance 3,030,000

A0120X Ad - hoc Allowance - 2010 205,538,000 184,891,000 205,541,000

A01216 Qualification Allowance 250,000

A01217 Medical Allowance 65,512,000 57,499,000 65,512,000

A0121A Adhoc Relief Allowance 2011 58,012,000 59,442,000 58,013,000

A0121M Adhoc Relief Allowance - 2012 125,027,000 126,440,000 125,030,000

A0121T Adhoc Relief Allowance 2013 59,233,000 70,015,000

A01233 Unattractive Area Allowance 6,000

A01238 Charge Allowance 5,000

A01239 Special Allowance 11,000

A01242 Consolidation Travelling Allowance 70,000 366,000 70,000

A01244 Adhoc Relief 17,000

A01270 Others 2,400,000 3,887,000 3,000,000

001 Others 13,000

027 Personal Allowance 50,000

Page 220: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0422 IRRIGATION042203 CANAL IRRIGATION

LQ4039 Canal Irrigation (SR)

037 30% Social Security Benefit in liue of Pension to the Contract Employees 2,400,000 3,824,000 3,000,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 26,000 416,000 22,000

A01273 Honoraria 13,000 25,000 9,000

000 Honoraria 13,000 9,000

A01274 Medical Charges 391,000

A01277 Contingent Paid Staff 1,000 1,000

A01278 Leave Salary 6,000 6,000

A01299 Others 6,000 6,000

001 Others 6,000 6,000

A03 TOTAL OPERATING EXPENSES 59,661,000 75,716,000 64,880,000

A032 TOTAL COMMUNICATIONS 2,640,000 3,178,000 2,905,000

A03201 Postage and Telegraph 225,000 281,000 248,000

A03202 Telephone and Trunk Call 2,415,000 2,887,000 2,657,000

A03203 Telex Teleprinter and Fax 10,000

A033 TOTAL UTILITIES 18,238,000 19,017,000 20,062,000

A03301 Gas 839,000 843,000 923,000

A03302 Water 10,000 36,000 11,000

A03303 Electricity 16,989,000 17,615,000 18,688,000

001 Electricity 16,989,000 17,615,000 18,688,000

A03304 Hot and Cold Weather Charges 400,000 523,000 440,000

A034 TOTAL OCCUPANCY COSTS 75,000 190,000 83,000

A03402 Rent for Office Building 75,000 190,000 83,000

A038 TOTAL TRAVEL & 24,097,000 36,110,000 26,605,000

TRANSPORTATION

A03805 Travelling Allowance 22,000,000 33,444,000 24,200,000

A03806 Transportation of Goods 97,000 92,000 105,000

A03807 P.O.L Charges 2,000,000 2,574,000 2,300,000

Page 221: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0422 IRRIGATION042203 CANAL IRRIGATION

LQ4039 Canal Irrigation (SR)

A039 TOTAL GENERAL 14,611,000 17,221,000 15,225,000

A03901 Stationery 2,160,000 2,883,000 2,376,000

A03902 Printing and Publication 1,296,000 1,977,000 1,426,000

001 Printing and Publications 1,296,000 1,977,000 1,426,000

A03905 Newspapers Periodicals and Books 100,000 119,000 110,000

001 News Papers, Periodicals & Books 100,000 119,000 110,000

A03906 Uniforms and Protective Clothing 302,000 358,000 332,000

A03907 Advertising & Publicity 280,000 734,000 308,000

001 Advertising & Publicity 280,000 734,000 308,000

A03917 Law Charges 118,000 225,000 130,000

A03918 Exhibitions, Fairs & Other 10,000 112,000 11,000

National Celebrations

A03919 Payments to Others for Service 30,000 32,000 32,000

Rendered

A03942 Cost of Other Stores 95,000 110,000 100,000

001 Cost of Other Stores 95,000 110,000 100,000

A03970 Others 10,220,000 10,671,000 10,400,000

001 Others 10,220,000 10,671,000 10,400,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,320,000 120,000 1,801,000

A041 TOTAL PENSION 1,320,000 120,000 1,801,000

A04114 Superannuation Encashment Of L.P.R 1,320,000 120,000 1,801,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 500,000 14,800,000 550,000

A052 TOTAL GRANTS-DOMESTIC 500,000 14,800,000 550,000

A05216 Fin. Assis. to the families of 500,000 14,300,000 550,000

G. Serv. who expire

001 Fin. Assis. to the families of the persons who expires during service. 500,000 14,300,000 550,000

A05270 To Others 500,000

001 Others 500,000

A06 TOTAL TRANSFERS 267,000 251,000 267,000

A061 TOTAL SCHOLARSHIP 267,000 251,000 267,000

Page 222: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0422 IRRIGATION042203 CANAL IRRIGATION

LQ4039 Canal Irrigation (SR)

A06104 Bonus 267,000 251,000 267,000

A13 TOTAL REPAIRS AND MAINTENANCE 25,000

A132 TOTAL FURNITURE AND 25,000

FIXTURE

A13201 Furniture and Fixture 25,000

_______________________________________________________________________________Canal Irrigation (SR) 1,318,357,000 1,441,982,000 1,438,098,000

_______________________________________________________________________________

Page 223: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0422 IRRIGATION042203 CANAL IRRIGATION

LQ4764 Greater Thal Canal

A01 TOTAL EMPLOYEES RELATED EXPENSES. 12,863,000 5,646,000 12,097,000

A011 TOTAL PAY 96 96 8,893,000 3,765,000 8,691,000

A011-1 TOTAL PAY OF OFFICERS 10 10 4,247,000 1,965,000 4,043,000

A01101 Total Basic Pay of Officers 10 10 4,247,000 4,043,000

P255-M Provincial Coordinator (BPS-20) 1 1 843,000 526,000

D062-M Deputy Director Design (BPS-18) 1 1 610,000 610,000

L133-M Land Acquistion (BPS-18) 1 1 430,000 430,000Controller

A146-M Assistant Director (BPS-17) 3 3 1,062,000 1,175,000

A454-M Assistant Land Acquistion (BPS-17) 1 1 344,000 344,000Controller

A455-M Assistant Director (BPS-17) 1 1 344,000 344,000(Legal)

D269-M Divisional Accounts (BPS-16) 1 1 344,000 344,000Officer

P037-M Personal Assistant (BPS-16) 1 1 270,000 270,000

A01150 Others 1,965,000

001 Pay of Officers (R.E.) 1,965,000

A011-2 TOTAL PAY OF OTHER STAFF 86 86 4,646,000 1,800,000 4,648,000

A01151 Total Basic Pay of Other Staff 86 86 4,646,000 4,648,000

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 94,000Draftsman

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 77,000

J019-M Junior Clerk (BPS-07) 1 1 110,000 114,000

Page 224: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0422 IRRIGATION042203 CANAL IRRIGATION

LQ4764 Greater Thal Canal

P027-M Patwari (BPS-05) 15 15 934,000 934,000

D186-M Driver (BPS-04) 9 9 514,000 512,000

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 1,800,000

001 Pay of Other Staff (R.E.) 1,800,000

A012 TOTAL ALLOWANCES 3,970,000 1,881,000 3,406,000

A012-1 TOTAL REGULAR ALLOWANCES 3,965,000 1,881,000 3,406,000

A01201 Senior Post Allowance 15,000 4,000 15,000

A01202 House Rent Allowance 400,000 112,000 500,000

A01203 Conveyance Allowance 100,000 220,000 300,000

A0120X Ad - hoc Allowance - 2010 256,000 565,000 256,000

A01217 Medical Allowance 600,000 180,000 883,000

A0121A Adhoc Relief Allowance 2011 820,000 200,000 460,000

A0121M Adhoc Relief Allowance - 2012 1,767,000 420,000 985,000

A0121T Adhoc Relief Allowance 2013 178,000

A01224 Entertainment Allowance 7,000 2,000 7,000

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

A01274 Medical Charges 5,000

A03 TOTAL OPERATING EXPENSES 2,168,000 2,150,000 2,135,000

A032 TOTAL COMMUNICATIONS 288,000 38,000 110,000

A03201 Postage and Telegraph 10,000 8,000 10,000

A03202 Telephone and Trunk Call 278,000 30,000 100,000

A033 TOTAL UTILITIES 205,000 74,000 205,000

Page 225: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0422 IRRIGATION042203 CANAL IRRIGATION

LQ4764 Greater Thal Canal

A03303 Electricity 200,000 70,000 200,000

001 Electricity 200,000 70,000

A03304 Hot and Cold Weather Charges 5,000 4,000 5,000

A034 TOTAL OCCUPANCY COSTS 5,000 10,000

A03407 Rates and Taxes 5,000 10,000

A038 TOTAL TRAVEL & 860,000 1,350,000 1,000,000

TRANSPORTATION

A03805 Travelling Allowance 60,000 150,000 100,000

A03807 P.O.L Charges 800,000 1,200,000 900,000

A039 TOTAL GENERAL 810,000 688,000 810,000

A03901 Stationery 300,000 255,000 300,000

A03902 Printing and Publication 500,000 425,000 500,000

001 Printing and Publications 500,000 425,000

A03905 Newspapers Periodicals and Books 10,000 8,000 10,000

001 News Papers, Periodicals & Books 10,000 8,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000

A041 TOTAL PENSION 1,000

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

A13 TOTAL REPAIRS AND MAINTENANCE 555,000 473,000 580,000

A130 TOTAL TRANSPORT 475,000 406,000 500,000

A13001 Transport 475,000 406,000 500,000

A131 TOTAL MACHINERY AND 30,000 25,000 30,000

EQUIPMENT

A13101 Machinery and Equipment 30,000 25,000 30,000

Page 226: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0422 IRRIGATION042203 CANAL IRRIGATION

LQ4764 Greater Thal Canal

A132 TOTAL FURNITURE AND 25,000 21,000 25,000

FIXTURE

A13201 Furniture and Fixture 25,000 21,000 25,000

A137 TOTAL COMPUTER EQUIPMENT 25,000 21,000 25,000

A13701 Hardware 25,000 21,000 25,000

_______________________________________________________________________________Greater Thal Canal 15,586,000 8,269,000 14,813,000

_______________________________________________________________________________

Page 227: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0422 IRRIGATION042203 CANAL IRRIGATION

LQ5309 Chasma Right Bank Irrigation Project 67& 68 Stage-III Canal Division Taunsa Sharif. (Executive)

A01 TOTAL EMPLOYEES RELATED EXPENSES. 7,894,000 2,587,000 7,640,000

A011 TOTAL PAY 62 62 4,450,000 1,265,000 4,482,000

A011-2 TOTAL PAY OF OTHER STAFF 62 62 4,450,000 1,265,000 4,482,000

A01151 Total Basic Pay of Other Staff 62 62 4,450,000 4,482,000

S216-M Stenographer (BPS-12) 1 1 88,000 88,000

D222-M Draftsman (BPS-11) 1 231,000

S262-M Sub Engineer (BPS-11) 2 2 220,000 225,000

D222-M Draftsman (BPS-10) 1 226,000

A011-M Accounts Clerk (BPS-09) 1 1 204,000 210,000

J019-M Junior Clerk (BPS-07) 2 2 267,000 270,000

T061-M Tracer (BPS-05) 1 1 67,000 73,000

E009-M Earth Work Mistri (BPS-04) 2 2 124,000 124,000

G059-M Guage Reader (BPS-03) 6 6 486,000 491,000

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 2 117,000 118,000

D002-M Dafadar (BPS-01) 1 1 125,000 125,000

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 4 235,000 235,000

R040-M Regulation Beldar (BPS-01) 3 3 176,000 176,000

S311-M Sanitary Worker (BPS-01) 2 2 117,000 118,000

A01170 Others 1,265,000

001 Pay of Other Staff (R.E.) 1,265,000

Page 228: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0422 IRRIGATION042203 CANAL IRRIGATION

LQ5309 Chasma Right Bank Irrigation Project 67& 68 Stage-III Canal Division Taunsa Sharif. (Executive)

A012 TOTAL ALLOWANCES 3,444,000 1,322,000 3,158,000

A012-1 TOTAL REGULAR ALLOWANCES 3,444,000 1,322,000 3,158,000

A01202 House Rent Allowance 635,000 116,000 635,000

A01203 Conveyance Allowance 665,000 230,000 500,000

A0120Q Fixed Daily Allowance 3,000

A0120X Ad - hoc Allowance - 2010 123,000 353,000 123,000

A01217 Medical Allowance 744,000 108,000 600,000

A0121A Adhoc Relief Allowance 2011 410,000 109,000 410,000

A0121M Adhoc Relief Allowance - 2012 867,000 253,000 700,000

A0121T Adhoc Relief Allowance 2013 130,000 190,000

A01270 Others 20,000

037 30% Social Security Benefit in liue of Pension to the Contract Employees 20,000

A03 TOTAL OPERATING EXPENSES 136,000 116,000 131,000

A032 TOTAL COMMUNICATIONS 11,000 12,000 6,000

A03201 Postage and Telegraph 3,000 4,000 3,000

A03202 Telephone and Trunk Call 8,000 8,000 3,000

A033 TOTAL UTILITIES 125,000 104,000 125,000

A03303 Electricity 121,000 100,000 121,000

001 Electricity 121,000 100,000

A03304 Hot and Cold Weather Charges 4,000 4,000 4,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000

A041 TOTAL PENSION 1,000

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

Page 229: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0422 IRRIGATION042203 CANAL IRRIGATION

LQ5309 Chasma Right Bank Irrigation Project 67& 68 Stage-III Canal Division Taunsa Sharif. (Executive)

_______________________________________________________________________________Chasma Right Bank Irrigation Project 67 8,030,000 2,703,000 7,772,000

& 68 Stage-III Canal Division Tau

nsa Sharif. (Executive)

_______________________________________________________________________________

Page 230: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0422 IRRIGATION042203 CANAL IRRIGATION

LQ5310 Establishment of Programme Monitoringand Implementation Unit for CanalsOperation and daily discharge

A01 TOTAL EMPLOYEES RELATED EXPENSES. 32,236,000 31,078,000 33,104,000

A011 TOTAL PAY 126 126 30,393,000 28,621,000 30,534,000

A011-1 TOTAL PAY OF OFFICERS 19 19 9,679,000 8,764,000 9,820,000

A01101 Total Basic Pay of Officers 19 19 2,958,000 3,099,000

C364-M Chief Monitoring (BPS-20) 1 1 599,000 627,000

D495-M Director Gauge (BPS-19) 1 1 540,000 559,000

D051-M Deputy Director (BPS-18) 2 2 1,042,000 1,078,000

A012-M Accounts Officer (BPS-17) 1 1 1,000 1,000

A540-M Assistant Director (BPS-17) 11 11 774,000 832,000Monitoring

D497-M Data Analyst (BPS-17) 2 2 1,000 1,000

S592-M Software Developer (BPS-17) 1 1 1,000 1,000

A01106 Total Pay of contract staff 6,721,000 6,721,000

001 Pay of Contract Staff 6,721,000

A01150 Others 8,764,000

001 Pay of Officers (R.E.) 8,764,000

A011-2 TOTAL PAY OF OTHER STAFF 107 107 20,714,000 19,857,000 20,714,000

A01151 Total Basic Pay of Other Staff 107 107 12,000 12,000

A007-F Account Assistant (BPS-14) 1 1 1,000 1,000

A541-M Admin. Assistant (BPS-14) 1 1 1,000 1,000

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

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

Page 231: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0422 IRRIGATION042203 CANAL IRRIGATION

LQ5310 Establishment of Programme Monitoringand Implementation Unit for CanalsOperation and daily discharge

D186-M Driver (BPS-04) 14 14 1,000 1,000

H076-M Helper (BPS-04) 22 22 1,000 1,000

N006-M Naib Qasid (BPS-01) 2 2 1,000 1,000

S059-M Security Guard (BPS-01) 1 1 1,000 1,000

S311-M Sanitary Worker (BPS-01) 1 1 1,000 1,000

A01156 Total Pay of contract staff 20,702,000 20,702,000

A01170 Others 19,857,000

001 Pay of Other Staff (R.E.) 19,857,000

A012 TOTAL ALLOWANCES 1,843,000 2,457,000 2,570,000

A012-1 TOTAL REGULAR ALLOWANCES 1,843,000 1,922,000 2,350,000

A01202 House Rent Allowance 93,000 54,000

A0120X Ad - hoc Allowance - 2010 674,000 609,000 674,000

A01216 Qualification Allowance 120,000 120,000 120,000

A01217 Medical Allowance 153,000 186,000 258,000

A0121A Adhoc Relief Allowance 2011 271,000 201,000 270,000

A0121M Adhoc Relief Allowance - 2012 619,000 474,000 647,000

A0121T Adhoc Relief Allowance 2013 237,000 321,000

A01224 Entertainment Allowance 6,000 2,000 6,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 535,000 220,000

A01274 Medical Charges 535,000 220,000

A03 TOTAL OPERATING EXPENSES 14,356,000 13,907,000 14,963,000

A032 TOTAL COMMUNICATIONS 560,000 424,000 563,000

A03201 Postage and Telegraph 10,000 9,000 13,000

A03202 Telephone and Trunk Call 400,000 320,000 400,000

A03204 Electronic Communication 150,000 95,000 150,000

Page 232: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0422 IRRIGATION042203 CANAL IRRIGATION

LQ5310 Establishment of Programme Monitoringand Implementation Unit for CanalsOperation and daily discharge

A033 TOTAL UTILITIES 800,000 390,000 800,000

A03303 Electricity 800,000 390,000 800,000

001 Electricity 800,000 390,000

A036 TOTAL MOTOR VEHICLES 1,000 80,000

A03670 Others 1,000 80,000

A038 TOTAL TRAVEL & 12,400,000 12,427,000 13,000,000

TRANSPORTATION

A03805 Travelling Allowance 1,900,000 2,502,000 2,000,000

A03807 P.O.L Charges 10,500,000 9,925,000 11,000,000

A039 TOTAL GENERAL 595,000 586,000 600,000

A03901 Stationery 400,000 340,000 400,000

A03902 Printing and Publication 55,000 10,000 60,000

001 Printing and Publications 55,000 10,000

A03905 Newspapers Periodicals and Books 20,000 7,000 20,000

001 News Papers, Periodicals & Books 20,000 7,000

A03907 Advertising & Publicity 120,000 129,000 120,000

001 Advertising & Publicity 120,000 129,000

A03970 Others 100,000

001 Others 100,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000

A041 TOTAL PENSION 1,000

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

A06 TOTAL TRANSFERS 10,000 8,000 15,000

A063 TOTAL ENTERTAINMENT & 10,000 8,000 15,000

GIFTS

Page 233: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0422 IRRIGATION042203 CANAL IRRIGATION

LQ5310 Establishment of Programme Monitoringand Implementation Unit for CanalsOperation and daily discharge

A06301 Entertainments & Gifts 10,000 8,000 15,000

001 Entertainment & Gifts 10,000 8,000

A09 TOTAL PHYSICAL ASSETS 400,000

A092 TOTAL COMPUTER EQUIPMENT 100,000

A09201 Hardware 100,000

A096 TOTAL PURCHASE OF PLANT & 300,000

MACHINERY

A09601 Plant and Machinery 300,000

A13 TOTAL REPAIRS AND MAINTENANCE 1,875,000 1,994,000 2,055,000

A130 TOTAL TRANSPORT 1,650,000 1,803,000 1,800,000

A13001 Transport 1,650,000 1,803,000 1,800,000

A131 TOTAL MACHINERY AND 90,000 76,000 100,000

EQUIPMENT

A13101 Machinery and Equipment 90,000 76,000 100,000

A132 TOTAL FURNITURE AND 20,000 17,000 25,000

FIXTURE

A13201 Furniture and Fixture 20,000 17,000 25,000

A137 TOTAL COMPUTER EQUIPMENT 115,000 98,000 130,000

A13701 Hardware 90,000 77,000 100,000

A13703 I.T. Equipment 25,000 21,000 30,000

Page 234: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0422 IRRIGATION042203 CANAL IRRIGATION

LQ5310 Establishment of Programme Monitoringand Implementation Unit for CanalsOperation and daily discharge

_______________________________________________________________________________Establishment of Programme Monitoring 48,477,000 47,387,000 50,138,000

and Implementation Unit for Canals

Operation and daily discharge

_______________________________________________________________________________

Page 235: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

235

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0422 IRRIGATION042204 TUBE WELLS

LQ4040 Tubewells

A01 TOTAL EMPLOYEES RELATED EXPENSES. 816,099,000 793,049,000 733,923,000

A011 TOTAL PAY 4502 3795 473,187,000 402,733,000 376,579,000

A011-1 TOTAL PAY OF OFFICERS 24 24 7,947,000 8,380,000 8,201,000

A01101 Total Basic Pay of Officers 24 24 7,947,000 7,973,000

E085-M Executive Engineer (BPS-18) 3 3 1,750,000 1,642,000

D269-M Divisional Accounts (BPS-17) 1 1 288,000 416,000Officer

S260-M Sub Divisional Officer (BPS-17) 18 18 5,336,000 5,379,000

D269-M Divisional Accounts (BPS-16) 2 2 573,000 536,000Officer

A01106 Total Pay of contract staff 228,000

A01150 Others 8,380,000

001 Pay of Officers (R.E.) 8,380,000

A011-2 TOTAL PAY OF OTHER STAFF 4478 3771 465,240,000 394,353,000 368,378,000

A01151 Total Basic Pay of Other Staff 4478 3771 464,632,000 367,765,000

D158-M Divisional Head (BPS-14) 1 1 226,000 239,000Draftsman

H024-M Head Clerk (BPS-14) 2 2 479,000 493,000

D158-M Divisional Head (BPS-13) 2 2 340,000 346,000Draftsman

A011-M Accounts Clerk (BPS-11) 3 3 440,000 686,000

D222-M Draftsman (BPS-11) 1 1 1,000 105,000

H024-M Head Clerk (BPS-11) 1 1 82,000 83,000

S262-M Sub Engineer (BPS-11) 81 67 14,229,000 10,013,000

D222-M Draftsman (BPS-10) 1 1 82,000 82,000

F073-M Foreman Grade-I (BPS-10) 17 17 2,655,000 2,687,000

A011-M Accounts Clerk (BPS-09) 7 7 1,526,000 1,413,000

A085-M Armature Winder (BPS-09) 7 7 697,000 804,000

Page 236: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

236

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0422 IRRIGATION042204 TUBE WELLS

LQ4040 Tubewells

F073-M Foreman Grade-I (BPS-09) 68 59 9,154,000 7,664,000

K016-M Khatib Imam Masjid (BPS-09) 1 1 77,000 77,000

O028-M Operator (BPS-09) 3 3 423,000 431,000

S258-M Sub Divisional Clerk (BPS-09) 12 9 2,338,000 1,667,000

S268-M Sub-Divisional Clerk (BPS-09) 7 7 859,000 1,287,000

M057-M Mate (BPS-08) 6 4 764,000 515,000

A134-M Assistant Clerk (BPS-07) 12 15 1,571,000 2,017,000(Including Auditors)

A374-M Assistant Assessment (BPS-07) 3 337,000Clerk

E034-M Electrician (BPS-07) 44 44 4,404,000 4,982,000

J019-M Junior Clerk (BPS-07) 14 14 1,939,000 1,673,000

M008-M Machineman (BPS-07) 1 1 97,000 134,000

S117-M Senior Storekeeper (BPS-07) 2 2 152,000 244,000

S258-M Sub Divisional Clerk (BPS-07) 3 6 366,000 987,000

T093-M Truck Driver (BPS-07) 2 2 333,000 340,000

A341-M Auto Mechanic/Auto (BPS-06) 4 4 554,000 664,000Electrician

B043-M Blacksmith(Turner) (BPS-06) 1 1 98,000 185,000

E034-M Electrician (BPS-06) 51 24 7,818,000 4,038,000

E054-M Engine Driver (BPS-06) 2 2 340,000 347,000

F034-M Field Storekeeper (BPS-06) 3 3 231,000 256,000

F053-M Fitter (BPS-06) 68 61 7,343,000 6,187,000

M053-M Mason Mistri (BPS-06) 1 1 160,000 163,000

M055-M Mason-Cum-Carpenter (BPS-06) 7 7 946,000 1,186,000

M178-M Moulder (BPS-06) 1 1 106,000 151,000

P009-M Painter (BPS-06) 8 8 773,000 489,000

P095-M Plumber (BPS-06) 1 1 172,000 176,000

S062-M Security Sergeant (BPS-06) 2 2 187,000 264,000

S117-M Senior Storekeeper (BPS-06) 1 46,000

Page 237: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

237

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0422 IRRIGATION042204 TUBE WELLS

LQ4040 Tubewells

T093-M Truck Driver (BPS-06) 2 2 49,000 264,000

T103-M Turner (BPS-06) 3 3 422,000 396,000

W073-M Workshop Clerk (BPS-06) 1 1 130,000 185,000

A271-M Assistant Storekeeper (BPS-05) 1 1 64,000 64,000

C027-M Carpenter (BPS-05) 2 2 286,000 333,000

E034-M Electrician (BPS-05) 10 10 1,387,000 1,422,000

F034-M Field Storekeeper (BPS-05) 9 8 1,248,000 1,162,000

F053-M Fitter (BPS-05) 14 14 1,729,000 1,846,000

F058-M Fitter Helper (BPS-05) 18 7 2,555,000 986,000

J045-M Junior Storekeeper (BPS-05) 3 3 311,000 412,000

K010-M Khadim Masjid (BPS-05) 1 1 91,000 93,000

L101-M Log Book Clerk (BPS-05) 1 1 164,000 164,000

P009-M Painter (BPS-05) 3 3 425,000 445,000

P123-M Power Plant Operator (BPS-05) 1 1 123,000 126,000

S243-M Store Munshi (BPS-05) 3 3 350,000 315,000

S250-M Store Keeper (BPS-05) 7 5 1,035,000 736,000

T061-M Tracer (BPS-05) 3 3 331,000 341,000

W034-M Welder (BPS-05) 3 3 309,000 386,000

D186-M Driver (BPS-04) 15 10 1,448,000 1,210,000

J006-M Jeep Driver (BPS-04) 10 10 1,013,000 867,000

M053-M Mason Mistri (BPS-04) 15 15 1,083,000 1,165,000

M055-M Mason-Cum-Carpenter (BPS-04) 1 1 46,000 13,000

A090-M Artificer (BPS-03) 1 1 101,000 144,000

H005-M Hammerman (BPS-03) 1 1 154,000 157,000

K013-M Khansama (BPS-03) 1 1 97,000 133,000

P095-M Plumber (BPS-03) 2 2 204,000 254,000

P191-M Pump Attendant (BPS-03) 10 10 1,076,000 1,037,000

P192-M Pump Driver (BPS-03) 1152 1152 109,812,000 82,963,000

Page 238: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

238

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0422 IRRIGATION042204 TUBE WELLS

LQ4040 Tubewells

W038-M Well Borer (BPS-03) 72 72 6,400,000 6,015,000

F058-M Fitter Helper (BPS-02) 19 19 1,434,000 1,241,000

H005-M Hammerman (BPS-02) 1 1 84,000 120,000

H036-M Head Jamadar (BPS-02) 1 109,000

M057-M Mate (BPS-02) 31 30 2,604,000 2,729,000

M199-M Maint./Material/Sounding/ (BPS-02) 4 4 348,000 505,000

S169-M Skilled Coolie (BPS-02) 4 4 307,000 439,000

T101-M Tubewell Operator (BPS-02) 1943 1349 208,047,000 150,500,000

A283-M Assistant Tube well (BPS-01) 66 66 5,228,000 4,279,000Operator

B011-M Barkandaz (BPS-01) 12 5 1,105,000 443,000

B015-M Bearer (BPS-01) 1 1 65,000 93,000

B019-M Beldar (BPS-01) 283 283 24,959,000 25,583,000

B095-M Bullock Man (BPS-01) 1 1 113,000 67,000

C112-M Chowkidar (BPS-01) 57 57 4,817,000 5,153,000

C130-M Cleaner (BPS-01) 1 1 60,000 120,000

C193-M Cook (BPS-01) 1 1 60,000 59,000

C195-M Coolie (BPS-01) 7 7 600,000 850,000

C435-M Canal Guard (BPS-01) 5 5 127,000 312,000

D002-M Dafadar (BPS-01) 12 6 949,000 527,000

D011-M Dak Runner (BPS-01) 40 35 3,347,000 3,340,000

F053-M Fitter (BPS-01) 2 121,000

F058-M Fitter Helper (BPS-01) 57 55 5,536,000 5,383,000

G005-M Gangman (BPS-01) 3 3 226,000 275,000

G054-M Greaser (BPS-01) 1 1 120,000 120,000

H076-M Helper (BPS-01) 21 21 1,477,000 1,602,000

M019-M Mali (BPS-01) 3 3 266,000 227,000

M116-M Messenger (BPS-01) 4 4 396,000 433,000

N006-M Naib Qasid (BPS-01) 31 25 2,928,000 2,557,000

Page 239: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

239

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0422 IRRIGATION042204 TUBE WELLS

LQ4040 Tubewells

P009-M Painter (BPS-01) 7 7 536,000 458,000

S059-M Security Guard (BPS-01) 17 17 1,670,000 1,705,000

S146-M Sewerman (BPS-01) 1 1 109,000 117,000

S240-M Store Coolie (BPS-01) 10 8 790,000 589,000

S311-M Sanitary Worker (BPS-01) 16 14 1,306,000 1,230,000

A01152 Personal pay 608,000 469,000

A01156 Total Pay of contract staff 144,000

A01170 Others 394,353,000

001 Pay of Other Staff (R.E.) 394,353,000

A012 TOTAL ALLOWANCES 342,912,000 390,316,000 357,344,000

A012-1 TOTAL REGULAR ALLOWANCES 342,912,000 390,121,000 357,344,000

A01202 House Rent Allowance 40,313,000 35,898,000 38,146,000

A01203 Conveyance Allowance 12,727,000 57,696,000 24,711,000

A01207 Washing Allowance 8,000 11,000 15,000

A01208 Dress Allowance 10,000

A0120D Integrated Allowance 334,000 329,000 355,000

A0120Q Fixed Daily Allowance 67,000

A0120X Ad - hoc Allowance - 2010 123,240,000 107,129,000 108,604,000

A01217 Medical Allowance 38,869,000 39,143,000 41,641,000

A0121A Adhoc Relief Allowance 2011 38,942,000 38,081,000 33,319,000

A0121M Adhoc Relief Allowance - 2012 88,459,000 74,618,000 73,615,000

A0121T Adhoc Relief Allowance 2013 36,531,000 36,824,000

A01242 Consolidation Travelling Allowance 10,000 4,000 10,000

A01270 Others 10,000 604,000 104,000

037 30% Social Security Benefit in liue of Pension to the Contract Employees 10,000 604,000 104,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 195,000

A01274 Medical Charges 195,000

A03 TOTAL OPERATING EXPENSES 7,211,000 9,009,000 7,701,000

A032 TOTAL COMMUNICATIONS 316,000 222,000 328,000

Page 240: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

240

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0422 IRRIGATION042204 TUBE WELLS

LQ4040 Tubewells

A03201 Postage and Telegraph 25,000 18,000 28,000

A03202 Telephone and Trunk Call 291,000 204,000 300,000

A033 TOTAL UTILITIES 1,669,000 2,337,000 1,848,000

A03301 Gas 200,000 350,000 218,000

A03302 Water 10,000 2,000 10,000

A03303 Electricity 1,400,000 1,918,000 1,555,000

001 Electricity 1,400,000 1,918,000 1,430,000

A03304 Hot and Cold Weather Charges 59,000 67,000 65,000

A038 TOTAL TRAVEL & 4,588,000 5,383,000 4,900,000

TRANSPORTATION

A03805 Travelling Allowance 1,800,000 2,255,000 1,950,000

A03806 Transportation of Goods 2,000

A03807 P.O.L Charges 2,788,000 3,126,000 2,950,000

A039 TOTAL GENERAL 638,000 1,067,000 625,000

A03901 Stationery 185,000 219,000 211,000

A03902 Printing and Publication 47,000 49,000 50,000

001 Printing and Publications 47,000 49,000 28,000

A03905 Newspapers Periodicals and Books 17,000 18,000 18,000

001 News Papers, Periodicals & Books 17,000 18,000 13,000

A03906 Uniforms and Protective Clothing 41,000 84,000 37,000

A03907 Advertising & Publicity 95,000 412,000 85,000

001 Advertising & Publicity 95,000 412,000 60,000

A03917 Law Charges 38,000 42,000 45,000

A03955 Computer Stationary 15,000 7,000 18,000

A03970 Others 200,000 236,000 161,000

001 Others 200,000 236,000 161,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000

A041 TOTAL PENSION 1,000

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

Page 241: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0422 IRRIGATION042204 TUBE WELLS

LQ4040 Tubewells

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 1,000,000 10,400,000 1,000,000

A052 TOTAL GRANTS-DOMESTIC 1,000,000 10,400,000 1,000,000

A05216 Fin. Assis. to the families of 1,000,000 3,800,000 1,000,000

G. Serv. who expire

001 Fin. Assis. to the families of the persons who expires during service. 1,000,000 3,800,000 1,000,000

A05270 To Others 6,600,000

001 Others 6,600,000

A09 TOTAL PHYSICAL ASSETS 45,000 34,000 48,000

A092 TOTAL COMPUTER EQUIPMENT 45,000 34,000 48,000

A09201 Hardware 35,000 22,000 38,000

A09202 Software 5,000 1,000 5,000

A09203 I.T. Equipment 5,000 11,000 5,000

A13 TOTAL REPAIRS AND MAINTENANCE 275,866,000 302,075,000 275,972,000

A130 TOTAL TRANSPORT 945,000 1,066,000 1,005,000

A13001 Transport 945,000 1,066,000 1,005,000

A131 TOTAL MACHINERY AND 322,000 474,000 350,000

EQUIPMENT

A13101 Machinery and Equipment 322,000 474,000 350,000

A132 TOTAL FURNITURE AND 382,000 465,000 400,000

FIXTURE

A13201 Furniture and Fixture 382,000 465,000 400,000

A133 TOTAL BUILDINGS AND 3,000 3,413,000 3,000

STRUCTURE

A13301 Office Buildings 1,000 300,000 1,000

001 Office Buildings 1,000 300,000 1,000

A13302 Residential Buildings 1,000 1,806,000 1,000

Page 242: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0422 IRRIGATION042204 TUBE WELLS

LQ4040 Tubewells

A13303 Other Buildings 1,000 1,307,000 1,000

001 Other Buildings 1,000 1,307,000 1,000

A134 TOTAL IRRIGATION WORKS 274,214,000 296,657,000 274,214,000

A13470 Others 274,214,000 296,657,000 274,214,000

001 Others 296,657,000

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

_______________________________________________________________________________Tubewells 1,100,221,000 1,114,567,000 1,018,645,000

_______________________________________________________________________________

Page 243: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

243

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0422 IRRIGATION042205 EQUIPMENT MACHINERY WORKSHOPS

LQ4031 Excavator and Store Division

A01 TOTAL EMPLOYEES RELATED EXPENSES. 210,215,000 259,900,000 227,364,000

A011 TOTAL PAY 705 705 129,003,000 137,657,000 132,649,000

A011-1 TOTAL PAY OF OFFICERS 19 19 7,737,000 8,124,000 7,751,000

A01101 Total Basic Pay of Officers 19 19 7,737,000 7,751,000

E085-M Executive Engineer (BPS-18) 4 4 2,048,000 2,066,000

D269-M Divisional Accounts (BPS-17) 4 4 1,240,000 1,493,000Officer

S260-M Sub Divisional Officer (BPS-17) 11 11 4,449,000 4,192,000

A01150 Others 8,124,000

001 Pay of Officers (R.E.) 8,124,000

A011-2 TOTAL PAY OF OTHER STAFF 686 686 121,266,000 129,533,000 124,898,000

A01151 Total Basic Pay of Other Staff 686 686 80,901,000 81,536,000

H024-M Head Clerk (BPS-14) 4 4 1,027,000 1,074,000

D158-M Divisional Head (BPS-13) 3 3 756,000 803,000Draftsman

A011-M Accounts Clerk (BPS-11) 10 10 1,810,000 2,226,000

D222-M Draftsman (BPS-11) 3 602,000

S262-M Sub Engineer (BPS-11) 41 41 8,629,000 9,054,000

D222-M Draftsman (BPS-10) 3 564,000

F073-M Foreman Grade-I (BPS-09) 13 13 2,228,000 1,913,000

S258-M Sub Divisional Clerk (BPS-09) 11 11 1,780,000 1,803,000

A134-F Assistant Clerk (BPS-07) 1 1 79,000 87,000(Including Auditors)

A134-M Assistant Clerk (BPS-07) 38 38 4,432,000 4,043,000(Including Auditors)

C027-M Carpenter (BPS-07) 2 2 221,000 237,000

E034-M Electrician (BPS-07) 7 7 865,000 833,000

F028-M Field Chargeman (BPS-07) 4 4 682,000 540,000

Page 244: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

244

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0422 IRRIGATION042205 EQUIPMENT MACHINERY WORKSHOPS

LQ4031 Excavator and Store Division

S117-M Senior Storekeeper (BPS-07) 10 10 1,154,000 1,229,000

D172-M Dragline Operator (BPS-05) 39 39 5,764,000 5,661,000

E034-M Electrician (BPS-05) 1 1 89,000 92,000

F053-M Fitter (BPS-05) 5 5 568,000 603,000

I004-M Imam Masjid (BPS-05) 1 1 116,000 65,000

J045-M Junior Storekeeper (BPS-05) 4 4 502,000 464,000

M065-M Mechanic (BPS-05) 44 44 5,988,000 6,155,000

O028-M Operator (BPS-05) 27 27 3,169,000 3,203,000

S062-M Security Sergeant (BPS-05) 1 1 69,000 110,000

S241-M Store Issuer (BPS-05) 3 3 370,000 391,000

S243-M Store Munshi (BPS-05) 6 6 850,000 785,000

T061-M Tracer (BPS-05) 3 3 303,000 312,000

T068-M Tractor Operator (BPS-05) 3 3 469,000 237,000

W056-M Work Munshi (BPS-05) 9 9 1,278,000 1,194,000

W107-M Work Munshi (BPS-05) 3 3 284,000 289,000

D186-M Driver (BPS-04) 18 18 1,963,000 2,097,000

S057-M Security Assistant (BPS-04) 1 1 66,000 196,000

T093-M Truck Driver (BPS-04) 2 2 330,000 347,000

F048-M Fireman (BPS-03) 3 3 356,000 366,000

H023-M Head Chowkidar (BPS-03) 2 2 180,000 190,000

H077-M Helper Electrician (BPS-03) 1 1 63,000 91,000

G054-M Greaser (BPS-02) 13 19 959,000 1,497,000

P192-M Pump Driver (BPS-02) 2 2 249,000 130,000

S311-M Sanitary Worker (BPS-02) 4 4 353,000 382,000

B004-M Bahishti (BPS-01) 1 1 106,000 111,000

B019-M Beldar (BPS-01) 3 3 295,000 311,000

C112-M Chowkidar (BPS-01) 101 101 9,692,000 9,863,000

C130-M Cleaner (BPS-01) 45 45 3,989,000 4,133,000

C195-M Coolie (BPS-01) 48 36 4,458,000 3,539,000

Page 245: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

245

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0422 IRRIGATION042205 EQUIPMENT MACHINERY WORKSHOPS

LQ4031 Excavator and Store Division

C435-M Canal Guard (BPS-01) 26 26 1,882,000 1,844,000

D011-M Dak Runner (BPS-01) 3 3 271,000 280,000

F045-M Fire Crew Leader (BPS-01) 1 1 110,000 62,000

G054-F Greaser (BPS-01) 1 1 61,000 66,000

G054-M Greaser (BPS-01) 49 43 4,804,000 4,340,000

J001-M Jamadar (BPS-01) 1 1 116,000 122,000

M019-M Mali (BPS-01) 4 4 433,000 455,000

N006-M Naib Qasid (BPS-01) 20 20 2,029,000 2,011,000

S169-M Skilled Coolie (BPS-01) 28 28 2,695,000 2,717,000

S240-M Store Coolie (BPS-01) 12 993,000

S252-M Storeman (BPS-01) 13 13 1,395,000 1,388,000

A01152 Personal pay 102,000 99,000

A01156 Total Pay of contract staff 263,000 263,000

A01170 Others 40,000,000 129,533,000 43,000,000

001 Pay of Other Staff (R.E.) 129,533,000

002 Pay of Staff 43,000,000

A012 TOTAL ALLOWANCES 81,212,000 122,243,000 94,715,000

A012-1 TOTAL REGULAR ALLOWANCES 81,212,000 122,036,000 94,715,000

A01202 House Rent Allowance 12,065,000 22,391,000 12,055,000

A01203 Conveyance Allowance 13,112,000 19,062,000 15,112,000

A0120D Integrated Allowance 579,000 349,000 558,000

A0120M Car Allowance 2,799,000

A0120P Adhoc Relief 2009 1,441,000

A0120Q Fixed Daily Allowance 27,000 50,000

A0120X Ad - hoc Allowance - 2010 23,860,000 23,402,000 24,260,000

A01216 Qualification Allowance 8,000

A01217 Medical Allowance 8,824,000 12,501,000 8,827,000

A0121A Adhoc Relief Allowance 2011 7,383,000 7,944,000 7,462,000

A0121M Adhoc Relief Allowance - 2012 15,239,000 18,134,000 17,010,000

A0121Q Audit & Accounts Allowance 113,000

A0121T Adhoc Relief Allowance 2013 8,020,000 9,081,000

Page 246: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

246

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0422 IRRIGATION042205 EQUIPMENT MACHINERY WORKSHOPS

LQ4031 Excavator and Store Division

A01244 Adhoc Relief 2,754,000

A01262 Special Relief Allowance 2,673,000

A01270 Others 150,000 418,000 300,000

037 30% Social Security Benefit in liue of Pension to the Contract Employees 150,000 418,000 300,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 207,000

A01274 Medical Charges 57,000

A012AE Integrated allowance 150,000

A03 TOTAL OPERATING EXPENSES 9,518,000 12,811,000 10,635,000

A032 TOTAL COMMUNICATIONS 319,000 347,000 347,000

A03201 Postage and Telegraph 39,000 39,000 39,000

A03202 Telephone and Trunk Call 280,000 308,000 308,000

A033 TOTAL UTILITIES 634,000 666,000 643,000

A03301 Gas 11,000 2,000 12,000

A03302 Water 18,000 72,000 20,000

A03303 Electricity 545,000 505,000 545,000

001 Electricity 545,000 505,000 545,000

A03304 Hot and Cold Weather Charges 60,000 87,000 66,000

A034 TOTAL OCCUPANCY COSTS 516,000 742,000 567,000

A03402 Rent for Office Building 500,000 712,000 550,000

A03407 Rates and Taxes 16,000 30,000 17,000

A038 TOTAL TRAVEL & 6,822,000 9,393,000 7,745,000

TRANSPORTATION

A03805 Travelling Allowance 2,000,000 2,672,000 2,200,000

A03807 P.O.L Charges 4,822,000 6,721,000 5,545,000

A039 TOTAL GENERAL 1,227,000 1,663,000 1,333,000

A03901 Stationery 237,000 257,000 261,000

A03902 Printing and Publication 130,000 184,000 143,000

Page 247: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

247

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0422 IRRIGATION042205 EQUIPMENT MACHINERY WORKSHOPS

LQ4031 Excavator and Store Division

001 Printing and Publications 130,000 184,000 143,000

A03905 Newspapers Periodicals and Books 15,000 18,000 17,000

001 News Papers, Periodicals & Books 15,000 18,000 17,000

A03906 Uniforms and Protective Clothing 400,000 494,000 425,000

A03907 Advertising & Publicity 230,000 375,000 250,000

001 Advertising & Publicity 230,000 375,000 250,000

A03917 Law Charges 5,000 60,000 6,000

A03955 Computer Stationary 40,000 65,000 44,000

A03970 Others 170,000 210,000 187,000

001 Others 170,000 210,000 187,000

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 500,000 3,000,000 500,000

A052 TOTAL GRANTS-DOMESTIC 500,000 3,000,000 500,000

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

A05270 To Others 1,600,000

001 Others 1,600,000

A09 TOTAL PHYSICAL ASSETS 50,000 67,000 55,000

A092 TOTAL COMPUTER EQUIPMENT 50,000 67,000 55,000

A09201 Hardware 5,000 10,000 5,000

A09202 Software 2,000

A09203 I.T. Equipment 45,000 55,000 50,000

A13 TOTAL REPAIRS AND MAINTENANCE 39,498,000 52,332,000 43,445,000

A130 TOTAL TRANSPORT 1,365,000 1,650,000 1,502,000

A13001 Transport 1,365,000 1,650,000 1,502,000

Page 248: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

248

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0422 IRRIGATION042205 EQUIPMENT MACHINERY WORKSHOPS

LQ4031 Excavator and Store Division

A131 TOTAL MACHINERY AND 38,000,000 44,245,000 41,800,000

EQUIPMENT

A13101 Machinery and Equipment 38,000,000 44,245,000 41,800,000

A132 TOTAL FURNITURE AND 130,000 167,000 140,000

FIXTURE

A13201 Furniture and Fixture 130,000 167,000 140,000

A133 TOTAL BUILDINGS AND 3,000 6,260,000 3,000

STRUCTURE

A13301 Office Buildings 1,000 3,092,000 1,000

001 Office Buildings 1,000 3,092,000 1,000

A13302 Residential Buildings 1,000 1,100,000 1,000

A13303 Other Buildings 1,000 2,068,000 1,000

001 Other Buildings 1,000 2,068,000 1,000

A137 TOTAL COMPUTER EQUIPMENT 10,000

A13701 Hardware 4,000

A13702 Software 1,000

A13703 I.T. Equipment 5,000

_______________________________________________________________________________Excavator and Store Division 259,781,000 328,110,000 282,000,000

_______________________________________________________________________________

Page 249: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0422 IRRIGATION042205 EQUIPMENT MACHINERY WORKSHOPS

LQ4032 Moghalpura Irrigation Workshop

A01 TOTAL EMPLOYEES RELATED EXPENSES. 107,426,000 136,068,000 127,578,000

A011 TOTAL PAY 535 535 64,213,000 67,513,000 72,326,000

A011-1 TOTAL PAY OF OFFICERS 4 4 1,553,000 1,553,000 1,664,000

A01101 Total Basic Pay of Officers 4 4 1,525,000 1,664,000

E085-M Executive Engineer (BPS-18) 1 1 589,000 557,000

D269-M Divisional Accounts (BPS-17) 1 1 634,000 260,000Officer

S260-M Sub Divisional Officer (BPS-17) 2 2 302,000 847,000

A01102 Personal pay 28,000

A01150 Others 1,553,000

001 Pay of Officers (R.E.) 1,553,000

A011-2 TOTAL PAY OF OTHER STAFF 531 531 62,660,000 65,960,000 70,662,000

A01151 Total Basic Pay of Other Staff 531 531 62,500,000 70,492,000

H024-M Head Clerk (BPS-14) 1 1 225,000 326,000

D158-M Divisional Head (BPS-13) 2 2 481,000 538,000Draftsman

A011-M Accounts Clerk (BPS-11) 4 4 783,000 894,000

D222-M Draftsman (BPS-11) 2 2 330,000 371,000

S262-M Sub Engineer (BPS-11) 7 7 1,500,000 1,656,000

S258-M Sub Divisional Clerk (BPS-09) 1 1 72,000 205,000

F073-M Foreman Grade-I (BPS-08) 11 11 1,850,000 2,072,000

J024-M Junior Foreman (BPS-08) 1 1 65,000 152,000

J019-M Junior Clerk (BPS-07) 18 18 2,405,000 2,667,000

A319-M Auto Electric Mechanic (BPS-06) 1 1 111,000 125,000

B042-M Blacksmith (BPS-06) 7 7 1,008,000 1,123,000

C027-M Carpenter (BPS-06) 8 8 970,000 1,081,000

C213-M Crank Shaft Grinder (BPS-06) 1 1 95,000 108,000

D172-M Dragline Operator (BPS-06) 1 1 122,000 136,000

Page 250: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0422 IRRIGATION042205 EQUIPMENT MACHINERY WORKSHOPS

LQ4032 Moghalpura Irrigation Workshop

E034-M Electrician (BPS-06) 14 14 1,660,000 1,860,000

M008-M Machineman (BPS-06) 13 13 1,660,000 1,862,000

M048-M Mason (BPS-06) 3 3 468,000 505,000

M065-M Mechanic (BPS-06) 31 31 3,712,000 4,136,000

M149-M Mobile Crane Operator (BPS-06) 1 1 156,000 174,000

M178-M Moulder (BPS-06) 24 24 2,930,000 3,231,000

P025-M Pattern Maker (BPS-06) 4 4 423,000 482,000

S062-M Security Sergeant (BPS-06) 1 1 134,000 149,000

S250-M Store Keeper (BPS-06) 1 1 137,000 151,000

T068-M Tractor Operator (BPS-06) 1 1 159,000 178,000

T103-M Turner (BPS-06) 49 49 6,419,000 7,113,000

U009-M Uphostery Repairer (BPS-06) 2 2 193,000 216,000

W034-M Welder (BPS-06) 20 20 2,493,000 2,789,000

B085-M Brush Painter (BPS-05) 4 4 485,000 539,000

D180-M Driller (BPS-05) 2 2 264,000 295,000

F053-M Fitter (BPS-05) 139 139 16,790,000 18,772,000

M041-M Marker (BPS-05) 1 1 117,000 132,000

P009-M Painter (BPS-05) 9 9 929,000 1,072,000

S195-M Spray Painter (BPS-05) 1 1 124,000 142,000

S243-M Store Munshi (BPS-05) 2 2 211,000 291,000

T061-M Tracer (BPS-05) 3 3 317,000 354,000

T092-M Trollyman Fitter (BPS-05) 1 1 65,000 69,000

T093-M Truck Driver (BPS-05) 7 7 983,000 1,004,000

W056-M Work Munshi (BPS-05) 14 14 1,372,000 1,538,000

F045-M Fire Crew Leader (BPS-04) 2 2 192,000 215,000

S241-M Store Issuer (BPS-04) 1 1 153,000 170,000

D037-M Denter (BPS-03) 4 4 482,000 540,000

H005-M Hammerman (BPS-03) 13 13 1,338,000 1,494,000

Page 251: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0422 IRRIGATION042205 EQUIPMENT MACHINERY WORKSHOPS

LQ4032 Moghalpura Irrigation Workshop

R077-M Riveter (BPS-03) 1 1 117,000 132,000

T094-M Truck Driver Light Duty (BPS-03) 4 4 419,000 464,000

A298-M Asstt. Lifting Jamadar (BPS-02) 6 6 467,000 531,000

C033-M Carpenter Semi-Skilled (BPS-02) 3 3 230,000 252,000

E041-M Electrician Semi-Skilled (BPS-02) 3 3 183,000 287,000

J004-M Jamadar Semi-Skilled (BPS-02) 2 2 222,000 246,000

M079-M Mechanic Semi-Skilled (BPS-02) 13 13 1,201,000 1,336,000

M181-M Moulder Semi-Skilled (BPS-02) 1 1 71,000 80,000

P012-M Painter Semi-Skilled (BPS-02) 1 1 60,000 68,000

T107-M Turner Semi-Skilled (BPS-02) 4 4 428,000 476,000

W036-M Welder Semi-Skilled (BPS-02) 5 5 370,000 413,000

W078-M Workshop Jamadar (BPS-02) 7 7 487,000 1,002,000

C028-M Carpenter Cooly (BPS-01) 1 1 60,000 68,000

C112-M Chowkidar (BPS-01) 20 20 1,664,000 1,859,000

C130-M Cleaner (BPS-01) 7 7 586,000 631,000

C435-M Canal Guard (BPS-01) 2 2 154,000 173,000

H078-M Helper Fitter Semi (BPS-01) 11 11 825,000 921,000Skilled

N006-M Naib Qasid (BPS-01) 4 4 298,000 333,000

S311-M Sanitary Worker (BPS-01) 4 4 275,000 293,000

A01152 Personal pay 160,000 170,000

A01170 Others 65,960,000

001 Pay of Other Staff (R.E.) 65,960,000

A012 TOTAL ALLOWANCES 43,213,000 68,555,000 55,252,000

A012-1 TOTAL REGULAR ALLOWANCES 43,213,000 68,555,000 55,252,000

A01202 House Rent Allowance 9,775,000 9,000,000 9,890,000

A01203 Conveyance Allowance 7,000,000 10,600,000 11,000,000

A0120D Integrated Allowance 49,000 70,000 54,000

A0120Q Fixed Daily Allowance 15,000 23,000

A0120X Ad - hoc Allowance - 2010 1,880,000 18,000,000 2,000,000

Page 252: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0422 IRRIGATION042205 EQUIPMENT MACHINERY WORKSHOPS

LQ4032 Moghalpura Irrigation Workshop

A01217 Medical Allowance 6,509,000 6,000,000 6,485,000

A0121A Adhoc Relief Allowance 2011 6,000,000 6,000,000 6,000,000

A0121M Adhoc Relief Allowance - 2012 12,000,000 12,400,000 13,000,000

A0121Q Audit & Accounts Allowance 50,000

A0121T Adhoc Relief Allowance 2013 6,400,000 6,800,000

A01270 Others 20,000

037 30% Social Security Benefit in liue of Pension to the Contract Employees 20,000

A03 TOTAL OPERATING EXPENSES 7,500,000 9,673,000 8,072,000

A032 TOTAL COMMUNICATIONS 161,000 137,000 177,000

A03201 Postage and Telegraph 25,000 21,000 27,000

A03202 Telephone and Trunk Call 136,000 116,000 150,000

A033 TOTAL UTILITIES 3,385,000 4,060,000 3,458,000

A03303 Electricity 3,332,000 4,000,000 3,400,000

001 Electricity 3,332,000 4,000,000 3,400,000

A03304 Hot and Cold Weather Charges 53,000 60,000 58,000

A038 TOTAL TRAVEL & 3,082,000 3,800,000 3,480,000

TRANSPORTATION

A03805 Travelling Allowance 800,000 1,200,000 880,000

A03807 P.O.L Charges 2,282,000 2,600,000 2,600,000

A039 TOTAL GENERAL 872,000 1,676,000 957,000

A03901 Stationery 150,000 170,000 165,000

A03902 Printing and Publication 50,000 60,000 53,000

001 Printing and Publications 50,000 60,000 53,000

A03905 Newspapers Periodicals and Books 7,000 6,000 7,000

001 News Papers, Periodicals & Books 7,000 6,000 7,000

A03906 Uniforms and Protective Clothing 550,000 1,200,000 605,000

A03907 Advertising & Publicity 60,000

001 Advertising & Publicity 60,000

A03919 Payments to Others for Service 45,000 50,000 50,000

Rendered

A03955 Computer Stationary 40,000

Page 253: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0422 IRRIGATION042205 EQUIPMENT MACHINERY WORKSHOPS

LQ4032 Moghalpura Irrigation Workshop

A03970 Others 70,000 90,000 77,000

001 Others 70,000 90,000 77,000

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 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

A09 TOTAL PHYSICAL ASSETS 30,000

A092 TOTAL COMPUTER EQUIPMENT 30,000

A09201 Hardware 20,000

A09203 I.T. Equipment 10,000

A13 TOTAL REPAIRS AND MAINTENANCE 2,073,000 5,381,000 2,280,000

A130 TOTAL TRANSPORT 1,700,000 2,000,000 1,870,000

A13001 Transport 1,700,000 2,000,000 1,870,000

A131 TOTAL MACHINERY AND 350,000 600,000 385,000

EQUIPMENT

A13101 Machinery and Equipment 350,000 600,000 385,000

A132 TOTAL FURNITURE AND 20,000 30,000 22,000

FIXTURE

A13201 Furniture and Fixture 20,000 30,000 22,000

Page 254: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0422 IRRIGATION042205 EQUIPMENT MACHINERY WORKSHOPS

LQ4032 Moghalpura Irrigation Workshop

A133 TOTAL BUILDINGS AND 3,000 2,751,000 3,000

STRUCTURE

A13301 Office Buildings 1,000 500,000 1,000

001 Office Buildings 1,000 500,000 1,000

A13302 Residential Buildings 1,000 251,000 1,000

A13303 Other Buildings 1,000 2,000,000 1,000

001 Other Buildings 1,000 2,000,000 1,000

_______________________________________________________________________________Moghalpura Irrigation Workshop 117,499,000 151,152,000 138,431,000

_______________________________________________________________________________

Page 255: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0422 IRRIGATION042205 EQUIPMENT MACHINERY WORKSHOPS

LQ4033 Bhalwal Irrigation Workshop

A01 TOTAL EMPLOYEES RELATED EXPENSES. 52,753,000 50,091,000 61,644,000

A011 TOTAL PAY 344 344 26,895,000 25,061,000 30,209,000

A011-1 TOTAL PAY OF OFFICERS 4 4 1,679,000 1,529,000 1,723,000

A01101 Total Basic Pay of Officers 4 4 1,650,000 1,703,000

E085-M Executive Engineer (BPS-18) 1 1 613,000 600,000

D269-M Divisional Accounts (BPS-17) 1 1 281,000 192,000Officer

S260-M Sub Divisional Officer (BPS-17) 2 2 756,000 911,000

A01102 Personal pay 29,000 20,000

A01150 Others 1,529,000

001 Pay of Officers (R.E.) 1,529,000

A011-2 TOTAL PAY OF OTHER STAFF 340 340 25,216,000 23,532,000 28,486,000

A01151 Total Basic Pay of Other Staff 340 340 25,200,000 28,456,000

H024-M Head Clerk (BPS-14) 1 1 178,000 261,000

D158-M Divisional Head (BPS-13) 1 1 167,000 190,000Draftsman

A011-M Accounts Clerk (BPS-11) 4 4 509,000 700,000

F073-M Foreman Grade-I (BPS-11) 10 10 1,284,000 1,370,000

K015-M Khateeb (BPS-11) 1 1 59,000 79,000

S262-M Sub Engineer (BPS-11) 8 8 757,000 880,000

D222-M Draftsman (BPS-10) 2 2 293,000 267,000

S268-M Sub-Divisional Clerk (BPS-09) 2 2 206,000 149,000

S057-M Security Assistant (BPS-08) 1 1 141,000 198,000

A134-M Assistant Clerk (BPS-07) 14 14 1,460,000 1,545,000(Including Auditors)

A085-M Armature Winder (BPS-06) 1 1 118,000 172,000

M008-M Machineman (BPS-06) 2 2 163,000 231,000

S117-M Senior Storekeeper (BPS-06) 2 2 172,000 241,000

Page 256: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0422 IRRIGATION042205 EQUIPMENT MACHINERY WORKSHOPS

LQ4033 Bhalwal Irrigation Workshop

A090-M Artificer (BPS-05) 1 1 102,000 148,000

A319-M Auto Electric Mechanic (BPS-05) 1 1 143,000 198,000

C027-M Carpenter (BPS-05) 2 2 118,000 169,000

D180-M Driller (BPS-05) 3 3 260,000 301,000

E034-M Electrician (BPS-05) 9 9 673,000 760,000

F053-M Fitter (BPS-05) 52 52 4,171,000 4,570,000

J045-M Junior Storekeeper (BPS-05) 2 2 157,000 222,000

L083-M Lineman (BPS-05) 1 1 48,000 67,000

M041-M Marker (BPS-05) 3 3 225,000 317,000

M065-M Mechanic (BPS-05) 10 10 997,000 1,070,000

M121-M Meter Reader (BPS-05) 1 1 84,000 123,000

M178-M Moulder (BPS-05) 6 6 671,000 721,000

P009-M Painter (BPS-05) 5 5 338,000 390,000

P025-M Pattern Maker (BPS-05) 1 1 48,000 65,000

P071-M Pipe Fitter (BPS-05) 1 1 102,000 148,000

S062-M Security Sergeant (BPS-05) 1 1 105,000 118,000

T053-M Time Keeper (BPS-05) 1 1 48,000 65,000

T061-M Tracer (BPS-05) 4 4 311,000 355,000

T101-M Tubewell Operator (BPS-05) 1 1 96,000 133,000

T103-M Turner (BPS-05) 12 12 1,172,000 1,235,000

W034-M Welder (BPS-05) 11 11 773,000 835,000

W056-M Work Munshi (BPS-05) 14 14 1,051,000 1,103,000

D186-M Driver (BPS-04) 5 5 352,000 398,000

B042-M Blacksmith (BPS-03) 4 4 309,000 493,000

D191-M Driver Light Duty (BPS-03) 2 2 89,000 61,000

E009-M Earth Work Mistri (BPS-03) 1 1 44,000 133,000

G025-M Gatekeeper (BPS-03) 3 3 133,000 182,000

H005-M Hammerman (BPS-03) 2 2 119,000 121,000

H023-M Head Chowkidar (BPS-03) 3 3 184,000 302,000

Page 257: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0422 IRRIGATION042205 EQUIPMENT MACHINERY WORKSHOPS

LQ4033 Bhalwal Irrigation Workshop

J001-M Jamadar (BPS-02) 4 4 225,000 309,000

M057-M Mate (BPS-02) 1 1 95,000 119,000

B019-M Beldar (BPS-01) 22 22 1,333,000 1,442,000

C112-M Chowkidar (BPS-01) 40 40 2,109,000 2,204,000

C130-M Cleaner (BPS-01) 4 4 169,000 229,000

C195-M Coolie (BPS-01) 20 20 942,000 748,000

C435-M Canal Guard (BPS-01) 4 4 172,000 265,000

D011-M Dak Runner (BPS-01) 1 1 42,000 57,000

G054-M Greaser (BPS-01) 2 2 84,000 115,000

K008-M Keyman (BPS-01) 1 1 42,000 57,000

M019-M Mali (BPS-01) 1 1 86,000 58,000

N006-M Naib Qasid (BPS-01) 5 5 305,000 367,000

S169-M Skilled Coolie (BPS-01) 10 10 421,000 575,000

S311-M Sanitary Worker (BPS-01) 12 12 661,000 710,000

T054-M Tin Smith (BPS-01) 2 2 84,000 115,000

A01152 Personal pay 16,000 30,000

A01170 Others 23,532,000

001 Pay of Other Staff (R.E.) 23,532,000

A012 TOTAL ALLOWANCES 25,858,000 25,030,000 31,435,000

A012-1 TOTAL REGULAR ALLOWANCES 25,858,000 25,030,000 31,435,000

A01202 House Rent Allowance 3,367,000 1,750,000 3,400,000

A01203 Conveyance Allowance 2,260,000 3,950,000 4,300,000

A0120D Integrated Allowance 212,000 55,000 216,000

A0120X Ad - hoc Allowance - 2010 8,500,000 7,000,000 8,500,000

A01217 Medical Allowance 4,219,000 2,230,000 4,219,000

A0121A Adhoc Relief Allowance 2011 2,300,000 2,200,000 2,300,000

A0121M Adhoc Relief Allowance - 2012 5,000,000 5,000,000 5,500,000

A0121T Adhoc Relief Allowance 2013 2,500,000 3,000,000

A01243 Special travelling allowance 45,000

A01270 Others 300,000

Page 258: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0422 IRRIGATION042205 EQUIPMENT MACHINERY WORKSHOPS

LQ4033 Bhalwal Irrigation Workshop

037 30% Social Security Benefit in liue of Pension to the Contract Employees 300,000

A03 TOTAL OPERATING EXPENSES 5,125,000 8,569,000 5,589,000

A032 TOTAL COMMUNICATIONS 46,000 51,000 49,000

A03201 Postage and Telegraph 11,000 11,000 11,000

A03202 Telephone and Trunk Call 35,000 40,000 38,000

A033 TOTAL UTILITIES 2,521,000 4,020,000 2,773,000

A03303 Electricity 2,500,000 4,000,000 2,750,000

001 Electricity 2,500,000 4,000,000 2,750,000

A03304 Hot and Cold Weather Charges 21,000 20,000 23,000

A038 TOTAL TRAVEL & 2,500,000 4,100,000 2,708,000

TRANSPORTATION

A03805 Travelling Allowance 1,400,000 3,000,000 1,540,000

A03807 P.O.L Charges 1,100,000 1,100,000 1,168,000

A039 TOTAL GENERAL 58,000 398,000 59,000

A03901 Stationery 35,000 35,000 35,000

A03902 Printing and Publication 6,000 8,000 6,000

001 Printing and Publications 6,000 8,000 6,000

A03905 Newspapers Periodicals and Books 5,000 5,000 5,000

001 News Papers, Periodicals & Books 5,000 5,000 5,000

A03906 Uniforms and Protective Clothing 12,000 300,000 13,000

A03970 Others 50,000

001 Others 50,000

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 500,000 500,000

Page 259: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0422 IRRIGATION042205 EQUIPMENT MACHINERY WORKSHOPS

LQ4033 Bhalwal Irrigation Workshop

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

A09 TOTAL PHYSICAL ASSETS 40,000

A092 TOTAL COMPUTER EQUIPMENT 40,000

A09201 Hardware 20,000

A09203 I.T. Equipment 20,000

A13 TOTAL REPAIRS AND MAINTENANCE 388,000 2,794,000 398,000

A130 TOTAL TRANSPORT 210,000 250,000 210,000

A13001 Transport 210,000 250,000 210,000

A131 TOTAL MACHINERY AND 175,000 250,000 185,000

EQUIPMENT

A13101 Machinery and Equipment 175,000 250,000 185,000

A132 TOTAL FURNITURE AND 50,000

FIXTURE

A13201 Furniture and Fixture 50,000

A133 TOTAL BUILDINGS AND 3,000 2,244,000 3,000

STRUCTURE

A13301 Office Buildings 1,000 200,000 1,000

001 Office Buildings 1,000 200,000 1,000

A13302 Residential Buildings 1,000 1,044,000 1,000

A13303 Other Buildings 1,000 1,000,000 1,000

001 Other Buildings 1,000 1,000,000 1,000

Page 260: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0422 IRRIGATION042205 EQUIPMENT MACHINERY WORKSHOPS

LQ4033 Bhalwal Irrigation Workshop

_______________________________________________________________________________Bhalwal Irrigation Workshop 58,766,000 61,494,000 68,132,000

_______________________________________________________________________________

Page 261: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

261

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0422 IRRIGATION042206 IRRIGATION RESEARCH AND DESIGN

LQ4041 Research Institute

A01 TOTAL EMPLOYEES RELATED EXPENSES. 120,771,000 163,917,000 129,606,000

A011 TOTAL PAY 458 458 62,891,000 59,421,000 63,169,000

A011-1 TOTAL PAY OF OFFICERS 55 55 19,804,000 18,726,000 19,347,000

A01101 Total Basic Pay of Officers 55 55 19,749,000 19,287,000

C080-M Chief Engineer (BPS-20) 1 1 827,000 816,000

P134-M Principal Research (BPS-19) 2 2 1,052,000 1,055,000Officer

E085-M Executive Engineer (BPS-18) 1 1 609,000 582,000

H104-M Hydraulic Officer (BPS-18) 1 1 546,000 600,000

M062-M Mathematical Officer (BPS-18) 1 1 505,000 537,000

P059-M Physicist (BPS-18) 1 1 546,000 575,000

R059-M Research Officer (BPS-18) 1 1 546,000 575,000

S112-M Senior Research Officer (BPS-18) 11 11 5,350,000 5,749,000

D269-M Divisional Accounts (BPS-17) 1 1 452,000 337,000Officer

J038-F Junior Research Officer (BPS-17) 3 3 653,000 688,000

J038-M Junior Research Officer (BPS-17) 28 28 7,207,000 6,473,000

S260-M Sub Divisional Officer (BPS-17) 2 2 743,000 818,000

C117-M Circle Head Draftsman (BPS-16) 1 1 342,000 356,000

S282-M Superintendent (BPS-16) 1 1 371,000 126,000

A01102 Personal pay 55,000 60,000

A01150 Others 18,726,000

001 Pay of Officers (R.E.) 18,726,000

A011-2 TOTAL PAY OF OTHER STAFF 403 403 43,087,000 40,695,000 43,822,000

A01151 Total Basic Pay of Other Staff 403 403 42,800,000 43,500,000

S116-M Senior Stenographer (BPS-15) 1 1 321,000 348,000

A097-M Assistant (BPS-14) 1 1 233,000 93,000

H024-M Head Clerk (BPS-14) 1 1 233,000 249,000

Page 262: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

262

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0422 IRRIGATION042206 IRRIGATION RESEARCH AND DESIGN

LQ4041 Research Institute

S216-M Stenographer (BPS-14) 3 798,000

S216-M Stenographer (BPS-12) 3 738,000

S164-M Silt Analyst (BPS-11) 13 13 1,552,000 1,742,000

S271-M Sub-Engineer (BPS-11) 6 6 870,000 775,000

D222-M Draftsman (BPS-10) 1 1 199,000 74,000

P052-M Photographer (BPS-10) 3 3 569,000 463,000

A011-M Accounts Clerk (BPS-09) 3 3 530,000 556,000

M153-M Model Foreman (BPS-09) 3 3 208,000 215,000

S258-M Sub Divisional Clerk (BPS-09) 5 5 822,000 860,000

O006-M Office Camera Operator (BPS-08) 1 1 182,000 183,000

A134-F Assistant Clerk (BPS-07) 1 1 1,000 1,000(Including Auditors)

A134-M Assistant Clerk (BPS-07) 14 14 1,472,000 1,541,000(Including Auditors)

C381-M Computer Assistant (BPS-07) 8 8 1,209,000 1,079,000

D186-M Driver (BPS-07) 6 6 827,000 805,000

G028-M General Clerk (BPS-07) 1 1 158,000 167,000

I035-M Instrument Mechanic (BPS-07) 1 1 168,000 171,000

J022-M Junior Compositor (BPS-07) 1 1 127,000 134,000

P025-M Pattern Maker (BPS-07) 1 1 165,000 171,000

P095-M Plumber (BPS-07) 1 1 128,000 133,000

W034-M Welder (BPS-07) 1 1 184,000 196,000

A090-M Artificer (BPS-06) 1 1 95,000 101,000

L103-M Librarian (BPS-06) 1 1 62,000 65,000

S244-M Store Munshi Attendant (BPS-06) 2 2 249,000 258,000

T072-M Tradle Machine Operator (BPS-06) 1 1 193,000 196,000

C027-M Carpenter (BPS-05) 4 4 530,000 552,000

C059-M Charge Man (BPS-05) 1 1 158,000 159,000

C159-M Compositor (BPS-05) 1 1 139,000 145,000

Page 263: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

263

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0422 IRRIGATION042206 IRRIGATION RESEARCH AND DESIGN

LQ4041 Research Institute

E034-M Electrician (BPS-05) 5 5 617,000 659,000

M008-M Machineman (BPS-05) 4 4 466,000 470,000

M048-M Mason (BPS-05) 6 6 764,000 803,000

M065-M Mechanic (BPS-05) 11 11 1,621,000 1,523,000

S166-M Silt Observer (BPS-05) 38 38 3,855,000 3,920,000

S240-M Store Coolie (BPS-05) 1 1 85,000 90,000

S250-M Store Keeper (BPS-05) 1 1 62,000 62,000

T061-M Tracer (BPS-05) 3 3 387,000 409,000

H040-M Head Laboratory Attendant (BPS-04) 1 1 144,000 147,000

L004-M Laboratory Assistant (BPS-04) 27 27 1,457,000 2,027,000

N031-M Number Shumer (BPS-04) 1 1 97,000 102,000

B031-M Binder (BPS-03) 2 2 214,000 225,000

B042-M Blacksmith (BPS-03) 1 1 57,000 137,000

C036-M Carpenter-Cum-Welder (BPS-03) 1 1 193,000 57,000

F053-M Fitter (BPS-03) 3 3 340,000 370,000

F061-M Fitter-Cum-Operator (BPS-03) 1 1 113,000 119,000

H005-M Hammerman (BPS-03) 1 1 84,000 116,000

P131-M Pressman (BPS-03) 1 1 95,000 101,000

P192-M Pump Driver (BPS-03) 5 5 369,000 446,000

D003-M Daftri (BPS-02) 1 1 116,000 122,000

D015-M Dark Room Attendant (BPS-02) 1 1 165,000 171,000

H023-M Head Chowkidar (BPS-02) 1 1 57,000 57,000

H041-M Head Mali (BPS-02) 3 3 279,000 294,000

K014-M Khansama-Cum-Chowkidar (BPS-02) 1 1 57,000 57,000

S241-M Store Issuer (BPS-02) 1 1 113,000 120,000

C112-M Chowkidar (BPS-01) 18 18 1,432,000 1,446,000

C435-M Canal Guard (BPS-01) 4 4 328,000 279,000

D011-M Dak Runner (BPS-01) 1 1 87,000 92,000

H007-M Hand Saw Man (BPS-01) 1 1 55,000 55,000

Page 264: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

264

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0422 IRRIGATION042206 IRRIGATION RESEARCH AND DESIGN

LQ4041 Research Institute

H076-M Helper (BPS-01) 1 1 107,000 113,000

L006-M Laboratory Attendant (BPS-01) 123 123 12,325,000 12,522,000

M019-M Mali (BPS-01) 7 7 551,000 617,000

N006-F Naib Qasid (BPS-01) 3 3 136,000 143,000

N006-M Naib Qasid (BPS-01) 12 12 1,175,000 1,060,000

R040-M Regulation Beldar (BPS-01) 1 1 76,000 80,000

S169-M Skilled Coolie (BPS-01) 16 16 1,541,000 1,546,000

S309-M Sweeper Jamadar (BPS-01) 1 1 104,000 55,000

S311-F Sanitary Worker (BPS-01) 1 1 99,000 103,000

S311-M Sanitary Worker (BPS-01) 6 6 655,000 555,000

A01152 Personal pay 40,000 75,000

A01156 Total Pay of contract staff 247,000 247,000

A01170 Others 40,695,000

001 Pay of Other Staff (R.E.) 40,695,000

A012 TOTAL ALLOWANCES 57,880,000 104,496,000 66,437,000

A012-1 TOTAL REGULAR ALLOWANCES 57,780,000 104,474,000 66,337,000

A01201 Senior Post Allowance 14,000 17,000 15,000

A01202 House Rent Allowance 7,400,000 48,666,000 7,400,000

A01203 Conveyance Allowance 7,000,000 9,532,000 9,500,000

A0120D Integrated Allowance 201,000 162,000 195,000

A0120X Ad - hoc Allowance - 2010 18,700,000 16,654,000 18,700,000

A01216 Qualification Allowance 200,000 720,000 250,000

A01217 Medical Allowance 6,588,000 5,351,000 6,000,000

A0121A Adhoc Relief Allowance 2011 5,500,000 5,243,000 5,500,000

A0121M Adhoc Relief Allowance - 2012 12,000,000 11,807,000 12,000,000

A0121Q Audit & Accounts Allowance 44,000

A0121T Adhoc Relief Allowance 2013 5,683,000 6,569,000

A01224 Entertainment Allowance 20,000 16,000 20,000

A01270 Others 157,000 579,000 188,000

037 30% Social Security Benefit in liue of Pension to the Contract Employees 157,000 579,000 188,000

Page 265: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

265

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0422 IRRIGATION042206 IRRIGATION RESEARCH AND DESIGN

LQ4041 Research Institute

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 100,000 22,000 100,000

A01274 Medical Charges 100,000 22,000 100,000

A03 TOTAL OPERATING EXPENSES 8,739,000 12,063,000 9,232,000

A032 TOTAL COMMUNICATIONS 585,000 310,000 592,000

A03201 Postage and Telegraph 30,000 25,000 30,000

A03202 Telephone and Trunk Call 555,000 285,000 562,000

A033 TOTAL UTILITIES 4,293,000 7,700,000 4,296,000

A03303 Electricity 4,256,000 7,650,000 4,256,000

001 Electricity 4,256,000 7,650,000 4,256,000

A03304 Hot and Cold Weather Charges 37,000 50,000 40,000

A038 TOTAL TRAVEL & 3,114,000 2,943,000 3,545,000

TRANSPORTATION

A03805 Travelling Allowance 714,000 680,000 785,000

A03807 P.O.L Charges 2,400,000 2,263,000 2,760,000

A039 TOTAL GENERAL 747,000 1,110,000 799,000

A03901 Stationery 405,000 700,000 446,000

A03906 Uniforms and Protective Clothing 30,000 30,000 32,000

A03907 Advertising & Publicity 100,000 145,000 100,000

001 Advertising & Publicity 145,000 100,000

A03918 Exhibitions, Fairs & Other 100,000 85,000 100,000

National Celebrations

A03970 Others 112,000 150,000 121,000

001 Others 112,000 150,000 121,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 2,000,000 2,501,000

A041 TOTAL PENSION 2,000,000 2,501,000

A04114 Superannuation Encashment Of L.P.R 2,000,000 2,501,000

Page 266: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

266

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0422 IRRIGATION042206 IRRIGATION RESEARCH AND DESIGN

LQ4041 Research Institute

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 700,000 700,000 770,000

A052 TOTAL GRANTS-DOMESTIC 700,000 700,000 770,000

A05216 Fin. Assis. to the families of 500,000 700,000 550,000

G. Serv. who expire

001 Fin. Assis. to the families of the persons who expires during service. 500,000 700,000 550,000

A05270 To Others 200,000 220,000

001 Others 200,000 220,000

A13 TOTAL REPAIRS AND MAINTENANCE 596,000 7,525,000 651,000

A130 TOTAL TRANSPORT 525,000 750,000 578,000

A13001 Transport 525,000 750,000 578,000

A131 TOTAL MACHINERY AND 68,000 150,000 70,000

EQUIPMENT

A13101 Machinery and Equipment 68,000 150,000 70,000

A133 TOTAL BUILDINGS AND 3,000 6,625,000 3,000

STRUCTURE

A13301 Office Buildings 1,000 1,225,000 1,000

001 Office Buildings 1,000 1,225,000 1,000

A13302 Residential Buildings 1,000 2,250,000 1,000

A13303 Other Buildings 1,000 3,150,000 1,000

001 Other Buildings 1,000 3,150,000 1,000

_______________________________________________________________________________Research Institute 130,806,000 186,205,000 142,760,000

_______________________________________________________________________________

Page 267: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0422 IRRIGATION042206 IRRIGATION RESEARCH AND DESIGN

LQ4042 Director Design

A01 TOTAL EMPLOYEES RELATED EXPENSES. 19,048,000 19,286,000 19,909,000

A011 TOTAL PAY 51 50 9,785,000 9,390,000 9,759,000

A011-1 TOTAL PAY OF OFFICERS 14 13 4,879,000 5,075,000 4,766,000

A01101 Total Basic Pay of Officers 14 13 4,750,000 4,716,000

D100-M Director (BPS-19) 1 1 659,000 556,000

D062-M Deputy Director Design (BPS-18) 3 3 1,811,000 1,505,000

A142-M Assistant Design Engineer (BPS-17) 6 5 897,000 1,423,000

C117-M Circle Head Draftsman (BPS-16) 4 4 1,383,000 1,232,000

A01102 Personal pay 29,000 50,000

A01106 Total Pay of contract staff 100,000

A01150 Others 5,075,000

001 Pay of Officers (R.E.) 5,075,000

A011-2 TOTAL PAY OF OTHER STAFF 37 37 4,906,000 4,315,000 4,993,000

A01151 Total Basic Pay of Other Staff 37 37 4,871,000 4,985,000

A097-M Assistant (BPS-14) 2 2 566,000 435,000

S216-M Stenographer (BPS-14) 3 805,000

S216-M Stenographer (BPS-12) 3 741,000

D222-M Draftsman (BPS-10) 8 8 1,027,000 850,000

S078-M Senior Clerk (BPS-09) 2 2 346,000 368,000

J019-M Junior Clerk (BPS-07) 3 3 109,000 277,000

C171-M Computer Grade-Ii (BPS-05) 3 3 307,000 318,000

T061-M Tracer (BPS-05) 7 7 956,000 998,000

C112-M Chowkidar (BPS-01) 1 1 112,000 117,000

F023-M Ferro Printer (BPS-01) 1 1 112,000 117,000

N006-M Naib Qasid (BPS-01) 6 6 488,000 589,000

S311-M Sanitary Worker (BPS-01) 1 1 107,000 111,000

Page 268: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0422 IRRIGATION042206 IRRIGATION RESEARCH AND DESIGN

LQ4042 Director Design

A01152 Personal pay 5,000 8,000

A01156 Total Pay of contract staff 30,000

A01170 Others 4,315,000

001 Pay of Other Staff (R.E.) 4,315,000

A012 TOTAL ALLOWANCES 9,263,000 9,896,000 10,150,000

A012-1 TOTAL REGULAR ALLOWANCES 9,263,000 9,896,000 10,150,000

A01202 House Rent Allowance 1,277,000 950,000 1,109,000

A01203 Conveyance Allowance 1,250,000 1,250,000 1,436,000

A0120D Integrated Allowance 32,000 38,000 32,000

A0120X Ad - hoc Allowance - 2010 2,800,000 2,515,000 2,800,000

A01217 Medical Allowance 900,000 850,000 900,000

A0121A Adhoc Relief Allowance 2011 1,005,000 900,000 1,006,000

A0121M Adhoc Relief Allowance - 2012 1,900,000 2,325,000 1,914,000

A0121T Adhoc Relief Allowance 2013 855,000 831,000

A01224 Entertainment Allowance 6,000 6,000 6,000

A01237 Design Allowance 54,000 40,000 54,000

A01270 Others 39,000 167,000 62,000

037 30% Social Security Benefit in liue of Pension to the Contract Employees 39,000 167,000 62,000

A03 TOTAL OPERATING EXPENSES 924,000 1,031,000 934,000

A032 TOTAL COMMUNICATIONS 112,000 95,000 112,000

A03201 Postage and Telegraph 2,000 2,000 2,000

A03202 Telephone and Trunk Call 110,000 93,000 110,000

A033 TOTAL UTILITIES 220,000 187,000 220,000

A03303 Electricity 200,000 170,000 200,000

001 Electricity 200,000 170,000 200,000

A03304 Hot and Cold Weather Charges 20,000 17,000 20,000

A034 TOTAL OCCUPANCY COSTS 15,000 6,000 15,000

A03407 Rates and Taxes 15,000 6,000 15,000

Page 269: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0422 IRRIGATION042206 IRRIGATION RESEARCH AND DESIGN

LQ4042 Director Design

A038 TOTAL TRAVEL & 380,000 585,000 385,000

TRANSPORTATION

A03805 Travelling Allowance 85,000 300,000 85,000

A03807 P.O.L Charges 295,000 285,000 300,000

A039 TOTAL GENERAL 197,000 158,000 202,000

A03901 Stationery 85,000 72,000 88,000

A03902 Printing and Publication 10,000 8,000 10,000

001 Printing and Publications 10,000 8,000 10,000

A03905 Newspapers Periodicals and Books 16,000 14,000 16,000

001 News Papers, Periodicals & Books 16,000 14,000 16,000

A03906 Uniforms and Protective Clothing 7,000 6,000 7,000

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 64,000 54,000 66,000

001 Others 64,000 54,000 66,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,586,000 411,000

A041 TOTAL PENSION 1,586,000 411,000

A04114 Superannuation Encashment Of L.P.R 1,586,000 411,000

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 249,000 261,000 268,000

A130 TOTAL TRANSPORT 147,000 175,000 162,000

A13001 Transport 147,000 175,000 162,000

Page 270: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0422 IRRIGATION042206 IRRIGATION RESEARCH AND DESIGN

LQ4042 Director Design

A131 TOTAL MACHINERY AND 72,000 61,000 74,000

EQUIPMENT

A13101 Machinery and Equipment 72,000 61,000 74,000

A132 TOTAL FURNITURE AND 30,000 25,000 32,000

FIXTURE

A13201 Furniture and Fixture 30,000 25,000 32,000

_______________________________________________________________________________Director Design 20,721,000 22,164,000 22,022,000

_______________________________________________________________________________

Page 271: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

271

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0422 IRRIGATION042250 OTHERS

LQ5945 Suspense

A14 TOTAL SUSPENSE AND CLEARING 159,500,000 606,554,000 159,500,000

A142 TOTAL 159,500,000 606,554,000 159,500,000

A14201 Suspense (Irrigation) 159,500,000 606,554,000 159,500,000

_______________________________________________________________________________Suspense 159,500,000 606,554,000 159,500,000

_______________________________________________________________________________

Page 272: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

272

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0423 LAND RECLAMATION042301 ADMINISTRATION

LQ4047 Director Land Reclamation

A01 TOTAL EMPLOYEES RELATED EXPENSES. 47,228,000 56,618,000 48,834,000

A011 TOTAL PAY 183 183 23,893,000 25,894,000 26,211,000

A011-1 TOTAL PAY OF OFFICERS 40 40 10,041,000 11,751,000 12,311,000

A01101 Total Basic Pay of Officers 40 40 7,750,000 10,000,000

D119-M Director Land Reclamation (BPS-19) 1 1 508,000 666,000

D219-M Deputy Director Land (BPS-18) 1 1 450,000 608,000Reclamation

L034-M Land Reclamation Officer (BPS-18) 2 2 899,000 1,198,000

P054-M Physical Chemist (BPS-18) 1 1 410,000 542,000

S180-M Soil Research Officer (BPS-18) 1 1 423,000 558,000

A331-M Assistant Land (BPS-17) 1 1 360,000 509,000Reclamation Officer

D269-M Divisional Accounts (BPS-17) 1 1 348,000 176,000Officer

J038-M Junior Research Officer (BPS-17) 25 25 3,845,000 4,124,000

S354-M Supervisor (BPS-17) 7 7 507,000 1,619,000

A01102 Personal pay 80,000 100,000

A01103 Special Pay 2,000 2,000

A01106 Total Pay of contract staff 2,209,000 2,209,000

A01150 Others 11,751,000

001 Pay of Officers (R.E.) 11,751,000

A011-2 TOTAL PAY OF OTHER STAFF 143 143 13,852,000 14,143,000 13,900,000

A01151 Total Basic Pay of Other Staff 143 143 12,500,000 13,900,000

H024-M Head Clerk (BPS-14) 2 2 261,000 558,000

S216-M Stenographer (BPS-14) 1 291,000

D158-M Divisional Head (BPS-13) 1 1 234,000 249,000Draftsman

S216-M Stenographer (BPS-12) 1 273,000

Page 273: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

273

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0423 LAND RECLAMATION042301 ADMINISTRATION

LQ4047 Director Land Reclamation

A011-M Accounts Clerk (BPS-11) 6 6 871,000 950,000

D222-M Draftsman (BPS-11) 1 201,000

S271-M Sub-Engineer (BPS-11) 1 1 186,000 197,000

D222-M Draftsman (BPS-10) 1 73,000

A096-M Assessment Clerk (BPS-09) 2 2 356,000 329,000

S258-M Sub Divisional Clerk (BPS-09) 4 4 639,000 625,000

V011-M Vernacular Clerk (BPS-09) 2 2 250,000 266,000

A134-M Assistant Clerk (BPS-07) 19 19 1,146,000 1,646,000(Including Auditors)

A285-M Assistant Vernacular (BPS-07) 9 9 748,000 1,173,000Clerk

C059-M Charge Man (BPS-05) 1 1 60,000 61,000

M169-M Motor Driver (BPS-05) 4 4 426,000 411,000

R027-M Recorder (BPS-05) 1 1 1,000 66,000

S250-M Store Keeper (BPS-05) 1 1 60,000 138,000

T061-M Tracer (BPS-05) 3 3 279,000 264,000

H040-M Head Laboratory Attendant (BPS-04) 1 1 53,000 55,000

D202-M Duplicating Operator (BPS-02) 1 1 113,000 120,000

H041-M Head Mali (BPS-02) 1 1 111,000 55,000

M040-M Maqaddam (BPS-02) 2 2 171,000 178,000

R069-M Restorer (BPS-02) 6 6 421,000 421,000

T098-M Tubewell Driver (BPS-02) 1 1 101,000 106,000

B004-M Bahishti (BPS-01) 1 1 104,000 53,000

B019-M Beldar (BPS-01) 1 1 52,000 53,000

C112-M Chowkidar (BPS-01) 2 2 194,000 204,000

D011-M Dak Runner (BPS-01) 1 1 99,000 105,000

L006-M Laboratory Attendant (BPS-01) 52 52 3,838,000 3,760,000

N006-M Naib Qasid (BPS-01) 14 14 1,241,000 1,218,000

S311-M Sanitary Worker (BPS-01) 2 2 139,000 147,000

A01152 Personal pay 37,000

Page 274: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

274

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0423 LAND RECLAMATION042301 ADMINISTRATION

LQ4047 Director Land Reclamation

A01156 Total Pay of contract staff 1,315,000

A01170 Others 14,143,000

001 Pay of Other Staff (R.E.) 14,143,000

A012 TOTAL ALLOWANCES 23,335,000 30,724,000 22,623,000

A012-1 TOTAL REGULAR ALLOWANCES 23,235,000 30,724,000 22,539,000

A01202 House Rent Allowance 3,375,000 4,500,000 3,300,000

A01203 Conveyance Allowance 3,806,000 5,200,000 3,800,000

A0120D Integrated Allowance 263,000 203,000 262,000

A0120Q Fixed Daily Allowance 2,000

A0120X Ad - hoc Allowance - 2010 7,000,000 6,780,000 6,400,000

A01216 Qualification Allowance 120,000 75,000

A01217 Medical Allowance 2,300,000 2,200,000 2,000,000

A0121A Adhoc Relief Allowance 2011 2,142,000 2,700,000 2,000,000

A0121M Adhoc Relief Allowance - 2012 3,924,000 5,000,000 3,000,000

A0121T Adhoc Relief Allowance 2013 2,014,000 1,200,000

A01270 Others 425,000 2,007,000 500,000

027 Personal Allowance 207,000

037 30% Social Security Benefit in liue of Pension to the Contract Employees 425,000 1,800,000 500,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 100,000 84,000

A01274 Medical Charges 100,000 84,000

A03 TOTAL OPERATING EXPENSES 9,007,000 8,829,000 8,859,000

A032 TOTAL COMMUNICATIONS 300,000 246,000 300,000

A03201 Postage and Telegraph 15,000 13,000 15,000

A03202 Telephone and Trunk Call 285,000 233,000 285,000

A033 TOTAL UTILITIES 1,725,000 2,052,000 1,730,000

A03302 Water 50,000 92,000 55,000

A03303 Electricity 1,600,000 1,900,000 1,600,000

001 Electricity 1,600,000 1,900,000 1,600,000

A03304 Hot and Cold Weather Charges 75,000 60,000 75,000

Page 275: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

275

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0423 LAND RECLAMATION042301 ADMINISTRATION

LQ4047 Director Land Reclamation

A038 TOTAL TRAVEL & 5,540,000 5,208,000 5,540,000

TRANSPORTATION

A03805 Travelling Allowance 4,100,000 3,542,000 4,100,000

A03807 P.O.L Charges 1,440,000 1,666,000 1,440,000

A039 TOTAL GENERAL 1,442,000 1,323,000 1,289,000

A03901 Stationery 554,000 471,000 554,000

A03902 Printing and Publication 541,000 460,000 541,000

001 Printing and Publications 541,000 460,000 541,000

A03905 Newspapers Periodicals and Books 30,000 25,000 30,000

001 News Papers, Periodicals & Books 30,000 25,000 30,000

A03906 Uniforms and Protective Clothing 32,000 27,000 32,000

A03907 Advertising & Publicity 125,000 206,000 125,000

001 Advertising & Publicity 125,000 206,000 125,000

A03970 Others 160,000 134,000 7,000

001 Others 160,000 134,000 7,000

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 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 16,398,000 23,089,000 16,001,000

A130 TOTAL TRANSPORT 440,000 550,000 440,000

A13001 Transport 440,000 550,000 440,000

Page 276: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

276

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0423 LAND RECLAMATION042301 ADMINISTRATION

LQ4047 Director Land Reclamation

A131 TOTAL MACHINERY AND 530,000 450,000 300,000

EQUIPMENT

A13101 Machinery and Equipment 530,000 450,000 300,000

A132 TOTAL FURNITURE AND 350,000 297,000 175,000

FIXTURE

A13201 Furniture and Fixture 350,000 297,000 175,000

A133 TOTAL BUILDINGS AND 3,000 728,000 3,000

STRUCTURE

A13301 Office Buildings 1,000 401,000 1,000

001 Office Buildings 1,000 401,000 1,000

A13302 Residential Buildings 1,000 151,000 1,000

A13303 Other Buildings 1,000 176,000 1,000

001 Other Buildings 1,000 176,000 1,000

A134 TOTAL IRRIGATION WORKS 15,000,000 21,000,000 15,000,000

A13470 Others 15,000,000 21,000,000 15,000,000

001 Others 21,000,000 15,000,000

A137 TOTAL COMPUTER EQUIPMENT 75,000 64,000 83,000

A13701 Hardware 75,000 64,000 83,000

_______________________________________________________________________________Director Land Reclamation 73,133,000 88,536,000 74,195,000

_______________________________________________________________________________

Page 277: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

277

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0423 LAND RECLAMATION042302 WATERLOGGING AND SALINITY CONTROL

LQ4048 Waterlogging and Salinity Control

A01 TOTAL EMPLOYEES RELATED EXPENSES. 164,817,000 181,094,000 171,526,000

A011 TOTAL PAY 741 741 85,500,000 88,901,000 86,253,000

A011-1 TOTAL PAY OF OFFICERS 64 64 19,500,000 21,345,000 17,260,000

A01101 Total Basic Pay of Officers 64 64 14,032,000 16,000,000

L034-M Land Reclamation Officer (BPS-18) 6 6 3,090,000 2,908,000

A331-M Assistant Land (BPS-17) 19 19 6,445,000 6,497,000Reclamation Officer

F007-M Farm Manager (BPS-17) 6 6 589,000 1,242,000

S182-M Soil Supervisor (BPS-17) 6 6 472,000 1,009,000

S354-M Supervisor (BPS-17) 27 27 3,436,000 4,344,000

A01102 Personal pay 390,000 500,000

A01103 Special Pay 27,000 29,000

A01106 Total Pay of contract staff 5,051,000 731,000

A01150 Others 21,345,000

001 Pay of Officers (R.E.) 21,345,000

A011-2 TOTAL PAY OF OTHER STAFF 677 677 66,000,000 67,556,000 68,993,000

A01151 Total Basic Pay of Other Staff 677 677 64,749,000 68,000,000

Z001-M Zilladar (BPS-14) 39 39 4,906,000 4,667,000

A011-M Accounts Clerk (BPS-11) 12 12 1,698,000 2,064,000

A096-M Assessment Clerk (BPS-09) 1 1 1,000 1,000

H061-M Head Vernacular Clerk (BPS-09) 6 6 699,000 863,000

S268-M Sub-Divisional Clerk (BPS-09) 19 19 2,741,000 3,013,000

V011-M Vernacular Clerk (BPS-09) 8 8 1,113,000 1,095,000

A134-M Assistant Clerk (BPS-07) 21 21 1,583,000 1,881,000(Including Auditors)

A285-M Assistant Vernacular (BPS-07) 25 25 2,944,000 3,020,000Clerk

P027-M Patwari (BPS-07) 307 307 31,207,000 31,796,000

Page 278: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

278

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0423 LAND RECLAMATION042302 WATERLOGGING AND SALINITY CONTROL

LQ4048 Waterlogging and Salinity Control

C027-M Carpenter (BPS-05) 1 1 114,000 135,000

F027-M Field Attendant (BPS-05) 9 9 640,000 672,000

S250-M Store Keeper (BPS-05) 7 7 727,000 838,000

T065-M Tractor Driver (BPS-05) 5 5 615,000 635,000

M057-M Mate (BPS-02) 2 2 46,000 116,000

T095-M Tube-Well Operator (BPS-02) 2 2 191,000 226,000

B004-M Bahishti (BPS-01) 1 1 89,000 106,000

B019-M Beldar (BPS-01) 3 3 150,000 235,000

C112-M Chowkidar (BPS-01) 19 19 1,306,000 1,356,000

C219-M Cultivation Beldar (BPS-01) 22 22 1,960,000 2,243,000

C435-M Canal Guard (BPS-01) 3 3 173,000 205,000

D011-M Dak Runner (BPS-01) 3 3 238,000 280,000

D173-M Drain Beldar (BPS-01) 16 16 1,176,000 1,431,000

E089-M Experimental Beldar (BPS-01) 16 16 1,291,000 1,291,000

F013-M Feeding Beldar (BPS-01) 4 4 333,000 334,000

F029-M Field Chowkidar (BPS-01) 6 6 430,000 559,000

G008-M Garden Beldar (BPS-01) 5 5 186,000 274,000

G011-M Gardener (BPS-01) 1 1 46,000 55,000

I038-M Irrigation Beldar (BPS-01) 12 12 690,000 925,000

L048-M Layout Beldar (BPS-01) 2 2 143,000 162,000

L096-M Livestock Chowkidar (BPS-01) 4 4 356,000 367,000

M019-M Mali (BPS-01) 3 3 123,000 202,000

N006-M Naib Qasid (BPS-01) 75 75 5,530,000 5,566,000

P094-M Ploughmen (BPS-01) 11 11 842,000 852,000

R078-M Road Beldar (BPS-01) 2 2 138,000 108,000

S237-M Store Beldar (BPS-01) 1 1 89,000 106,000

S311-M Sanitary Worker (BPS-01) 3 3 143,000 212,000

T063-M Tractor Cleaner (BPS-01) 1 1 92,000 109,000

Page 279: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

279

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0423 LAND RECLAMATION042302 WATERLOGGING AND SALINITY CONTROL

LQ4048 Waterlogging and Salinity Control

A01152 Personal pay 115,000 116,000

A01156 Total Pay of contract staff 1,136,000 877,000

A01170 Others 67,556,000

001 Pay of Other Staff (R.E.) 67,556,000

A012 TOTAL ALLOWANCES 79,317,000 92,193,000 85,273,000

A012-1 TOTAL REGULAR ALLOWANCES 79,250,000 92,173,000 85,198,000

A01202 House Rent Allowance 8,900,000 7,536,000 8,900,000

A01203 Conveyance Allowance 10,000,000 14,200,000 13,200,000

A0120D Integrated Allowance 350,000 367,000 375,000

A0120Q Fixed Daily Allowance 73,000

A0120X Ad - hoc Allowance - 2010 23,000,000 24,283,000 23,500,000

A01216 Qualification Allowance 360,000

A01217 Medical Allowance 8,500,000 7,763,000 8,500,000

A0121A Adhoc Relief Allowance 2011 7,800,000 8,378,000 7,800,000

A0121M Adhoc Relief Allowance - 2012 20,000,000 17,487,000 18,000,000

A0121T Adhoc Relief Allowance 2013 9,017,000 4,223,000

A01270 Others 700,000 2,709,000 700,000

001 Others 42,000

027 Personal Allowance 268,000

037 30% Social Security Benefit in liue of Pension to the Contract Employees 700,000 2,399,000 700,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 67,000 20,000 75,000

A01274 Medical Charges 67,000 20,000 75,000

A03 TOTAL OPERATING EXPENSES 12,198,000 14,787,000 13,596,000

A032 TOTAL COMMUNICATIONS 379,000 356,000 382,000

A03201 Postage and Telegraph 33,000 26,000 36,000

A03202 Telephone and Trunk Call 346,000 330,000 346,000

A033 TOTAL UTILITIES 1,018,000 1,434,000 1,120,000

A03303 Electricity 923,000 1,340,000 1,015,000

001 Electricity 923,000 1,340,000 1,015,000

Page 280: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

280

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0423 LAND RECLAMATION042302 WATERLOGGING AND SALINITY CONTROL

LQ4048 Waterlogging and Salinity Control

A03304 Hot and Cold Weather Charges 95,000 94,000 105,000

A034 TOTAL OCCUPANCY COSTS 493,000 610,000 542,000

A03402 Rent for Office Building 493,000 610,000 542,000

A038 TOTAL TRAVEL & 9,635,000 11,602,000 10,815,000

TRANSPORTATION

A03805 Travelling Allowance 5,307,000 7,100,000 5,838,000

A03806 Transportation of Goods 2,000 2,000 2,000

A03807 P.O.L Charges 4,326,000 4,500,000 4,975,000

A039 TOTAL GENERAL 673,000 785,000 737,000

A03901 Stationery 480,000 482,000 525,000

A03905 Newspapers Periodicals and Books 6,000 16,000 6,000

001 News Papers, Periodicals & Books 6,000 16,000 6,000

A03906 Uniforms and Protective Clothing 10,000 11,000 11,000

A03907 Advertising & Publicity 52,000 150,000 57,000

001 Advertising & Publicity 52,000 150,000 57,000

A03970 Others 125,000 126,000 138,000

001 Others 125,000 126,000 138,000

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 800,000 1,500,000 800,000

A052 TOTAL GRANTS-DOMESTIC 800,000 1,500,000 800,000

A05216 Fin. Assis. to the families of 800,000 1,500,000 800,000

G. Serv. who expire

001 Fin. Assis. to the families of the persons who expires during service. 800,000 1,500,000 800,000

A13 TOTAL REPAIRS AND MAINTENANCE 1,147,000 2,320,000 1,241,000

Page 281: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

281

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0423 LAND RECLAMATION042302 WATERLOGGING AND SALINITY CONTROL

LQ4048 Waterlogging and Salinity Control

A130 TOTAL TRANSPORT 675,000 940,000 743,000

A13001 Transport 675,000 940,000 743,000

A131 TOTAL MACHINERY AND 214,000 188,000 235,000

EQUIPMENT

A13101 Machinery and Equipment 214,000 188,000 235,000

A132 TOTAL FURNITURE AND 100,000 106,000 105,000

FIXTURE

A13201 Furniture and Fixture 100,000 106,000 105,000

A133 TOTAL BUILDINGS AND 3,000 917,000 3,000

STRUCTURE

A13301 Office Buildings 1,000 436,000 1,000

001 Office Buildings 1,000 436,000 1,000

A13302 Residential Buildings 1,000 238,000 1,000

A13303 Other Buildings 1,000 243,000 1,000

001 Other Buildings 1,000 243,000 1,000

A137 TOTAL COMPUTER EQUIPMENT 155,000 169,000 155,000

A13701 Hardware 155,000 169,000 155,000

_______________________________________________________________________________Waterlogging and Salinity Control 178,962,000 199,701,000 187,164,000

_______________________________________________________________________________

Page 282: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

282

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

10 SOCIAL PROTECTION107 ADMINISTRATION1071 ADMINISTRATION107105 FLOOD CONTROL

LQ4043 Chief Engineer (Flood Cell)

A01 TOTAL EMPLOYEES RELATED EXPENSES. 17,137,000 17,673,000 19,382,000

A011 TOTAL PAY 38 38 8,865,000 8,788,000 9,714,000

A011-1 TOTAL PAY OF OFFICERS 7 7 4,160,000 4,390,000 4,209,000

A01101 Total Basic Pay of Officers 7 7 4,044,000 4,093,000

C080-M Chief Engineer (BPS-20) 1 1 812,000 827,000

D100-M Director (BPS-19) 1 1 787,000 756,000

E085-M Executive Engineer (BPS-18) 3 3 1,780,000 1,800,000

C077-M Chief Draftsman (BPS-17) 1 1 344,000 373,000

S282-M Superintendent (BPS-16) 1 1 321,000 337,000

A01102 Personal pay 116,000 116,000

A01150 Others 4,390,000

001 Pay of Officers (R.E.) 4,390,000

A011-2 TOTAL PAY OF OTHER STAFF 31 31 4,705,000 4,398,000 5,505,000

A01151 Total Basic Pay of Other Staff 31 31 4,700,000 5,500,000

A097-M Assistant (BPS-14) 4 4 962,000 1,082,000

S216-M Stenographer (BPS-14) 5 944,000

D158-M Divisional Head (BPS-13) 4 4 875,000 1,009,000Draftsman

S216-M Stenographer (BPS-12) 5 861,000

S078-M Senior Clerk (BPS-09) 2 2 344,000 396,000

J019-F Junior Clerk (BPS-07) 1 1 92,000 106,000

J019-M Junior Clerk (BPS-07) 2 2 265,000 297,000

T061-M Tracer (BPS-05) 3 3 190,000 390,000

J006-M Jeep Driver (BPS-04) 2 2 245,000 319,000

D003-M Daftri (BPS-02) 1 1 115,000 128,000

F023-M Ferro Printer (BPS-01) 1 1 102,000 115,000

N006-M Naib Qasid (BPS-01) 6 6 649,000 714,000

Page 283: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

283

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

10 SOCIAL PROTECTION107 ADMINISTRATION1071 ADMINISTRATION107105 FLOOD CONTROL

LQ4043 Chief Engineer (Flood Cell)

A01152 Personal pay 5,000 5,000

A01170 Others 4,398,000

001 Pay of Other Staff (R.E.) 4,398,000

A012 TOTAL ALLOWANCES 8,272,000 8,885,000 9,668,000

A012-1 TOTAL REGULAR ALLOWANCES 8,250,000 8,815,000 9,646,000

A01201 Senior Post Allowance 15,000 15,000 15,000

A01202 House Rent Allowance 1,000,000 1,000,000 1,150,000

A01203 Conveyance Allowance 1,000,000 1,000,000 1,228,000

A0120D Integrated Allowance 32,000 32,000 32,000

A0120X Ad - hoc Allowance - 2010 2,700,000 2,550,000 2,700,000

A01217 Medical Allowance 750,000 750,000 750,000

A0121A Adhoc Relief Allowance 2011 947,000 800,000 947,000

A0121M Adhoc Relief Allowance - 2012 1,800,000 1,800,000 1,860,000

A0121T Adhoc Relief Allowance 2013 850,000 943,000

A01224 Entertainment Allowance 6,000 18,000 6,000

A01239 Special Allowance 15,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 22,000 70,000 22,000

A01273 Honoraria 2,000 2,000

000 Honoraria 2,000 2,000

A01274 Medical Charges 20,000 70,000 20,000

A03 TOTAL OPERATING EXPENSES 1,524,000 1,749,000 1,695,000

A032 TOTAL COMMUNICATIONS 197,000 190,000 204,000

A03201 Postage and Telegraph 22,000 25,000 24,000

A03202 Telephone and Trunk Call 175,000 165,000 180,000

A033 TOTAL UTILITIES 29,000 25,000 30,000

A03304 Hot and Cold Weather Charges 29,000 25,000 30,000

A034 TOTAL OCCUPANCY COSTS 23,000

A03407 Rates and Taxes 23,000

Page 284: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

284

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

10 SOCIAL PROTECTION107 ADMINISTRATION1071 ADMINISTRATION107105 FLOOD CONTROL

LQ4043 Chief Engineer (Flood Cell)

A038 TOTAL TRAVEL & 1,031,000 1,030,000 1,169,000

TRANSPORTATION

A03805 Travelling Allowance 330,000 280,000 363,000

A03806 Transportation of Goods 1,000 1,000

A03807 P.O.L Charges 700,000 750,000 805,000

A039 TOTAL GENERAL 267,000 481,000 292,000

A03901 Stationery 145,000 150,000 160,000

A03902 Printing and Publication 42,000 50,000 46,000

001 Printing and Publications 42,000 50,000 46,000

A03905 Newspapers Periodicals and Books 16,000 16,000 17,000

001 News Papers, Periodicals & Books 16,000 16,000 17,000

A03906 Uniforms and Protective Clothing 5,000 5,000 5,000

A03907 Advertising & Publicity 2,000 200,000 2,000

001 Advertising & Publicity 2,000 200,000 2,000

A03970 Others 57,000 60,000 62,000

001 Others 57,000 60,000 62,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,109,000 1,000

A041 TOTAL PENSION 1,109,000 1,000

A04114 Superannuation Encashment Of L.P.R 1,109,000 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

A09 TOTAL PHYSICAL ASSETS 26,000 8,000 28,000

A092 TOTAL COMPUTER EQUIPMENT 10,000 8,000 11,000

A09201 Hardware 10,000 8,000 11,000

Page 285: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

285

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

10 SOCIAL PROTECTION107 ADMINISTRATION1071 ADMINISTRATION107105 FLOOD CONTROL

LQ4043 Chief Engineer (Flood Cell)

A096 TOTAL PURCHASE OF PLANT & 16,000 17,000

MACHINERY

A09601 Plant and Machinery 16,000 17,000

A13 TOTAL REPAIRS AND MAINTENANCE 221,000 254,000 244,000

A130 TOTAL TRANSPORT 105,000 140,000 116,000

A13001 Transport 105,000 140,000 116,000

A131 TOTAL MACHINERY AND 58,000 65,000 64,000

EQUIPMENT

A13101 Machinery and Equipment 58,000 65,000 64,000

A132 TOTAL FURNITURE AND 58,000 49,000 64,000

FIXTURE

A13201 Furniture and Fixture 58,000 49,000 64,000

_______________________________________________________________________________Chief Engineer (Flood Cell) 19,408,000 20,793,000 21,850,000

_______________________________________________________________________________

Page 286: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

286

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

10 SOCIAL PROTECTION107 ADMINISTRATION1071 ADMINISTRATION107105 FLOOD CONTROL

LQ4044 Director Hydrology

A01 TOTAL EMPLOYEES RELATED EXPENSES. 11,137,000 12,006,000 12,372,000

A011 TOTAL PAY 36 35 5,405,000 5,986,000 5,904,000

A011-1 TOTAL PAY OF OFFICERS 4 4 1,445,000 1,766,000 1,584,000

A01101 Total Basic Pay of Officers 4 4 1,425,000 1,554,000

D100-M Director (BPS-19) 1 1 587,000 756,000

S211-M Statistical Officer (BPS-17) 1 1 278,000 200,000

C117-M Circle Head Draftsman (BPS-16) 1 1 224,000 299,000

S282-M Superintendent (BPS-16) 1 1 336,000 299,000

A01102 Personal pay 20,000 30,000

A01150 Others 1,766,000

001 Pay of Officers (R.E.) 1,766,000

A011-2 TOTAL PAY OF OTHER STAFF 32 31 3,960,000 4,220,000 4,320,000

A01151 Total Basic Pay of Other Staff 32 31 3,950,000 4,300,000

A097-M Assistant (BPS-14) 2 2 434,000 473,000

S216-M Stenographer (BPS-14) 1 241,000

S216-M Stenographer (BPS-12) 1 102,000

D222-M Draftsman (BPS-11) 2 2 553,000 277,000

S327-M Statistical Assistant (BPS-11) 1 1 125,000 78,000

D512-M Data Analyst (BPS-07) 4 4 496,000 596,000

J019-M Junior Clerk (BPS-07) 6 6 735,000 915,000

T061-M Tracer (BPS-05) 3 3 332,000 410,000

J006-M Jeep Driver (BPS-04) 1 1 117,000 144,000

D003-M Daftri (BPS-02) 1 1 63,000 80,000

C112-M Chowkidar (BPS-01) 1 1 88,000 107,000

D011-M Dak Runner (BPS-01) 1 1 88,000 107,000

M019-M Mali (BPS-01) 1 1 88,000 107,000

N006-M Naib Qasid (BPS-01) 7 7 629,000 765,000

Page 287: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

287

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

10 SOCIAL PROTECTION107 ADMINISTRATION1071 ADMINISTRATION107105 FLOOD CONTROL

LQ4044 Director Hydrology

S311-M Sanitary Worker (BPS-01) 1 100,000

A01152 Personal pay 10,000 20,000

A01170 Others 4,220,000

001 Pay of Other Staff (R.E.) 4,220,000

A012 TOTAL ALLOWANCES 5,732,000 6,020,000 6,468,000

A012-1 TOTAL REGULAR ALLOWANCES 5,722,000 6,020,000 6,458,000

A01202 House Rent Allowance 747,000 702,000 726,000

A01203 Conveyance Allowance 850,000 835,000 990,000

A0120D Integrated Allowance 40,000 36,000 40,000

A0120X Ad - hoc Allowance - 2010 1,750,000 1,695,000 1,747,000

A01217 Medical Allowance 528,000 528,000 541,000

A0121A Adhoc Relief Allowance 2011 525,000 525,000 534,000

A0121M Adhoc Relief Allowance - 2012 1,276,000 1,107,000 1,249,000

A0121T Adhoc Relief Allowance 2013 542,000 625,000

A01224 Entertainment Allowance 6,000 6,000 6,000

A01270 Others 44,000

037 30% Social Security Benefit in liue of Pension to the Contract Employees 44,000

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

A01274 Medical Charges 10,000 10,000

A03 TOTAL OPERATING EXPENSES 1,272,000 1,021,000 1,359,000

A032 TOTAL COMMUNICATIONS 70,000 50,000 70,000

A03201 Postage and Telegraph 5,000 4,000 5,000

A03202 Telephone and Trunk Call 65,000 46,000 65,000

A033 TOTAL UTILITIES 527,000 346,000 542,000

A03301 Gas 100,000 115,000 110,000

A03302 Water 45,000 45,000 50,000

A03303 Electricity 375,000 180,000 375,000

001 Electricity 375,000 180,000 375,000

A03304 Hot and Cold Weather Charges 7,000 6,000 7,000

Page 288: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

288

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

10 SOCIAL PROTECTION107 ADMINISTRATION1071 ADMINISTRATION107105 FLOOD CONTROL

LQ4044 Director Hydrology

A034 TOTAL OCCUPANCY COSTS 10,000 6,000 6,000

A03407 Rates and Taxes 10,000 6,000 6,000

A038 TOTAL TRAVEL & 500,000 467,000 561,000

TRANSPORTATION

A03805 Travelling Allowance 100,000 128,000 110,000

A03807 P.O.L Charges 390,000 331,000 440,000

A03808 Conveyance Charges 10,000 8,000 11,000

A039 TOTAL GENERAL 165,000 152,000 180,000

A03901 Stationery 45,000 50,000 50,000

A03902 Printing and Publication 20,000 30,000 22,000

001 Printing and Publications 20,000 30,000 22,000

A03905 Newspapers Periodicals and Books 10,000 8,000 11,000

001 News Papers, Periodicals & Books 10,000 8,000 11,000

A03906 Uniforms and Protective Clothing 6,000 5,000 6,000

A03907 Advertising & Publicity 10,000 11,000

001 Advertising & Publicity 10,000 11,000

A03917 Law Charges 5,000 5,000

A03918 Exhibitions, Fairs & Other 9,000 8,000 10,000

National Celebrations

A03970 Others 60,000 51,000 65,000

001 Others 60,000 51,000 65,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 230,000 1,000

A041 TOTAL PENSION 230,000 1,000

A04114 Superannuation Encashment Of L.P.R 230,000 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

Page 289: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

10 SOCIAL PROTECTION107 ADMINISTRATION1071 ADMINISTRATION107105 FLOOD CONTROL

LQ4044 Director Hydrology

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

A13 TOTAL REPAIRS AND MAINTENANCE 156,000 132,000 171,000

A130 TOTAL TRANSPORT 85,000 72,000 94,000

A13001 Transport 85,000 72,000 94,000

A131 TOTAL MACHINERY AND 20,000 17,000 22,000

EQUIPMENT

A13101 Machinery and Equipment 20,000 17,000 22,000

A132 TOTAL FURNITURE AND 40,000 34,000 44,000

FIXTURE

A13201 Furniture and Fixture 40,000 34,000 44,000

A137 TOTAL COMPUTER EQUIPMENT 11,000 9,000 11,000

A13701 Hardware 11,000 9,000 11,000

_______________________________________________________________________________Director Hydrology 13,065,000 13,389,000 14,403,000

_______________________________________________________________________________

Page 290: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

10 SOCIAL PROTECTION107 ADMINISTRATION1071 ADMINISTRATION107105 FLOOD CONTROL

LQ4045 Drainage

A01 TOTAL EMPLOYEES RELATED EXPENSES. 661,253,000 734,962,000 731,439,000

A011 TOTAL PAY 3346 3347 351,276,000 362,415,000 366,442,000

A011-1 TOTAL PAY OF OFFICERS 64 64 24,542,000 23,149,000 23,853,000

A01101 Total Basic Pay of Officers 64 64 24,497,000 23,803,000

E085-M Executive Engineer (BPS-18) 13 13 7,240,000 7,188,000

D269-M Divisional Accounts (BPS-17) 10 10 2,430,000 2,387,000Officer

L032-M Land Acquisition Officer (BPS-17) 1 1 305,000 311,000

S260-M Sub Divisional Officer (BPS-17) 40 40 14,522,000 13,917,000

A01102 Personal pay 45,000 50,000

A01150 Others 23,149,000

001 Pay of Officers (R.E.) 23,149,000

A011-2 TOTAL PAY OF OTHER STAFF 3282 3283 326,734,000 339,266,000 342,589,000

A01151 Total Basic Pay of Other Staff 3282 3283 321,141,000 336,746,000

H024-M Head Clerk (BPS-14) 10 10 2,297,000 2,439,000

Z001-M Zilladar (BPS-14) 1 1 197,000 214,000

D158-M Divisional Head (BPS-13) 10 10 2,273,000 2,448,000Draftsman

S216-M Stenographer (BPS-12) 3 3 710,000 494,000

A011-M Accounts Clerk (BPS-11) 21 20 3,954,000 4,088,000

C173-M Computer Operator (BPS-11) 1 82,000

D222-M Draftsman (BPS-11) 30 30 3,090,000 3,679,000

S262-M Sub Engineer (BPS-11) 186 186 29,022,000 30,167,000

A011-M Accounts Clerk (BPS-09) 1 209,000

M065-M Mechanic (BPS-09) 1 1 137,000 145,000

S258-M Sub Divisional Clerk (BPS-09) 1 1 200,000 205,000

S268-M Sub-Divisional Clerk (BPS-09) 36 36 5,956,000 6,105,000

E034-M Electrician (BPS-08) 1 196,000

Page 291: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

10 SOCIAL PROTECTION107 ADMINISTRATION1071 ADMINISTRATION107105 FLOOD CONTROL

LQ4045 Drainage

M057-M Mate (BPS-08) 241 241 25,946,000 25,128,000

A134-M Assistant Clerk (BPS-07) 89 89 11,052,000 11,617,000(Including Auditors)

C171-M Computer Grade-Ii (BPS-07) 6 6 839,000 860,000

P042-M Peshi Qanungo (BPS-07) 1 1 55,000 55,000

P095-M Plumber (BPS-07) 3 3 351,000 371,000

C021-M Captain Launch (BPS-05) 1 1 148,000 158,000

C124-M Civil Patwari (BPS-05) 9 9 1,023,000 622,000

D186-M Driver (BPS-05) 1 152,000

F053-M Fitter (BPS-05) 1 1 126,000 129,000

M118-M Messon Mistri (BPS-05) 1 1 141,000 147,000

O002-M Observer (BPS-05) 14 14 1,324,000 1,356,000

S250-M Store Keeper (BPS-05) 2 2 247,000 265,000

T033-M Telephone Attendant (BPS-05) 2 2 267,000 215,000

T061-F Tracer (BPS-05) 1 1 66,000 73,000

T061-M Tracer (BPS-05) 34 34 3,997,000 3,937,000

D186-M Driver (BPS-04) 23 24 2,863,000 3,265,000

D190-M Driver Launch (BPS-04) 1 1 69,000 62,000

E034-M Electrician (BPS-04) 6 7 762,000 987,000

J006-M Jeep Driver (BPS-04) 19 19 2,010,000 1,983,000

A090-M Artificer (BPS-03) 9 9 825,000 884,000

E009-M Earth Work Mistri (BPS-03) 93 93 10,214,000 10,437,000

G025-M Gatekeeper (BPS-03) 6 6 415,000 485,000

O028-M Operator (BPS-03) 5 5 310,000 310,000

G059-M Guage Reader (BPS-02) 74 74 6,926,000 7,139,000

H021-M Head Boatman (BPS-02) 26 26 3,054,000 2,839,000

H076-M Helper (BPS-02) 1 117,000

P192-M Pump Driver (BPS-02) 6 6 522,000 599,000

T101-M Tubewell Operator (BPS-02) 5 5 558,000 524,000

Page 292: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

10 SOCIAL PROTECTION107 ADMINISTRATION1071 ADMINISTRATION107105 FLOOD CONTROL

LQ4045 Drainage

B004-M Bahishti (BPS-01) 1 1 106,000 112,000

B020-M Beldar Gagman (BPS-01) 1946 1946 169,957,000 182,377,000

B054-M Boatman (BPS-01) 55 55 4,075,000 4,322,000

B094-M Bullock Cartman (BPS-01) 2 2 122,000 88,000

C054-M Chainman (BPS-01) 8 8 773,000 837,000

C112-M Chowkidar (BPS-01) 55 55 4,264,000 4,498,000

C195-M Coolie (BPS-01) 2 2 196,000 206,000

C235-M Chowkidar-Cum-Cook (BPS-01) 1 1 56,000 58,000

C435-M Canal Guard (BPS-01) 82 82 6,348,000 6,192,000

D011-M Dak Runner (BPS-01) 27 27 2,603,000 2,751,000

F023-M Ferro Printer (BPS-01) 1 1 111,000 117,000

H076-M Helper (BPS-01) 1 119,000

M019-M Mali (BPS-01) 8 8 497,000 524,000

M021-M Mali Beldar (BPS-01) 1 1 40,000 72,000

M024-M Mali-Cum-Chowkidar (BPS-01) 2 2 125,000 92,000

N006-M Naib Qasid (BPS-01) 84 84 7,579,000 7,595,000

S311-M Sanitary Worker (BPS-01) 27 27 1,878,000 2,064,000

A01152 Personal pay 550,000 800,000

A01153 Special Pay 2,000 2,000

A01156 Total Pay of contract staff 5,041,000 5,041,000

A01170 Others 339,266,000

001 Pay of Other Staff (R.E.) 339,266,000

A012 TOTAL ALLOWANCES 309,977,000 372,547,000 364,997,000

A012-1 TOTAL REGULAR ALLOWANCES 309,926,000 372,390,000 364,946,000

A01202 House Rent Allowance 33,366,000 34,173,000 33,865,000

A01203 Conveyance Allowance 50,667,000 61,499,000 63,012,000

A01207 Washing Allowance 1,000

A0120D Integrated Allowance 731,000 562,000 694,000

A0120Q Fixed Daily Allowance 462,000 200,000

Page 293: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

10 SOCIAL PROTECTION107 ADMINISTRATION1071 ADMINISTRATION107105 FLOOD CONTROL

LQ4045 Drainage

A0120X Ad - hoc Allowance - 2010 97,473,000 100,328,000 97,381,000

A01211 Hill Allowance 6,000

A01217 Medical Allowance 35,928,000 36,025,000 36,036,000

A0121A Adhoc Relief Allowance 2011 29,960,000 30,403,000 31,011,000

A0121M Adhoc Relief Allowance - 2012 60,796,000 70,900,000 66,669,000

A0121Q Audit & Accounts Allowance 132,000

A0121T Adhoc Relief Allowance 2013 34,760,000 35,072,000

A01226 Computer Allowance 5,000 5,000 6,000

A01270 Others 1,000,000 3,134,000 1,000,000

037 30% Social Security Benefit in liue of Pension to the Contract Employees 1,000,000 3,134,000 1,000,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 51,000 157,000 51,000

A01273 Honoraria 7,000 6,000 7,000

000 Honoraria 7,000

A01274 Medical Charges 40,000 40,000

A01277 Contingent Paid Staff 1,000 1,000

A01278 Leave Salary 3,000 151,000 3,000

A02 TOTAL PROJECT PRE-INVESTMENT ANALYS 8,800,000 7,480,000 8,800,000

A022 TOTAL RESEARCH AND 8,800,000 7,480,000 8,800,000

SERVICE & EXPLORATORY

A02201 Research and Surveys & 5,100,000 4,335,000 5,100,000

Exploratory Operations

A02202 Exploratory Operation 3,700,000 3,145,000 3,700,000

A03 TOTAL OPERATING EXPENSES 21,598,000 27,876,000 24,477,000

A032 TOTAL COMMUNICATIONS 1,068,000 1,105,000 1,179,000

A03201 Postage and Telegraph 73,000 67,000 85,000

A03202 Telephone and Trunk Call 995,000 1,038,000 1,094,000

A033 TOTAL UTILITIES 2,121,000 2,684,000 2,337,000

A03301 Gas 115,000 280,000 127,000

A03303 Electricity 1,888,000 2,268,000 2,077,000

001 Electricity 1,888,000 2,268,000 2,077,000

Page 294: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

10 SOCIAL PROTECTION107 ADMINISTRATION1071 ADMINISTRATION107105 FLOOD CONTROL

LQ4045 Drainage

A03304 Hot and Cold Weather Charges 118,000 136,000 133,000

A038 TOTAL TRAVEL & 17,064,000 22,163,000 19,466,000

TRANSPORTATION

A03805 Travelling Allowance 2,575,000 5,939,000 2,833,000

A03806 Transportation of Goods 14,000 23,000 15,000

A03807 P.O.L Charges 14,450,000 16,183,000 16,590,000

A03808 Conveyance Charges 25,000 18,000 28,000

A039 TOTAL GENERAL 1,345,000 1,924,000 1,495,000

A03901 Stationery 695,000 1,000,000 773,000

A03902 Printing and Publication 118,000 140,000 132,000

001 Printing and Publications 118,000 140,000 127,000

A03905 Newspapers Periodicals and Books 49,000 54,000 57,000

001 News Papers, Periodicals & Books 49,000 54,000 44,000

A03906 Uniforms and Protective Clothing 111,000 131,000 121,000

A03907 Advertising & Publicity 202,000 283,000 212,000

001 Advertising & Publicity 202,000 283,000 200,000

A03917 Law Charges 35,000 74,000 39,000

A03918 Exhibitions, Fairs & Other 20,000 24,000 22,000

National Celebrations

A03955 Computer Stationary 30,000 52,000 45,000

A03970 Others 85,000 166,000 94,000

001 Others 85,000 166,000 94,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 400,000 1,038,000 1,000

A041 TOTAL PENSION 400,000 1,038,000 1,000

A04114 Superannuation Encashment Of L.P.R 400,000 1,038,000 1,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 1,000,000 5,700,000 1,000,000

A052 TOTAL GRANTS-DOMESTIC 1,000,000 5,700,000 1,000,000

A05216 Fin. Assis. to the families of 1,000,000 4,700,000 1,000,000

G. Serv. who expire

001 Fin. Assis. to the families of the persons who expires during service. 1,000,000 4,700,000 1,000,000

Page 295: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

10 SOCIAL PROTECTION107 ADMINISTRATION1071 ADMINISTRATION107105 FLOOD CONTROL

LQ4045 Drainage

A05270 To Others 1,000,000

001 Others 1,000,000

A09 TOTAL PHYSICAL ASSETS 50,000 85,000 55,000

A092 TOTAL COMPUTER EQUIPMENT 50,000 85,000 55,000

A09201 Hardware 20,000 35,000 22,000

A09202 Software 20,000 20,000 22,000

A09203 I.T. Equipment 10,000 30,000 11,000

A13 TOTAL REPAIRS AND MAINTENANCE 735,870,000 3,546,739,000 1,935,409,000

A130 TOTAL TRANSPORT 4,935,000 6,745,000 6,259,000

A13001 Transport 4,935,000 6,745,000 6,259,000

A131 TOTAL MACHINERY AND 370,000 744,000 471,000

EQUIPMENT

A13101 Machinery and Equipment 370,000 744,000 471,000

A132 TOTAL FURNITURE AND 292,000 459,000 357,000

FIXTURE

A13201 Furniture and Fixture 292,000 459,000 357,000

A133 TOTAL BUILDINGS AND 3,000 15,432,000 3,000

STRUCTURE

A13301 Office Buildings 1,000 2,656,000 1,000

001 Office Buildings 1,000 2,656,000 1,000

A13302 Residential Buildings 1,000 9,513,000 1,000

A13303 Other Buildings 1,000 3,263,000 1,000

001 Other Buildings 1,000 3,263,000 1,000

A135 TOTAL EMBANKMENT AND 730,250,000 3,523,158,000 1,928,297,000

DRAINAGE

A13501 Main Embankment & Drainage 465,772,000 2,816,003,000 1,301,982,000

Page 296: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

10 SOCIAL PROTECTION107 ADMINISTRATION1071 ADMINISTRATION107105 FLOOD CONTROL

LQ4045 Drainage

002 Without Wetting Channels (1395.96 Miles Rs. 41,000/- PM) 206,242,000 583,541,000

003 With Wetting Channels (163.95 Rs.55,350/-PM) 32,702,000 92,527,000

004 J-Head / T-Head including Shank River Ravi: 42 @ Rs.1,15,000 each 17,406,000 49,249,000

005 J-Head/T-Head including Shank River Chenab & Jhelum: 45 @ Rs.118,000 each 19,140,000 54,155,000

006 J-Head/T-Head including Shank River Indus: 36 @ Rs.206,000 each 26,722,000 75,607,000

007 Mole Head Spurs & sloping Spurs including Shank: 94 @ Rs.49,000 each 16,596,000 46,957,000

008 Stone Studs River Indus: 15 @ Rs.23,000 each 1,244,000 3,520,000

009 Stone Studs River Jhelum & Chenab:27 @ Rs.15,300 each 1,488,000 4,210,000

010 Stone Studs River Ravi:29 @ Rs.7,600 each 802,000 2,280,000

011 Gandhas & Cross Regulators on Hill Torrents of Jampur Construction Division 6,980,000 19,749,000

012 Ghazi Ghat Complex (including all connected works) 21,272,000 60,187,000

013 Lumpsum Provision for clearance of Liabilities 10,000,000 10,000,000

014 Block Allocation 105,178,000 300,000,000

101 R.E. of Main Embankment & Drainage 2,816,003,000

A13503 Drainage 264,478,000 707,155,000 626,315,000

002 Bed width upto 10 feet (1734.82 miles Rs. 4,100/P.M.) 18,529,000 88,404,000

003 Bed width more than 10 feet to 15 feet (822.44 miles Rs. 7,200/P.M.) 15,363,000 73,298,000

004 Bed width more than 15 feet (1773.87 Miles Rs. 11,200/P.M.) 51,806,000 247,172,000

005 Lumpsum Provision for O&M of 241 Miles Drains Scarp-VI 2,140,000 92,265,000 2,140,000

006 Lumpsum Provision for 3 Nos. Pumping Station Scarp-VI 16,045,000 20,000,000 16,045,000

008 Darapur Drain 72,000 344,000

009 Rehabilitation and Maintenance of Drains 125,000,000 106,250,000 125,000,000

010 Block Allocation 34,703,000 70,000,000

011 Chill Drain 820,000 3,912,000

101 R.E. of Drainage 488,640,000

A137 TOTAL COMPUTER EQUIPMENT 20,000 201,000 22,000

A13701 Hardware 20,000 136,000 22,000

A13702 Software 5,000

A13703 I.T. Equipment 60,000

_______________________________________________________________________________Drainage 1,428,971,000 4,323,880,000 2,701,181,000

_______________________________________________________________________________

Page 297: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

297

PC24044 (A)INTEREST ON DEBT AND OTHER OBLIGATIONS

BUDGET ESTIMATES 2014-2015_______________________________________________________________________________

BUDGET REVISED BUDGET ESTIMATES 2014-2015POSTS ESTIMATES ESTIMATES ________________________________________

2014-2015 2013-2014 2013-2014 SALARY NON-SALARY TOTAL_______________________________________________________________________________

PROVINCIAL 15,043,802,000 14,516,100,000 14,517,805,000 14,517,805,000

_______________________________________________________________________________TOTAL 15,043,802,000 14,516,100,000 14,517,805,000 14,517,805,000

_______________________________________________________________________________

Page 298: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

298

PC24044 (A)INTEREST ON DEBT AND OTHER OBLIGATIONS

RsCharged: 14,517,805,000______________Voted: 0______________Total: 14,517,805,000______________

_______________________________________________________________________________HEAD OF DEPARTMENT

_______________________________________________________________________________BUDGET REVISED BUDGET

ESTIMATES ESTIMATES ESTIMATES2013-2014 2013-2014 2014-2015

_______________________________________________________________________________Rs Rs Rs

SUMMARYFUNCTIONAL

011402 INTEREST ON FOREIGN DEBT 4,755,918,000 3,755,865,000 3,448,865,000PAYABLE TO FEDE FEDERAL GOVERNMENT(CHARGED)

011501 INTEREST ON BLOCKED A/C 100,000,000 85,097,000(CHARGED)

011502 INTEREST ON DOMESTIC DEBT 10,187,884,000 10,675,138,000 11,068,940,000PAYABLE TO FEDERAL GOVERNMENT(CHARGED)

_______________________________________________________________________________ TOTAL 15,043,802,000 14,516,100,000 14,517,805,000_______________________________________________________________________________

Page 299: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

299

PC24044 (A)INTEREST ON DEBT AND OTHER OBLIGATIONS

_______________________________________________________________________________BUDGET REVISED BUDGET

SCHEME SCHEME NAME ESTIMATES ESTIMATES ESTIMATES NO 2013-2014 2013-2014 2014-2015_______________________________________________________________________________

Rs Rs Rs

LQ4400 INTEREST ON DOMESTIC LOANS 2,804,879,000 2,804,879,000 2,314,800,000TAKEN FOR DEVELOPMENT SCHEMES FROMFEDERAL GOVERNMENT (A) (CHARGED)

LQ4401 INTEREST ON DOMESTIC LOANS 1,211,867,000 1,211,867,000 1,098,397,000TAKEN FOR SCARP TUBEWELLS FROM FEDERALGOVERNMENT (B) (CHARGED)

LQ4402 PERMANENT DEBT (MARKET LOANS) 500,000 500,000 500,000(CHARGED)

LQ4403 FLOATING DEBT (CHARGED) 500,000,000 50,000,000 500,000,000

LQ4404 UN-FUNDED DEBT (CHARGED) 5,273,635,000 6,160,902,000 7,118,240,000

LQ4405 OTHER OBLIGATIONS (CHARGED) 3,000 1,000 3,000

LQ4409 FOREIGN LOANS (CHARGED) 4,755,918,000 3,755,865,000 3,448,865,000

LQ4477 PAYMENT OF INTEREST TO 371,000,000 420,156,000FINANCIAL INSTITUTIONS (CHARGED)

LQ4539 PAYMENT OF INTEREST TO BANK OF 26,000,000 26,833,000 37,000,000PUNJAB (CHARGED)

LQ4780 INTEREST ON BLOCKED A/C 100,000,000 85,097,000(CHARGED)

_______________________________________________________________________________ TOTAL 15,043,802,000 14,516,100,000 14,517,805,000_______________________________________________________________________________

Page 300: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

300

PC24044 (A)INTEREST ON DEBT AND OTHER OBLIGATIONS

_______________________________________________________________________________BUDGET REVISED BUDGET

ESTIMATES ESTIMATES ESTIMATES2013-2014 2013-2014 2014-2015

_______________________________________________________________________________Rs Rs Rs

SUMMARY OBJECT

A07 TOTAL INTEREST PAYMENT 15,043,802,000 14,516,100,000 14,517,805,000

A071 INTEREST-DOMESTIC 10,287,881,000 10,760,234,000 11,068,937,000

A07101 To Federal Govt. 4,017,246,000 4,017,246,000 3,413,697,000A07105 To Financial Institute 497,000,000 532,086,000 37,000,000A07111 To Federal Govt. 500,000,000 50,000,000 500,000,000A07121 To Federal Govt. 5,273,635,000 6,160,902,000 7,118,240,000

A072 INTEREST-FORIEGN 4,755,918,000 3,755,865,000 3,448,865,000

A07201 To Federal Govt. 4,755,918,000 3,755,865,000 3,448,865,000

A073 OTHERS 3,000 1,000 3,000

A07301 Other Obligation(Dep&other 3,000 1,000 3,000Rsrv fund Deposit/I.Tax

_______________________________________________________________________________ NET TOTAL 15,043,802,000 14,516,100,000 14,517,805,000_______________________________________________________________________________

Page 301: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

301

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0114 FOREIGN DEBT MANAGEMENT011402 INTEREST ON FOREIGN DEBT PAYABLE TO FEDE FEDERAL GOVERNMENT

LQ4409 Foreign Loans (Charged)

A07 TOTAL INTEREST PAYMENT 4,755,918,000 3,755,865,000 3,448,865,000

A072 TOTAL INTEREST-FORIEGN 4,755,918,000 3,755,865,000 3,448,865,000

A07201 To Federal Govt. 4,755,918,000 3,755,865,000 3,448,865,000

069 ADB Credit 331-Pak 6,732,000 6,997,000 5,148,000

070 ADB-433-Pak 693,000 720,000 594,000

072 ADB-495-Pak 3,762,000 3,910,000 3,267,000

073 ADB-734-Pak 8,712,000 9,055,000 7,920,000

074 ADB-750-Pak 19,602,000 20,374,000 18,018,000

075 ADB-758-Pak 7,326,000 7,615,000 6,732,000

076 ADB-759-Pak 2,871,000 2,984,000 2,673,000

077 ADB-851-Pak 2,574,000 2,675,000 2,277,000

078 ADB-871-Pak 11,781,000 12,245,000 10,395,000

079 ADB-901-Pak 21,483,000 22,329,000 19,305,000

080 ADB-916-Pak 3,069,000 3,190,000 2,673,000

081 ADB-917-Pak 22,411,000 23,294,000 20,225,000

082 ADB-973-Pak 6,039,000 6,277,000 5,445,000

083 ADB-977-Pak 9,900,000 10,290,000 9,009,000

084 ADB-1012-Pak 13,365,000 13,892,000 12,177,000

085 ADB-1185-Pak 55,836,000 58,036,000 51,876,000

086 ADB-1200-Pak 9,306,000 9,673,000 8,613,000

087 ADB-1210-Pak 12,276,000 12,760,000 11,484,000

088 ADB-1297-Pak 34,749,000 36,118,000 32,670,000

089 ADB-1301-Pak 43,164,000 44,864,000 41,382,000

090 ADB-1350-Pak 2,178,000 2,264,000 2,178,000

091 ADB-1373-Pak 12,573,000 9,570,000 8,917,000

092 ADB-1401-Pak 40,491,000 42,086,000 39,204,000

093 ADB-1454-Pak 24,651,000 25,622,000 23,958,000

094 ADB-1493-Pak 53,064,000 55,154,000 51,480,000

095 ADB-1679-Pak 6,930,000 7,203,000 6,732,000

096 IBRD-3327-Pak 5,247,000 5,454,000 4,851,000

098 IDA-50-Pak 86,000 90,000

100 IDA-106-Pak 198,000 206,000 99,000

101 IDA-466-Pak 2,376,000 2,470,000 2,079,000

102 IDA-620-Pak 3,465,000 3,602,000 3,168,000

103 IDA-630-Pak 7,524,000 7,820,000 6,930,000

104 IDA-678-Pak 792,000 823,000 792,000

105 IDA-683-Pak 4,851,000 5,042,000 4,455,000

106 IDA-813-Pak 4,059,000 4,219,000 3,861,000

Page 302: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

302

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0114 FOREIGN DEBT MANAGEMENT011402 INTEREST ON FOREIGN DEBT PAYABLE TO FEDE FEDERAL GOVERNMENT

LQ4409 Foreign Loans (Charged)

107 IDA-892-Pak 792,000 823,000 792,000

108 IDA-1109-Pak 4,257,000 4,425,000 4,059,000

109 IDA-1113-Pak 495,000 515,000 396,000

110 IDA-1163-Pak 8,613,000 8,952,000 8,118,000

111 IDA-1239-Pak 8,415,000 8,747,000 8,019,000

112 IDA-1348-Pak 1,782,000 1,852,000 1,782,000

113 IDA-1375-Pak 2,574,000 2,675,000 2,376,000

114 IDA-1487-Pak 12,276,000 12,760,000 11,682,000

115 IDA-1603-Pak 9,405,000 9,776,000 9,009,000

116 IDA-1670-Pak 7,029,000 7,306,000 6,633,000

117 IDA-1693-Pak 1,584,000 1,646,000 1,386,000

118 IDA-1762-Pak 10,791,000 11,216,000 10,395,000

119 IDA-1888-Pak 11,781,000 12,245,000 10,593,000

120 IDA-1895-Pak 31,086,000 32,311,000 28,017,000

121 IDA-2003-Pak 7,425,000 7,718,000 6,732,000

122 IDA-2004-Pak 1,584,000 1,646,000 1,386,000

123 IDA-2154-Pak 3,267,000 3,396,000 3,069,000

124 IDA-2245-Pak 10,494,000 10,907,000 9,702,000

125 IDA-2257-Pak 2,772,000 2,881,000 2,574,000

126 IDA-2354-Pak 33,462,000 34,780,000 31,086,000

127 IDA-2383-Pak 2,079,000 2,161,000 1,881,000

128 IDA-2464-Pak 6,237,000 6,483,000 5,643,000

129 IDA-2468-Pak 16,533,000 17,184,000 15,345,000

130 IDA-2593-Pak 13,563,000 14,097,000 13,068,000

131 IDA-3050-Pak 12,969,000 13,480,000 12,573,000

132 IFAD-18-Pak 594,000 617,000 594,000

133 IFAD-48-Pak 2,772,000 2,881,000 2,673,000

134 IFAD-83-Pak 2,871,000 2,984,000 2,772,000

138 IDA-3855-Pak 74,646,000 77,587,000 73,359,000

139 IBRD-7277-Pak 92,752,000 61,841,000 42,561,000

140 IFAD-492-Pak 9,405,000 9,776,000 9,009,000

141 IDA-2999-Pak 10,593,000 11,010,000 10,197,000

143 ADB-1209-Pak 27,621,000 28,709,000 25,641,000

144 ADB-1534-Pak 12,375,000 12,863,000 11,979,000

145 ADB-1260-Pak 35,937,000 37,353,000 33,858,000

146 ADB-1467-Pak 25,146,000 26,137,000 24,552,000

147 ADB-1531-Pak 26,136,000 27,166,000 25,344,000

148 ADB-1578-Pak 12,573,000 13,068,000 12,276,000

149 ADB-2030-Pak 112,520,000 793,674,000- 36,528,000

150 ADB-2216-Pak 522,256,000 522,256,000 470,191,000

Page 303: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

303

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0114 FOREIGN DEBT MANAGEMENT011402 INTEREST ON FOREIGN DEBT PAYABLE TO FEDE FEDERAL GOVERNMENT

LQ4409 Foreign Loans (Charged)

151 ADB-2385-Pak 158,201,000 99,480,000 89,016,000

152 IBRD-7454-Pak 78,210,000 47,334,000 42,570,000

153 IDB-0079-Pak 6,845,000 7,823,000 6,758,000

155 IDA-4046-Pak 71,676,000 74,500,000 71,676,000

156 IDA-4176-Pak 76,230,000 79,233,000 76,230,000

157 IDA-4317-Pak 73,854,000 76,763,000 73,854,000

158 ADB-1877-Pak 31,912,000 33,169,000 29,307,000

159 ADB-1878-Pak 23,476,000 4,688,000 1,147,000

160 IBRD-7379-Pak 112,047,000 75,081,000 54,578,000

161 IBRD-7380-Pak 38,451,000 33,800,000 20,064,000

162 IDA-4258-Pak 9,647,000 30,877,000 33,895,000

163 ADB-2548-Pak 75,636,000 78,616,000 75,636,000

164 ADB-2664-Pak 149,490,000 155,379,000 149,490,000

165 ADB-2286-Pak 3,629,000

166 ADB-2299-Pak 40,367,000

167 PK-P50 98,768,000 89,633,000 79,964,000

168 IDA-4890-Pak 35,996,000 37,414,000 35,996,000

169 ADB-2060-Pak 33,858,000 35,192,000 32,274,000

170 ADB-2134-Pak 38,214,000 41,850,000 38,532,000

171 ADB-2145-Pak 106,996,000 111,211,000 99,980,000

172 ADB-2547-Pak 51,901,000 32,619,000 29,647,000

173 ADB-1928-Pak 24,660,000 17,708,000 13,634,000

174 ADB-2061-Pak 23,546,000 8,990,000 8,199,000

175 ADB-2144-Pak 71,703,000 19,021,000 16,064,000

176 ADB-1671-Pak 14,096,000 14,652,000 13,279,000

177 ADB-1900-Pak 836,000 869,000 795,000

178 ADB-1950-Pak 70,587,000 73,368,000 67,320,000

179 IDA-4586-Pak 251,524,000 272,691,000 262,356,000

180 ADB-2031-Pak 2,621,000 2,715,000 2,495,000

181 ADB-2211-Pak 10,217,000 6,999,000 6,577,000

182 ADB-2212-Pak 2,757,000 2,866,000 3,205,000

183 ADB-2386-Pak 5,561,000 7,130,000 6,860,000

184 IDA-3776-Pak 4,412,000 5,651,000 5,297,000

185 IDA-3904-Pak 952,000

186 ADB-1146-Pak 853,687,000

187 ADB-2485-Pak 453,386,000 436,865,000 95,014,000

188 IDA-5081-PAK 168,131,000 128,841,000

189 IDA-5106-PAK 174,140,000 147,128,000

190 IDA-5153-PAK 41,153,000 52,905,000

191 ADB-2300-PAK 4,294,000

Page 304: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

304

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0114 FOREIGN DEBT MANAGEMENT011402 INTEREST ON FOREIGN DEBT PAYABLE TO FEDE FEDERAL GOVERNMENT

LQ4409 Foreign Loans (Charged)

192 OFID-1134-P 7,662,000 4,082,000

193 JICA-PK-P53 595,782,000 120,392,000

194 French Loan B74 - Lahore Waste Water Treatment Plant 4,568,000 9,843,000

195 French Loan - Extenstion of W/S in Faisalabad City 16,871,000

196 IFAD-825-PAK 763,000 734,000

_______________________________________________________________________________Foreign Loans (Charged) 4,755,918,000 3,755,865,000 3,448,865,000

_______________________________________________________________________________

Page 305: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

305

PC24044 (A)INTEREST ON DEBT AND OTHER OBLIGATIONS

_______________________________________________________________________________ 011501 INTEREST ON BLOCKED A/C_______________________________________________________________________________

FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET

AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0115 DOMESTIC DEBT MANAGEMENT011501 INTEREST ON BLOCKED A/C

LQ4780 Interest on Blocked A/c (Charged)

A07 TOTAL INTEREST PAYMENT 100,000,000 85,097,000

A071 TOTAL INTEREST-DOMESTIC 100,000,000 85,097,000

A07105 To Financial Institute 100,000,000 85,097,000

003 Interest on Blocked A/c 100,000,000 85,097,000

_______________________________________________________________________________Interest on Blocked A/c (Charged) 100,000,000 85,097,000

_______________________________________________________________________________

Page 306: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

306

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0115 DOMESTIC DEBT MANAGEMENT011502 INTEREST ON DOMESTIC DEBT PAYABLE TO FEDERAL GOVERNMENT

LQ4400 Interest On Domestic Loans (Charged)Taken For Development SchemesFrom Federal Government (A)

A07 TOTAL INTEREST PAYMENT 2,804,879,000 2,804,879,000 2,314,800,000

A071 TOTAL INTEREST-DOMESTIC 2,804,879,000 2,804,879,000 2,314,800,000

A07101 To Federal Govt. 2,804,879,000 2,804,879,000 2,314,800,000

012 Interest on Loan for Development Schemes 1988-89 53,436,000 53,436,000

014 Interest on Loan for Development Schemes 1990-91 449,696,000 449,696,000 321,315,000

015 Interest on Loan for Development Schemes 1991-92 380,658,000 380,658,000 270,525,000

018 Interest on Loan for Development Schemes 1993-94 (Normal) 407,825,000 407,825,000 348,456,000

019 Interest on Loan for Development Schemes 1993-94 (Sap-Tied) 302,114,000 302,114,000 258,135,000

020 Interest on Loan for Development Schemes 1994-95 (Normal) 195,150,000 195,150,000 173,189,000

021 Interest on Loan for Development Schemes 1994-95 (Sap-Tied) 116,463,000 116,463,000 103,354,000

022 Interest on Loan for Development Schemes 1995-96 (Sap-Tied) 107,851,000 107,851,000 98,386,000

023 Interest on Loan for Development Schemes 1996-97 (Normal) 55,009,000 55,009,000 51,190,000

024 Interest on Loan for Development Schemes 1997-98 (Normal) 329,769,000 329,769,000 303,908,000

027 Interest on Loan for Development Schemes 1999-2000 (Normal) 41,261,000 41,261,000 39,175,000

028 Interest on Loan for Development Schemes 1999-2000 (SAP Loans) 365,647,000 365,647,000 347,167,000

_______________________________________________________________________________Interest On Domestic Loans (Charged) 2,804,879,000 2,804,879,000 2,314,800,000

Taken For Development Schemes

From Federal Government (A)

_______________________________________________________________________________

Page 307: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

307

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0115 DOMESTIC DEBT MANAGEMENT011502 INTEREST ON DOMESTIC DEBT PAYABLE TO FEDERAL GOVERNMENT

LQ4401 Interest On Domestic Loans Taken For (Charged)Scarp Tubewells From FederalGovernment (B)

A07 TOTAL INTEREST PAYMENT 1,211,867,000 1,211,867,000 1,098,397,000

A071 TOTAL INTEREST-DOMESTIC 1,211,867,000 1,211,867,000 1,098,397,000

A07101 To Federal Govt. 1,211,867,000 1,211,867,000 1,098,397,000

038 Interest on CDL 1989-90 Scarp Tubewell handed over by WAPDA to Pb. Govt. 11,743,000 11,743,000

039 Interest on CDL 1990-91 Scarp Tubewell handed over by WAPDA to Pb. Govt. 26,134,000 26,134,000 13,980,000

040 Interest on CDL 1991-92 Scarp Tubewell handed over by WAPDA to Pb. Govt. 33,727,000 33,727,000 26,048,000

041 Interest on CDL 1992-93 Scarp Tubewell handed over by WAPDA to Pb. Govt. 43,463,000 43,463,000 31,044,000

042 Interest on CDL 1993-94 Scarp Tubewell handed over by WAPDA to Pb. Govt. 63,200,000 63,200,000 53,314,000

043 Interest on CDL 1994-95 Scarp Tubewell handed over by WAPDA to Pb. Govt. 102,250,000 102,250,000 90,721,000

044 Interest on CDL 1995-96 Scarp Tubewell handed over by WAPDA to Pb. Govt. 150,339,000 150,339,000 137,075,000

045 Interest on CDL 1996-97 Scarp Tubewell handed over by WAPDA to Pb. Govt. 91,119,000 91,119,000 83,215,000

046 Interest on CDL 1997-98 Scarp Tubewell handed over by WAPDA to Pb. Govt. 40,471,000 40,471,000 37,560,000

047 Interest on CDL 1998-99 Scarp Tubewell handed over by WAPDA to Pb. Govt. 155,291,000 155,291,000 148,590,000

048 Interest on CDL 1999-2000 Scarp Tubewell handed over by WAPDA to Pb. Govt. 84,940,000 84,940,000 80,647,000

049 Interest on CDL 2000-2001 Scarp Tubewell handed over by WAPDA to Pb. Govt. 89,103,000 89,103,000 85,342,000

050 Interest on CDL 2001-2002 Scarp Tubewell handed over by WAPDA to Pb. Govt. 80,297,000 80,297,000 77,176,000

051 Interest on CDL 2002-2003 Scarp Tubewell handed over by WAPDA to Pb. Govt. 23,890,000 23,890,000 22,862,000

052 Interest on CDL 2003-2004 Scarp Tubewell handed over by WAPDA to Pb. Govt. 19,865,000 19,865,000 19,087,000

053 Interest on CDL 2005-2006 Scarp Tubewell handed over by WAPDA to Pb. Govt. 88,806,000 88,806,000 86,572,000

054 Interest on CDL for SCARP TubeWells 2007-08 107,229,000 107,229,000 105,164,000

_______________________________________________________________________________Interest On Domestic Loans Taken For (Charged) 1,211,867,000 1,211,867,000 1,098,397,000

Scarp Tubewells From Federal

Government (B)

_______________________________________________________________________________

Page 308: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

308

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0115 DOMESTIC DEBT MANAGEMENT011502 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

_______________________________________________________________________________

Page 309: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

309

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0115 DOMESTIC DEBT MANAGEMENT011502 INTEREST ON DOMESTIC DEBT PAYABLE TO FEDERAL GOVERNMENT

LQ4403 Floating Debt (Charged)

A07 TOTAL INTEREST PAYMENT 500,000,000 50,000,000 500,000,000

A071 TOTAL INTEREST-DOMESTIC 500,000,000 50,000,000 500,000,000

A07111 To Federal Govt. 500,000,000 50,000,000 500,000,000

002 Interest on Ways & Means Advance 500,000,000 50,000,000 500,000,000

_______________________________________________________________________________Floating Debt (Charged) 500,000,000 50,000,000 500,000,000

_______________________________________________________________________________

Page 310: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

310

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0115 DOMESTIC DEBT MANAGEMENT011502 INTEREST ON DOMESTIC DEBT PAYABLE TO FEDERAL GOVERNMENT

LQ4404 Un-Funded Debt (Charged)

A07 TOTAL INTEREST PAYMENT 5,273,635,000 6,160,902,000 7,118,240,000

A071 TOTAL INTEREST-DOMESTIC 5,273,635,000 6,160,902,000 7,118,240,000

A07121 To Federal Govt. 5,273,635,000 6,160,902,000 7,118,240,000

002 Interest on General Provident fund 5,173,635,000 6,075,902,000 7,028,240,000

003 Interest on General Provident Fund (Forest) 100,000,000 85,000,000 90,000,000

_______________________________________________________________________________Un-Funded Debt (Charged) 5,273,635,000 6,160,902,000 7,118,240,000

_______________________________________________________________________________

Page 311: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

311

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0115 DOMESTIC DEBT MANAGEMENT011502 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

_______________________________________________________________________________

Page 312: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

312

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0115 DOMESTIC DEBT MANAGEMENT011502 INTEREST ON DOMESTIC DEBT PAYABLE TO FEDERAL GOVERNMENT

LQ4477 Payment of interest to Financial (Charged)Institutions

A07 TOTAL INTEREST PAYMENT 371,000,000 420,156,000

A071 TOTAL INTEREST-DOMESTIC 371,000,000 420,156,000

A07105 To Financial Institute 371,000,000 420,156,000

004 Payment of Interest to State Bank of Pakistan (re-capitalization of BOP) 371,000,000 420,156,000

_______________________________________________________________________________Payment of interest to Financial (Charged) 371,000,000 420,156,000

Institutions

_______________________________________________________________________________

Page 313: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0115 DOMESTIC DEBT MANAGEMENT011502 INTEREST ON DOMESTIC DEBT PAYABLE TO FEDERAL GOVERNMENT

LQ4539 Payment of Interest to Bank of Punjab (Charged)

A07 TOTAL INTEREST PAYMENT 26,000,000 26,833,000 37,000,000

A071 TOTAL INTEREST-DOMESTIC 26,000,000 26,833,000 37,000,000

A07105 To Financial Institute 26,000,000 26,833,000 37,000,000

002 Payment of Interest to The Bank of Punjab in respect of Sialkot International 26,000,000 26,833,000 37,000,000

Airport Limited (SIAL)

_______________________________________________________________________________Payment of Interest to Bank of Punjab (Charged) 26,000,000 26,833,000 37,000,000

_______________________________________________________________________________

Page 314: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

315

PC21010/PC24010 (010)GENERAL ADMINISTRATION

BUDGET ESTIMATES 2014-2015_______________________________________________________________________________

BUDGET REVISED BUDGET ESTIMATES 2014-2015POSTS ESTIMATES ESTIMATES ________________________________________

2014-2015 2013-2014 2013-2014 SALARY NON-SALARY TOTAL_______________________________________________________________________________

PROVINCIAL 33,589 15,560,047,000 16,344,153,000 13,009,032,000 10,557,033,000 23,566,065,000

_______________________________________________________________________________TOTAL 33,589 15,560,047,000 16,344,153,000 13,009,032,000 10,557,033,000 23,566,065,000

_______________________________________________________________________________

Page 315: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

316

PC21010/PC24010 (010)GENERAL ADMINISTRATION

RsCharged: 894,314,000______________Voted: 22,671,751,000______________Total: 23,566,065,000______________

_______________________________________________________________________________HEAD OF DEPARTMENT

_______________________________________________________________________________BUDGET REVISED BUDGET

ESTIMATES ESTIMATES ESTIMATES2013-2014 2013-2014 2014-2015

_______________________________________________________________________________Rs Rs Rs

SUMMARYFUNCTIONAL

011101 PARLIAMENTARY/LEGISLATIVE 613,204,000 537,948,000 670,329,000AFFAIRS (CHARGED)

011101 PARLIAMENTARY/LEGISLATIVE 644,387,000 467,676,000 594,408,000AFFAIRS

011103 PROVINCIAL EXECUTIVE 344,996,000 539,522,000 375,739,000

011103 PROVINCIAL EXECUTIVE (CHARGED) 209,355,000 204,123,000 223,985,000

011104 ADMINISTRATIVE INSPECTION 217,719,000 229,106,000 263,115,000

011105 DISTRICT ADMINISTRATION 3,298,707,000 2,827,578,000 3,575,718,000

011108 LOCAL AUTHORITY ADMIN. & 150,466,000 139,482,000 164,691,000REGULATION

011110 GENERAL COMMISSION AND 221,289,000 251,005,000 258,171,000ENQUIRIES

011111 DIVISIONAL ADMINISTRATION 474,591,000 382,559,000 549,708,000

011204 ADMINISTRATION OF FINANCIAL 381,505,000 600,328,000 494,726,000AFFAIRS

011205 TAX MANAGEMENT (CUSTOMS. I 560,996,000 516,254,000 897,789,000TAX. EXCISE) AND TAXATION DEPARMENT

011206 ACCOUNTING SERVICES 611,232,000 642,471,000 771,673,000

011207 AUDITING SERVICES 261,969,000 260,651,000 296,749,000

015101 ESTABLISHMENT SERVICES GENERAL 33,528,000 51,619,000 50,658,000ADMN. ADMINISTRATION

015101 ESTABLISHMENT SERVICES GENERAL 1,315,153,000 1,624,532,000 1,575,511,000ADMN.

Page 316: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

317

PC21010/PC24010 (010)GENERAL ADMINISTRATION

RsCharged: 894,314,000______________Voted: 22,671,751,000______________Total: 23,566,065,000______________

_______________________________________________________________________________HEAD OF DEPARTMENT

_______________________________________________________________________________BUDGET REVISED BUDGET

ESTIMATES ESTIMATES ESTIMATES2013-2014 2013-2014 2014-2015

_______________________________________________________________________________Rs Rs Rs

SUMMARYFUNCTIONAL

015102 HUMAN RESOURCE MANAGEMENT 179,502,000 86,639,000 185,206,000

015201 PLANNING 237,369,000 240,954,000 259,460,000

031101 COURTS/JUSTICE 57,262,000 43,540,000 60,099,000

032108 ECONOMIC CRIME INVESTIGATION 790,077,000 637,652,000 846,483,000

034120 OTHERS (OTHER PLACES OF 92,802,000 89,122,000 106,384,000DETENTION & COR)

036101 SECRETARIAT 2,870,564,000 2,312,297,000 8,504,919,000

041310 ADMINISTRATION 27,375,000 61,066,000 30,232,000

042101 ADMINISTRATION/LAND COMMISSION 261,695,000 231,575,000 300,281,000

042201 ADMINISTRATION 106,866,000 112,279,000 122,810,000

042601 ADMINISTRATION 109,935,000 96,114,000 131,840,000

043701 ADMINISTRATION 34,708,000 104,204,000 77,159,000

044105 ADMINISTRATION 373,176,000 360,861,000 462,357,000

045201 ADMINISTRATION 29,541,000 30,602,000 33,761,000

061101 ADMINISTRATION 106,833,000 103,428,000 122,318,000

074107 POPULATION WELFARE MEASURES 50,085,000 50,232,000 54,253,000

076101 ADMINISTRATION 202,058,000 203,520,000 251,107,000

081105 ADMINISTRATION 151,876,000 1,642,501,000 662,600,000

084103 AUQAF 33,963,000 36,437,000 37,730,000

086101 ADMINISTRATION 51,407,000 54,746,000 64,713,000

Page 317: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

318

PC21010/PC24010 (010)GENERAL ADMINISTRATION

RsCharged: 894,314,000______________Voted: 22,671,751,000______________Total: 23,566,065,000______________

_______________________________________________________________________________HEAD OF DEPARTMENT

_______________________________________________________________________________BUDGET REVISED BUDGET

ESTIMATES ESTIMATES ESTIMATES2013-2014 2013-2014 2014-2015

_______________________________________________________________________________Rs Rs Rs

SUMMARYFUNCTIONAL

093103 ADMINISTRATION 256,148,000 282,911,000 315,382,000

094101 SCHOOL FOR HANDICAPPED / 33,311,000 24,668,000 39,409,000RETARDED PERSON

095101 ARCHIVES LIBRARY AND MUSEUMS 101,567,000

108101 SOCIAL WELFARE MEASURES 62,830,000 263,951,000 134,592,000

_______________________________________________________________________________ TOTAL 15,560,047,000 16,344,153,000 23,566,065,000_______________________________________________________________________________

Page 318: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

319

PC21010/PC24010 (010)GENERAL ADMINISTRATION

_______________________________________________________________________________BUDGET REVISED BUDGET

SCHEME SCHEME NAME ESTIMATES ESTIMATES ESTIMATES NO 2013-2014 2013-2014 2014-2015_______________________________________________________________________________

Rs Rs Rs

LQ4784 PUNJAB REVENUE AUTHORITY (PRA) 200,000,000 167,241,000 500,001,000

LQ5035 WOMEN DEVELOPMENT DEPARTMENT 18,302,000 221,699,000 86,966,000

LQ4051 ARCHIVES AND LIBRARIES 101,567,000

LQ4053 PROVINCIAL ASSEMBLY( VOTED) 469,550,000 325,844,000 399,295,000

LQ4054 PROVINCIAL ASSEMBLY (CHARGED) 6,721,000 4,171,000 6,722,000

LQ4055 PROVINCIAL ASSEMBLY DEPARTMENT 606,483,000 533,777,000 663,607,000(CHARGED)

LQ4056 GOVERNORS HOUSE (CHARGED) 14,367,000 12,016,000 14,368,000

LQ4057 GOVERNORS SECRETARIAT 85,817,000 85,608,000 94,483,000(CHARGED)

LQ4058 CM'S OFFICE (INCLUDING 199,940,000 395,202,000 219,935,000EXPENDITURE ON HOSPITALITY / SECURITY OFINCOMING FOREIGN DELEGATIONS)

LQ4059 MINISTERS 145,056,000 144,320,000 155,804,000

LQ4060 CHIEF MINISTERS INSPECTION 55,525,000 57,561,000 60,272,000TEAM

LQ4061 PROVINCIAL OMBUDSMAN 150,366,000 151,985,000 190,745,000

LQ4062 LAW AND PARLIAMENTARY AFFAIRS 83,883,000 82,375,000 100,908,000DEPARTMENT

LQ4063 SERVICES AND GENERAL 1,081,648,000 1,359,159,000 1,229,809,000ADMINISTRATION DEPARTMENT

LQ4064 HOME DEPARTMENT 171,631,000 314,054,000 5,174,551,000

LQ4065 LOCAL GOVERNMENT AND COMMUNITY 150,466,000 139,482,000 164,691,000DEV DEPTT

LQ4066 FINANCE DEPARTMENT 360,060,000 585,969,000 474,948,000

LQ4067 EXCISE AND TAXATION DEPARTMENT 47,521,000 59,486,000 55,079,000

LQ4068 PLANNING AND DEVELOPMENT 207,347,000 218,119,000 229,793,000DEPARTMENT

Page 319: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

320

PC21010/PC24010 (010)GENERAL ADMINISTRATION

_______________________________________________________________________________BUDGET REVISED BUDGET

SCHEME SCHEME NAME ESTIMATES ESTIMATES ESTIMATES NO 2013-2014 2013-2014 2014-2015_______________________________________________________________________________

Rs Rs Rs

LQ4069 INFORMATION AND CULTURE 51,407,000 54,746,000 64,713,000DEPARTMENT

LQ4071 COMMUNICATION AND WORKS 109,935,000 96,114,000 131,840,000DEPARTMENT

LQ4073 LITERACY DEPARTMENT 27,311,000 40,708,000 35,863,000

LQ4074 HEALTH DEPARTMENT 166,349,000 173,490,000 211,714,000

LQ4075 LABOUR AND HUMAN RESOURCE 27,375,000 61,066,000 30,232,000DEPARTMENT

LQ4076 HUD & PHE DEPARTMENT 71,021,000 68,309,000 86,792,000

LQ4077 ENVIRONMENT PROTECTION DEPTT 35,812,000 35,119,000 35,526,000

LQ4078 SOCIAL WELFARE AND BAIT-UL-MAL 21,793,000 21,452,000 22,703,000DEPARTMENT

LQ4079 ZAKAT AND USHR DEPARTMENT 22,735,000 20,800,000 24,923,000

LQ4080 AUQAF DEPARTMENT 33,963,000 36,437,000 37,730,000

LQ4081 AGRICULTURE DEPARTMENT 85,066,000 75,978,000 96,645,000

LQ4082 FOOD DEPARTMENT 43,913,000 44,166,000 47,497,000

LQ4083 LIVESTOCK AND DAIRY 35,871,000 36,838,000 40,909,000DEVELOPMENT DEPARTMENT

LQ4084 FORESTRY WILDLIFE FISHERIES 41,496,000 41,470,000 53,319,000AND TOURISM DEPARTMENT

LQ4085 COOPERATIVE DEPARTMENT 19,038,000 20,492,000 21,762,000

LQ4086 IRRIGATION AND POWER 106,866,000 112,279,000 122,810,000DEPARTMENT

LQ4087 INDUSTRIES DEPARTMENT 183,009,000 168,863,000 241,599,000

LQ4088 TRANSPORT DEPARTMENT 29,541,000 30,602,000 33,761,000

LQ4090 DIRECTOR GENERAL PROTOCOL 33,528,000 51,619,000 50,658,000

LQ4091 PUNJAB SERVICE TRIBUNAL 57,262,000 43,540,000 60,099,000

Page 320: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

321

PC21010/PC24010 (010)GENERAL ADMINISTRATION

_______________________________________________________________________________BUDGET REVISED BUDGET

SCHEME SCHEME NAME ESTIMATES ESTIMATES ESTIMATES NO 2013-2014 2013-2014 2014-2015_______________________________________________________________________________

Rs Rs Rs

LQ4092 PUBLIC SERVICE COMMISSION 221,289,000 251,005,000 258,171,000

LQ4093 ANTI-CORRUPTION ESTABLISHMENT 726,357,000 560,727,000 776,301,000

LQ4094 SPECIAL JUDGES ANTI-CORRUPTION 63,720,000 76,925,000 70,182,000COURTS

LQ4095 CRISIS MANAGEMENT AND CONTROL 6,892,000 2,377,000 7,423,000CENTRE

LQ4096 DISTRICT PUBLIC SAFETY 80,874,000 3,564,000 82,334,000COMMISSION

LQ4097 FORENSIC SCIENCE LABORATORY 665,521,000 604,735,000 701,483,000PUNJAB

LQ4099 BOARD OF REVENUE 311,491,000 287,493,000 340,526,000

LQ4100 INSPECTORATE OF TREASURIES AND 28,856,000 17,185,000 141,337,000ACCOUNTS

LQ4101 TREASURIES/DISTRICT ACCOUNTS 582,376,000 625,286,000 630,336,000OFFICES

LQ4102 LOCAL FUND AUDIT DEPARTMENT 261,969,000 260,651,000 296,749,000

LQ4103 RECLAMATION AND PROBATION 92,802,000 89,122,000 106,384,000DEPARTMENT

LQ4105 DRUG COURTS 35,709,000 30,030,000 39,393,000

LQ4106 PUNJAB PRICES AND SUPPLY BOARD 8,645,000 6,902,000 9,201,000

LQ4152 GRANTS TO PUNJAB SPORTS BOARD 40,000,000 1,533,010,000 540,001,000

LQ4153 DIRECTORATE GENERAL SPORTS 81,307,000 76,063,000 85,587,000

LQ4306 PUNJAB PROCUREMENT REGULATORY 44,209,000 19,896,000 53,725,000AUGHORITY (PPRA)

LQ4307 I & C WING (S&GAD) 18,775,000 25,425,000 20,578,000

LQ4376 STAFF AND HOUSEHOLD (CHARGED) 109,171,000 106,499,000 115,134,000

LQ4378 SPECIAL EDUCATION DEPARTMENT 33,311,000 24,668,000 39,409,000

LQ4382 MINES AND MINERALS DEPARTMENT 25,205,000 32,508,000 42,734,000

Page 321: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

322

PC21010/PC24010 (010)GENERAL ADMINISTRATION

_______________________________________________________________________________BUDGET REVISED BUDGET

SCHEME SCHEME NAME ESTIMATES ESTIMATES ESTIMATES NO 2013-2014 2013-2014 2014-2015_______________________________________________________________________________

Rs Rs Rs

LQ4383 MANAGMENT AND PROFESSIONAL 129,729,000 46,048,000 132,338,000

LQ4448 HIGHER EDUCATION DEPARTMENT 113,268,000 101,061,000 124,669,000

LQ4451 SCHOOL EDUCATION DEPARTMENT 104,312,000 129,147,000 142,376,000

LQ4456 DG(INSPECTION) 21,597,000 11,966,000 22,108,000

LQ4457 DIRECTORATE OF MONITORING 88,886,000 84,852,000 88,887,000

LQ4502 HUMAN RIGHTS & MINOROTIES 90,954,000 59,457,000 94,205,000AFFAIRS DEPTT

LQ4504 VIP FLIGHT MAINTENANCE AND 82,066,000 110,006,000 103,918,000OPERATION CEL

LQ4507 AVIATION FLIGHT (RW) 88,455,000 110,046,000 114,353,000

LQ4508 DIVISIONAL ADMINISTRATION 428,239,000 350,571,000 500,899,000

LQ4519 CIRCUIT HOUSE OF VARIOUS 46,352,000 31,988,000 48,809,000DIVISIONAL HEADQURATERS

LQ4536 O & M WING (S&GAD) 53,128,000

LQ4575 DIRECTORATE OF P & P 15,467,000 15,488,000 16,950,000

LQ4583 DISTRICT ADMINISTRATION 700,424,000 525,133,000 772,804,000

LQ4584 SUB DIVISIONAL ADMINISTRATION 1,757,174,000 1,547,030,000 1,890,708,000

LQ4586 ADDITIONAL COLLECTOR 841,109,000 755,415,000 912,206,000

LQ4766 MONITORING AND EVALUATION CELL 11,257,000 11,995,000 12,474,000

LQ4768 MEMBER COLONIES 1,984,000 2,034,000 2,183,000

LQ4772 DIRECTOR GENERAL MONITORING & 30,022,000 22,835,000 29,667,000EVALUATION P&D DEPARTMENT

LQ4776 DISTRICT CONSUMER PROTECTION 41,536,000 38,258,000 45,279,000COUNCIL

LQ4905 ENERGY DEPARTMENT 34,708,000 104,204,000 77,159,000

LQ5037 PROVINCIAL OMBUDSPERSON 11,828,000 19,560,000 12,098,000

Page 322: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

323

PC21010/PC24010 (010)GENERAL ADMINISTRATION

_______________________________________________________________________________BUDGET REVISED BUDGET

SCHEME SCHEME NAME ESTIMATES ESTIMATES ESTIMATES NO 2013-2014 2013-2014 2014-2015_______________________________________________________________________________

Rs Rs Rs

LQ5142 YOUTH AFFAIRS SPORTS 30,569,000 33,428,000 37,012,000ARCHEOLOGY

LQ5276 PUBLIC PROSECUTION DEPARTMENT 87,991,000 45,246,000 73,259,000

LQ5277 PUNJAB CONSUMER PROTECTION 29,873,000 27,257,000 32,060,000COUNCIL

LQ5279 DISTRICT CONSUMER COURTS 84,908,000 87,073,000 91,484,000

LQ5283 PROSECUTER GENERAL 1,379,557,000 1,092,870,000 1,486,298,000

LQ5293 PROVINCIAL FINANCE COMMISSION 21,445,000 14,359,000 19,778,000

LQ5362 CHILD PROTECTION 367,615,000 152,633,000 868,576,000

LQ5364 POPULATION WELFARE DEPARTMENT 34,618,000 34,744,000 37,303,000

LQ5992 PUNJAB INSTITUTE OF MANAGEMENT 49,773,000 40,591,000 52,868,000AND PROFE SSIONAL DEVELOPMENT-II

LW4065 CANE COMMISSIONER PUNJAB 36,311,000 12,631,000 40,149,000

_______________________________________________________________________________ TOTAL 15,560,047,000 16,344,153,000 23,566,065,000_______________________________________________________________________________

Page 323: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

324

PC21010/PC24010 (010)GENERAL ADMINISTRATION

_______________________________________________________________________________BUDGET REVISED BUDGET

ESTIMATES ESTIMATES ESTIMATES2013-2014 2013-2014 2014-2015

_______________________________________________________________________________Rs Rs Rs

SUMMARY OBJECT

A01 TOTAL EMPLOYEES RELATED 11,863,702,000 10,173,813,000 13,009,032,000EXPENSES.

A011 PAY 5,845,990,000 4,577,215,000 6,187,874,000

A011-1 TOTAL PAY OF OFFICERS 2,613,777,000 1,912,326,000 2,792,495,000

A01101 Basic Pay of Officers 2,486,106,000 1,852,335,000 2,643,904,000A01102 Personal pay 8,066,000 2,341,000 10,899,000A01103 Special Pay 32,607,000 2,386,000 36,848,000A01104 Technical pay 170,000 36,000 150,000A01105 Qualification Pay 3,379,000 381,000 5,436,000A01106 Pay of contract staff 8,819,000 9,362,000A01109 Command Pay 9,000 9,000 9,000A01150 Others 74,621,000 54,838,000 85,887,000

A011-2 TOTAL PAY OF OTHER STAFF 3,232,213,000 2,664,889,000 3,395,379,000

A01151 Basic Pay of Other Staff 3,147,507,000 2,634,182,000 3,314,775,000A01152 Personal pay 3,730,000 2,768,000 4,541,000A01153 Special Pay 3,268,000 30,000 3,381,000A01154 Good conduct pay 1,074,000 1,318,000A01155 Qualification Pay 2,349,000 105,000 2,124,000A01156 Pay of contract staff 2,173,000 754,000 2,395,000A01170 Others 72,112,000 27,050,000 66,845,000

A012 ALLOWANCES 6,017,712,000 5,596,598,000 6,821,158,000

A012-1 TOTAL REGULAR ALLOWANCES 5,643,209,000 5,221,495,000 6,395,007,000

A01201 Senior Post Allowance 3,257,000 2,909,000 3,989,000A01202 House Rent Allowance 783,176,000 596,879,000 798,312,000A01203 Conveyance Allowance 726,438,000 757,418,000 805,364,000A01204 Sumptuary Allowance 26,266,000 26,171,000 24,216,000A01205 Dearness Allowance 8,265,000 40,000 5,246,000A01206 Local Compensatory Allowance 3,000 3,000A01207 Washing Allowance 4,232,000 2,156,000 4,508,000A01208 Dress Allowance 343,000 181,000 356,000A01209 Special Additional Allowance 5,559,000 2,113,000 4,270,000A0120A Special Message Allowance 306,000 194,000A0120D Integrated Allowance 45,372,000 29,160,000 47,135,000A0120K Special Judicial Allowance 25,525,000 26,073,000 25,043,000A0120M Car Allowance 287,000 137,000A0120N Spl. allowances @ 20% of basic 188,294,000 160,080,000 186,387,000

pay for SecretariatA0120P Adhoc Relief 2009 3,411,000 106,000 1,910,000A0120Q Fixed Daily Allowance 850,000 583,000 927,000

Page 324: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

325

PC21010/PC24010 (010)GENERAL ADMINISTRATION

_______________________________________________________________________________BUDGET REVISED BUDGET

ESTIMATES ESTIMATES ESTIMATES2013-2014 2013-2014 2014-2015

_______________________________________________________________________________Rs Rs Rs

SUMMARY OBJECT

A0120W Public Service Commission 120,000 120,000Allowace

A0120X Ad - hoc Allowance - 2010 1,311,110,000 1,088,716,000 1,353,030,000A01210 Risk Allowance 10,550,000A01211 Hill Allowance 1,271,000 628,000 1,386,000A01212 Telecommunication allowance 24,150,000 23,440,000 22,080,000A01216 Qualification Allowance 2,273,000 4,322,000 4,253,000A01217 Medical Allowance 493,583,000 404,215,000 503,373,000A01218 Fixed stationary allowance 2,125,000 1,909,000 2,025,000A0121A Adhoc Relief Allowance 2011 433,404,000 356,445,000 449,432,000A0121B Health Professional Allowance 1,140,000 805,000 650,000A0121K Utility Al to commissioners, 31,804,000 14,019,000 32,112,000

DCOs and ACA0121M Adhoc Relief Allowance - 2012 824,934,000 809,044,000 909,618,000A0121N Personal Allowance 290,000 23,000 5,844,000A0121Q Audit & Accounts Allowance 60,000 10,000A0121T Adhoc Relief Allowance 2013 374,070,000 465,483,000A0121V Special Assignment Allowance 534,000 460,000A01224 Entertainment Allowance 4,452,000 2,680,000 4,631,000A01225 Instructional Allowance 2,844,000 3,677,000 3,354,000A01226 Computer Allowance 3,603,000 2,182,000 3,037,000A01227 Project Allowance 10,781,000 6,033,000 10,382,000A01228 Orderly Allowance 6,746,000 8,616,000 9,024,000A01235 Secretariat allowance 49,000A01236 Deputation Allowance 6,926,000 3,675,000 10,911,000A01238 Charge Allowance 978,000 1,027,000 3,876,000A01239 Special Allowance 123,449,000 80,681,000 125,326,000A01240 Utility allowance for Gas 6,716,000 3,526,000 7,518,000A01241 Utility allowance for 7,384,000 14,257,000 8,970,000

electricityA01242 Consolidation Travelling 167,000 107,000 74,000

AllowanceA01243 Special travelling allowance 2,879,000 1,727,000 3,323,000A01244 Adhoc Relief 8,528,000 1,701,000 5,838,000A01245 Indexed house rent allowance 4,200,000 4,200,000 4,200,000A01248 Judicial Allowance 23,112,000 18,277,000 26,145,000A01249 Utility Allowance to Ministers 46,418,000 38,218,000 45,176,000A01250 Incentive Allowance 6,500,000 4,952,000 6,000,000A01252 Non Practicing Allowance 107,294,000 95,735,000 121,961,000A01255 Hostel Superintendent 1,321,000

AllowanceA01256 Special Adhoc Relief Allowance 12,372,000 12,360,000 13,505,000A01259 Fuel Allowance 13,800,000 14,287,000 15,843,000A01260 Ration Allowance 10,142,000 5,118,000 10,382,000A01262 Special Relief Allowance 6,344,000 53,000 4,296,000A01264 Technical Allowance 100,000 5,000 110,000A01265 Cash Handling Allowance 15,000 2,000 6,000

Page 325: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

326

PC21010/PC24010 (010)GENERAL ADMINISTRATION

_______________________________________________________________________________BUDGET REVISED BUDGET

ESTIMATES ESTIMATES ESTIMATES2013-2014 2013-2014 2014-2015

_______________________________________________________________________________Rs Rs Rs

SUMMARY OBJECT

A01266 Disturbance Allowance 10,000 9,000 20,000A01270 Others 278,340,000 216,242,000 282,676,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 374,503,000 375,103,000 426,151,000

A01271 Overtime Allowance 30,837,000 29,677,000 33,422,000A01272 Night duty allowance 10,000 11,000A01273 Honoraria 154,818,000 157,169,000 166,612,000A01274 Medical Charges 58,617,000 40,063,000 66,358,000A01276 Outfit allowance 10,000 10,000A01277 Contingent Paid Staff 23,439,000 44,532,000 47,163,000A01278 Leave Salary 6,271,000 3,185,000 8,160,000A01279 Extra duty allowance 55,000 56,000A01281 Danger money allowance 1,000A01282 Session Allowance 66,400,000 61,400,000 66,400,000A01288 Contract Allowance 990,000 961,000 1,000,000A01290 Governor's House Allowance 10,676,000 9,636,000 9,624,000A01299 Others 22,380,000 28,480,000 27,334,000

A02 TOTAL PROJECT PRE-INVESTMENT 155,000 1,000 170,000ANALYSIS

A022 RESEARCH AND SERVICE & 155,000 1,000 170,000EXPLORATORY OPERATIONS

A02201 Research and Surveys & 155,000 1,000 170,000Exploratory Operations

A03 TOTAL OPERATING EXPENSES 2,611,804,000 2,840,828,000 3,315,086,000

A030 100,000

A03001 High Speed Diesel (HSD) Oil - 100,000Operational

A031 FEES 200,000 1,000 220,000

A03102 Legal fees 200,000 1,000 220,000

A032 COMMUNICATIONS 250,029,000 235,998,000 273,615,000

A03201 Postage and Telegraph 21,382,000 21,551,000 23,448,000A03202 Telephone and Trunk Call 218,739,000 204,388,000 236,346,000A03203 Telex Teleprinter and Fax 17,000 8,000 182,000A03204 Electronic Communication 3,669,000 2,909,000 4,041,000A03205 Courier and Pilot Service 5,017,000 6,392,000 8,393,000A03206 Photography charges 200,000 50,000 200,000

Page 326: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

327

PC21010/PC24010 (010)GENERAL ADMINISTRATION

_______________________________________________________________________________BUDGET REVISED BUDGET

ESTIMATES ESTIMATES ESTIMATES2013-2014 2013-2014 2014-2015

_______________________________________________________________________________Rs Rs Rs

SUMMARY OBJECT

A03270 Others 1,005,000 700,000 1,005,000

A033 UTILITIES 559,095,000 461,416,000 588,685,000

A03301 Gas 75,578,000 63,618,000 79,767,000A03302 Water 5,639,000 4,112,000 5,668,000A03303 Electricity 466,566,000 380,722,000 490,487,000A03304 Hot and Cold Weather Charges 11,082,000 11,789,000 12,528,000A03370 Others 230,000 1,175,000 235,000

A034 OCCUPANCY COSTS 139,620,000 172,008,000 178,622,000

A03402 Rent for Office Building 118,921,000 132,127,000 154,412,000A03403 Rent for Residential Building 1,000 4,001,000 1,000A03404 Rent for other building 9,000,000 9,579,000 10,000,000A03405 Rent Other than on Residential 629,000 240,000

BuildingA03406 Royalties 75,000 1,000 1,000A03407 Rates and Taxes 11,609,000 25,671,000 13,953,000A03408 Rent of Machine & Equipment 14,000 15,000

A036 MOTOR VEHICLES 245,000 787,000 1,434,000

A03601 Fuel 80,000 80,000A03602 Insurance 1,000A03603 Registration 245,000 707,000 1,353,000

A037 CONSULTANCY AND CONTRACTUAL 5,000,000 1,000 1,840,000WORK

A03770 Other 5,000,000 1,000 1,840,000

A038 TRAVEL & TRANSPORTATION 986,543,000 1,065,103,000 1,252,686,000

A03801 Training - domestic 106,220,000 20,218,000 228,230,000A03805 Travelling Allowance 144,805,000 184,350,000 158,605,000A03806 Transportation of Goods 2,589,000 2,955,000 3,298,000A03807 P.O.L Charges 621,858,000 789,921,000 744,565,000A03808 Conveyance Charges 1,339,000 573,000 27,395,000A03809 CNG Charges (Govt) 4,639,000 1,475,000 4,732,000A03810 Tour Expenditure State 400,000 340,000 400,000

Conveyance & M-CarsA03820 Others 50,665,000 29,983,000 44,476,000A03821 Training - domestic 1,750,000 1,851,000 1,902,000A03824 Other -international 238,000A03825 Travelling allowance 52,278,000 33,199,000 39,083,000

Page 327: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

328

PC21010/PC24010 (010)GENERAL ADMINISTRATION

_______________________________________________________________________________BUDGET REVISED BUDGET

ESTIMATES ESTIMATES ESTIMATES2013-2014 2013-2014 2014-2015

_______________________________________________________________________________Rs Rs Rs

SUMMARY OBJECT

A039 GENERAL 671,072,000 905,514,000 1,017,884,000

A03901 Stationery 114,961,000 131,129,000 134,134,000A03902 Printing and Publication 80,553,000 109,529,000 95,753,000A03903 Conference/Seminars/Workshops/ 7,706,000 11,987,000 12,027,000

SymposiaA03904 Hire of Vehicles 226,000 35,000 233,000A03905 Newspapers Periodicals and 35,549,000 20,582,000 23,384,000

BooksA03906 Uniforms and Protective 17,217,000 23,468,000 17,394,000

ClothingA03907 Advertising & Publicity 24,034,000 80,414,000 30,582,000A03912 Delegation abroad 26,010,000 2,800,000 26,011,000A03913 Contribution & Subscription 8,400,000 2,724,000 8,600,000A03914 Secret Service Expenditure 3,321,000 2,929,000 10,400,000A03915 Payments to Govt. Deptt. for 178,000 3,817,000 638,000

Service RenderedA03917 Law Charges 8,305,000 20,492,000 14,722,000A03918 Exhibitions, Fairs & Other 4,388,000 39,102,000 5,120,000

National CelebrationsA03919 Payments to Others for Service 73,002,000 150,744,000 328,876,000

RenderedA03921 Unforeseen exp.for disaster 1,429,000 441,000 1,436,000

preparedness & reliefA03923 Security of VIP's 2,000 2,000A03927 Purchase of drug and medicines 1,582,000 389,000 1,583,000A03930 Vocational and Manpower 22,000 1,000 24,000

TrainingA03936 Foreign/Inland Training Course 4,561,000 2,313,000 5,649,000

FeeA03937 Refresher/Recurrent courses of 17,000,000 7,205,000 17,500,000

PilotsA03938 Insurance of Aircrafts and 14,500,000 13,120,000 15,550,000

PilotsA03939 Landing/Parking Charges of 300,000 409,000 300,000

AircraftsA03940 Unforeseen expenditure 4,235,000 2,639,000 4,605,000A03942 Cost of Other Stores 35,680,000 52,227,000 42,710,000A03954 Ordinance Store 5,000 505,000A03955 Computer Stationary 61,255,000 77,021,000 78,429,000A03960 Expenditure on Foreign 662,000 662,000

Delegation arriving in PAKA03970 Others 125,989,000 149,997,000 141,055,000

A04 TOTAL EMPLOYEES' RETIREMENT 27,142,000 17,995,000 17,961,000BENEFITS

Page 328: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

329

PC21010/PC24010 (010)GENERAL ADMINISTRATION

_______________________________________________________________________________BUDGET REVISED BUDGET

ESTIMATES ESTIMATES ESTIMATES2013-2014 2013-2014 2014-2015

_______________________________________________________________________________Rs Rs Rs

SUMMARY OBJECT

A041 PENSION 27,142,000 17,995,000 17,961,000

A04101 Pension-Civil 376,000 382,000A04103 Gratuity-Civil 240,000 240,000A04110 Payment of Pension 330,000 4,033,000 2,346,000

Contribution of Ex-Local FundA04114 Superannuation Encashment Of 878,000 2,332,000 3,508,000

L.P.RA04115 Social Security benefit in 1,560,000 1,650,000 1,260,000

lieu of PensionA04170 Others 23,758,000 9,980,000 10,225,000

A05 TOTAL GRANTS SUBSIDIES AND 443,489,000 1,994,663,000 6,414,745,000WRITE OFF LOANS

A052 GRANTS-DOMESTIC 443,489,000 1,994,663,000 6,414,745,000

A05213 Spl Grants from Provincial 1,500,000Retained Amounts (TMA)

A05216 Fin. Assis. to the families of 51,615,000 35,917,000 53,978,000G. Serv. who expire

A05270 To Others 391,874,000 1,957,246,000 6,360,767,000

A06 TOTAL TRANSFERS 176,202,000 443,174,000 177,430,000

A061 SCHOLARSHIP 1,832,000 6,313,000 7,697,000

A06101 Merit 100,000 85,000 100,000A06102 Others 800,000 680,000 300,000A06103 Cash Awards 805,000 5,498,000 7,110,000A06104 Bonus 127,000 50,000 187,000

A062 TECHNICAL ASSISTANCE 7,035,000 5,950,000 5,037,000

A06201 Foreign Training in Pakistan 35,000 37,000A06270 Others 7,000,000 5,950,000 5,000,000

A063 ENTERTAINMENT & GIFTS 65,255,000 118,226,000 88,347,000

A06301 Entertainments & Gifts 65,255,000 118,226,000 88,347,000

A064 OTHER TRANSFER PAYMENTS 102,080,000 312,685,000 76,349,000

A06402 Contribution/transfer to 122,000 11,000 128,000reserve fund

A06470 Others 101,958,000 312,674,000 76,221,000

Page 329: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

330

PC21010/PC24010 (010)GENERAL ADMINISTRATION

_______________________________________________________________________________BUDGET REVISED BUDGET

ESTIMATES ESTIMATES ESTIMATES2013-2014 2013-2014 2014-2015

_______________________________________________________________________________Rs Rs Rs

SUMMARY OBJECT

A09 TOTAL PHYSICAL ASSETS 145,192,000 402,899,000 276,014,000

A091 PURCHASE OF BUILDING 1,000

A09170 Others 1,000

A092 COMPUTER EQUIPMENT 4,261,000 27,299,000 34,736,000

A09201 Hardware 3,364,000 9,470,000 12,584,000A09202 Software 265,000 729,000 965,000A09203 I.T. Equipment 632,000 17,100,000 21,187,000

A094 OTHER STORES AND STOCKS 126,000,000 107,110,000 134,820,000

A09407 Specific Consumable 126,000,000 107,110,000 134,820,000

A095 PURCHASE OF TRANSPORT 6,502,000 131,168,000 69,755,000

A09501 Transport 6,502,000 131,168,000 69,755,000

A096 PURCHASE OF PLANT & MACHINERY 3,237,000 119,040,000 26,469,000

A09601 Plant and Machinery 3,237,000 119,040,000 26,469,000

A097 PURCHASE FURNITURE & FIXTURE 4,477,000 16,446,000 8,818,000

A09701 Purchase of Furniture and 4,477,000 15,645,000 8,818,000Fixture

A09702 Unkempt Furnishings 801,000

A098 PURCHASE OF OTHER ASSETS 715,000 1,836,000 1,415,000

A09802 Purchase of other 315,000 1,496,000 1,315,000assets-others

A09899 Others 400,000 340,000 100,000

A11 TOTAL INVESTMENT 12,995,000 12,995,000 13,428,000

A111 INVESTMENT LOCAL 12,995,000 12,995,000 13,428,000

A11102 To non financial institutions 12,995,000 12,995,000 13,428,000

A13 TOTAL REPAIRS AND MAINTENANCE 279,366,000 457,785,000 342,199,000

A130 TRANSPORT 158,800,000 276,172,000 202,577,000

A13001 Transport 158,800,000 276,172,000 178,577,000

Page 330: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

331

PC21010/PC24010 (010)GENERAL ADMINISTRATION

_______________________________________________________________________________BUDGET REVISED BUDGET

ESTIMATES ESTIMATES ESTIMATES2013-2014 2013-2014 2014-2015

_______________________________________________________________________________Rs Rs Rs

SUMMARY OBJECT

A13005 Helicopter/Air Transport 24,000,000

A131 MACHINERY AND EQUIPMENT 80,166,000 110,082,000 90,090,000

A13101 Machinery and Equipment 80,116,000 110,025,000 89,940,000A13199 Others 50,000 57,000 150,000

A132 FURNITURE AND FIXTURE 26,622,000 41,929,000 31,705,000

A13201 Furniture and Fixture 26,622,000 41,929,000 31,705,000

A133 BUILDINGS AND STRUCTURE 4,697,000 8,248,000 4,359,000

A13301 Office Buildings 3,431,000 7,163,000 3,193,000A13370 Others 1,266,000 1,085,000 1,166,000

A136 ROADS, HIGHWAYS AND BRIDGES 16,000 8,000 16,000

A13604 Other bridges 16,000 8,000 16,000

A137 COMPUTER EQUIPMENT 8,183,000 20,563,000 12,439,000

A13701 Hardware 4,623,000 5,828,000 6,681,000A13702 Software 1,264,000 1,223,000 1,861,000A13703 I.T. Equipment 2,296,000 13,512,000 3,897,000

A138 GENERAL 853,000 743,000 981,000

A13801 Maintenance of Gardens 853,000 743,000 981,000

A139 TELECOMMUNICATION WORKS 29,000 40,000 32,000

A13904 R & M of Lines and Wires 1,000(Telephone)

A13905 R & M of Lines and Wires 1,000(Radio)

A13907 R & M of Apparatus and Plants 1,000(Telephone)

A13920 Others-Repairs 29,000 40,000 29,000

_______________________________________________________________________________ NET TOTAL 15,560,047,000 16,344,153,000 23,566,065,000_______________________________________________________________________________

Page 331: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

332

PC21010/PC24010 (010)GENERAL ADMINISTRATION

SUMMARY OF SCALES FOR 2014-2015_______________________________________________________________________________

Pay Permanent Fresh Continued Total Basic SCALE POSTS POSTS POSTS POSTS PAY_______________________________________________________________________________

Class IV 8 8 51,238,000(Contract)

01 4622 8 1886 6516 547,743,000

02 691 3 3310 4004 385,970,000

03 65 75 140 14,546,000

04 1128 3 483 1614 174,648,000

05 764 2 395 1161 139,281,000

06 32 10 42 4,213,000

07 2481 5 3252 5738 689,421,000

08 18 18 2,963,000

09 986 2 765 1753 274,964,000

10 27 14 41 5,302,000

11 171 102 273 45,775,000

12 293 213 506 107,774,000

13 122 2 124 17,321,000

14 3193 10 1344 4547 845,091,000

15 22 84 106 21,429,000

16 1426 10 411 1847 474,911,000

17 2270 24 611 2905 987,179,000

18 830 9 159 998 450,986,000

19 272 1 78 351 221,021,000

20 90 19 109 89,945,000

21 61 3 64 77,324,000

22 4 1 5 7,284,000

(Fixed) 4 35 39 7,342,000

(Special) 411 1 268 680 326,765,000

Page 332: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

333

PC21010/PC24010 (010)GENERAL ADMINISTRATION

SUMMARY OF SCALES FOR 2014-2015_______________________________________________________________________________

Pay Permanent Fresh Continued Total Basic SCALE POSTS POSTS POSTS POSTS PAY_______________________________________________________________________________

_______________________________________________________________________________TOTAL 19991 78 13520 33589 5,970,436,000

_______________________________________________________________________________

Page 333: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

334

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0111 EXECUTIVE AND LEGISLATIVE ORGANS011101 PARLIAMENTARY/LEGISLATIVE AFFAIRS

LQ4053 Provincial Assembly( Voted)

A01 TOTAL EMPLOYEES RELATED EXPENSES. 242,392,000 212,288,000 192,064,000

A011 TOTAL PAY 371 320 51,324,000 51,192,000 46,440,000

A011-1 TOTAL PAY OF OFFICERS 371 320 51,324,000 51,192,000 46,440,000

A01101 Total Basic Pay of Officers 371 320 51,324,000 51,192,000 46,440,000

S013 Salary Of Members (Special) 371 51,324,000Including Leader Of Op

S013-M Salary Of Members (Special) 320 46,440,000Including Leader Of Op

A012 TOTAL ALLOWANCES 191,068,000 161,096,000 145,624,000

A012-1 TOTAL REGULAR ALLOWANCES 181,058,000 156,086,000 135,624,000

A01202 House Rent Allowance 42,670,000 41,000,000 38,580,000

A01203 Conveyance Allowance 31,176,000 17,450,000

A01204 Sumptuary Allowance 21,310,000 21,310,000 19,260,000

A01212 Telecommunication allowance 21,210,000 20,500,000 19,140,000

A01239 Special Allowance 1,806,000 500,000 1,680,000

001 Special Allowance 1,806,000 500,000 1,680,000

A01249 Utility Allowance to Ministers 12,726,000 12,726,000 11,484,000

A01270 Others 50,160,000 42,600,000 45,480,000

004 Office Maintenance Allowance to MPAs 42,420,000 40,500,000 38,280,000

005 Petrol and Maintenance Allowance of cars of Chairman of Standing Committees of 7,740,000 2,100,000 7,200,000

PAP

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 10,010,000 5,010,000 10,000,000

A01274 Medical Charges 10,000,000 5,000,000 10,000,000

A01299 Others 10,000 10,000

001 Others 10,000 10,000

A03 TOTAL OPERATING EXPENSES 122,900,000 60,419,000 128,709,000

A032 TOTAL COMMUNICATIONS 557,000 50,000 557,000

A03202 Telephone and Trunk Call 557,000 50,000 557,000

Page 334: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

335

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0111 EXECUTIVE AND LEGISLATIVE ORGANS011101 PARLIAMENTARY/LEGISLATIVE AFFAIRS

LQ4053 Provincial Assembly( Voted)

A038 TOTAL TRAVEL & 102,318,000 59,869,000 108,127,000

TRANSPORTATION

A03808 Conveyance Charges 25,221,000

A03820 Others 50,660,000 29,982,000 44,471,000

002 Daily Allowance 50,660,000 29,982,000 44,471,000

A03825 Travelling allowance 51,658,000 29,887,000 38,435,000

A039 TOTAL GENERAL 20,025,000 500,000 20,025,000

A03912 Delegation abroad 20,000,000 500,000 20,000,000

A03936 Foreign/Inland Training Course Fee 25,000 25,000

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 2,300,000 800,000 2,300,000

A052 TOTAL GRANTS-DOMESTIC 2,300,000 800,000 2,300,000

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

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 101,958,000 52,337,000 76,221,000

A064 TOTAL OTHER TRANSFER 101,958,000 52,337,000 76,221,000

PAYMENTS

A06470 Others 101,958,000 52,337,000 76,221,000

002 Accommodation Allowance 101,958,000 52,337,000 76,221,000

_______________________________________________________________________________Provincial Assembly( Voted) 469,550,000 325,844,000 399,295,000

_______________________________________________________________________________

Page 335: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

336

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0111 EXECUTIVE AND LEGISLATIVE ORGANS011101 PARLIAMENTARY/LEGISLATIVE AFFAIRS

LQ4054 Provincial Assembly (Charged)

A01 TOTAL EMPLOYEES RELATED EXPENSES. 2,121,000 1,371,000 1,801,000

A011 TOTAL PAY 2 2 1,037,000 1,037,000 1,037,000

A011-1 TOTAL PAY OF OFFICERS 2 2 1,037,000 1,037,000 1,037,000

A01101 Total Basic Pay of Officers 2 2 1,037,000 1,037,000 1,037,000

S011-M Salary Of Deputy Speaker (Special) 1 1 504,000 504,000

S014-M Salary Of Speaker (Special) 1 1 533,000 533,000

A012 TOTAL ALLOWANCES 1,084,000 334,000 764,000

A012-1 TOTAL REGULAR ALLOWANCES 564,000 264,000 264,000

A01202 House Rent Allowance 300,000

A01204 Sumptuary Allowance 264,000 264,000 264,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 520,000 70,000 500,000

A01274 Medical Charges 500,000 50,000 500,000

A01299 Others 20,000 20,000

001 Others 20,000 20,000

A03 TOTAL OPERATING EXPENSES 2,800,000 2,000,000 3,120,000

A038 TOTAL TRAVEL & 800,000 1,000,000 1,120,000

TRANSPORTATION

A03805 Travelling Allowance 800,000 1,000,000 1,120,000

A039 TOTAL GENERAL 2,000,000 1,000,000 2,000,000

A03912 Delegation abroad 2,000,000 1,000,000 2,000,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000

A041 TOTAL PENSION 1,000

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

Page 336: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

337

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0111 EXECUTIVE AND LEGISLATIVE ORGANS011101 PARLIAMENTARY/LEGISLATIVE AFFAIRS

LQ4054 Provincial Assembly (Charged)

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 1,800,000 800,000 1,800,000

A052 TOTAL GRANTS-DOMESTIC 1,800,000 800,000 1,800,000

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

A05270 To Others 800,000 800,000 800,000

053 Discretionery Grant by Speaker 500,000 500,000 500,000

054 Discretionery Grant by Deputy Speaker 300,000 300,000 300,000

_______________________________________________________________________________Provincial Assembly (Charged) 6,721,000 4,171,000 6,722,000

_______________________________________________________________________________

Page 337: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

338

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0111 EXECUTIVE AND LEGISLATIVE ORGANS011101 PARLIAMENTARY/LEGISLATIVE AFFAIRS

LQ4055 Provincial Assembly Department (Charged)

A01 TOTAL EMPLOYEES RELATED EXPENSES. 476,692,000 437,062,000 492,985,000

A011 TOTAL PAY 800 800 114,503,000 105,803,000 116,127,000

A011-1 TOTAL PAY OF OFFICERS 146 146 45,577,000 40,777,000 46,338,000

A01101 Total Basic Pay of Officers 146 146 45,577,000 40,777,000 46,338,000

S673-M Senior Secretary (BPS-21) 1 1 754,000 714,000

D492-M Director General (Par. (BPS-20) 1 1 808,000 839,000Affairs & Research)

S045-M Secretary (BPS-20) 1 1 683,000 714,000

S397-M Special Secretary (BPS-20) 2 2 1,397,000 893,000

A029-M Additional Secretary (BPS-19) 3 3 1,660,000 1,721,000

C375-M Chief Reporter (BPS-19) 1 1 676,000 704,000

D124-M Director Research And (BPS-19) 1 1 386,000 386,000Publication

S202-M Staff Officer To Mr. (BPS-19) 1 1 534,000 563,000Speaker

A413-M Administrator (BPS-18) 1 1 536,000 555,000(Automation)

C229-M Chief Security (BPS-18) 1 1 420,000 440,000Officer/Sergeant-At-Arms

C307-M Chief Protocol Officer (BPS-18) 1 1 401,000 420,000

D078-M Deputy Secretary (BPS-18) 4 4 1,787,000 2,250,000

D247-M Deputy Director (R & R) (BPS-18) 2 2 704,000 1,097,000

H058-M Head Translator (BPS-18) 1 1 478,000 497,000

S112-M Senior Research Officer (BPS-18) 2 2 975,000 1,013,000

S492-M Senior Estate Officer (BPS-18) 1 1 401,000 249,000

S500-M Staff Officer To Deputy (BPS-18) 1 1 497,000 516,000Speaker

A260-M Assistant Secretary (BPS-17) 8 8 2,451,000 2,460,000

A337-M Assistant Librarian (BPS-17) 2 2 624,000 643,000

A378-M Assistant Administrator (BPS-17) 1 1 285,000 303,000(Automation)

Page 338: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

339

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0111 EXECUTIVE AND LEGISLATIVE ORGANS011101 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 1 285,000 286,000

E016-M Editor Of Debates (BPS-17) 1 1 285,000 286,000

E074-M Estate Officer (BPS-17) 1 1 339,000 357,000

L047-M Law Officer (BPS-17) 1 1 285,000 286,000

L066-M Librarian (BPS-17) 1 1 285,000 286,000

P139-M Private Secretary (BPS-17) 8 8 2,906,000 2,957,000

P173-M Protocol Officer (BPS-17) 2 2 624,000 643,000

P184-M Public Relation Officer (BPS-17) 1 1 357,000 375,000

R059-M Research Officer (BPS-17) 2 2 570,000 586,000

S061-M Security Officer (BPS-17) 2 2 768,000 804,000

S123-M Senior Translator (BPS-17) 4 4 1,554,000 822,000

A379-M Assistant Security (BPS-16) 10 10 2,264,000 2,314,000Officer

A398-M Assistant Protocol (BPS-16) 1 1 214,000 214,000Officer

A414-M Assistant Comptroller (BPS-16) 4 4 855,000 912,000

A415-M Assistant Programmer (BPS-16) 1 1 214,000 214,000

C173-M Computer Operator (BPS-16) 10 10 2,266,000 2,410,000

C302-M Cameraman-Cum-Producer (BPS-16) 1 1 154,000 164,000

D248-M Deputy Public Relation (BPS-16) 1 1 144,000 154,000Officer

E060-M English Reporter (BPS-16) 4 4 605,000 975,000

L115-M Lawn Supervisor (BPS-16) 1 1 243,000 257,000

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 1,940,000

S261-M Sub Editor (BPS-16) 3 3 857,000 900,000

S282-M Superintendent (BPS-16) 14 14 3,754,000 3,941,000

S410-M Security System Operator (BPS-16) 1 1 125,000 125,000

T118-M Technical Assistant (BPS-16) 1 1 257,000 272,000

Page 339: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

340

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0111 EXECUTIVE AND LEGISLATIVE ORGANS011101 PARLIAMENTARY/LEGISLATIVE AFFAIRS

LQ4055 Provincial Assembly Department (Charged)

T133-M Translator (BPS-16) 7 7 1,539,000 1,404,000

U011-M Urdu Reporter (BPS-16) 11 11 3,560,000 3,606,000

A011-2 TOTAL PAY OF OTHER STAFF 654 654 68,926,000 65,026,000 69,789,000

A01151 Total Basic Pay of Other Staff 654 654 68,926,000 65,026,000 69,789,000

S094-M Senior Library Assistant (BPS-15) 1 1 221,000 231,000

S589-M Senior Protocol Assistant (BPS-15) 1 1 212,000 221,000

A336-M Assistant/Deputy (BPS-14) 33 33 6,532,000 6,702,000Superintendent

C162-M Composer (BPS-14) 1 1 140,000 140,000

S216-M Stenographer (BPS-14) 20 20 2,375,000 2,426,000

P052-M Photographer (BPS-13) 1 1 94,000 94,000

S100-M Senior Microfilm (BPS-13) 1 1 82,000 188,000Technician

V006-M Vedio Cameraman (BPS-13) 1 1 129,000 133,000

A123-M Assistant Cameraman (BPS-12) 1 1 127,000 127,000

D020-M Data Entry Operator (BPS-12) 13 13 1,689,000 1,708,000

P295-M Protocol Assistant (BPS-12) 1 1 127,000 133,000

C049-M Catering Supervisor (BPS-11) 1 1 117,000 117,000

C230-M Care Taker (BPS-11) 8 8 824,000 850,000

J031-M Junior Library Assistant (BPS-11) 1 1 117,000 117,000

M123-M Microfilm Technician (BPS-11) 1 1 154,000 82,000

S057-M Security Assistant (BPS-11) 20 20 3,210,000 3,303,000

S108-M Senior Proof Reader (BPS-11) 3 3 392,000 409,000

S299-M Supervisor Telephone (BPS-11) 4 4 792,000 816,000

T133-M Translator (BPS-11) 1 1 82,000 82,000

C193-M Cook (BPS-10) 1 1 198,000 204,000

J059-M Junior Security Assistant (BPS-09) 58 58 6,049,000 6,049,000

S078-M Senior Clerk (BPS-09) 21 21 3,362,000 3,362,000

Page 340: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0111 EXECUTIVE AND LEGISLATIVE ORGANS011101 PARLIAMENTARY/LEGISLATIVE AFFAIRS

LQ4055 Provincial Assembly Department (Charged)

T038-M Telephone Technician (BPS-09) 1 1 77,000 77,000

O031-M Operator (Pas) (BPS-08) 6 6 650,000 662,000

C058-M Chamber Attendants (BPS-07) 9 9 1,365,000 1,381,000

H020-M Head Bearer (BPS-07) 3 3 420,000 433,000

H163-M Head Chamber Attendants (BPS-07) 1 1 180,000 184,000

H164-M Head Machine Operator (BPS-07) 1 1 180,000 184,000

I003-M Imam (BPS-07) 3 3 392,000 397,000

J019-M Junior Clerk (BPS-07) 51 51 5,174,000 5,176,000

P170-M Proof Reader (BPS-07) 6 6 524,000 526,000

T036-M Telephone Operator (BPS-07) 13 13 1,447,000 1,455,000

B015-M Bearer (BPS-05) 38 38 3,498,000 3,578,000

M005-M Machine Operator (BPS-05) 4 4 482,000 495,000

M214-M Moazzan (BPS-05) 1 1 73,000 73,000

D089-M Despatch Rider (BPS-04) 9 9 830,000 838,000

D186-M Driver (BPS-04) 31 31 3,255,000 3,329,000

H023-M Head Chowkidar (BPS-04) 1 1 129,000 132,000

H041-M Head Mali (BPS-04) 2 2 249,000 255,000

H051-M Head Sanitary Worker (BPS-04) 1 1 142,000 145,000

H165-M Head Frash (BPS-04) 1 1 142,000 145,000

L073-M Lift Attendant (BPS-03) 10 10 1,263,000 1,263,000

D003-M Daftri (BPS-02) 14 14 1,106,000 1,135,000

Q003-M Qasid (BPS-02) 2 2 220,000 222,000

B004-M Bahishti (BPS-01) 3 3 261,000 263,000

B013-M Bath Room Attendant (BPS-01) 3 3 361,000 310,000

C112-M Chowkidar (BPS-01) 24 24 2,033,000 2,061,000

F004-M Farashes (BPS-01) 49 49 3,997,000 4,057,000

J070-M Junior Despatch Rider (BPS-01) 1 1 68,000 70,000

K020-M Kitchen Attendant (BPS-01) 4 4 299,000 302,000

M019-M Mali (BPS-01) 24 24 2,060,000 2,097,000

Page 341: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0111 EXECUTIVE AND LEGISLATIVE ORGANS011101 PARLIAMENTARY/LEGISLATIVE AFFAIRS

LQ4055 Provincial Assembly Department (Charged)

N006-M Naib Qasid (BPS-01) 88 88 6,206,000 6,223,000

S025-M Sanitary Worker (BPS-01) 52 52 4,465,000 4,465,000

T033-M Telephone Attendant (BPS-01) 5 5 353,000 362,000

A012 TOTAL ALLOWANCES 362,189,000 331,259,000 376,858,000

A012-1 TOTAL REGULAR ALLOWANCES 197,589,000 185,239,000 212,258,000

A01201 Senior Post Allowance 150,000 97,000 150,000

A01202 House Rent Allowance 16,785,000 14,185,000 16,785,000

A01203 Conveyance Allowance 22,810,000 21,810,000 23,378,000

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 11,525,000 12,725,000

pay for Secretariat

A0120X Ad - hoc Allowance - 2010 29,477,000 27,977,000 29,477,000

A01216 Qualification Allowance 360,000 480,000 480,000

A01217 Medical Allowance 11,245,000 10,595,000 11,245,000

A0121A Adhoc Relief Allowance 2011 9,375,000 8,675,000 9,375,000

A0121M Adhoc Relief Allowance - 2012 23,000,000 21,300,000 23,054,000

A0121N Personal Allowance 7,000 110,000

A0121T Adhoc Relief Allowance 2013 10,800,000 11,527,000

A01224 Entertainment Allowance 100,000 70,000 100,000

A01226 Computer Allowance 297,000 267,000 297,000

A01228 Orderly Allowance 252,000 227,000 336,000

A01236 Deputation Allowance 69,000 59,000 75,000

A01238 Charge Allowance 10,000 1,000 10,000

A01249 Utility Allowance to Ministers 27,392,000 19,192,000 27,392,000

A01252 Non Practicing Allowance 120,000 120,000 120,000

A01259 Fuel Allowance 13,000,000 13,000,000 15,000,000

A01270 Others 29,300,000 23,800,000 29,500,000

001 Others 150,000 23,800,000 377,000

037 30% Social Security Benefit in liue of Pension to the Contract Employees 150,000 123,000

044 Legislative Allowance 29,000,000 29,000,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 164,600,000 146,020,000 164,600,000

A01271 Overtime Allowance 1,200,000 1,200,000 1,200,000

A01273 Honoraria 95,000,000 81,500,000 95,000,000

Page 342: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0111 EXECUTIVE AND LEGISLATIVE ORGANS011101 PARLIAMENTARY/LEGISLATIVE AFFAIRS

LQ4055 Provincial Assembly Department (Charged)

000 Honoraria 95,000,000 81,500,000 95,000,000

A01274 Medical Charges 2,500,000 2,000,000 2,500,000

A01278 Leave Salary 900,000 1,320,000 900,000

A01282 Session Allowance 65,000,000 60,000,000 65,000,000

A03 TOTAL OPERATING EXPENSES 113,641,000 82,465,000 114,671,000

A032 TOTAL COMMUNICATIONS 8,160,000 6,240,000 7,160,000

A03201 Postage and Telegraph 600,000 600,000 600,000

A03202 Telephone and Trunk Call 6,500,000 4,900,000 5,500,000

A03205 Courier and Pilot Service 60,000 40,000 60,000

A03270 Others 1,000,000 700,000 1,000,000

A033 TOTAL UTILITIES 39,800,000 29,225,000 39,800,000

A03301 Gas 4,500,000 4,000,000 4,500,000

A03302 Water 200,000 150,000 200,000

A03303 Electricity 35,000,000 25,000,000 35,000,000

001 Electricity 35,000,000 25,000,000 35,000,000

A03304 Hot and Cold Weather Charges 100,000 75,000 100,000

A034 TOTAL OCCUPANCY COSTS 1,000,000 150,000 1,000,000

A03407 Rates and Taxes 1,000,000 150,000 1,000,000

A038 TOTAL TRAVEL & 26,376,000 21,970,000 26,376,000

TRANSPORTATION

A03805 Travelling Allowance 1,000,000 370,000 1,000,000

A03806 Transportation of Goods 300,000 100,000 300,000

A03807 P.O.L Charges 25,000,000 21,500,000 25,000,000

A03808 Conveyance Charges 75,000 75,000

A03825 Travelling allowance 1,000 1,000

A039 TOTAL GENERAL 38,305,000 24,880,000 40,335,000

A03901 Stationery 6,000,000 3,200,000 6,000,000

A03902 Printing and Publication 5,570,000 7,520,000 8,800,000

001 Printing and Publications 5,570,000 7,520,000 8,800,000

Page 343: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0111 EXECUTIVE AND LEGISLATIVE ORGANS011101 PARLIAMENTARY/LEGISLATIVE AFFAIRS

LQ4055 Provincial Assembly Department (Charged)

A03905 Newspapers Periodicals and Books 500,000 500,000 600,000

001 News Papers, Periodicals & Books 500,000 500,000 600,000

A03906 Uniforms and Protective Clothing 4,000,000 4,000,000 2,000,000

A03907 Advertising & Publicity 400,000 200,000 400,000

001 Advertising & Publicity 400,000 200,000 400,000

A03912 Delegation abroad 4,000,000 1,300,000 4,000,000

A03913 Contribution & Subscription 8,400,000 2,724,000 8,600,000

A03917 Law Charges 25,000 25,000

A03918 Exhibitions, Fairs & Other 300,000 250,000 300,000

National Celebrations

A03919 Payments to Others for Service 2,500,000 910,000 2,500,000

Rendered

A03936 Foreign/Inland Training Course Fee 1,000,000 35,000 1,000,000

A03942 Cost of Other Stores 3,300,000 2,400,000 3,300,000

001 Cost of Other Stores 3,300,000 2,400,000 3,300,000

A03954 Ordinance Store 500,000

A03970 Others 2,310,000 1,841,000 2,310,000

001 Others 2,310,000 1,841,000 2,310,000

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 1,500,000 1,300,000 1,500,000

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

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

G. Serv. who expire

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

A06 TOTAL TRANSFERS 5,500,000 3,500,000 5,500,000

A063 TOTAL ENTERTAINMENT & 5,500,000 3,500,000 5,500,000

GIFTS

A06301 Entertainments & Gifts 5,500,000 3,500,000 5,500,000

001 Entertainment & Gifts 5,500,000 3,500,000 5,500,000

Page 344: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0111 EXECUTIVE AND LEGISLATIVE ORGANS011101 PARLIAMENTARY/LEGISLATIVE AFFAIRS

LQ4055 Provincial Assembly Department (Charged)

A09 TOTAL PHYSICAL ASSETS 400,000 39,300,000

A092 TOTAL COMPUTER EQUIPMENT 6,600,000

A09201 Hardware 6,600,000

A095 TOTAL PURCHASE OF 21,650,000

TRANSPORT

A09501 Transport 21,650,000

001 Transport 21,650,000

A096 TOTAL PURCHASE OF PLANT & 370,000 11,000,000

MACHINERY

A09601 Plant and Machinery 370,000 11,000,000

A097 TOTAL PURCHASE FURNITURE 30,000 50,000

& FIXTURE

A09701 Purchase of Furniture and Fixture 30,000 50,000

A13 TOTAL REPAIRS AND MAINTENANCE 9,150,000 9,050,000 9,650,000

A130 TOTAL TRANSPORT 4,500,000 5,000,000 4,500,000

A13001 Transport 4,500,000 5,000,000 4,500,000

A131 TOTAL MACHINERY AND 2,700,000 2,700,000 2,700,000

EQUIPMENT

A13101 Machinery and Equipment 2,700,000 2,700,000 2,700,000

A132 TOTAL FURNITURE AND 500,000 500,000 1,000,000

FIXTURE

A13201 Furniture and Fixture 500,000 500,000 1,000,000

Page 345: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0111 EXECUTIVE AND LEGISLATIVE ORGANS011101 PARLIAMENTARY/LEGISLATIVE AFFAIRS

LQ4055 Provincial Assembly Department (Charged)

A137 TOTAL COMPUTER EQUIPMENT 1,000,000 600,000 1,000,000

A13701 Hardware 1,000,000 600,000 1,000,000

A138 TOTAL GENERAL 450,000 250,000 450,000

A13801 Maintenance of Gardens 450,000 250,000 450,000

_______________________________________________________________________________Provincial Assembly Department (Charged) 606,483,000 533,777,000 663,607,000

_______________________________________________________________________________

Page 346: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0111 EXECUTIVE AND LEGISLATIVE ORGANS011101 PARLIAMENTARY/LEGISLATIVE AFFAIRS

LQ4062 Law and Parliamentary Affairs Department

A01 TOTAL EMPLOYEES RELATED EXPENSES. 64,888,000 63,490,000 68,710,000

A011 TOTAL PAY 157 157 32,243,000 30,998,000 33,470,000

A011-1 TOTAL PAY OF OFFICERS 41 41 19,164,000 16,969,000 19,894,000

A01101 Total Basic Pay of Officers 21 21 11,158,000 16,969,000 11,825,000

D100-M Director (Special) 1 1 1,169,000 1,579,000

S045-M Secretary (Special) 1 1 3,888,000 3,888,000

A029-M Additional Secretary (BPS-19) 1 1 750,000 750,000

D078-F Deputy Secretary (BPS-18) 1 413,000

D078-M Deputy Secretary (BPS-18) 1 539,000

P158-M Programmer (BPS-17) 1 1 301,000 316,000

U017-M Under Secretary/Section (BPS-17) 3 3 1,062,000 1,105,000Officer

A389-M Assistant Computer (BPS-16) 1 1 279,000 288,000Programmer

L066-M Librarian (BPS-16) 1 1 416,000 431,000

S114-M Senior Scale Stenographer (BPS-16) 8 8 1,956,000 1,976,000

S282-M Superintendent (BPS-16) 3 3 924,000 953,000

A01103 Special Pay 27,000 27,000

A01106 Total Pay of contract staff 20 20 7,979,000 8,042,000

A020-M Additional Director (Special) 4 4 2,450,000 2,450,000

D051-M Deputy Director (Special) 8 8 2,879,000 2,942,000

D100-M Director (Special) 1 1 800,000 800,000

A032-M Administrative Officer (BPS-18) 1 1 450,000 450,000

P249-M Personal Staff Officer to (BPS-17) 1 1 300,000 300,000Secretary

R059-M Research Officer (BPS-17) 2 2 500,000 500,000

S282-M Superintendent (BPS-16) 3 3 600,000 600,000

A011-2 TOTAL PAY OF OTHER STAFF 116 116 13,079,000 14,029,000 13,576,000

Page 347: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0111 EXECUTIVE AND LEGISLATIVE ORGANS011101 PARLIAMENTARY/LEGISLATIVE AFFAIRS

LQ4062 Law and Parliamentary Affairs Department

A01151 Total Basic Pay of Other Staff 116 116 13,079,000 14,029,000 13,576,000

A336-F Assistant/Deputy (BPS-14) 1 75,000Superintendent

A336-M Assistant/Deputy (BPS-14) 16 17 3,100,000 3,359,000Superintendent

A337-M Assistant Librarian (BPS-14) 1 1 244,000 254,000

S216-M Stenographer (BPS-14) 10 14 1,019,000 1,482,000

C174-M Computer Operator (BPS-12) 4 4 441,000 434,000

S216-M Stenographer (BPS-12) 4 490,000

S078-F Senior Clerk (BPS-09) 2 2 254,000 263,000

S078-M Senior Clerk (BPS-09) 13 13 2,033,000 2,018,000

J019-F Junior Clerk (BPS-07) 2 3 167,000 261,000

J019-M Junior Clerk (BPS-07) 15 14 1,202,000 1,294,000

D089-M Despatch Rider (BPS-04) 3 3 278,000 327,000

D186-M Driver (BPS-04) 7 7 666,000 715,000

D003-F Daftri (BPS-03) 1 69,000

D003-M Daftri (BPS-03) 2 137,000

D003-F Daftri (BPS-02) 1 68,000

D003-M Daftri (BPS-02) 2 136,000

Q003-M Qasid (BPS-02) 1 1 99,000 101,000

F087-M Frash (BPS-01) 2 2 230,000 234,000

N006-F Naib Qasid (BPS-01) 3 5 204,000 338,000

N006-M Naib Qasid (BPS-01) 29 27 2,371,000 2,292,000

A012 TOTAL ALLOWANCES 32,645,000 32,492,000 35,240,000

A012-1 TOTAL REGULAR ALLOWANCES 30,044,000 29,952,000 32,539,000

A01201 Senior Post Allowance 1,000 1,000

A01202 House Rent Allowance 6,790,000 6,090,000 6,790,000

A01203 Conveyance Allowance 3,496,000 3,896,000 3,583,000

A01207 Washing Allowance 14,000 6,000 14,000

Page 348: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0111 EXECUTIVE AND LEGISLATIVE ORGANS011101 PARLIAMENTARY/LEGISLATIVE AFFAIRS

LQ4062 Law and Parliamentary Affairs Department

A01209 Special Additional Allowance 250,000

A0120D Integrated Allowance 328,000 135,000 480,000

A0120N Spl. allowances @ 20% of basic 2,386,000 2,186,000 2,483,000

pay for Secretariat

A0120X Ad - hoc Allowance - 2010 5,418,000 5,118,000 5,160,000

A01216 Qualification Allowance 1,000 110,000 10,000

A01217 Medical Allowance 2,452,000 2,352,000 2,500,000

A0121A Adhoc Relief Allowance 2011 1,807,000 1,707,000 2,117,000

A0121M Adhoc Relief Allowance - 2012 3,736,000 3,736,000 3,900,000

A0121T Adhoc Relief Allowance 2013 1,850,000 1,800,000

A01224 Entertainment Allowance 6,000 5,000 6,000

A01226 Computer Allowance 53,000 37,000 53,000

A01228 Orderly Allowance 1,000 1,000 1,000

A01239 Special Allowance 2,600,000 1,300,000 2,600,000

001 Special Allowance 200,000 1,300,000 2,600,000

A01241 Utility allowance for electricity 528,000 458,000 639,000

A01248 Judicial Allowance 1,000

A01252 Non Practicing Allowance 180,000 35,000 201,000

A01270 Others 247,000 680,000 200,000

001 Others 197,000 680,000

037 30% Social Security Benefit in liue of Pension to the Contract Employees 50,000 200,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 2,601,000 2,540,000 2,701,000

A01271 Overtime Allowance 300,000 290,000 300,000

A01273 Honoraria 500,000 500,000 600,000

000 Honoraria 500,000 500,000 600,000

A01274 Medical Charges 400,000 350,000 400,000

A01278 Leave Salary 1,000 1,000

A01282 Session Allowance 1,400,000 1,400,000 1,400,000

A03 TOTAL OPERATING EXPENSES 9,333,000 9,353,000 10,454,000

A032 TOTAL COMMUNICATIONS 1,786,000 1,307,000 1,850,000

A03201 Postage and Telegraph 70,000 59,000 70,000

A03202 Telephone and Trunk Call 1,686,000 1,233,000 1,747,000

A03205 Courier and Pilot Service 30,000 15,000 33,000

Page 349: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0111 EXECUTIVE AND LEGISLATIVE ORGANS011101 PARLIAMENTARY/LEGISLATIVE AFFAIRS

LQ4062 Law and Parliamentary Affairs Department

A033 TOTAL UTILITIES 71,000 84,000 47,000

A03301 Gas 5,000 1,000

A03302 Water 1,000 1,000

A03303 Electricity 25,000 1,000

001 Electricity 25,000 1,000

A03304 Hot and Cold Weather Charges 40,000 84,000 44,000

A034 TOTAL OCCUPANCY COSTS 40,000 34,000 45,000

A03402 Rent for Office Building 1,000

A03407 Rates and Taxes 40,000 34,000 44,000

A038 TOTAL TRAVEL & 3,422,000 3,450,000 4,007,000

TRANSPORTATION

A03805 Travelling Allowance 500,000 475,000 550,000

A03806 Transportation of Goods 10,000 10,000

A03807 P.O.L Charges 2,912,000 2,975,000 3,447,000

A039 TOTAL GENERAL 4,014,000 4,478,000 4,505,000

A03901 Stationery 1,058,000 1,099,000 1,112,000

A03902 Printing and Publication 410,000 548,000 507,000

001 Printing and Publications 300,000 548,000 507,000

A03905 Newspapers Periodicals and Books 500,000 425,000 550,000

001 News Papers, Periodicals & Books 500,000 425,000 550,000

A03906 Uniforms and Protective Clothing 75,000 64,000 82,000

A03907 Advertising & Publicity 200,000 170,000 220,000

001 Advertising & Publicity 200,000 170,000 220,000

A03917 Law Charges 50,000 10,000 50,000

A03919 Payments to Others for Service 1,000 1,000 1,000

Rendered

A03942 Cost of Other Stores 351,000 598,000 417,000

001 Cost of Other Stores 180,000 598,000 417,000

A03955 Computer Stationary 792,000 923,000 872,000

A03970 Others 577,000 640,000 694,000

001 Others 300,000 640,000 694,000

Page 350: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0111 EXECUTIVE AND LEGISLATIVE ORGANS011101 PARLIAMENTARY/LEGISLATIVE AFFAIRS

LQ4062 Law and Parliamentary Affairs Department

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 500,000 1,000 501,000

A052 TOTAL GRANTS-DOMESTIC 500,000 1,000 501,000

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 1,000

001 Others 1,000

A06 TOTAL TRANSFERS 6,500,000 5,525,000 7,150,000

A063 TOTAL ENTERTAINMENT & 6,500,000 5,525,000 7,150,000

GIFTS

A06301 Entertainments & Gifts 6,500,000 5,525,000 7,150,000

001 Entertainment & Gifts 6,500,000 5,525,000 7,150,000

A09 TOTAL PHYSICAL ASSETS 1,044,000 11,076,000

A092 TOTAL COMPUTER EQUIPMENT 1,001,000 6,000,000

A09203 I.T. Equipment 1,001,000 6,000,000

A095 TOTAL PURCHASE OF 3,575,000

TRANSPORT

A09501 Transport 3,575,000

001 Transport 3,575,000

A096 TOTAL PURCHASE OF PLANT & 43,000 1,000

MACHINERY

A09601 Plant and Machinery 43,000 1,000

Page 351: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0111 EXECUTIVE AND LEGISLATIVE ORGANS011101 PARLIAMENTARY/LEGISLATIVE AFFAIRS

LQ4062 Law and Parliamentary Affairs Department

A097 TOTAL PURCHASE FURNITURE 1,500,000

& FIXTURE

A09701 Purchase of Furniture and Fixture 1,500,000

A13 TOTAL REPAIRS AND MAINTENANCE 2,662,000 2,962,000 3,016,000

A130 TOTAL TRANSPORT 1,338,000 1,537,000 1,490,000

A13001 Transport 1,338,000 1,537,000 1,490,000

A131 TOTAL MACHINERY AND 557,000 623,000 637,000

EQUIPMENT

A13101 Machinery and Equipment 557,000 623,000 637,000

A132 TOTAL FURNITURE AND 395,000 486,000 457,000

FIXTURE

A13201 Furniture and Fixture 395,000 486,000 457,000

A137 TOTAL COMPUTER EQUIPMENT 372,000 316,000 432,000

A13701 Hardware 372,000 316,000 432,000

_______________________________________________________________________________Law and Parliamentary Affairs Department 83,883,000 82,375,000 100,908,000

_______________________________________________________________________________

Page 352: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0111 EXECUTIVE AND LEGISLATIVE ORGANS011101 PARLIAMENTARY/LEGISLATIVE AFFAIRS

LQ4502 Human Rights & Minoroties Affairs Deptt

A01 TOTAL EMPLOYEES RELATED EXPENSES. 56,031,000 33,817,000 56,690,000

A011 TOTAL PAY 136 136 23,854,000 14,800,000 23,844,000

A011-1 TOTAL PAY OF OFFICERS 30 30 10,463,000 7,600,000 10,370,000

A01101 Total Basic Pay of Officers 30 30 10,310,000 7,600,000 10,185,000

S045-M Secretary (BPS-20) 1 1 917,000 917,000

A029-M Additional Secretary (BPS-19) 1 1 536,000 555,000

D051-M Deputy Director (BPS-18) 1 1 285,000 303,000

D078-M Deputy Secretary (BPS-18) 2 2 1,200,000 1,119,000

S090-M Senior Law Officer (BPS-18) 1 1 281,000 281,000

S315-M System Analyst (BPS-18) 1 1 249,000 249,000

A012-M Accounts Officer (BPS-17) 1 1 200,000 199,000

A146-F Assistant Director (BPS-17) 1 1 211,000 228,000

A146-M Assistant Director (BPS-17) 3 3 750,000 776,000

L047-M Law Officer (BPS-17) 1 1 200,000 200,000

L103-M Librarian (BPS-17) 1 1 228,000 242,000

N056-M Network/System Engineer (BPS-17) 1 1 200,000 199,000

P139-M Private Secretary (BPS-17) 1 701,000

P158-M Programmer (BPS-17) 1 1 200,000 199,000

R059-M Research Officer (BPS-17) 1 1 228,000 243,000

S053-M Section Officer (BPS-17) 5 5 2,073,000 2,166,000

S596-M Social Mobilization (BPS-17) 1 1 200,000 199,000Officer

S597-M Social Support Officer (BPS-17) 1 1 228,000 242,000

S598-M Social Counseling Officer (BPS-17) 1 1 200,000 199,000

P037-M Personal Assistant (BPS-16) 2 2 675,000 701,000

P139-M Private Secretary (BPS-16) 1 430,000

S282-M Superintendent (BPS-16) 2 2 548,000 538,000

A01102 Personal pay 128,000 150,000

Page 353: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0111 EXECUTIVE AND LEGISLATIVE ORGANS011101 PARLIAMENTARY/LEGISLATIVE AFFAIRS

LQ4502 Human Rights & Minoroties Affairs Deptt

A01103 Special Pay 13,000 15,000

A01105 Qualification Pay 12,000 20,000

A011-2 TOTAL PAY OF OTHER STAFF 106 106 13,391,000 7,200,000 13,474,000

A01151 Total Basic Pay of Other Staff 106 106 13,387,000 7,200,000 13,469,000

A097-M Assistant (BPS-14) 12 12 2,432,000 2,496,000

C162-M Composer (BPS-14) 4 4 414,000 450,000

S216-M Stenographer (BPS-14) 18 18 3,120,000 3,193,000

D020-M Data Entry Operator (BPS-12) 2 2 200,000 217,000

H144-M Hardware Technician (BPS-12) 1 1 87,000 87,000

C278-M Care-Taker (BPS-11) 1 1 82,000 82,000

S262-M Sub Engineer (BPS-11) 1 1 175,000 175,000

S078-M Senior Clerk (BPS-09) 7 7 1,294,000 1,298,000

J019-M Junior Clerk (BPS-07) 17 17 2,284,000 2,300,000

T061-M Tracer (BPS-05) 1 1 100,000 100,000

D089-M Despatch Rider (BPS-04) 3 3 218,000 223,000

D186-M Driver (BPS-04) 10 10 899,000 853,000

D003-F Daftri (BPS-02) 1 1 68,000 68,000

C112-M Chowkidar (BPS-01) 2 2 121,000 120,000

N006-M Naib Qasid (BPS-01) 24 24 1,772,000 1,680,000

S311-M Sanitary Worker (BPS-01) 2 2 121,000 127,000

A01153 Special Pay 4,000 5,000

A012 TOTAL ALLOWANCES 32,177,000 19,017,000 32,846,000

A012-1 TOTAL REGULAR ALLOWANCES 28,445,000 17,635,000 30,354,000

A01201 Senior Post Allowance 15,000 17,000 20,000

A01202 House Rent Allowance 3,665,000 2,000,000 3,665,000

A01203 Conveyance Allowance 3,828,000 2,500,000 3,828,000

A01207 Washing Allowance 12,000 7,000 12,000

A0120D Integrated Allowance 70,000 79,000 70,000

Page 354: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0111 EXECUTIVE AND LEGISLATIVE ORGANS011101 PARLIAMENTARY/LEGISLATIVE AFFAIRS

LQ4502 Human Rights & Minoroties Affairs Deptt

A0120K Special Judicial Allowance 5,000

A0120N Spl. allowances @ 20% of basic 2,920,000 1,500,000 2,920,000

pay for Secretariat

A0120X Ad - hoc Allowance - 2010 7,053,000 3,500,000 7,053,000

A01217 Medical Allowance 2,343,000 1,300,000 2,343,000

A0121A Adhoc Relief Allowance 2011 2,276,000 1,200,000 2,276,000

A0121M Adhoc Relief Allowance - 2012 3,725,000 2,700,000 3,736,000

A0121T Adhoc Relief Allowance 2013 1,500,000 1,868,000

A01224 Entertainment Allowance 15,000 15,000 15,000

A01226 Computer Allowance 45,000

A01228 Orderly Allowance 85,000 85,000 85,000

A01236 Deputation Allowance 222,000 222,000

A01238 Charge Allowance 80,000 80,000

A01239 Special Allowance 111,000 32,000 111,000

001 Special Allowance 111,000 32,000 111,000

A01270 Others 2,025,000 1,150,000 2,050,000

001 Others 235,000 1,150,000 260,000

037 30% Social Security Benefit in liue of Pension to the Contract Employees 1,790,000 1,790,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 3,732,000 1,382,000 2,492,000

A01271 Overtime Allowance 390,000 270,000 390,000

A01273 Honoraria 1,050,000 772,000 710,000

000 Honoraria 700,000 772,000 710,000

A01274 Medical Charges 790,000 250,000 790,000

A01277 Contingent Paid Staff 1,500,000 90,000 600,000

A01278 Leave Salary 2,000 2,000

A03 TOTAL OPERATING EXPENSES 30,072,000 22,340,000 32,291,000

A032 TOTAL COMMUNICATIONS 1,174,000 824,000 1,283,000

A03201 Postage and Telegraph 346,000 120,000 379,000

A03202 Telephone and Trunk Call 828,000 704,000 904,000

A033 TOTAL UTILITIES 1,955,000 865,000 2,125,000

A03301 Gas 100,000 40,000 110,000

A03302 Water 100,000 25,000 110,000

A03303 Electricity 1,500,000 800,000 1,650,000

Page 355: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0111 EXECUTIVE AND LEGISLATIVE ORGANS011101 PARLIAMENTARY/LEGISLATIVE AFFAIRS

LQ4502 Human Rights & Minoroties Affairs Deptt

001 Electricity 1,500,000 800,000 1,650,000

A03304 Hot and Cold Weather Charges 255,000 255,000

A034 TOTAL OCCUPANCY COSTS 8,626,000 8,920,000 9,136,000

A03402 Rent for Office Building 8,500,000 8,900,000 9,000,000

A03407 Rates and Taxes 126,000 20,000 136,000

A038 TOTAL TRAVEL & 5,355,000 3,324,000 6,050,000

TRANSPORTATION

A03805 Travelling Allowance 901,000 504,000 976,000

A03806 Transportation of Goods 109,000 20,000 116,000

A03807 P.O.L Charges 4,306,000 2,800,000 4,917,000

A03808 Conveyance Charges 39,000 41,000

A039 TOTAL GENERAL 12,962,000 8,407,000 13,697,000

A03901 Stationery 2,033,000 700,000 2,150,000

A03902 Printing and Publication 1,949,000 600,000 2,061,000

001 Printing and Publications 1,700,000 600,000 2,061,000

A03903 Conference/Seminars/Workshops/ 1,320,000 500,000 1,450,000

Symposia

A03905 Newspapers Periodicals and Books 586,000 150,000 588,000

001 News Papers, Periodicals & Books 550,000 150,000 588,000

A03906 Uniforms and Protective Clothing 303,000 155,000 330,000

A03907 Advertising & Publicity 1,564,000 250,000 1,576,000

001 Advertising & Publicity 1,308,000 250,000 1,576,000

A03917 Law Charges 183,000 20,000 183,000

A03918 Exhibitions, Fairs & Other 4,182,000

National Celebrations

A03936 Foreign/Inland Training Course Fee 1,000 1,000

A03942 Cost of Other Stores 1,285,000 450,000 1,394,000

001 Cost of Other Stores 900,000 450,000 1,394,000

A03955 Computer Stationary 2,268,000 700,000 2,371,000

A03970 Others 1,470,000 700,000 1,593,000

001 Others 1,000,000 700,000 1,593,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000

Page 356: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0111 EXECUTIVE AND LEGISLATIVE ORGANS011101 PARLIAMENTARY/LEGISLATIVE AFFAIRS

LQ4502 Human Rights & Minoroties Affairs Deptt

A041 TOTAL PENSION 1,000

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

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

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

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

A05270 To Others 1,000,000

001 Others 1,000,000

A06 TOTAL TRANSFERS 563,000 300,000 616,000

A063 TOTAL ENTERTAINMENT & 563,000 300,000 616,000

GIFTS

A06301 Entertainments & Gifts 563,000 300,000 616,000

001 Entertainment & Gifts 500,000 300,000 616,000

A13 TOTAL REPAIRS AND MAINTENANCE 3,788,000 2,000,000 4,107,000

A130 TOTAL TRANSPORT 1,378,000 800,000 1,491,000

A13001 Transport 1,378,000 800,000 1,491,000

A131 TOTAL MACHINERY AND 800,000 400,000 870,000

EQUIPMENT

A13101 Machinery and Equipment 800,000 400,000 870,000

A132 TOTAL FURNITURE AND 998,000 500,000 1,083,000

FIXTURE

A13201 Furniture and Fixture 998,000 500,000 1,083,000

A137 TOTAL COMPUTER EQUIPMENT 612,000 300,000 663,000

Page 357: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0111 EXECUTIVE AND LEGISLATIVE ORGANS011101 PARLIAMENTARY/LEGISLATIVE AFFAIRS

LQ4502 Human Rights & Minoroties Affairs Deptt

A13701 Hardware 316,000 200,000 344,000

A13703 I.T. Equipment 296,000 100,000 319,000

_______________________________________________________________________________Human Rights & Minoroties Affairs Deptt 90,954,000 59,457,000 94,205,000

_______________________________________________________________________________

Page 358: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

359

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0111 EXECUTIVE AND LEGISLATIVE ORGANS011103 PROVINCIAL EXECUTIVE

LQ4056 Governors House (Charged)

A01 TOTAL EMPLOYEES RELATED EXPENSES. 1,536,000 962,000 1,536,000

A011 TOTAL PAY 1 1 480,000 1,000 480,000

A011-1 TOTAL PAY OF OFFICERS 1 1 480,000 1,000 480,000

A01101 Total Basic Pay of Officers 1 1 480,000 1,000 480,000

S012-M Salary Of Governor (Special) 1 1 480,000 480,000

A012 TOTAL ALLOWANCES 1,056,000 961,000 1,056,000

A012-1 TOTAL REGULAR ALLOWANCES 96,000 1,000 96,000

A01204 Sumptuary Allowance 96,000 1,000 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 405,000 341,000 405,000

A038 TOTAL TRAVEL & 405,000 341,000 405,000

TRANSPORTATION

A03810 Tour Expenditure State 400,000 340,000 400,000

Conveyance & M-Cars

A03820 Others 5,000 1,000 5,000

001 Others 1,000

003 Equipment and Travelling Expenses 5,000 5,000

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 12,000,000 10,200,000 12,000,000

A052 TOTAL GRANTS-DOMESTIC 12,000,000 10,200,000 12,000,000

Page 359: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

360

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0111 EXECUTIVE AND LEGISLATIVE ORGANS011103 PROVINCIAL EXECUTIVE

LQ4056 Governors House (Charged)

A05270 To Others 12,000,000 10,200,000 12,000,000

052 Discretionery Grant by Governor 12,000,000 10,200,000 12,000,000

A13 TOTAL REPAIRS AND MAINTENANCE 426,000 513,000 426,000

A132 TOTAL FURNITURE AND 23,000 20,000 23,000

FIXTURE

A13201 Furniture and Fixture 23,000 20,000 23,000

A138 TOTAL GENERAL 403,000 493,000 403,000

A13801 Maintenance of Gardens 403,000 493,000 403,000

_______________________________________________________________________________Governors House (Charged) 14,367,000 12,016,000 14,368,000

_______________________________________________________________________________

Page 360: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

361

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0111 EXECUTIVE AND LEGISLATIVE ORGANS011103 PROVINCIAL EXECUTIVE

LQ4057 Governors Secretariat (Charged)

A01 TOTAL EMPLOYEES RELATED EXPENSES. 73,592,000 68,748,000 66,747,000

A011 TOTAL PAY 182 146 35,082,000 29,102,000 28,564,000

A011-1 TOTAL PAY OF OFFICERS 45 36 16,866,000 14,331,000 14,270,000

A01101 Total Basic Pay of Officers 45 36 16,684,000 14,331,000 13,893,000

P254-M Principal Secretary (BPS-20) 1 810,000

S045-M Secretary (BPS-20) 1 815,000

S397-M Special Secretary (BPS-20) 1 601,000

A029-M Additional Secretary (BPS-19) 1 1 691,000 583,000

D078-F Deputy Secretary (BPS-18) 1 412,000

D078-M Deputy Secretary (BPS-18) 6 4 2,933,000 2,410,000

S090-M Senior Law Officer (BPS-18) 1 400,000

L047-M Law Officer (BPS-17) 1 291,000

N055-M Network Administrator (BPS-17) 1 401,000

P139-M Private Secretary (BPS-17) 3 2 1,136,000 768,000

U017-M Under Secretary/Section (BPS-17) 10 8 4,398,000 3,523,000Officer

P037-M Personal Assistant (BPS-16) 10 5 3,146,000 1,501,000

S114-M Senior Scale Stenographer (BPS-16) 11 7 2,659,000 1,302,000

S282-M Superintendent (BPS-16) 3 3 911,000 886,000

A01102 Personal pay 100,000 242,000

A01103 Special Pay 66,000 57,000

A01105 Qualification Pay 16,000 78,000

A011-2 TOTAL PAY OF OTHER STAFF 137 110 18,216,000 14,771,000 14,294,000

A01151 Total Basic Pay of Other Staff 137 110 18,130,000 14,771,000 14,243,000

A336-M Assistant/Deputy (BPS-14) 15 14 3,525,000 2,970,000Superintendent

C162-M Composer (BPS-14) 2 320,000

S216-M Stenographer (BPS-14) 15 8 2,080,000 934,000

Page 361: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

362

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0111 EXECUTIVE AND LEGISLATIVE ORGANS011103 PROVINCIAL EXECUTIVE

LQ4057 Governors Secretariat (Charged)

D020-M Data Entry Operator (BPS-12) 2 225,000

S078-M Senior Clerk (BPS-09) 23 20 3,754,000 3,169,000

J019-F Junior Clerk (BPS-07) 3 1 250,000 87,000

J019-M Junior Clerk (BPS-07) 8 7 946,000 745,000

D089-M Despatch Rider (BPS-05) 7 5 1,056,000 731,000

D186-M Driver (BPS-05) 13 13 1,407,000 1,287,000

D089-M Despatch Rider (BPS-04) 1 175,000

D186-M Driver (BPS-04) 1 175,000

D003-M Daftri (BPS-03) 3 3 289,000 329,000

Q003-M Qasid (BPS-03) 2 1 240,000 120,000

B004-M Bahishti (BPS-02) 1 120,000

F087-M Frash (BPS-02) 1 64,000

K011-M Khalasi (BPS-02) 4 1 454,000 117,000

N006-M Naib Qasid (BPS-02) 38 25 3,651,000 2,383,000

S311-F Sanitary Worker (BPS-02) 1 1 97,000 99,000

S311-M Sanitary Worker (BPS-02) 3 3 197,000 202,000

N006-M Naib Qasid (BPS-01) 2 175,000

A01152 Personal pay 57,000 50,000

A01153 Special Pay 29,000

A01156 Total Pay of contract staff 1,000

A012 TOTAL ALLOWANCES 38,510,000 39,646,000 38,183,000

A012-1 TOTAL REGULAR ALLOWANCES 32,432,000 33,936,000 31,281,000

A01201 Senior Post Allowance 14,000 19,000 15,000

A01202 House Rent Allowance 2,752,000 2,612,000 2,748,000

A01203 Conveyance Allowance 4,000,000 5,110,000 4,162,000

A01207 Washing Allowance 29,000 31,000 23,000

A01208 Dress Allowance 8,000 8,000 6,000

A0120D Integrated Allowance 160,000 145,000 119,000

A0120N Spl. allowances @ 20% of basic 3,884,000 3,134,000 2,917,000

pay for Secretariat

Page 362: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

363

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0111 EXECUTIVE AND LEGISLATIVE ORGANS011103 PROVINCIAL EXECUTIVE

LQ4057 Governors Secretariat (Charged)

A0120X Ad - hoc Allowance - 2010 9,300,000 7,950,000 7,077,000

A01211 Hill Allowance 35,000 100,000

A01217 Medical Allowance 2,867,000 2,707,000 2,454,000

A0121A Adhoc Relief Allowance 2011 2,980,000 2,460,000 2,238,000

A0121M Adhoc Relief Allowance - 2012 6,000,000 5,810,000 5,515,000

A0121N Personal Allowance 125,000

A0121T Adhoc Relief Allowance 2013 2,821,000 2,914,000

A01224 Entertainment Allowance 20,000 22,000 25,000

A01228 Orderly Allowance 84,000 87,000 84,000

A01236 Deputation Allowance 10,000 85,000 124,000

A01239 Special Allowance 89,000 90,000 85,000

001 Special Allowance 89,000 90,000 85,000

A01259 Fuel Allowance 450,000 43,000

A01265 Cash Handling Allowance 1,000

A01270 Others 200,000 395,000 506,000

013 Fuel and Electricity Subsidy 321,000

027 Personal Allowance 125,000

037 30% Social Security Benefit in liue of Pension to the Contract Employees 75,000 395,000 185,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 6,078,000 5,710,000 6,902,000

A01271 Overtime Allowance 630,000 610,000 570,000

A01272 Night duty allowance 1,000

A01273 Honoraria 300,000 782,000 2,114,000

000 Honoraria 300,000 782,000 2,114,000

A01274 Medical Charges 150,000 50,000 300,000

A01278 Leave Salary 30,000 100,000

A01281 Danger money allowance 1,000

A01290 Governor's House Allowance 4,968,000 4,268,000 3,816,000

A03 TOTAL OPERATING EXPENSES 10,440,000 13,636,000 19,093,000

A030 TOTAL 100,000

A03001 High Speed Diesel (HSD) Oil - 100,000

Operational

A032 TOTAL COMMUNICATIONS 1,910,000 2,286,000 3,080,000

A03201 Postage and Telegraph 160,000 236,000 250,000

Page 363: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

364

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0111 EXECUTIVE AND LEGISLATIVE ORGANS011103 PROVINCIAL EXECUTIVE

LQ4057 Governors Secretariat (Charged)

A03202 Telephone and Trunk Call 1,750,000 2,050,000 2,500,000

A03203 Telex Teleprinter and Fax 100,000

A03204 Electronic Communication 200,000

A03205 Courier and Pilot Service 30,000

A033 TOTAL UTILITIES 2,605,000 3,795,000 3,360,000

A03301 Gas 210,000 635,000 300,000

A03302 Water 35,000 60,000 50,000

A03303 Electricity 2,350,000 3,100,000 3,000,000

001 Electricity 2,350,000 3,100,000 3,000,000

A03304 Hot and Cold Weather Charges 10,000 10,000

A034 TOTAL OCCUPANCY COSTS 30,000 40,000 51,000

A03407 Rates and Taxes 30,000 40,000 50,000

A03408 Rent of Machine & Equipment 1,000

A036 TOTAL MOTOR VEHICLES 2,000

A03602 Insurance 1,000

A03603 Registration 1,000

A038 TOTAL TRAVEL & 4,050,000 4,205,000 6,000,000

TRANSPORTATION

A03805 Travelling Allowance 300,000 155,000 500,000

A03807 P.O.L Charges 3,750,000 4,050,000 5,500,000

A039 TOTAL GENERAL 1,845,000 3,310,000 6,500,000

A03901 Stationery 590,000 1,090,000 1,200,000

A03902 Printing and Publication 280,000 530,000 600,000

001 Printing and Publications 280,000 530,000 600,000

A03905 Newspapers Periodicals and Books 210,000 178,000 250,000

001 News Papers, Periodicals & Books 210,000 178,000 250,000

A03906 Uniforms and Protective Clothing 125,000 106,000 250,000

A03907 Advertising & Publicity 25,000 31,000 200,000

001 Advertising & Publicity 25,000 31,000 200,000

A03942 Cost of Other Stores 105,000 215,000 500,000

Page 364: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

365

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0111 EXECUTIVE AND LEGISLATIVE ORGANS011103 PROVINCIAL EXECUTIVE

LQ4057 Governors Secretariat (Charged)

001 Cost of Other Stores 105,000 215,000 500,000

A03955 Computer Stationary 400,000 850,000 3,000,000

A03970 Others 110,000 310,000 500,000

001 Others 110,000 310,000 500,000

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 500,000 400,000 2,000,000

A052 TOTAL GRANTS-DOMESTIC 500,000 400,000 2,000,000

A05216 Fin. Assis. to the families of 500,000 400,000 2,000,000

G. Serv. who expire

001 Fin. Assis. to the families of the persons who expires during service. 500,000 400,000 2,000,000

A06 TOTAL TRANSFERS 120,000 102,000 200,000

A063 TOTAL ENTERTAINMENT & 120,000 102,000 200,000

GIFTS

A06301 Entertainments & Gifts 120,000 102,000 200,000

001 Entertainment & Gifts 120,000 102,000 200,000

A09 TOTAL PHYSICAL ASSETS 567,000 4,539,000

A091 TOTAL PURCHASE OF 1,000

BUILDING

A09170 Others 1,000

A092 TOTAL COMPUTER EQUIPMENT 2,251,000

A09201 Hardware 250,000

A09202 Software 1,000

A09203 I.T. Equipment 2,000,000

Page 365: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0111 EXECUTIVE AND LEGISLATIVE ORGANS011103 PROVINCIAL EXECUTIVE

LQ4057 Governors Secretariat (Charged)

A095 TOTAL PURCHASE OF 1,500,000

TRANSPORT

A09501 Transport 1,500,000

001 Transport 1,500,000

A096 TOTAL PURCHASE OF PLANT & 567,000 786,000

MACHINERY

A09601 Plant and Machinery 567,000 786,000

A097 TOTAL PURCHASE FURNITURE 1,000

& FIXTURE

A09701 Purchase of Furniture and Fixture 1,000

A13 TOTAL REPAIRS AND MAINTENANCE 1,165,000 2,155,000 1,903,000

A130 TOTAL TRANSPORT 800,000 1,600,000 1,000,000

A13001 Transport 800,000 1,600,000 1,000,000

A131 TOTAL MACHINERY AND 300,000 450,000 300,000

EQUIPMENT

A13101 Machinery and Equipment 300,000 450,000 300,000

A132 TOTAL FURNITURE AND 65,000 105,000 100,000

FIXTURE

A13201 Furniture and Fixture 65,000 105,000 100,000

A137 TOTAL COMPUTER EQUIPMENT 500,000

A13701 Hardware 200,000

A13703 I.T. Equipment 300,000

A139 TOTAL TELECOMMUNICATION 3,000

WORKS

Page 366: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0111 EXECUTIVE AND LEGISLATIVE ORGANS011103 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

A13907 R & M of Apparatus and Plants 1,000

(Telephone)

_______________________________________________________________________________Governors Secretariat (Charged) 85,817,000 85,608,000 94,483,000

_______________________________________________________________________________

Page 367: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0111 EXECUTIVE AND LEGISLATIVE ORGANS011103 PROVINCIAL EXECUTIVE

LQ4058 CM's Office (Including Expenditure onHospitality / Security of IncomingForeign Delegations)

A01 TOTAL EMPLOYEES RELATED EXPENSES. 144,980,000 236,899,000 143,424,000

A011 TOTAL PAY 559 631 59,762,000 94,868,000 68,634,000

A011-1 TOTAL PAY OF OFFICERS 95 123 23,205,000 37,487,000 30,075,000

A01101 Total Basic Pay of Officers 95 123 23,187,000 37,469,000 30,057,000

C196-M Coordinator (Special) 3 2 720,000 480,000

C301-M Chief Photographer (Special) 1 1 240,000 600,000

S061-M Security Officer (Special) 2 700,000

C453-M Coordinator on Energy (BPS-20) 1 658,000

S045-M Secretary (BPS-20) 1 2 432,000 1,316,000

S689-M Secretary to C.M. (BPS-20) 1 1 673,000 701,000

A029-M Additional Secretary (BPS-19) 3 7 1,433,000 3,060,000

A728-M Additional Secretary (BPS-19) 1 1 689,000 828,000(I.T.)

C303-M Chief Comptroller (BPS-19) 1 1 650,000 669,000

C166-M Comptroller (BPS-18) 2 2 615,000 633,000

C397-M Chief Coordinator of (BPS-18) 1 1 900,000 170,000Security

D078-M Deputy Secretary (BPS-18) 7 12 2,258,000 3,501,000

N055-M Network Administrator (BPS-18) 1 1 300,000 240,000

P173-M Protocol Officer (BPS-18) 1 1 200,000 240,000

P184-M Public Relation Officer (BPS-18) 1 1 484,000 496,000

P252-M Personal Staff Officer (BPS-18) 3 3 1,200,000 1,380,000

S097-M Senior Medical Officer (BPS-18) 1 1 250,000 240,000

A146-M Assistant Director (BPS-17) 1 1 271,000 285,000

A583-M Assistant Staff Officer (BPS-17) 1 1 300,000 300,000

D320-M Deputy Protocol Officer (BPS-17) 1 1 355,000 367,000

D514-M Deputy Comptroller (BPS-17) 2 2 200,000 384,000

Page 368: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0111 EXECUTIVE AND LEGISLATIVE ORGANS011103 PROVINCIAL EXECUTIVE

LQ4058 CM's Office (Including Expenditure onHospitality / Security of IncomingForeign Delegations)

G070-M Garrage Superintendent (BPS-17) 1 1 200,000 192,000

P139-M Private Secretary (BPS-17) 4 4 1,056,000 1,056,000

P158-M Programmer (BPS-17) 1 1 180,000 192,000

S053-M Section Officer (BPS-17) 21 26 4,568,000 4,985,000

S491-M System Engineer (BPS-17) 4 4 720,000 768,000

A136-M Assistant Comptroller (BPS-16) 3 5 370,000 600,000

A398-M Assistant Protocol (BPS-16) 3 3 245,000 360,000Officer

A559-M Additional Garrage (BPS-16) 1 1 78,000 77,000Officer

P037-M Personal Assistant (BPS-16) 17 18 2,383,000 2,479,000

P139-M Private Secretary (BPS-16) 1 1 120,000 120,000

S114-M Senior Scale Stenographer (BPS-16) 1 9 150,000 1,044,000

S282-M Superintendent (BPS-16) 5 5 947,000 936,000

A01103 Special Pay 18,000 18,000 18,000

A011-2 TOTAL PAY OF OTHER STAFF 464 508 36,557,000 57,381,000 38,559,000

A01151 Total Basic Pay of Other Staff 464 508 36,557,000 57,381,000 38,559,000

B119-M Bakery Sous Chef (BPS-15) 1 1 120,000 102,000

C162-M Composer (BPS-15) 8 8 762,000 816,000

C316-M Chef (BPS-15) 1 1 120,000 102,000

V028-M Video Conferencing (BPS-15) 1 1 120,000 102,000Facilitator

A097-M Assistant (BPS-14) 29 34 1,688,000 1,264,000

A336-M Assistant/Deputy (BPS-14) 9 9 1,402,000 1,467,000Superintendent

H027-M Head Cook (BPS-14) 1 1 115,000 121,000

S216-M Stenographer (BPS-14) 8 28 735,000 2,757,000

C173-M Computer Operator (BPS-12) 4 4 336,000 336,000

Page 369: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0111 EXECUTIVE AND LEGISLATIVE ORGANS011103 PROVINCIAL EXECUTIVE

LQ4058 CM's Office (Including Expenditure onHospitality / Security of IncomingForeign Delegations)

C319-M Computer Hardware (BPS-12) 3 3 120,000 252,000Technician

D020-M Data Entry Operator (BPS-12) 7 7 603,000 609,000

K015-M Khateeb (BPS-12) 1 1 120,000 84,000

P295-M Protocol Assistant (BPS-12) 2 3 174,000 306,000

S216-M Stenographer (BPS-12) 15 1,260,000

S440-M Sound System Assistant (BPS-12) 2 2 200,000 168,000

T040-M Telex Operator (BPS-12) 1 1 100,000 84,000

T167-M Telephone cum Computer (BPS-12) 4 5 250,000 420,000Operator

C173-M Computer Operator (BPS-11) 1 1 100,000 79,000

C230-M Care Taker (BPS-11) 2 1 110,000 79,000

H128-M Hair Cutter (BPS-10) 1 1 100,000 77,000

S226-M Steward (BPS-10) 13 13 1,233,000 1,287,000

A560-M Assistant Garrage Officer (BPS-09) 1 1 163,000 167,000

B120-M Bakery Cook (BPS-09) 1 1 80,000 74,000

C318-M Crockery Cultery Linen (BPS-09) 1 1 80,000 74,000Supervisor

H027-M Head Cook (BPS-09) 2 2 120,000 149,000

H031-M Head Driver (BPS-09) 2 2 154,000 148,000

I006-M Imam-Cum-Khatib (BPS-09) 1 140,000

S078-M Senior Clerk (BPS-09) 37 37 2,832,000 1,753,000

A561-M Assistant Steward (BPS-07) 10 10 696,000 696,000

J019-M Junior Clerk (BPS-07) 28 36 3,180,000 3,862,000

P131-M Pressman (BPS-07) 1 1 70,000 70,000

S250-M Store Keeper (BPS-07) 2 2 150,000 139,000

T036-M Telephone Operator (BPS-07) 4 8 816,000 991,000

C193-M Cook (BPS-06) 1 1 65,000 67,000

D137-M Dispenser (BPS-06) 1 1 65,000 67,000

Page 370: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0111 EXECUTIVE AND LEGISLATIVE ORGANS011103 PROVINCIAL EXECUTIVE

LQ4058 CM's Office (Including Expenditure onHospitality / Security of IncomingForeign Delegations)

A060-M Air-conditioning Mechanic (BPS-05) 3 3 150,000 194,000

A320-M Auto Electrician (BPS-05) 1 1 70,000 65,000

B015-M Bearer (BPS-05) 11 11 576,000 765,000

C193-M Cook (BPS-05) 3 200,000

C378-M Cook All Rounder (BPS-05) 5 5 200,000 324,000

D093-M Dhobi (BPS-05) 1 1 55,000 65,000

F063-M Flower Mali (BPS-05) 1 1 55,000 65,000

G041-M Generator Operator (BPS-05) 1 2 55,000 130,000

H162-M House Man (BPS-05) 4 4 155,000 259,000

J069-M Janitorial Mahcine (BPS-05) 2 2 100,000 130,000Operator

K021-M Kitchen Cleaner (BPS-05) 5 5 200,000 324,000

P131-M Pressman (BPS-05) 1 1 60,000 65,000

T143-M Tandorchi (BPS-05) 2 2 120,000 130,000

W001-M Waiter (BPS-05) 18 18 1,413,000 1,537,000

W108-M Washer Man (BPS-05) 2 2 100,000 130,000

D089-M Despatch Rider (BPS-04) 15 15 1,142,000 1,152,000

D186-M Driver (BPS-04) 55 63 5,562,000 6,298,000

F110-M Florist (BPS-04) 1 1 60,000 62,000

M147-M Moazzan (BPS-04) 1 80,000

P112-M Porch Orderly (BPS-04) 3 3 150,000 187,000

C027-M Carpenter (BPS-03) 2 2 120,000 121,000

E034-M Electrician (BPS-03) 3 3 180,000 182,000

P095-M Plumber (BPS-03) 2 2 120,000 121,000

D003-M Daftri (BPS-02) 6 6 441,000 472,000

N006-M Naib Qasid (BPS-02) 18 18 1,058,000 58,000

Q003-M Qasid (BPS-02) 1 2 267,000 268,000

B081-M Brass Polisher (BPS-01) 2 2 120,000 115,000

Page 371: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0111 EXECUTIVE AND LEGISLATIVE ORGANS011103 PROVINCIAL EXECUTIVE

LQ4058 CM's Office (Including Expenditure onHospitality / Security of IncomingForeign Delegations)

C112-M Chowkidar (BPS-01) 9 9 430,000 518,000

C130-M Cleaner (BPS-01) 5 5 207,000 288,000

C226-M Cycle Sowar (BPS-01) 1 1 92,000 94,000

D305-M Dish Washer (BPS-01) 3 3 150,000 173,000

F087-M Frash (BPS-01) 3 3 151,000 192,000

G046-M Gift Packer (BPS-01) 1 2 50,000 115,000

G096-M Gift Man (BPS-01) 1 50,000

K011-M Khalasi (BPS-01) 2 2 100,000 115,000

K025-M Kitchen Helper (BPS-01) 1 50,000

M019-M Mali (BPS-01) 4 4 230,000 230,000

M046-M Masalchi (BPS-01) 8 9 426,000 518,000

N006-M Naib Qasid (BPS-01) 28 40 2,050,000 2,668,000

S311-M Sanitary Worker (BPS-01) 25 25 1,603,000 1,440,000

A012 TOTAL ALLOWANCES 85,218,000 142,031,000 74,790,000

A012-1 TOTAL REGULAR ALLOWANCES 82,098,000 128,988,000 69,060,000

A01201 Senior Post Allowance 41,000 43,000 61,000

A01202 House Rent Allowance 9,000,000 9,155,000 5,953,000

A01203 Conveyance Allowance 5,576,000 15,273,000 5,639,000

A01207 Washing Allowance 76,000 92,000 83,000

A0120D Integrated Allowance 270,000 342,000 150,000

A0120N Spl. allowances @ 20% of basic 10,124,000 9,916,000 6,633,000

pay for Secretariat

A0120X Ad - hoc Allowance - 2010 17,310,000 23,864,000 16,935,000

A01216 Qualification Allowance 30,000 35,000 60,000

A01217 Medical Allowance 9,000,000 8,680,000 4,859,000

A01218 Fixed stationary allowance 100,000

A0121A Adhoc Relief Allowance 2011 8,000,000 7,442,000 5,582,000

A0121B Health Professional Allowance 100,000 132,000 150,000

A0121M Adhoc Relief Allowance - 2012 6,402,000 17,584,000 6,536,000

A0121T Adhoc Relief Allowance 2013 8,600,000 5,406,000

Page 372: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0111 EXECUTIVE AND LEGISLATIVE ORGANS011103 PROVINCIAL EXECUTIVE

LQ4058 CM's Office (Including Expenditure onHospitality / Security of IncomingForeign Delegations)

A01224 Entertainment Allowance 58,000 57,000 89,000

A01226 Computer Allowance 139,000 234,000 207,000

A01228 Orderly Allowance 94,000 89,000 188,000

A01236 Deputation Allowance 50,000 84,000 100,000

A01252 Non Practicing Allowance 60,000 100,000

A01270 Others 15,668,000 27,366,000 10,329,000

001 Others 1,830,000

011 C.M.Secretariat Allowance 11,136,000 14,456,000 6,759,000

012 Fuel and Electricity Allowance 432,000 555,000 500,000

013 Fuel and Electricity Subsidy 4,000,000 9,800,000 3,000,000

037 30% Social Security Benefit in liue of Pension to the Contract Employees 100,000 725,000 70,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 3,120,000 13,043,000 5,730,000

A01271 Overtime Allowance 2,000,000 2,530,000 1,620,000

A01273 Honoraria 100,000 203,000 50,000

000 Honoraria 100,000 203,000 50,000

A01274 Medical Charges 10,000 810,000 50,000

A01277 Contingent Paid Staff 1,000,000 9,500,000 4,000,000

A01278 Leave Salary 10,000 10,000

A03 TOTAL OPERATING EXPENSES 27,210,000 76,107,000 34,760,000

A032 TOTAL COMMUNICATIONS 8,400,000 17,140,000 9,900,000

A03201 Postage and Telegraph 900,000 1,765,000 900,000

A03202 Telephone and Trunk Call 7,500,000 15,375,000 9,000,000

A033 TOTAL UTILITIES 130,000 85,000 120,000

A03301 Gas 10,000 10,000

A03303 Electricity 20,000 10,000

001 Electricity 20,000 10,000

A03304 Hot and Cold Weather Charges 100,000 85,000 100,000

A034 TOTAL OCCUPANCY COSTS 110,000 125,000 110,000

A03402 Rent for Office Building 10,000 10,000

Page 373: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0111 EXECUTIVE AND LEGISLATIVE ORGANS011103 PROVINCIAL EXECUTIVE

LQ4058 CM's Office (Including Expenditure onHospitality / Security of IncomingForeign Delegations)

A03407 Rates and Taxes 100,000 125,000 100,000

A038 TOTAL TRAVEL & 11,060,000 44,392,000 15,460,000

TRANSPORTATION

A03805 Travelling Allowance 1,000,000 7,850,000 1,400,000

001 Travelling Allowance 7,850,000 1,400,000

A03806 Transportation of Goods 50,000 42,000 50,000

A03807 P.O.L Charges 10,000,000 36,500,000 14,000,000

A03808 Conveyance Charges 10,000 10,000

A039 TOTAL GENERAL 7,510,000 14,365,000 9,170,000

A03901 Stationery 1,200,000 1,720,000 1,440,000

A03902 Printing and Publication 1,000,000 1,650,000 1,200,000

001 Printing and Publications 1,000,000 1,650,000 1,200,000

A03905 Newspapers Periodicals and Books 600,000 660,000 600,000

001 News Papers, Periodicals & Books 600,000 660,000 600,000

A03906 Uniforms and Protective Clothing 1,000,000 1,200,000 1,200,000

A03907 Advertising & Publicity 10,000 18,000 10,000

001 Advertising & Publicity 10,000 18,000 10,000

A03919 Payments to Others for Service 560,000

Rendered

001 Payments to Others for Service Rendered 560,000

A03936 Foreign/Inland Training Course Fee 222,000 60,000

001 Foreign Training 60,000

A03942 Cost of Other Stores 1,500,000 2,775,000 1,900,000

001 Cost of Other Stores 1,500,000 2,775,000 1,900,000

A03955 Computer Stationary 1,000,000 1,600,000 1,200,000

A03970 Others 1,200,000 4,520,000 1,000,000

001 Others 1,200,000 4,520,000 1,000,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000

A041 TOTAL PENSION 1,000

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

Page 374: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0111 EXECUTIVE AND LEGISLATIVE ORGANS011103 PROVINCIAL EXECUTIVE

LQ4058 CM's Office (Including Expenditure onHospitality / Security of IncomingForeign Delegations)

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 50,000 1,400,000 50,000

A052 TOTAL GRANTS-DOMESTIC 50,000 1,400,000 50,000

A05216 Fin. Assis. to the families of 50,000 1,400,000 50,000

G. Serv. who expire

001 Fin. Assis. to the families of the persons who expires during service. 50,000 1,400,000 50,000

A06 TOTAL TRANSFERS 12,000,000 38,200,000 20,000,000

A063 TOTAL ENTERTAINMENT & 12,000,000 38,200,000 20,000,000

GIFTS

A06301 Entertainments & Gifts 12,000,000 38,200,000 20,000,000

001 Entertainment & Gifts 12,000,000 38,200,000 20,000,000

A13 TOTAL REPAIRS AND MAINTENANCE 15,700,000 42,596,000 21,700,000

A130 TOTAL TRANSPORT 15,000,000 41,771,000 21,000,000

A13001 Transport 15,000,000 41,771,000 21,000,000

A131 TOTAL MACHINERY AND 500,000 575,000 500,000

EQUIPMENT

A13101 Machinery and Equipment 500,000 575,000 500,000

A132 TOTAL FURNITURE AND 200,000 250,000 200,000

FIXTURE

A13201 Furniture and Fixture 200,000 250,000 200,000

_______________________________________________________________________________CM's Office (Including Expenditure on 199,940,000 395,202,000 219,935,000

Hospitality / Security of Incoming

Foreign Delegations)

_______________________________________________________________________________

Page 375: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0111 EXECUTIVE AND LEGISLATIVE ORGANS011103 PROVINCIAL EXECUTIVE

LQ4059 Ministers

A01 TOTAL EMPLOYEES RELATED EXPENSES. 61,757,000 60,872,000 68,993,000

A011 TOTAL PAY 59 76 21,346,000 21,346,000 28,582,000

A011-1 TOTAL PAY OF OFFICERS 59 76 21,346,000 21,346,000 28,582,000

A01101 Total Basic Pay of Officers 59 76 21,346,000 28,582,000

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) 16 25 8,064,000 12,600,000

P018-M Parliamentary (Special) 35 40 10,080,000 11,520,000Secretary/Special Asstt.

S400-M Special Assistants (Special) 2 5 840,000 2,100,000

A01150 Others 21,346,000

A012 TOTAL ALLOWANCES 40,411,000 39,526,000 40,411,000

A012-1 TOTAL REGULAR ALLOWANCES 39,411,000 39,126,000 39,411,000

A01202 House Rent Allowance 21,060,000 21,060,000 21,275,000

A01204 Sumptuary Allowance 4,596,000 4,596,000 4,596,000

A01212 Telecommunication allowance 2,940,000 2,940,000 2,940,000

A01245 Indexed house rent allowance 4,200,000 4,200,000 4,200,000

A01249 Utility Allowance to Ministers 6,300,000 6,300,000 6,300,000

A01270 Others 315,000 30,000 100,000

001 Others 315,000 30,000 100,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 1,000,000 400,000 1,000,000

A01274 Medical Charges 1,000,000 400,000 1,000,000

A03 TOTAL OPERATING EXPENSES 47,109,000 36,537,000 47,781,000

A032 TOTAL COMMUNICATIONS 20,000,000 13,300,000 20,000,000

A03202 Telephone and Trunk Call 20,000,000 13,300,000 20,000,000

Page 376: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0111 EXECUTIVE AND LEGISLATIVE ORGANS011103 PROVINCIAL EXECUTIVE

LQ4059 Ministers

A033 TOTAL UTILITIES 7,824,000 6,050,000 8,100,000

A03301 Gas 1,200,000 1,020,000 1,200,000

A03303 Electricity 6,274,000 4,733,000 6,500,000

001 Electricity 6,274,000 4,733,000 6,500,000

A03304 Hot and Cold Weather Charges 350,000 297,000 400,000

A034 TOTAL OCCUPANCY COSTS 900,000

A03403 Rent for Residential Building 900,000

A038 TOTAL TRAVEL & 12,850,000 9,322,000 12,900,000

TRANSPORTATION

A03805 Travelling Allowance 12,500,000 8,925,000 12,500,000

001 Travelling Allowance 8,925,000

A03807 P.O.L Charges 350,000 397,000 400,000

A039 TOTAL GENERAL 6,435,000 6,965,000 6,781,000

A03901 Stationery 3,000,000 3,000,000 1,800,000

A03902 Printing and Publication 280,000 388,000 310,000

001 Printing and Publications 280,000 388,000 310,000

A03905 Newspapers Periodicals and Books 1,000,000 1,350,000 1,100,000

001 News Papers, Periodicals & Books 1,000,000 1,350,000 1,100,000

A03907 Advertising & Publicity 5,000 6,000

001 Advertising & Publicity 5,000 6,000

A03942 Cost of Other Stores 1,100,000 1,135,000 1,210,000

001 Cost of Other Stores 1,100,000 1,135,000 1,210,000

A03955 Computer Stationary 1,200,000

A03970 Others 1,050,000 1,092,000 1,155,000

001 Others 1,050,000 1,092,000 1,155,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000

A041 TOTAL PENSION 1,000

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

Page 377: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0111 EXECUTIVE AND LEGISLATIVE ORGANS011103 PROVINCIAL EXECUTIVE

LQ4059 Ministers

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 30,000,000 45,500,000 37,500,000

A052 TOTAL GRANTS-DOMESTIC 30,000,000 45,500,000 37,500,000

A05270 To Others 30,000,000 45,500,000 37,500,000

064 Discretionery Grant by Chief Minister 30,000,000 45,500,000 30,000,000

065 Discretionery Grant by Minister 7,500,000

A06 TOTAL TRANSFERS 4,940,000 199,000 154,000

A063 TOTAL ENTERTAINMENT & 4,940,000 199,000 154,000

GIFTS

A06301 Entertainments & Gifts 4,940,000 199,000 154,000

001 Entertainment & Gifts 4,940,000 199,000 154,000

A13 TOTAL REPAIRS AND MAINTENANCE 1,250,000 1,212,000 1,375,000

A130 TOTAL TRANSPORT 150,000 127,000 165,000

A13001 Transport 150,000 127,000 165,000

A131 TOTAL MACHINERY AND 780,000 763,000 860,000

EQUIPMENT

A13101 Machinery and Equipment 780,000 763,000 860,000

A132 TOTAL FURNITURE AND 320,000 322,000 350,000

FIXTURE

A13201 Furniture and Fixture 320,000 322,000 350,000

_______________________________________________________________________________Ministers 145,056,000 144,320,000 155,804,000

_______________________________________________________________________________

Page 378: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0111 EXECUTIVE AND LEGISLATIVE ORGANS011103 PROVINCIAL EXECUTIVE

LQ4376 Staff and Household (Charged)

A01 TOTAL EMPLOYEES RELATED EXPENSES. 80,170,000 73,312,000 83,626,000

A011 TOTAL PAY 264 263 34,439,000 31,919,000 34,830,000

A011-1 TOTAL PAY OF OFFICERS 22 24 7,098,000 5,778,000 7,921,000

A01101 Total Basic Pay of Officers 22 24 7,098,000 5,778,000 7,921,000

A056-M Aid-De-Camp (Special) 1 1 417,000 401,000

M129-M Military Secretary (Special) 1 1 600,000 618,000

D078-M Deputy Secretary (BPS-18) 1 1 522,000 544,000

C166-M Comptroller (BPS-17) 2 2 661,000 679,000

E074-M Estate Officer (BPS-17) 1 1 279,000 300,000

L066-M Librarian (BPS-17) 1 1 187,000 287,000

P139-M Private Secretary (BPS-17) 2 2 576,000 638,000

P173-M Protocol Officer (BPS-17) 1 1 415,000 429,000

S201-M Staff Officer (BPS-17) 1 1 280,000 291,000

U017-M Under Secretary/Section (BPS-17) 2 2 793,000 843,000Officer

A136-M Assistant Comptroller (BPS-16) 3 3 557,000 566,000

A398-M Assistant Protocol (BPS-16) 2 2 706,000 538,000Officer

A444-M ASSISTANT ESTATE OFFICER (BPS-16) 1 1 173,000 163,000

H027-M Head Cook (BPS-16) 1 1 288,000 288,000

P037-M Personal Assistant (BPS-16) 1 415,000

Q002-M Qari (BPS-16) 1 1 298,000 307,000

S114-M Senior Scale Stenographer (BPS-16) 1 259,000

S282-M Superintendent (BPS-16) 1 1 346,000 355,000

A011-2 TOTAL PAY OF OTHER STAFF 242 239 27,341,000 26,141,000 26,909,000

A01151 Total Basic Pay of Other Staff 242 239 27,341,000 26,141,000 26,909,000

P037-M Personal Assistant (BPS-15) 1 369,000

Page 379: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0111 EXECUTIVE AND LEGISLATIVE ORGANS011103 PROVINCIAL EXECUTIVE

LQ4376 Staff and Household (Charged)

S114-M Senior Scale Stenographer (BPS-15) 1 249,000

A336-M Assistant/Deputy (BPS-14) 7 6 1,588,000 1,618,000Superintendent

P313-M Protocol Supervisor (BPS-12) 1 1 126,000 129,000

B028-M Bilard Maker (BPS-11) 1 1 82,000 79,000

C230-M Care Taker (BPS-11) 2 2 396,000 363,000

G014-M Garrage Superintendent (BPS-11) 1 1 153,000 248,000

H103-F House Keeper (BPS-11) 2 2 252,000 263,000

Q002-M Qari (BPS-11) 1 1 112,000 89,000

T005-M Tailor Master (BPS-11) 1 1 98,000 101,000

T041-M Tennis Marker (BPS-11) 1 1 148,000 140,000

B101-M Butler (BPS-10) 1 1 195,000 200,000

S226-M Steward (BPS-10) 2 2 396,000 401,000

T036-M Telephone Operator (BPS-10) 5 5 476,000 533,000

T038-M Telephone Technician (BPS-10) 1 1 85,000 89,000

A538-M Assistant Garage (BPS-09) 1 1 136,000 141,000Superintendent

C193-M Cook (BPS-09) 7 865,000

C196-M Coordinator (BPS-09) 7 933,000

C316-M Chef (BPS-09) 1 1 168,000 172,000

H020-M Head Bearer (BPS-09) 1 1 183,000 187,000

H038-M Head Khidmatgar (BPS-09) 1 1 144,000 148,000

N061-M Naib Imam (BPS-09) 1 1 156,000 160,000

C134-M Clerk (BPS-07) 9 9 1,028,000 1,109,000

H054-M Head Storekeeper (BPS-07) 1 1 191,000 194,000

P295-M Protocol Assistant (BPS-07) 1 1 144,000 148,000

V037-M Valet (BPS-07) 1 1 102,000 103,000

K018-M Khidmatgar (BPS-06) 5 5 491,000 482,000

A194-M Assistant Head Mali (BPS-05) 2 2 289,000 295,000

Page 380: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0111 EXECUTIVE AND LEGISLATIVE ORGANS011103 PROVINCIAL EXECUTIVE

LQ4376 Staff and Household (Charged)

B010-M Barber (BPS-05) 1 1 160,000 163,000

B015-M Bearer (BPS-05) 11 11 1,463,000 1,323,000

D089-M Despatch Rider (BPS-05) 1 1 85,000 98,000

D093-M Dhobi (BPS-05) 4 4 445,000 450,000

D186-M Driver (BPS-05) 30 30 3,548,000 3,728,000

H041-M Head Mali (BPS-05) 1 1 160,000 160,000

M005-M Machine Operator (BPS-05) 1 1 107,000 110,000

M147-M Moazzan (BPS-05) 1 1 134,000 101,000

S250-M Store Keeper (BPS-05) 1 1 85,000 88,000

T143-M Tandorchi (BPS-05) 1 1 129,000 116,000

M065-M Mechanic (BPS-04) 1 1 80,000 83,000

D003-M Daftri (BPS-03) 1 1 98,000 126,000

H037-M Head Khalasi (BPS-03) 1 1 138,000 146,000

H051-M Head Sanitary Worker (BPS-03) 1 1 83,000 134,000

A324-F Ayas (BPS-02) 1 1 86,000 88,000

B004-M Bahishti (BPS-02) 4 4 366,000 349,000

B081-M Brass Polisher (BPS-02) 4 4 309,000 364,000

C130-M Cleaner (BPS-02) 4 4 288,000 300,000

C226-M Cycle Sowar (BPS-02) 2 2 162,000 211,000

K011-M Khalasi (BPS-02) 9 9 883,000 865,000

M019-M Mali (BPS-02) 65 65 6,135,000 5,927,000

M046-M Masalchi (BPS-02) 5 5 506,000 503,000

N006-M Naib Qasid (BPS-02) 10 10 1,131,000 1,080,000

P111-M Pony Driver (BPS-02) 1 1 91,000 91,000

S025-M Sanitary Worker (BPS-02) 22 22 1,979,000 2,048,000

A012 TOTAL ALLOWANCES 45,731,000 41,393,000 48,796,000

A012-1 TOTAL REGULAR ALLOWANCES 38,433,000 33,652,000 41,317,000

A01202 House Rent Allowance 2,375,000 1,932,000 2,375,000

Page 381: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0111 EXECUTIVE AND LEGISLATIVE ORGANS011103 PROVINCIAL EXECUTIVE

LQ4376 Staff and Household (Charged)

A01203 Conveyance Allowance 5,153,000 2,653,000 5,153,000

A01208 Dress Allowance 36,000 37,000 36,000

A0120D Integrated Allowance 122,000 112,000 122,000

A0120N Spl. allowances @ 20% of basic 4,065,000 3,465,000 4,064,000

pay for Secretariat

A0120X Ad - hoc Allowance - 2010 10,169,000 7,939,000 10,169,000

A01217 Medical Allowance 3,602,000 3,342,000 3,601,000

A0121A Adhoc Relief Allowance 2011 3,058,000 2,548,000 3,058,000

A0121M Adhoc Relief Allowance - 2012 6,809,000 6,219,000 6,331,000

A0121T Adhoc Relief Allowance 2013 3,125,000 3,298,000

A01224 Entertainment Allowance 13,000 6,000 13,000

A01228 Orderly Allowance 136,000 61,000 136,000

A01236 Deputation Allowance 200,000 155,000 200,000

A01239 Special Allowance 100,000 110,000 100,000

001 Special Allowance 100,000 110,000 100,000

A01244 Adhoc Relief 650,000 635,000 650,000

A01259 Fuel Allowance 800,000 837,000 800,000

A01260 Ration Allowance 31,000 23,000 31,000

A01266 Disturbance Allowance 10,000 9,000 20,000

A01270 Others 1,104,000 444,000 1,160,000

001 Others 444,000

013 Fuel and Electricity Subsidy 1,104,000 1,160,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 7,298,000 7,741,000 7,479,000

A01271 Overtime Allowance 1,000,000 985,000 1,021,000

A01273 Honoraria 40,000 1,055,000 100,000

000 Honoraria 40,000 1,055,000 100,000

A01274 Medical Charges 50,000 38,000 50,000

A01277 Contingent Paid Staff 500,000 295,000 500,000

A01290 Governor's House Allowance 5,708,000 5,368,000 5,808,000

A03 TOTAL OPERATING EXPENSES 18,931,000 15,844,000 20,482,000

A032 TOTAL COMMUNICATIONS 2,960,000 2,516,000 3,256,000

A03201 Postage and Telegraph 60,000 51,000 66,000

A03202 Telephone and Trunk Call 2,900,000 2,465,000 3,190,000

Page 382: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0111 EXECUTIVE AND LEGISLATIVE ORGANS011103 PROVINCIAL EXECUTIVE

LQ4376 Staff and Household (Charged)

A033 TOTAL UTILITIES 10,000 8,000 10,000

A03302 Water 10,000 8,000 10,000

A038 TOTAL TRAVEL & 14,500,000 11,429,000 15,600,000

TRANSPORTATION

A03805 Travelling Allowance 1,000,000 1,754,000 1,100,000

001 Travelling Allowance 1,754,000

A03807 P.O.L Charges 13,500,000 9,675,000 14,500,000

A039 TOTAL GENERAL 1,461,000 1,891,000 1,616,000

A03901 Stationery 330,000 480,000 365,000

A03902 Printing and Publication 325,000 376,000 360,000

001 Printing and Publications 325,000 376,000 360,000

A03905 Newspapers Periodicals and Books 380,000 523,000 420,000

001 News Papers, Periodicals & Books 380,000 523,000 420,000

A03915 Payments to Govt. Deptt. for 1,000 1,000 1,000

Service Rendered

001 Payments to Govt. Dept. 1,000 1,000 1,000

A03942 Cost of Other Stores 50,000 92,000 55,000

001 Cost of Other Stores 50,000 92,000 55,000

A03955 Computer Stationary 300,000 355,000 330,000

A03970 Others 75,000 64,000 85,000

001 Others 75,000 64,000 85,000

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 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

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

Page 383: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0111 EXECUTIVE AND LEGISLATIVE ORGANS011103 PROVINCIAL EXECUTIVE

LQ4376 Staff and Household (Charged)

A06 TOTAL TRANSFERS 6,000,000 8,070,000 6,600,000

A063 TOTAL ENTERTAINMENT & 6,000,000 8,070,000 6,600,000

GIFTS

A06301 Entertainments & Gifts 6,000,000 8,070,000 6,600,000

001 Entertainment & Gifts 6,000,000 8,070,000 6,600,000

A13 TOTAL REPAIRS AND MAINTENANCE 3,570,000 9,272,000 3,925,000

A130 TOTAL TRANSPORT 3,300,000 9,043,000 3,630,000

A13001 Transport 3,300,000 9,043,000 3,630,000

A131 TOTAL MACHINERY AND 170,000 144,000 185,000

EQUIPMENT

A13101 Machinery and Equipment 170,000 144,000 185,000

A132 TOTAL FURNITURE AND 100,000 85,000 110,000

FIXTURE

A13201 Furniture and Fixture 100,000 85,000 110,000

_______________________________________________________________________________Staff and Household (Charged) 109,171,000 106,499,000 115,134,000

_______________________________________________________________________________

Page 384: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

385

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0111 EXECUTIVE AND LEGISLATIVE ORGANS011104 ADMINISTRATIVE INSPECTION

LQ4060 Chief Ministers Inspection Team

A01 TOTAL EMPLOYEES RELATED EXPENSES. 45,209,000 46,339,000 49,155,000

A011 TOTAL PAY 108 108 22,145,000 21,900,000 23,259,000

A011-1 TOTAL PAY OF OFFICERS 30 36 13,310,000 13,400,000 15,087,000

A01101 Total Basic Pay of Officers 30 36 13,310,000 13,400,000 15,087,000

C055-M Chairman (BPS-21) 1 1 909,000 871,000

S098-M Senior Member (BPS-21) 1 1 854,000 787,000

M109-M Member (BPS-20) 6 6 4,297,000 4,609,000

S045-M Secretary (BPS-18) 1 1 484,000 514,000

S112-M Senior Research Officer (BPS-18) 1 1 251,000 556,000

J038-M Junior Research Officer (BPS-17) 1 1 228,000 229,000

P139-M Private Secretary (BPS-17) 8 8 3,243,000 3,673,000

P156-M Programme Officer (BPS-17) 1 1 202,000 200,000

S053-M Section Officer (BPS-17) 1 1 517,000 517,000

D023-M Data Processing Officer (BPS-16) 1 1 145,000 145,000

P037-M Personal Assistant (BPS-16) 7 7 1,852,000 1,992,000

S114-M Senior Scale Stenographer (BPS-16) 6 666,000

S282-M Superintendent (BPS-16) 1 1 328,000 328,000

A011-2 TOTAL PAY OF OTHER STAFF 78 72 8,835,000 8,500,000 8,172,000

A01151 Total Basic Pay of Other Staff 78 72 8,835,000 8,500,000 8,172,000

A336-M Assistant/Deputy (BPS-14) 8 8 1,490,000 1,540,000Superintendent

S216-M Stenographer (BPS-14) 10 4 1,394,000 440,000

D222-M Draftsman (BPS-11) 1 1 82,000 82,000

S078-M Senior Clerk (BPS-09) 15 15 2,065,000 1,870,000

L003-M Laboratory Assistant (BPS-05) 1 1 163,000 161,000

D089-M Despatch Rider (BPS-04) 1 1 94,000 95,000

Page 385: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

386

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0111 EXECUTIVE AND LEGISLATIVE ORGANS011104 ADMINISTRATIVE INSPECTION

LQ4060 Chief Ministers Inspection Team

D186-M Driver (BPS-04) 13 13 926,000 1,270,000

D003-M Daftri (BPS-02) 1 1 149,000 150,000

C112-M Chowkidar (BPS-01) 2 2 124,000 190,000

F087-M Frash (BPS-01) 1 1 80,000 81,000

L006-M Laboratory Attendant (BPS-01) 2 2 128,000 128,000

M019-M Mali (BPS-01) 1 1 66,000 66,000

N006-M Naib Qasid (BPS-01) 19 19 1,848,000 1,873,000

S311-M Sanitary Worker (BPS-01) 3 3 226,000 226,000

A012 TOTAL ALLOWANCES 23,064,000 24,439,000 25,896,000

A012-1 TOTAL REGULAR ALLOWANCES 22,044,000 23,729,000 24,841,000

A01201 Senior Post Allowance 107,000 127,000 110,000

A01202 House Rent Allowance 2,281,000 2,281,000 2,322,000

A01203 Conveyance Allowance 1,550,000 3,050,000 1,725,000

A01207 Washing Allowance 21,000 17,000 32,000

A0120D Integrated Allowance 115,000 97,000 130,000

A0120N Spl. allowances @ 20% of basic 2,775,000 2,200,000 2,775,000

pay for Secretariat

A0120X Ad - hoc Allowance - 2010 6,850,000 5,350,000 6,850,000

A01216 Qualification Allowance 1,000 1,000 1,000

A01217 Medical Allowance 2,078,000 1,878,000 2,150,000

A0121A Adhoc Relief Allowance 2011 1,750,000 1,650,000 1,750,000

A0121M Adhoc Relief Allowance - 2012 3,820,000 3,820,000 4,050,000

A0121T Adhoc Relief Allowance 2013 1,800,000 2,150,000

A01224 Entertainment Allowance 60,000 40,000 60,000

A01226 Computer Allowance 36,000 18,000 36,000

A01228 Orderly Allowance 200,000 570,000 400,000

A01239 Special Allowance 200,000 550,000 100,000

001 Special Allowance 200,000 550,000 100,000

A01241 Utility allowance for electricity 32,000

A01248 Judicial Allowance 48,000

A01270 Others 200,000 200,000 200,000

037 30% Social Security Benefit in liue of Pension to the Contract Employees 200,000 200,000 200,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 1,020,000 710,000 1,055,000

Page 386: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

387

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0111 EXECUTIVE AND LEGISLATIVE ORGANS011104 ADMINISTRATIVE INSPECTION

LQ4060 Chief Ministers Inspection Team

A01271 Overtime Allowance 495,000 390,000 525,000

A01273 Honoraria 115,000 115,000 120,000

000 Honoraria 30,000 115,000 120,000

A01274 Medical Charges 380,000 205,000 380,000

A01278 Leave Salary 30,000 30,000

A03 TOTAL OPERATING EXPENSES 8,636,000 7,235,000 9,268,000

A032 TOTAL COMMUNICATIONS 1,020,000 1,017,000 1,070,000

A03201 Postage and Telegraph 20,000 17,000 20,000

A03202 Telephone and Trunk Call 1,000,000 1,000,000 1,050,000

A033 TOTAL UTILITIES 1,785,000 1,110,000 1,819,000

A03301 Gas 300,000 255,000 330,000

A03302 Water 35,000 22,000 38,000

A03303 Electricity 1,448,000 831,000 1,448,000

001 Electricity 1,448,000 831,000 1,448,000

A03304 Hot and Cold Weather Charges 2,000 2,000 3,000

A034 TOTAL OCCUPANCY COSTS 60,000 71,000 66,000

A03407 Rates and Taxes 60,000 71,000 66,000

A038 TOTAL TRAVEL & 4,576,000 3,939,000 4,995,000

TRANSPORTATION

A03805 Travelling Allowance 450,000 232,000 495,000

A03807 P.O.L Charges 4,126,000 3,707,000 4,500,000

A039 TOTAL GENERAL 1,195,000 1,098,000 1,318,000

A03901 Stationery 250,000 212,000 275,000

A03902 Printing and Publication 60,000 51,000 66,000

001 Printing and Publications 60,000 51,000 66,000

A03905 Newspapers Periodicals and Books 150,000 115,000 165,000

001 News Papers, Periodicals & Books 150,000 115,000 165,000

A03906 Uniforms and Protective Clothing 80,000 68,000 90,000

A03907 Advertising & Publicity 15,000 33,000 17,000

Page 387: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

388

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0111 EXECUTIVE AND LEGISLATIVE ORGANS011104 ADMINISTRATIVE INSPECTION

LQ4060 Chief Ministers Inspection Team

001 Advertising & Publicity 15,000 33,000 17,000

A03942 Cost of Other Stores 100,000 110,000 110,000

001 Cost of Other Stores 100,000 110,000 110,000

A03955 Computer Stationary 240,000 204,000 265,000

A03970 Others 300,000 305,000 330,000

001 Others 300,000 305,000 330,000

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 10,000

A052 TOTAL GRANTS-DOMESTIC 10,000

A05270 To Others 10,000

001 Others 10,000

A06 TOTAL TRANSFERS 30,000 25,000 33,000

A063 TOTAL ENTERTAINMENT & 30,000 25,000 33,000

GIFTS

A06301 Entertainments & Gifts 30,000 25,000 33,000

001 Entertainment & Gifts 30,000 25,000 33,000

A09 TOTAL PHYSICAL ASSETS 2,300,000

A095 TOTAL PURCHASE OF 2,300,000

TRANSPORT

A09501 Transport 2,300,000

001 Transport 2,300,000

A13 TOTAL REPAIRS AND MAINTENANCE 1,650,000 1,652,000 1,815,000

A130 TOTAL TRANSPORT 1,200,000 1,220,000 1,320,000

Page 388: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

389

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0111 EXECUTIVE AND LEGISLATIVE ORGANS011104 ADMINISTRATIVE INSPECTION

LQ4060 Chief Ministers Inspection Team

A13001 Transport 1,200,000 1,220,000 1,320,000

A131 TOTAL MACHINERY AND 300,000 305,000 330,000

EQUIPMENT

A13101 Machinery and Equipment 300,000 305,000 330,000

A132 TOTAL FURNITURE AND 150,000 127,000 165,000

FIXTURE

A13201 Furniture and Fixture 150,000 127,000 165,000

_______________________________________________________________________________Chief Ministers Inspection Team 55,525,000 57,561,000 60,272,000

_______________________________________________________________________________

Page 389: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

390

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0111 EXECUTIVE AND LEGISLATIVE ORGANS011104 ADMINISTRATIVE INSPECTION

LQ4061 Provincial Ombudsman

A01 TOTAL EMPLOYEES RELATED EXPENSES. 124,833,000 111,243,000 156,834,000

A011 TOTAL PAY 283 317 64,771,000 51,108,000 75,704,000

A011-1 TOTAL PAY OF OFFICERS 48 49 31,944,000 24,584,000 34,798,000

A01101 Total Basic Pay of Officers 48 49 31,944,000 24,584,000 34,798,000

O062-M Ombudsman (Special) 1 1 4,168,000 5,327,000

A039-M Advisor (BPS-21) 1 1 932,000 932,000

A039-M Advisor (BPS-20) 5 6 4,058,000 4,934,000

C321-M Consultant (BPS-20) 7 7 5,781,000 5,830,000

S045-M Secretary (BPS-20) 1 1 785,000 791,000

C321-M Consultant (BPS-19) 9 9 6,458,000 6,452,000

C176-M Computer Programmer (BPS-18) 1 1 591,000 591,000

S090-M Senior Law Officer (BPS-18) 1 1 632,000 746,000

A012-M Accounts Officer (BPS-17) 1 1 473,000 473,000

A028-M Additional Registrar (BPS-17) 3 3 1,339,000 1,411,000

L047-M Law Officer (BPS-17) 1 1 420,000 520,000

P139-M Private Secretary (BPS-17) 2 2 826,000 830,000

P173-M Protocol Officer (BPS-17) 1 1 420,000 520,000

P184-M Public Relation Officer (BPS-17) 1 1 444,000 444,000

R036-M Registrar (BPS-17) 1 1 444,000 444,000

R059-M Research Officer (BPS-17) 2 2 850,000 1,150,000

P037-M Personal Assistant (BPS-16) 8 8 2,632,000 2,762,000

S282-M Superintendent (BPS-16) 2 2 691,000 641,000

A011-2 TOTAL PAY OF OTHER STAFF 235 268 32,827,000 26,524,000 40,906,000

A01151 Total Basic Pay of Other Staff 235 268 32,827,000 26,524,000 40,906,000

A336-F Assistant/Deputy (BPS-14) 1 1 406,000 176,000Superintendent

Page 390: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

391

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0111 EXECUTIVE AND LEGISLATIVE ORGANS011104 ADMINISTRATIVE INSPECTION

LQ4061 Provincial Ombudsman

A336-M Assistant/Deputy (BPS-14) 39 43 7,970,000 10,205,000Superintendent

C162-M Composer (BPS-14) 2 2 600,000 650,000

S216-F Stenographer (BPS-14) 1 1 273,000 168,000

S216-M Stenographer (BPS-14) 23 36 3,350,000 7,801,000

S216-M Stenographer (BPS-12) 9 2,550,000

L068-M Library Assistant (BPS-11) 1 1 226,000 276,000

C134-M Clerk (BPS-07) 30 30 2,682,000 2,794,000

J019-M Junior Clerk (BPS-07) 13 17 2,593,000 3,580,000

T036-M Telephone Operator (BPS-07) 1 1 200,000 300,000

D089-M Despatch Rider (BPS-05) 2 2 330,000 360,000

D186-M Driver (BPS-05) 15 16 2,000,000 2,220,000

D089-M Despatch Rider (BPS-04) 6 6 630,000 682,000

D186-M Driver (BPS-04) 21 23 2,714,000 3,130,000

D003-M Daftri (BPS-03) 2 2 199,000 229,000

M005-M Machine Operator (BPS-03) 1 2 120,000 306,000

C112-M Chowkidar (BPS-02) 1 1 100,000 150,000

F087-M Frash (BPS-02) 1 1 100,000 150,000

M019-M Mali (BPS-02) 3 3 350,000 410,000

N006-M Naib Qasid (BPS-02) 7 8 746,000 878,000

Q003-M Qasid (BPS-02) 1 1 76,000 86,000

S311-M Sanitary Worker (BPS-02) 3 5 310,000 595,000

C112-M Chowkidar (BPS-01) 8 8 766,000 854,000

M019-M Mali (BPS-01) 1 1 72,000 76,000

N006-M Naib Qasid (BPS-01) 39 44 3,120,000 3,907,000

S059-M Security Guard (BPS-01) 9 558,000

S311-M Sanitary Worker (BPS-01) 4 4 344,000 365,000

A012 TOTAL ALLOWANCES 60,062,000 60,135,000 81,130,000

A012-1 TOTAL REGULAR ALLOWANCES 58,054,000 57,045,000 78,420,000

Page 391: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

392

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0111 EXECUTIVE AND LEGISLATIVE ORGANS011104 ADMINISTRATIVE INSPECTION

LQ4061 Provincial Ombudsman

A01201 Senior Post Allowance 185,000 183,000 226,000

A01202 House Rent Allowance 8,759,000 7,821,000 10,688,000

A01203 Conveyance Allowance 5,683,000 7,066,000 6,817,000

A01207 Washing Allowance 51,000 59,000 55,000

A0120D Integrated Allowance 217,000 272,000 290,000

A0120X Ad - hoc Allowance - 2010 15,496,000 11,300,000 20,073,000

A01217 Medical Allowance 5,364,000 4,336,000 5,958,000

A0121A Adhoc Relief Allowance 2011 4,311,000 3,547,000 6,106,000

A0121M Adhoc Relief Allowance - 2012 10,390,000 9,252,000 11,945,000

A0121N Personal Allowance 1,385,000

A0121T Adhoc Relief Allowance 2013 4,186,000 6,466,000

A01224 Entertainment Allowance 155,000 142,000 162,000

A01226 Computer Allowance 18,000 18,000 18,000

A01228 Orderly Allowance 322,000 640,000 652,000

A01248 Judicial Allowance 336,000 2,307,000 336,000

A01270 Others 6,767,000 5,916,000 7,243,000

001 Others 1,837,000 5,916,000 1,097,000

025 Special Judicial Allowance to Honorable Judges 1,638,000 1,638,000

037 30% Social Security Benefit in liue of Pension to the Contract Employees 3,292,000 4,508,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 2,008,000 3,090,000 2,710,000

A01271 Overtime Allowance 1,293,000 1,360,000 1,410,000

A01273 Honoraria 438,000 1,286,000 780,000

000 Honoraria 100,000 1,286,000 780,000

A01274 Medical Charges 277,000 444,000 520,000

A03 TOTAL OPERATING EXPENSES 22,243,000 29,650,000 29,425,000

A032 TOTAL COMMUNICATIONS 3,398,000 5,322,000 4,372,000

A03201 Postage and Telegraph 1,210,000 2,968,000 1,616,000

A03202 Telephone and Trunk Call 2,188,000 2,354,000 2,756,000

A033 TOTAL UTILITIES 5,871,000 3,605,000 7,452,000

A03301 Gas 406,000 331,000 564,000

A03302 Water 133,000 39,000 222,000

A03303 Electricity 5,182,000 3,103,000 6,472,000

Page 392: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0111 EXECUTIVE AND LEGISLATIVE ORGANS011104 ADMINISTRATIVE INSPECTION

LQ4061 Provincial Ombudsman

001 Electricity 4,500,000 3,103,000 6,472,000

A03304 Hot and Cold Weather Charges 150,000 132,000 194,000

A034 TOTAL OCCUPANCY COSTS 1,553,000 1,721,000 1,954,000

A03402 Rent for Office Building 1,412,000 1,500,000 1,732,000

A03407 Rates and Taxes 141,000 221,000 222,000

A038 TOTAL TRAVEL & 7,382,000 10,402,000 9,480,000

TRANSPORTATION

A03805 Travelling Allowance 485,000 452,000 715,000

A03806 Transportation of Goods 10,000 22,000 10,000

A03807 P.O.L Charges 6,887,000 9,928,000 8,755,000

A039 TOTAL GENERAL 4,039,000 8,600,000 6,167,000

A03901 Stationery 908,000 1,792,000 1,331,000

A03902 Printing and Publication 610,000 1,412,000 822,000

001 Printing and Publications 500,000 1,412,000 822,000

A03905 Newspapers Periodicals and Books 420,000 530,000 573,000

001 News Papers, Periodicals & Books 250,000 530,000 573,000

A03906 Uniforms and Protective Clothing 190,000 261,000 308,000

A03907 Advertising & Publicity 170,000 65,000 544,000

001 Advertising & Publicity 80,000 65,000 544,000

A03919 Payments to Others for Service 1,000,000

Rendered

A03942 Cost of Other Stores 636,000 2,041,000 1,012,000

001 Cost of Other Stores 300,000 2,041,000 1,012,000

A03955 Computer Stationary 755,000 702,000 994,000

A03970 Others 350,000 797,000 583,000

001 Others 160,000 797,000 583,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000

A041 TOTAL PENSION 1,000

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

Page 393: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0111 EXECUTIVE AND LEGISLATIVE ORGANS011104 ADMINISTRATIVE INSPECTION

LQ4061 Provincial Ombudsman

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 800,000 455,000 800,000

A052 TOTAL GRANTS-DOMESTIC 800,000 455,000 800,000

A05216 Fin. Assis. to the families of 500,000 200,000 500,000

G. Serv. who expire

001 Fin. Assis. to the families of the persons who expires during service. 500,000 200,000 500,000

A05270 To Others 300,000 255,000 300,000

001 Others 255,000

077 Discretionery Grant by Provincial Ombudsman 300,000 300,000

A06 TOTAL TRANSFERS 170,000 245,000 225,000

A063 TOTAL ENTERTAINMENT & 170,000 245,000 225,000

GIFTS

A06301 Entertainments & Gifts 170,000 245,000 225,000

001 Entertainment & Gifts 90,000 245,000 225,000

A09 TOTAL PHYSICAL ASSETS 4,780,000 2,000

A095 TOTAL PURCHASE OF 2,200,000

TRANSPORT

A09501 Transport 2,200,000

001 Transport 2,200,000

A096 TOTAL PURCHASE OF PLANT & 2,250,000 1,000

MACHINERY

A09601 Plant and Machinery 2,250,000 1,000

A097 TOTAL PURCHASE FURNITURE 330,000 1,000

& FIXTURE

A09701 Purchase of Furniture and Fixture 330,000 1,000

A13 TOTAL REPAIRS AND MAINTENANCE 2,320,000 5,612,000 3,458,000

Page 394: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0111 EXECUTIVE AND LEGISLATIVE ORGANS011104 ADMINISTRATIVE INSPECTION

LQ4061 Provincial Ombudsman

A130 TOTAL TRANSPORT 1,330,000 4,240,000 1,852,000

A13001 Transport 1,330,000 4,240,000 1,852,000

A131 TOTAL MACHINERY AND 610,000 1,068,000 975,000

EQUIPMENT

A13101 Machinery and Equipment 610,000 1,068,000 975,000

A132 TOTAL FURNITURE AND 380,000 303,000 631,000

FIXTURE

A13201 Furniture and Fixture 380,000 303,000 631,000

A133 TOTAL BUILDINGS AND 1,000

STRUCTURE

A13301 Office Buildings 1,000

001 Office Buildings 1,000

_______________________________________________________________________________Provincial Ombudsman 150,366,000 151,985,000 190,745,000

_______________________________________________________________________________

Page 395: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0111 EXECUTIVE AND LEGISLATIVE ORGANS011104 ADMINISTRATIVE INSPECTION

LQ5037 Provincial Ombudsperson

A01 TOTAL EMPLOYEES RELATED EXPENSES. 8,139,000 9,905,000 9,408,000

A011 TOTAL PAY 23 27 3,428,000 5,024,000 3,876,000

A011-1 TOTAL PAY OF OFFICERS 7 7 1,584,000 4,594,000 1,584,000

A01101 Total Basic Pay of Officers 7 7 1,584,000 4,594,000 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 16 20 1,844,000 430,000 2,292,000

A01151 Total Basic Pay of Other Staff 16 20 1,844,000 430,000 2,292,000

A097-M Assistant (BPS-14) 3 3 600,000 600,000

S216-M Stenographer (BPS-14) 2 2 400,000 400,000

J019-M Junior Clerk (BPS-07) 2 2 300,000 300,000

D089-M Despatch Rider (BPS-04) 1 1 100,000 110,000

D186-M Driver (BPS-04) 3 3 100,000 213,000

C112-M Chowkidar (BPS-01) 1 1 70,000 80,000

N006-M Naib Qasid (BPS-01) 3 6 204,000 449,000

S325-M Sweeper/Sanitary Worker (BPS-01) 1 2 70,000 140,000

A012 TOTAL ALLOWANCES 4,711,000 4,881,000 5,532,000

A012-1 TOTAL REGULAR ALLOWANCES 4,669,000 4,190,000 5,490,000

A01201 Senior Post Allowance 60,000 60,000

A01202 House Rent Allowance 1,200,000 1,400,000 1,335,000

A01203 Conveyance Allowance 1,200,000 50,000 1,368,000

A01207 Washing Allowance 15,000 20,000 18,000

Page 396: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0111 EXECUTIVE AND LEGISLATIVE ORGANS011104 ADMINISTRATIVE INSPECTION

LQ5037 Provincial Ombudsperson

A0120D Integrated Allowance 150,000 15,000 168,000

A0120N Spl. allowances @ 20% of basic 240,000 120,000 276,000

pay for Secretariat

A0120X Ad - hoc Allowance - 2010 960,000 250,000 1,110,000

A01217 Medical Allowance 270,000 100,000 366,000

A0121A Adhoc Relief Allowance 2011 100,000 100,000 145,000

A0121M Adhoc Relief Allowance - 2012 270,000 270,000 348,000

A0121T Adhoc Relief Allowance 2013 135,000 29,000

A01224 Entertainment Allowance 60,000 60,000

A01228 Orderly Allowance 60,000 60,000

A01241 Utility allowance for electricity 84,000 1,600,000 84,000

A01270 Others 130,000 63,000

037 30% Social Security Benefit in liue of Pension to the Contract Employees 130,000 63,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 42,000 691,000 42,000

A01271 Overtime Allowance 15,000 15,000 15,000

A01273 Honoraria 1,000 101,000 1,000

000 Honoraria 101,000 1,000

001 Lady Doctor (part time) Rs. 10,000/- PM Fixed 1,000

A01274 Medical Charges 25,000 75,000 25,000

A01277 Contingent Paid Staff 1,000 500,000 1,000

A03 TOTAL OPERATING EXPENSES 2,509,000 5,653,000 2,509,000

A032 TOTAL COMMUNICATIONS 122,000 178,000 122,000

A03201 Postage and Telegraph 10,000 18,000 10,000

A03202 Telephone and Trunk Call 100,000 135,000 100,000

A03204 Electronic Communication 6,000 15,000 6,000

A03205 Courier and Pilot Service 6,000 10,000 6,000

A033 TOTAL UTILITIES 447,000 40,000 447,000

A03301 Gas 40,000 40,000

A03302 Water 7,000 7,000

A03303 Electricity 400,000 40,000 400,000

001 Electricity 40,000 400,000

Page 397: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0111 EXECUTIVE AND LEGISLATIVE ORGANS011104 ADMINISTRATIVE INSPECTION

LQ5037 Provincial Ombudsperson

A034 TOTAL OCCUPANCY COSTS 1,225,000 2,683,000 1,225,000

A03402 Rent for Office Building 1,200,000 2,613,000 1,200,000

A03407 Rates and Taxes 25,000 70,000 25,000

A038 TOTAL TRAVEL & 265,000 1,362,000 265,000

TRANSPORTATION

A03805 Travelling Allowance 50,000 292,000 50,000

001 Travelling Allowance 292,000

A03806 Transportation of Goods 15,000 100,000 15,000

A03807 P.O.L Charges 200,000 970,000 200,000

A039 TOTAL GENERAL 450,000 1,390,000 450,000

A03901 Stationery 80,000 193,000 80,000

A03902 Printing and Publication 75,000 264,000 75,000

001 Printing and Publications 264,000 75,000

A03903 Conference/Seminars/Workshops/ 30,000 125,000 30,000

Symposia

A03905 Newspapers Periodicals and Books 20,000 17,000 20,000

001 News Papers, Periodicals & Books 17,000 20,000

A03906 Uniforms and Protective Clothing 10,000 8,000 10,000

A03907 Advertising & Publicity 60,000 251,000 60,000

001 Advertising & Publicity 60,000 251,000 60,000

A03917 Law Charges 40,000 200,000 40,000

A03918 Exhibitions, Fairs & Other 40,000 34,000 40,000

National Celebrations

A03942 Cost of Other Stores 15,000 113,000 15,000

001 Cost of Other Stores 113,000 15,000

A03955 Computer Stationary 30,000 100,000 30,000

A03970 Others 50,000 85,000 50,000

001 Others 85,000 50,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000

A041 TOTAL PENSION 1,000

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

Page 398: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0111 EXECUTIVE AND LEGISLATIVE ORGANS011104 ADMINISTRATIVE INSPECTION

LQ5037 Provincial Ombudsperson

A06 TOTAL TRANSFERS 20,000 67,000 20,000

A063 TOTAL ENTERTAINMENT & 20,000 67,000 20,000

GIFTS

A06301 Entertainments & Gifts 20,000 67,000 20,000

001 Entertainment & Gifts 67,000 20,000

A09 TOTAL PHYSICAL ASSETS 1,000,000 2,700,000

A095 TOTAL PURCHASE OF 1,849,000

TRANSPORT

A09501 Transport 1,849,000

001 Transport 1,849,000

A097 TOTAL PURCHASE FURNITURE 1,000,000 851,000

& FIXTURE

A09701 Purchase of Furniture and Fixture 1,000,000 50,000

A09702 Unkempt Furnishings 801,000

A13 TOTAL REPAIRS AND MAINTENANCE 160,000 1,235,000 160,000

A130 TOTAL TRANSPORT 60,000 151,000 60,000

A13001 Transport 60,000 151,000 60,000

A131 TOTAL MACHINERY AND 50,000 42,000 50,000

EQUIPMENT

A13101 Machinery and Equipment 50,000 42,000 50,000

A132 TOTAL FURNITURE AND 50,000 1,042,000 50,000

FIXTURE

A13201 Furniture and Fixture 50,000 1,042,000 50,000

Page 399: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0111 EXECUTIVE AND LEGISLATIVE ORGANS011104 ADMINISTRATIVE INSPECTION

LQ5037 Provincial Ombudsperson

_______________________________________________________________________________Provincial Ombudsperson 11,828,000 19,560,000 12,098,000

_______________________________________________________________________________

Page 400: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

401

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0111 EXECUTIVE AND LEGISLATIVE ORGANS011105 DISTRICT ADMINISTRATION

LQ4583 District Administration

A01 TOTAL EMPLOYEES RELATED EXPENSES. 612,242,000 453,333,000 680,030,000

A011 TOTAL PAY 2010 2011 298,717,000 222,934,000 312,148,000

A011-1 TOTAL PAY OF OFFICERS 196 197 62,682,000 24,728,000 66,749,000

A01101 Total Basic Pay of Officers 196 197 62,607,000 24,675,000 66,732,000

C402-M Collector of District (BPS-19) 36 36 17,830,000 17,769,000

A601-M Additional Collector of (BPS-18) 1 2 770,000 979,000District

C176-M Computer Programmer (BPS-17) 1 1 275,000 301,000

G092-M General Assistant (BPS-17) 37 37 11,515,000 12,795,000(Revenue)

S264-M Sub Registrar (BPS-17) 2 2 791,000 875,000

S444 Special Judicial (BPS-17) 51 51 14,546,000 15,494,000Magistrate

D023-M Data Processing Officer (BPS-16) 1 1 160,000 174,000

H001-M H.V.C. (BPS-16) 2 2 740,000 462,000

P037-M Personal Assistant (BPS-16) 6 6 1,002,000 1,180,000

S114-M Senior Scale Stenographer (BPS-16) 9 9 2,461,000 2,747,000

S282-M Superintendent (BPS-16) 37 37 9,604,000 10,813,000

T032-M Tehsildar (BPS-16) 13 13 2,913,000 3,143,000

A01102 Personal pay 54,000 53,000

A01103 Special Pay 21,000 17,000

A011-2 TOTAL PAY OF OTHER STAFF 1814 1814 236,035,000 198,206,000 245,399,000

A01151 Total Basic Pay of Other Staff 1814 1814 234,663,000 197,644,000 243,940,000

A097-M Assistant (BPS-15) 2 2 593,000 610,000

H001-M H.V.C. (BPS-15) 31 31 7,667,000 7,852,000

S412-M Senior Data Processor (BPS-15) 14 14 1,849,000 2,084,000

A097-M Assistant (BPS-14) 98 98 18,912,000 20,499,000

H001-M H.V.C. (BPS-14) 3 3 441,000 514,000

Page 401: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

402

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0111 EXECUTIVE AND LEGISLATIVE ORGANS011105 DISTRICT ADMINISTRATION

LQ4583 District Administration

N011-M Naib Tehsildar (BPS-14) 100 100 19,995,000 22,983,000

S216-F Stenographer (BPS-14) 2 241,000

S216-M Stenographer (BPS-14) 59 61 8,700,000 9,669,000

C173-M Computer Operator (BPS-12) 18 18 1,762,000 2,011,000

S218-M Stenographer-Cum-Computer (BPS-12) 4 4 360,000 375,000Operator

S078-M Senior Clerk (BPS-09) 139 139 23,732,000 23,873,000

D186-M Driver (BPS-07) 5 5 856,000 909,000

J019-M Junior Clerk (BPS-07) 566 566 75,826,000 77,100,000

D089-M Despatch Rider (BPS-05) 1 1 195,000 151,000

D186-M Driver (BPS-05) 53 53 7,080,000 6,480,000

S250-M Store Keeper (BPS-05) 2 2 173,000 386,000

D003-M Daftri (BPS-04) 1 1 133,000 134,000

D186-M Driver (BPS-04) 27 27 2,725,000 2,946,000

D003-M Daftri (BPS-03) 5 5 582,000 558,000

C112-M Chowkidar (BPS-02) 4 4 341,000 436,000

C256-M Class Iv (BPS-02) 104 104 9,814,000 10,015,000

D003-M Daftri (BPS-02) 13 13 1,204,000 1,204,000

D011-M Dak Runner (BPS-02) 3 3 195,000 200,000

D089-M Despatch Rider (BPS-02) 2 2 120,000 160,000

M019-M Mali (BPS-02) 4 4 347,000 399,000

N006-M Naib Qasid (BPS-02) 337 337 32,604,000 33,458,000

S311-M Sanitary Worker (BPS-02) 2 2 231,000 238,000

S325-M Sweeper/Sanitary Worker (BPS-02) 7 7 749,000 977,000

T109-M Turnkeys (BPS-02) 1 1 116,000 75,000

W019-M Water Carrier (BPS-02) 1 1 63,000 64,000

C112-M Chowkidar (BPS-01) 5 5 305,000 332,000

C256-M Class Iv (BPS-01) 65 65 5,911,000 6,061,000

D011-M Dak Runner (BPS-01) 1 1 59,000 59,000

Page 402: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

403

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0111 EXECUTIVE AND LEGISLATIVE ORGANS011105 DISTRICT ADMINISTRATION

LQ4583 District Administration

M019-M Mali (BPS-01) 3 3 228,000 230,000

M047-M Mashki (BPS-01) 3 3 179,000 181,000

N006-M Naib Qasid (BPS-01) 127 127 10,225,000 10,617,000

S311-M Sanitary Worker (BPS-01) 1 1 59,000

W019-M Water Carrier (BPS-01) 1 1 91,000 100,000

A01152 Personal pay 504,000 450,000 367,000

A01153 Special Pay 200,000 2,000 200,000

A01154 Good conduct pay 200,000 200,000

A01155 Qualification Pay 268,000 200,000

A01156 Total Pay of contract staff 200,000 110,000 492,000

A012 TOTAL ALLOWANCES 313,525,000 230,399,000 367,882,000

A012-1 TOTAL REGULAR ALLOWANCES 303,199,000 224,568,000 352,152,000

A01201 Senior Post Allowance 13,000 13,000

A01202 House Rent Allowance 32,128,000 21,189,000 33,328,000

A01203 Conveyance Allowance 49,322,000 36,093,000 51,663,000

A01205 Dearness Allowance 6,000

A01207 Washing Allowance 30,000 27,000 127,000

A01209 Special Additional Allowance 31,000 2,000

A0120D Integrated Allowance 2,261,000 1,880,000 2,397,000

A0120Q Fixed Daily Allowance 162,000 71,000 235,000

A0120X Ad - hoc Allowance - 2010 87,946,000 59,944,000 92,288,000

A01216 Qualification Allowance 35,000 60,000 75,000

A01217 Medical Allowance 27,339,000 19,520,000 27,667,000

A0121A Adhoc Relief Allowance 2011 27,226,000 18,937,000 28,594,000

A0121K Utility Al to commissioners, 4,025,000 3,000 4,115,000

DCOs and AC

A0121M Adhoc Relief Allowance - 2012 58,177,000 42,872,000 60,097,000

A0121T Adhoc Relief Allowance 2013 20,610,000 33,386,000

A01224 Entertainment Allowance 135,000 34,000 221,000

A01226 Computer Allowance 187,000 54,000 178,000

A01227 Project Allowance 200,000 200,000

A01238 Charge Allowance 70,000 36,000 2,163,000

A01239 Special Allowance 564,000 2,000 565,000

001 Special Allowance 2,000 565,000

Page 403: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

404

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0111 EXECUTIVE AND LEGISLATIVE ORGANS011105 DISTRICT ADMINISTRATION

LQ4583 District Administration

A01241 Utility allowance for electricity 66,000

A01248 Judicial Allowance 4,074,000 611,000 4,284,000

A01270 Others 9,268,000 2,623,000 10,490,000

001 Others 6,420,000 1,663,000

037 30% Social Security Benefit in liue of Pension to the Contract Employees 2,848,000 960,000 10,490,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 10,326,000 5,831,000 15,730,000

A01273 Honoraria 4,520,000 2,959,000 7,180,000

000 Honoraria 2,959,000 7,180,000

A01274 Medical Charges 4,780,000 2,771,000 6,675,000

A01277 Contingent Paid Staff 501,000 1,000 900,000

A01278 Leave Salary 525,000 100,000 975,000

A03 TOTAL OPERATING EXPENSES 70,677,000 58,830,000 74,398,000

A032 TOTAL COMMUNICATIONS 7,455,000 4,615,000 7,826,000

A03201 Postage and Telegraph 513,000 471,000 538,000

A03202 Telephone and Trunk Call 6,905,000 4,119,000 7,250,000

A03203 Telex Teleprinter and Fax 5,000 5,000

A03204 Electronic Communication 12,000 21,000 12,000

A03205 Courier and Pilot Service 20,000 4,000 21,000

A033 TOTAL UTILITIES 16,832,000 12,615,000 17,871,000

A03301 Gas 505,000 570,000 530,000

A03302 Water 116,000 98,000 122,000

A03303 Electricity 15,296,000 11,003,000 16,259,000

001 Electricity 11,003,000 16,259,000

A03304 Hot and Cold Weather Charges 915,000 944,000 960,000

A034 TOTAL OCCUPANCY COSTS 409,000 168,000 430,000

A03407 Rates and Taxes 409,000 168,000 430,000

A038 TOTAL TRAVEL & 27,080,000 21,581,000 28,432,000

TRANSPORTATION

A03801 Training - domestic 10,000 10,000

Page 404: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

405

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0111 EXECUTIVE AND LEGISLATIVE ORGANS011105 DISTRICT ADMINISTRATION

LQ4583 District Administration

001 Training - domestic 10,000

A03805 Travelling Allowance 8,185,000 6,406,000 8,594,000

A03806 Transportation of Goods 43,000 58,000 45,000

A03807 P.O.L Charges 18,651,000 15,044,000 19,583,000

A03809 CNG Charges (Govt) 191,000 73,000 200,000

A039 TOTAL GENERAL 18,901,000 19,851,000 19,839,000

A03901 Stationery 5,729,000 6,685,000 6,015,000

A03902 Printing and Publication 1,598,000 2,039,000 1,677,000

001 Printing and Publications 2,039,000 1,677,000

A03903 Conference/Seminars/Workshops/ 11,000 12,000

Symposia

A03904 Hire of Vehicles 53,000 35,000 55,000

A03905 Newspapers Periodicals and Books 566,000 425,000 594,000

001 News Papers, Periodicals & Books 425,000 594,000

A03906 Uniforms and Protective Clothing 491,000 497,000 515,000

A03907 Advertising & Publicity 1,261,000 1,337,000 1,324,000

001 Advertising & Publicity 1,337,000 1,324,000

A03914 Secret Service Expenditure 5,000 5,000

A03917 Law Charges 1,205,000 846,000 1,265,000

A03918 Exhibitions, Fairs & Other 375,000 354,000 393,000

National Celebrations

A03921 Unforeseen exp.for disaster 3,000 3,000 3,000

preparedness & relief

A03923 Security of VIP's 2,000 2,000

A03936 Foreign/Inland Training Course Fee 46,000 8,000 48,000

A03940 Unforeseen expenditure 1,155,000 782,000 1,212,000

A03942 Cost of Other Stores 1,591,000 1,608,000 1,670,000

001 Cost of Other Stores 1,608,000 1,670,000

A03955 Computer Stationary 297,000 232,000 311,000

A03970 Others 4,513,000 5,000,000 4,738,000

001 Others 5,000,000 4,738,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 630,000 200,000 662,000

A041 TOTAL PENSION 630,000 200,000 662,000

A04101 Pension-Civil 100,000 105,000

Page 405: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

406

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0111 EXECUTIVE AND LEGISLATIVE ORGANS011105 DISTRICT ADMINISTRATION

LQ4583 District Administration

A04110 Payment of Pension 230,000 241,000

Contribution of Ex-Local Fund

A04114 Superannuation Encashment Of L.P.R 300,000 200,000 316,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 5,775,000 3,677,000 6,063,000

A052 TOTAL GRANTS-DOMESTIC 5,775,000 3,677,000 6,063,000

A05216 Fin. Assis. to the families of 3,150,000 2,700,000 3,307,000

G. Serv. who expire

001 Fin. Assis. to the families of the persons who expires during service. 2,700,000 3,307,000

A05270 To Others 2,625,000 977,000 2,756,000

001 Others 977,000 2,756,000

A06 TOTAL TRANSFERS 495,000 315,000 519,000

A061 TOTAL SCHOLARSHIP 174,000 50,000 182,000

A06103 Cash Awards 58,000 60,000

A06104 Bonus 116,000 50,000 122,000

A062 TOTAL TECHNICAL 35,000 37,000

ASSISTANCE

A06201 Foreign Training in Pakistan 35,000 37,000

A063 TOTAL ENTERTAINMENT & 170,000 260,000 178,000

GIFTS

A06301 Entertainments & Gifts 170,000 260,000 178,000

001 Entertainment & Gifts 260,000 178,000

A064 TOTAL OTHER TRANSFER 116,000 5,000 122,000

PAYMENTS

A06402 Contribution/transfer to 116,000 5,000 122,000

reserve fund

A13 TOTAL REPAIRS AND MAINTENANCE 10,605,000 8,778,000 11,132,000

Page 406: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

407

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0111 EXECUTIVE AND LEGISLATIVE ORGANS011105 DISTRICT ADMINISTRATION

LQ4583 District Administration

A130 TOTAL TRANSPORT 5,794,000 4,489,000 6,083,000

A13001 Transport 5,794,000 4,489,000 6,083,000

A131 TOTAL MACHINERY AND 2,077,000 2,021,000 2,180,000

EQUIPMENT

A13101 Machinery and Equipment 2,077,000 2,021,000 2,180,000

A132 TOTAL FURNITURE AND 1,357,000 1,691,000 1,425,000

FIXTURE

A13201 Furniture and Fixture 1,357,000 1,691,000 1,425,000

A133 TOTAL BUILDINGS AND 1,155,000 385,000 1,212,000

STRUCTURE

A13301 Office Buildings 1,155,000 385,000 1,212,000

001 Office Buildings 385,000 1,212,000

A137 TOTAL COMPUTER EQUIPMENT 222,000 192,000 232,000

A13701 Hardware 84,000 81,000 88,000

A13702 Software 46,000 17,000 48,000

A13703 I.T. Equipment 92,000 94,000 96,000

_______________________________________________________________________________District Administration 700,424,000 525,133,000 772,804,000

_______________________________________________________________________________

Page 407: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

408

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0111 EXECUTIVE AND LEGISLATIVE ORGANS011105 DISTRICT ADMINISTRATION

LQ4584 Sub Divisional Administration

A01 TOTAL EMPLOYEES RELATED EXPENSES. 1,588,007,000 1,342,901,000 1,716,526,000

A011 TOTAL PAY 6019 6019 756,392,000 643,764,000 798,626,000

A011-1 TOTAL PAY OF OFFICERS 366 366 108,920,000 85,370,000 115,498,000

A01101 Total Basic Pay of Officers 366 366 108,554,000 85,236,000 115,114,000

A135-M Assistant Commissioner (BPS-17) 146 146 48,289,000 51,295,000

S264-M Sub Registrar (BPS-17) 43 43 10,084,000 10,588,000

S444 Special Judicial (BPS-17) 15 15 3,182,000 3,341,000Magistrate

S612-M Special Judicial (BPS-17) 24 24 5,036,000 5,237,000Magistrate/Sub-Registrar

S114-M Senior Scale Stenographer (BPS-16) 8 8 2,127,000 2,233,000

T032-M Tehsildar (BPS-16) 130 130 39,836,000 42,420,000

A01102 Personal pay 146,000 134,000 153,000

A01103 Special Pay 80,000 84,000

A01104 Technical pay 40,000 42,000

A01105 Qualification Pay 100,000 105,000

A011-2 TOTAL PAY OF OTHER STAFF 5653 5653 647,472,000 558,394,000 683,128,000

A01151 Total Basic Pay of Other Staff 5653 5653 642,022,000 556,649,000 677,406,000

A097-M Assistant (BPS-15) 2 2 440,000 462,000

N011-M Naib Tehsildar (BPS-15) 4 4 1,022,000 1,073,000

A097-M Assistant (BPS-14) 143 143 27,134,000 28,481,000

N011-M Naib Tehsildar (BPS-14) 347 347 71,077,000 74,631,000

S216-M Stenographer (BPS-14) 121 121 15,873,000 16,739,000

C173-M Computer Operator (BPS-12) 6 6 567,000 595,000

S218-M Stenographer-Cum-Computer (BPS-12) 17 17 1,765,000 1,853,000Operator

K002-M Kanungo (BPS-11) 6 6 741,000 778,000

O069 Office Kanungo (BPS-11) 4 4 428,000 445,000

Page 408: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0111 EXECUTIVE AND LEGISLATIVE ORGANS011105 DISTRICT ADMINISTRATION

LQ4584 Sub Divisional Administration

I004-M Imam Masjid (BPS-09) 2 2 364,000 382,000

N058 Naib Office Kanungo (BPS-09) 8 8 761,000 1,042,000

P027-M Patwari (BPS-09) 4 4 310,000 326,000

S078-M Senior Clerk (BPS-09) 275 275 44,392,000 46,904,000

J019-M Junior Clerk (BPS-07) 1495 1495 194,386,000 204,501,000

D186-M Driver (BPS-05) 126 126 14,508,000 15,233,000

D186-M Driver (BPS-04) 110 110 11,393,000 12,156,000

J001-M Jamadar (BPS-04) 1 1 129,000 135,000

M019-M Mali (BPS-03) 1 1 60,000 63,000

N006 Naib Qasid (BPS-03) 11 11 1,342,000 1,409,000

S311-M Sanitary Worker (BPS-03) 1 1 127,000 133,000

B019-M Beldar (BPS-02) 16 16 1,308,000 1,373,000

C112-M Chowkidar (BPS-02) 16 16 1,432,000 1,504,000

C256-M Class Iv (BPS-02) 357 357 30,863,000 32,406,000

D003-M Daftri (BPS-02) 1 1 149,000 156,000

M019-M Mali (BPS-02) 11 11 1,065,000 1,118,000

N006-M Naib Qasid (BPS-02) 1572 1572 148,568,000 155,996,000

S311-M Sanitary Worker (BPS-02) 8 8 679,000 713,000

W019-M Water Carrier (BPS-02) 2 2 238,000 250,000

B019-M Beldar (BPS-01) 22 22 854,000 897,000

C112-M Chowkidar (BPS-01) 15 15 1,129,000 1,185,000

C195-M Coolie (BPS-01) 10 10 586,000 615,000

C256-M Class Iv (BPS-01) 230 230 16,485,000 17,342,000

D011-M Dak Runner (BPS-01) 3 3 188,000 197,000

F087-M Frash (BPS-01) 2 2 120,000 126,000

K011-M Khalasi (BPS-01) 4 4 356,000 374,000

M019-M Mali (BPS-01) 6 6 483,000 507,000

M047-M Mashki (BPS-01) 3 3 293,000 307,000

M151-M Mochi (BPS-01) 1 1 63,000 66,000

Page 409: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0111 EXECUTIVE AND LEGISLATIVE ORGANS011105 DISTRICT ADMINISTRATION

LQ4584 Sub Divisional Administration

M293 Mait (BPS-01) 3 3 242,000 254,000

N006-M Naib Qasid (BPS-01) 650 650 47,842,000 52,307,000

P148-M Process Server (BPS-01) 3 3 185,000 194,000

S311-M Sanitary Worker (BPS-01) 30 30 1,777,000 1,866,000

T109-M Turnkeys (BPS-01) 3 3 183,000 192,000

W019-M Water Carrier (BPS-01) 1 1 115,000 120,000

A01152 Personal pay 1,253,000 1,218,000 1,316,000

A01153 Special Pay 387,000 17,000 406,000

A01154 Good conduct pay 874,000 918,000

A01155 Qualification Pay 1,650,000 1,732,000

A01156 Total Pay of contract staff 1,286,000 510,000 1,350,000

A012 TOTAL ALLOWANCES 831,615,000 699,137,000 917,900,000

A012-1 TOTAL REGULAR ALLOWANCES 812,513,000 689,567,000 898,798,000

A01201 Senior Post Allowance 120,000 120,000

A01202 House Rent Allowance 83,779,000 61,096,000 83,779,000

A01203 Conveyance Allowance 133,852,000 108,029,000 133,852,000

A01205 Dearness Allowance 271,000 271,000

A01206 Local Compensatory Allowance 3,000 3,000

A01207 Washing Allowance 1,270,000 81,000 1,270,000

A01208 Dress Allowance 1,000 3,000 1,000

A01209 Special Additional Allowance 457,000 20,000 457,000

A0120D Integrated Allowance 10,098,000 7,636,000 10,098,000

A0120K Special Judicial Allowance 268,000 293,000 268,000

A0120P Adhoc Relief 2009 200,000 30,000 200,000

A0120Q Fixed Daily Allowance 688,000 511,000 688,000

A0120X Ad - hoc Allowance - 2010 221,811,000 175,058,000 221,811,000

A01211 Hill Allowance 1,206,000 517,000 1,206,000

A01217 Medical Allowance 79,060,000 63,669,000 79,060,000

A01218 Fixed stationary allowance 75,000 2,000 75,000

A0121A Adhoc Relief Allowance 2011 73,366,000 57,505,000 73,366,000

A0121K Utility Al to commissioners, 26,414,000 13,576,000 26,414,000

DCOs and AC

A0121M Adhoc Relief Allowance - 2012 157,839,000 126,271,000 157,839,000

A0121T Adhoc Relief Allowance 2013 58,070,000 86,285,000

Page 410: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0111 EXECUTIVE AND LEGISLATIVE ORGANS011105 DISTRICT ADMINISTRATION

LQ4584 Sub Divisional Administration

A01226 Computer Allowance 43,000 43,000 43,000

A01227 Project Allowance 959,000 959,000

A01236 Deputation Allowance 73,000 73,000

A01238 Charge Allowance 23,000 32,000 23,000

A01239 Special Allowance 1,417,000 410,000 1,417,000

001 Special Allowance 410,000

A01240 Utility allowance for Gas 95,000

A01241 Utility allowance for electricity 4,526,000

A01242 Consolidation Travelling Allowance 43,000 105,000 43,000

A01244 Adhoc Relief 400,000 3,000 400,000

A01248 Judicial Allowance 1,262,000 244,000 1,262,000

A01262 Special Relief Allowance 410,000 410,000

A01270 Others 17,105,000 11,742,000 17,105,000

001 Others 8,362,000 5,826,000 8,362,000

011 C.M.Secretariat Allowance 75,000

037 30% Social Security Benefit in liue of Pension to the Contract Employees 8,668,000 5,916,000 8,743,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 19,102,000 9,570,000 19,102,000

A01273 Honoraria 6,390,000 5,360,000 6,390,000

000 Honoraria 5,360,000 6,389,000

A01274 Medical Charges 10,405,000 4,210,000 10,405,000

A01277 Contingent Paid Staff 1,257,000 1,257,000

A01278 Leave Salary 1,050,000 1,050,000

A03 TOTAL OPERATING EXPENSES 147,780,000 172,757,000 147,741,000

A032 TOTAL COMMUNICATIONS 15,151,000 18,191,000 15,152,000

A03201 Postage and Telegraph 537,000 513,000 537,000

A03202 Telephone and Trunk Call 14,488,000 17,612,000 14,488,000

A03204 Electronic Communication 11,000 4,000 11,000

A03205 Courier and Pilot Service 115,000 62,000 116,000

A033 TOTAL UTILITIES 51,461,000 36,636,000 51,421,000

A03301 Gas 1,562,000 1,562,000 1,562,000

A03302 Water 143,000 143,000 143,000

A03303 Electricity 48,107,000 33,282,000 48,107,000

001 Electricity 33,282,000

Page 411: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0111 EXECUTIVE AND LEGISLATIVE ORGANS011105 DISTRICT ADMINISTRATION

LQ4584 Sub Divisional Administration

A03304 Hot and Cold Weather Charges 1,649,000 1,649,000 1,609,000

A034 TOTAL OCCUPANCY COSTS 1,221,000 817,000 1,221,000

A03402 Rent for Office Building 578,000 430,000 578,000

A03407 Rates and Taxes 629,000 387,000 629,000

A03408 Rent of Machine & Equipment 14,000 14,000

A038 TOTAL TRAVEL & 62,607,000 95,575,000 62,608,000

TRANSPORTATION

A03805 Travelling Allowance 17,146,000 28,596,000 17,147,000

001 Travelling Allowance 28,596,000

A03806 Transportation of Goods 99,000 42,000 99,000

A03807 P.O.L Charges 44,639,000 66,378,000 44,639,000

A03808 Conveyance Charges 11,000 11,000

A03809 CNG Charges (Govt) 712,000 559,000 712,000

A039 TOTAL GENERAL 17,340,000 21,538,000 17,339,000

A03901 Stationery 1,150,000 4,166,000 1,150,000

A03902 Printing and Publication 1,920,000 1,920,000 1,920,000

001 Printing and Publications 1,920,000

A03905 Newspapers Periodicals and Books 919,000 899,000 918,000

001 News Papers, Periodicals & Books 899,000

A03906 Uniforms and Protective Clothing 842,000 842,000 842,000

A03907 Advertising & Publicity 842,000 640,000 842,000

001 Advertising & Publicity 640,000

A03915 Payments to Govt. Deptt. for 1,000 1,000

Service Rendered

A03917 Law Charges 529,000 489,000 529,000

A03918 Exhibitions, Fairs & Other 843,000 789,000 843,000

National Celebrations

A03919 Payments to Others for Service 26,000 17,000 26,000

Rendered

A03921 Unforeseen exp.for disaster 1,323,000 384,000 1,323,000

preparedness & relief

A03936 Foreign/Inland Training Course Fee 11,000 11,000

A03940 Unforeseen expenditure 16,000 9,000 16,000

A03942 Cost of Other Stores 1,789,000 1,923,000 1,789,000

Page 412: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0111 EXECUTIVE AND LEGISLATIVE ORGANS011105 DISTRICT ADMINISTRATION

LQ4584 Sub Divisional Administration

001 Cost of Other Stores 1,923,000

A03955 Computer Stationary 237,000 237,000 237,000

A03970 Others 6,892,000 9,223,000 6,892,000

001 Others 9,223,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 53,000 54,000

A041 TOTAL PENSION 53,000 54,000

A04101 Pension-Civil 53,000 53,000

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

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 6,892,000 8,852,000 6,892,000

A052 TOTAL GRANTS-DOMESTIC 6,892,000 8,852,000 6,892,000

A05216 Fin. Assis. to the families of 6,682,000 8,800,000 6,682,000

G. Serv. who expire

001 Fin. Assis. to the families of the persons who expires during service. 8,800,000

A05270 To Others 210,000 52,000 210,000

001 Others 52,000

A06 TOTAL TRANSFERS 71,000 171,000 124,000

A061 TOTAL SCHOLARSHIP 53,000 153,000 106,000

A06103 Cash Awards 53,000 153,000 53,000

A06104 Bonus 53,000

A063 TOTAL ENTERTAINMENT & 18,000 18,000 18,000

GIFTS

A06301 Entertainments & Gifts 18,000 18,000 18,000

001 Entertainment & Gifts 18,000 18,000

A09 TOTAL PHYSICAL ASSETS 2,208,000 3,100,000

A095 TOTAL PURCHASE OF 2,088,000 3,100,000

TRANSPORT

Page 413: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0111 EXECUTIVE AND LEGISLATIVE ORGANS011105 DISTRICT ADMINISTRATION

LQ4584 Sub Divisional Administration

A09501 Transport 2,088,000 3,100,000

001 Transport 2,088,000 3,100,000

A096 TOTAL PURCHASE OF PLANT & 120,000

MACHINERY

A09601 Plant and Machinery 120,000

A13 TOTAL REPAIRS AND MAINTENANCE 14,371,000 20,141,000 16,271,000

A130 TOTAL TRANSPORT 9,907,000 13,212,000 9,907,000

A13001 Transport 9,907,000 13,212,000 9,907,000

A131 TOTAL MACHINERY AND 2,056,000 3,470,000 3,056,000

EQUIPMENT

A13101 Machinery and Equipment 2,056,000 3,470,000 3,056,000

A132 TOTAL FURNITURE AND 1,978,000 3,048,000 2,878,000

FIXTURE

A13201 Furniture and Fixture 1,978,000 3,048,000 2,878,000

A133 TOTAL BUILDINGS AND 53,000 53,000 53,000

STRUCTURE

A13301 Office Buildings 53,000 53,000 53,000

001 Office Buildings 53,000 53,000

A136 TOTAL ROADS, HIGHWAYS AND 16,000 8,000 16,000

BRIDGES

A13604 Other bridges 16,000 8,000 16,000

A137 TOTAL COMPUTER EQUIPMENT 332,000 310,000 332,000

A13701 Hardware 123,000 123,000 123,000

A13702 Software 25,000 25,000 25,000

A13703 I.T. Equipment 184,000 162,000 184,000

Page 414: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0111 EXECUTIVE AND LEGISLATIVE ORGANS011105 DISTRICT ADMINISTRATION

LQ4584 Sub Divisional Administration

A139 TOTAL TELECOMMUNICATION 29,000 40,000 29,000

WORKS

A13920 Others-Repairs 29,000 40,000 29,000

_______________________________________________________________________________Sub Divisional Administration 1,757,174,000 1,547,030,000 1,890,708,000

_______________________________________________________________________________

Page 415: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0111 EXECUTIVE AND LEGISLATIVE ORGANS011105 DISTRICT ADMINISTRATION

LQ4586 Additional Collector

A01 TOTAL EMPLOYEES RELATED EXPENSES. 746,062,000 648,862,000 812,438,000

A011 TOTAL PAY 2789 2789 365,798,000 317,384,000 370,540,000

A011-1 TOTAL PAY OF OFFICERS 187 187 52,701,000 33,500,000 56,649,000

A01101 Total Basic Pay of Officers 187 187 52,661,000 33,480,000 56,625,000

A601-M Additional Collector of (BPS-18) 36 36 15,187,000 16,326,000District

C403-M Colony Assistant (BPS-17) 5 5 1,587,000 1,775,000

P355 Political Assistant (BPS-17) 1 272,000

P355-M Political Assistant (BPS-17) 1 367,000

S264-M Sub Registrar (BPS-17) 35 35 6,070,000 6,570,000

S444 Special Judicial (BPS-17) 12 4,118,000Magistrate

S444-M (BPS-17) 12 3,819,000

S612-M Special Judicial (BPS-17) 52 52 12,453,000 13,270,000Magistrate/Sub-Registrar

H001-M H.V.C. (BPS-16) 1 1 222,000 315,000

P037-M Personal Assistant (BPS-16) 2 2 250,000 220,000

S114-M Senior Scale Stenographer (BPS-16) 4 4 1,311,000 1,322,000

S282-M Superintendent (BPS-16) 37 37 10,807,000 11,537,000

T032-M Tehsildar (BPS-16) 2 2 683,000 805,000

A01102 Personal pay 40,000 20,000 24,000

A011-2 TOTAL PAY OF OTHER STAFF 2602 2602 313,097,000 283,884,000 313,891,000

A01151 Total Basic Pay of Other Staff 2602 2602 311,217,000 282,857,000 311,952,000

H001-M H.V.C. (BPS-15) 8 8 2,158,000 2,170,000

A097-M Assistant (BPS-14) 152 152 28,029,000 28,090,000

H001-M H.V.C. (BPS-14) 1 1 290,000 303,000

N011-M Naib Tehsildar (BPS-14) 20 20 4,888,000 4,903,000

Page 416: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0111 EXECUTIVE AND LEGISLATIVE ORGANS011105 DISTRICT ADMINISTRATION

LQ4586 Additional Collector

S216-M Stenographer (BPS-14) 75 75 10,367,000 10,378,000

S218-M Stenographer-Cum-Computer (BPS-14) 2 342,000Operator

C173-M Computer Operator (BPS-12) 1 1 94,000 110,000

S218-M Stenographer-Cum-Computer (BPS-12) 2 355,000Operator

D171-M Draftsman (BPS-11) 1 1 226,000 243,000

K002-M Kanungo (BPS-11) 5 5 407,000 415,000

I004-M Imam Masjid (BPS-09) 1 1 204,000 216,000

P027-M Patwari (BPS-09) 6 6 531,000 544,000

S078-M Senior Clerk (BPS-09) 225 225 37,591,000 37,496,000

J019-M Junior Clerk (BPS-07) 969 969 121,882,000 121,890,000

S250-M Store Keeper (BPS-07) 1 1 66,000 75,000

D186-M Driver (BPS-05) 59 59 7,414,000 7,423,000

T061-M Tracer (BPS-05) 1 1 66,000 78,000

D003-M Daftri (BPS-04) 3 3 419,000 430,000

D186-M Driver (BPS-04) 38 38 3,708,000 3,720,000

D003-M Daftri (BPS-03) 16 37 1,720,000 3,630,000

D089-M Despatch Rider (BPS-03) 1 1 122,000 124,000

N006-M Naib Qasid (BPS-03) 5 5 672,000 680,000

B012-M Basta Bardars (BPS-02) 1 1 95,000 109,000

C112-M Chowkidar (BPS-02) 4 4 269,000 282,000

C256-M Class Iv (BPS-02) 152 152 14,702,000 14,690,000

D003-M Daftri (BPS-02) 21 1,887,000

D011-M Dak Runner (BPS-02) 2 2 129,000 242,000

K011-M Khalasi (BPS-02) 1 1 99,000 110,000

M019-M Mali (BPS-02) 3 3 245,000 256,000

M047-M Mashki (BPS-02) 1 1 119,000 393,000

N006-M Naib Qasid (BPS-02) 608 608 56,267,000 56,272,000

S311-F Sanitary Worker (BPS-02) 4 389,000

Page 417: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0111 EXECUTIVE AND LEGISLATIVE ORGANS011105 DISTRICT ADMINISTRATION

LQ4586 Additional Collector

S325-M Sweeper/Sanitary Worker (BPS-02) 4 400,000

C112-M Chowkidar (BPS-01) 3 3 187,000 205,000

C195-M Coolie (BPS-01) 1 1 59,000 76,000

C256-M Class Iv (BPS-01) 93 93 7,801,000 7,810,000

D011-M Dak Runner (BPS-01) 2 2 117,000 130,000

D089-M Despatch Rider (BPS-01) 1 1 59,000 72,000

M019-M Mali (BPS-01) 2 2 119,000 132,000

N006-M Naib Qasid (BPS-01) 110 110 7,261,000 7,270,000

S311-M Sanitary Worker (BPS-01) 3 3 217,000 230,000

A01152 Personal pay 791,000 788,000 1,037,000

A01154 Good conduct pay 200,000

A01155 Qualification Pay 402,000 105,000 150,000

A01156 Total Pay of contract staff 687,000 134,000 552,000

A012 TOTAL ALLOWANCES 380,264,000 331,478,000 441,898,000

A012-1 TOTAL REGULAR ALLOWANCES 369,552,000 323,705,000 428,505,000

A01202 House Rent Allowance 48,523,000 30,540,000 48,368,000

A01203 Conveyance Allowance 61,011,000 51,319,000 65,398,000

A01207 Washing Allowance 40,000 26,000 47,000

A01209 Special Additional Allowance 22,000

A0120D Integrated Allowance 3,383,000 2,966,000 3,657,000

A0120P Adhoc Relief 2009 108,000

A0120Q Fixed Daily Allowance 4,000

A0120X Ad - hoc Allowance - 2010 105,700,000 85,974,000 110,339,000

A01216 Qualification Allowance 50,000 350,000 110,000

A01217 Medical Allowance 35,691,000 29,075,000 36,876,000

A0121A Adhoc Relief Allowance 2011 32,298,000 26,922,000 34,392,000

A0121K Utility Al to commissioners, 496,000 42,000 635,000

DCOs and AC

A0121M Adhoc Relief Allowance - 2012 72,072,000 61,489,000 77,702,000

A0121T Adhoc Relief Allowance 2013 30,144,000 40,468,000

A01224 Entertainment Allowance 30,000 45,000

A01226 Computer Allowance 74,000 18,000 94,000

A01227 Project Allowance 200,000 200,000

Page 418: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0111 EXECUTIVE AND LEGISLATIVE ORGANS011105 DISTRICT ADMINISTRATION

LQ4586 Additional Collector

A01238 Charge Allowance 70,000 70,000

A01239 Special Allowance 100,000 2,000 50,000

001 Special Allowance 2,000

A01242 Consolidation Travelling Allowance 124,000 2,000 31,000

A01248 Judicial Allowance 3,394,000 863,000 2,900,000

A01270 Others 6,274,000 3,973,000 7,011,000

001 Others 2,693,000 3,288,000

037 30% Social Security Benefit in liue of Pension to the Contract Employees 3,141,000 1,280,000 3,723,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 10,712,000 7,773,000 13,393,000

A01273 Honoraria 4,432,000 3,740,000 5,398,000

000 Honoraria 3,740,000

A01274 Medical Charges 4,875,000 3,755,000 6,445,000

A01277 Contingent Paid Staff 1,405,000 278,000 1,050,000

A01278 Leave Salary 500,000

A03 TOTAL OPERATING EXPENSES 76,132,000 88,726,000 79,911,000

A032 TOTAL COMMUNICATIONS 7,163,000 8,348,000 7,515,000

A03201 Postage and Telegraph 529,000 745,000 555,000

A03202 Telephone and Trunk Call 6,620,000 7,582,000 6,950,000

A03203 Telex Teleprinter and Fax 5,000 5,000

A03204 Electronic Communication 5,000 12,000 6,000

A03205 Courier and Pilot Service 4,000 4,000 4,000

A033 TOTAL UTILITIES 18,427,000 16,788,000 19,347,000

A03301 Gas 1,109,000 783,000 1,164,000

A03302 Water 233,000 186,000 245,000

A03303 Electricity 15,510,000 13,931,000 16,285,000

001 Electricity 15,510,000 13,931,000 16,285,000

A03304 Hot and Cold Weather Charges 1,575,000 1,888,000 1,653,000

A034 TOTAL OCCUPANCY COSTS 265,000 288,000 278,000

A03407 Rates and Taxes 265,000 288,000 278,000

Page 419: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0111 EXECUTIVE AND LEGISLATIVE ORGANS011105 DISTRICT ADMINISTRATION

LQ4586 Additional Collector

A038 TOTAL TRAVEL & 26,434,000 33,246,000 27,740,000

TRANSPORTATION

A03805 Travelling Allowance 8,796,000 11,178,000 9,235,000

A03806 Transportation of Goods 134,000 138,000 135,000

A03807 P.O.L Charges 17,181,000 21,849,000 18,040,000

A03809 CNG Charges (Govt) 323,000 81,000 330,000

A039 TOTAL GENERAL 23,843,000 30,056,000 25,031,000

A03901 Stationery 6,470,000 8,749,000 6,793,000

A03902 Printing and Publication 3,597,000 4,352,000 3,776,000

001 Printing and Publications 4,352,000

A03905 Newspapers Periodicals and Books 462,000 716,000 485,000

001 News Papers, Periodicals & Books 716,000

A03906 Uniforms and Protective Clothing 548,000 745,000 575,000

A03907 Advertising & Publicity 1,088,000 1,193,000 1,142,000

001 Advertising & Publicity 1,193,000

A03915 Payments to Govt. Deptt. for 1,000 1,000

Service Rendered

A03917 Law Charges 1,050,000 1,949,000 1,102,000

A03918 Exhibitions, Fairs & Other 257,000 436,000 270,000

National Celebrations

A03921 Unforeseen exp.for disaster 53,000 53,000 55,000

preparedness & relief

A03936 Foreign/Inland Training Course Fee 29,000 30,000 30,000

A03940 Unforeseen expenditure 42,000 42,000 45,000

A03942 Cost of Other Stores 3,754,000 3,423,000 3,941,000

001 Cost of Other Stores 3,423,000

A03955 Computer Stationary 145,000 328,000 152,000

A03970 Others 6,347,000 8,040,000 6,664,000

001 Others 8,040,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 701,000 482,000 736,000

A041 TOTAL PENSION 701,000 482,000 736,000

A04101 Pension-Civil 23,000 24,000

A04110 Payment of Pension 100,000 105,000

Contribution of Ex-Local Fund

Page 420: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0111 EXECUTIVE AND LEGISLATIVE ORGANS011105 DISTRICT ADMINISTRATION

LQ4586 Additional Collector

A04114 Superannuation Encashment Of L.P.R 578,000 482,000 607,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 7,671,000 3,619,000 8,053,000

A052 TOTAL GRANTS-DOMESTIC 7,671,000 3,619,000 8,053,000

A05216 Fin. Assis. to the families of 5,432,000 2,900,000 5,703,000

G. Serv. who expire

001 Fin. Assis. to the families of the persons who expires during service. 2,900,000

A05270 To Others 2,239,000 719,000 2,350,000

001 Others 719,000

A06 TOTAL TRANSFERS 139,000 99,000 145,000

A061 TOTAL SCHOLARSHIP 75,000 50,000 79,000

A06103 Cash Awards 64,000 50,000 67,000

A06104 Bonus 11,000 12,000

A063 TOTAL ENTERTAINMENT & 58,000 43,000 60,000

GIFTS

A06301 Entertainments & Gifts 58,000 43,000 60,000

001 Entertainment & Gifts 43,000

A064 TOTAL OTHER TRANSFER 6,000 6,000 6,000

PAYMENTS

A06402 Contribution/transfer to 6,000 6,000 6,000

reserve fund

A13 TOTAL REPAIRS AND MAINTENANCE 10,404,000 13,627,000 10,923,000

A130 TOTAL TRANSPORT 5,819,000 6,877,000 6,110,000

A13001 Transport 5,819,000 6,877,000 6,110,000

A131 TOTAL MACHINERY AND 2,383,000 3,324,000 2,502,000

EQUIPMENT

Page 421: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0111 EXECUTIVE AND LEGISLATIVE ORGANS011105 DISTRICT ADMINISTRATION

LQ4586 Additional Collector

A13101 Machinery and Equipment 2,383,000 3,324,000 2,502,000

A132 TOTAL FURNITURE AND 1,541,000 2,725,000 1,618,000

FIXTURE

A13201 Furniture and Fixture 1,541,000 2,725,000 1,618,000

A133 TOTAL BUILDINGS AND 500,000 500,000 525,000

STRUCTURE

A13301 Office Buildings 500,000 500,000 525,000

001 Office Buildings 500,000

A137 TOTAL COMPUTER EQUIPMENT 161,000 201,000 168,000

A13701 Hardware 46,000 57,000 48,000

A13702 Software 46,000 42,000 48,000

A13703 I.T. Equipment 69,000 102,000 72,000

_______________________________________________________________________________Additional Collector 841,109,000 755,415,000 912,206,000

_______________________________________________________________________________

Page 422: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

423

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0111 EXECUTIVE AND LEGISLATIVE ORGANS011108 LOCAL AUTHORITY ADMIN. & REGULATION

LQ4065 Local Government and Community Dev Deptt

A01 TOTAL EMPLOYEES RELATED EXPENSES. 108,072,000 85,050,000 116,049,000

A011 TOTAL PAY 292 292 62,331,000 39,267,000 64,826,000

A011-1 TOTAL PAY OF OFFICERS 77 77 37,551,000 17,957,000 37,810,000

A01101 Total Basic Pay of Officers 77 77 36,198,000 17,957,000 37,260,000

D304-M Database Administrator (Special) 1 420,000

L061-M Legal Advisor (Special) 1 1 660,000 660,000

M238-M Manager (Special) 1 420,000

N056-M Network/System Engineer (Special) 2 360,000

S314-M System Administrator (Special) 1 420,000

S045-M Secretary (BPS-21) 1 757,000

S045-M Secretary (BPS-20) 1 756,000

S397-M Special Secretary (BPS-20) 1 757,000

A029-M Additional Secretary (BPS-19) 4 4 2,698,000 2,755,000

D100-M Director (BPS-19) 1 1 401,000 400,000

I071-M Institutional Development (BPS-19) 1 1 1,800,000 1,800,000Specialist

L152-M Local Government (BPS-19) 2 2 3,600,000 3,600,000Specialist

L153-M Local Government Finance (BPS-19) 1 1 1,800,000 1,800,000Specialist

L154-M Local Government Taxation (BPS-19) 1 1 1,800,000 1,800,000Specialist

M267-M Municipal Service (BPS-19) 1 1 1,800,000 1,800,000Specialist

S397-M Special Secretary (BPS-19) 1 574,000

D078-F Deputy Secretary (BPS-18) 3 1,125,000

D078-M Deputy Secretary (BPS-18) 5 8 2,667,000 3,954,000

M238-M Manager (BPS-18) 1 447,000

A012-M Accounts Officer (BPS-17) 1 1 271,000 271,000

A146-M Assistant Director (BPS-17) 3 3 1,800,000 1,428,000

Page 423: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

424

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0111 EXECUTIVE AND LEGISLATIVE ORGANS011108 LOCAL AUTHORITY ADMIN. & REGULATION

LQ4065 Local Government and Community Dev Deptt

D304-M Database Administrator (BPS-17) 1 214,000

P139-M Private Secretary (BPS-17) 1 418,000

S211-M Statistical Officer (BPS-17) 1 286,000

S314-M System Administrator (BPS-17) 1 214,000

U017-F Under Secretary/Section (BPS-17) 1 213,000Officer

U017-M Under Secretary/Section (BPS-17) 19 20 6,079,000 7,080,000Officer

N056-M Network/System Engineer (BPS-16) 2 634,000

P037-M Personal Assistant (BPS-16) 7 7 2,323,000 2,256,000

P139-M Private Secretary (BPS-16) 1 418,000

S114-M Senior Scale Stenographer (BPS-16) 13 13 2,099,000 2,851,000

S211-M Statistical Officer (BPS-16) 1 286,000

S282-M Superintendent (BPS-16) 4 4 1,224,000 1,262,000

A01102 Personal pay 410,000 400,000

A01103 Special Pay 60,000 107,000

A01105 Qualification Pay 36,000 36,000

A01106 Total Pay of contract staff 840,000

001 Pay of Contract Staff 840,000

A01150 Others 7,000 7,000

002 Pay of Officers 7,000 7,000

A011-2 TOTAL PAY OF OTHER STAFF 215 215 24,780,000 21,310,000 27,016,000

A01151 Total Basic Pay of Other Staff 215 215 24,714,000 21,310,000 26,944,000

A336-F Assistant/Deputy (BPS-14) 3 365,000Superintendent

A336-M Assistant/Deputy (BPS-14) 24 4,493,000Superintendent

R057-M Research Assistant (BPS-14) 6 6 780,000 1,080,000

S207-M Statistical Assistant (BPS-14) 1 1 115,000 122,000

S216-M Stenographer (BPS-14) 14 14 1,800,000 1,716,000

Page 424: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

425

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0111 EXECUTIVE AND LEGISLATIVE ORGANS011108 LOCAL AUTHORITY ADMIN. & REGULATION

LQ4065 Local Government and Community Dev Deptt

S336-M Senior Clerk/Urdu Typist (BPS-14) 25 5,290,000

C174-M Computer Operator (BPS-12) 17 17 2,015,000 2,003,000

D020-M Data Entry Operator (BPS-12) 5 5 501,000 555,000

L155-F Litigation Assistant (BPS-11) 1 360,000

L155-M Litigation Assistant (BPS-11) 3 4 880,000 1,440,000

S078-M Senior Clerk (BPS-09) 20 20 2,665,000 3,380,000

J019-F Junior Clerk (BPS-07) 2 166,000

J019-M Junior Clerk (BPS-07) 37 41 3,621,000 4,063,000

D186-M Driver (BPS-05) 9 9 775,000 691,000

D011-M Dak Runner (BPS-04) 1 1 74,000 75,000

D089-M Despatch Rider (BPS-04) 2 2 300,000 308,000

D186-M Driver (BPS-04) 8 8 565,000 492,000

D003-M Daftri (BPS-03) 5 382,000

D003-M Daftri (BPS-02) 5 386,000

Q003-M Qasid (BPS-02) 1 1 132,000 134,000

C112-M Chowkidar (BPS-01) 1 1 119,000 121,000

F004-F Farashes (BPS-01) 1 64,000

F004-M Farashes (BPS-01) 3 4 273,000 345,000

N006-F Naib Qasid (BPS-01) 1 60,000

N006-M Naib Qasid (BPS-01) 49 50 4,098,000 4,630,000

S311-M Sanitary Worker (BPS-01) 1 1 111,000 113,000

A01152 Personal pay 5,000 6,000

A01153 Special Pay 47,000 50,000

A01170 Others 14,000 16,000

002 Pay of Staff 14,000 16,000

A012 TOTAL ALLOWANCES 45,741,000 45,783,000 51,223,000

A012-1 TOTAL REGULAR ALLOWANCES 43,896,000 43,538,000 49,086,000

A01201 Senior Post Allowance 28,000 60,000 32,000

A01202 House Rent Allowance 6,126,000 4,800,000 6,600,000

Page 425: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

426

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0111 EXECUTIVE AND LEGISLATIVE ORGANS011108 LOCAL AUTHORITY ADMIN. & REGULATION

LQ4065 Local Government and Community Dev Deptt

A01203 Conveyance Allowance 5,292,000 6,200,000 7,011,000

A01207 Washing Allowance 16,000 18,000 20,000

A0120D Integrated Allowance 210,000 210,000 210,000

A0120N Spl. allowances @ 20% of basic 4,770,000 4,000,000 4,732,000

pay for Secretariat

A0120X Ad - hoc Allowance - 2010 11,520,000 10,000,000 12,072,000

A01216 Qualification Allowance 18,000 18,000 18,000

A01217 Medical Allowance 3,851,000 3,400,000 4,251,000

A0121A Adhoc Relief Allowance 2011 3,748,000 3,000,000 3,571,000

A0121M Adhoc Relief Allowance - 2012 6,744,000 7,000,000 7,397,000

A0121T Adhoc Relief Allowance 2013 3,400,000 1,616,000

A01224 Entertainment Allowance 45,000 32,000 50,000

A01226 Computer Allowance 1,000 150,000 45,000

A01228 Orderly Allowance 168,000 100,000 168,000

A01236 Deputation Allowance 100,000 10,000 100,000

A01238 Charge Allowance 200,000

A01239 Special Allowance 200,000 30,000 200,000

001 Special Allowance 200,000

A01248 Judicial Allowance 200,000 10,000 200,000

A01270 Others 859,000 900,000 793,000

001 Others 50,000 50,000

027 Personal Allowance 109,000 171,000

037 30% Social Security Benefit in liue of Pension to the Contract Employees 700,000 900,000 572,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 1,845,000 2,245,000 2,137,000

A01271 Overtime Allowance 490,000 490,000 782,000

A01273 Honoraria 1,250,000 1,650,000 1,250,000

000 Honoraria 50,000 1,650,000 1,250,000

A01274 Medical Charges 100,000 100,000 100,000

A01278 Leave Salary 5,000 5,000 5,000

A03 TOTAL OPERATING EXPENSES 33,899,000 41,819,000 38,953,000

A032 TOTAL COMMUNICATIONS 5,570,000 4,734,000 6,195,000

A03201 Postage and Telegraph 900,000 765,000 1,005,000

A03202 Telephone and Trunk Call 4,670,000 3,969,000 5,190,000

Page 426: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

427

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0111 EXECUTIVE AND LEGISLATIVE ORGANS011108 LOCAL AUTHORITY ADMIN. & REGULATION

LQ4065 Local Government and Community Dev Deptt

A033 TOTAL UTILITIES 786,000 817,000 864,000

A03301 Gas 130,000 110,000 143,000

A03302 Water 100,000 35,000 110,000

A03303 Electricity 350,000 397,000 385,000

001 Electricity 350,000 397,000 385,000

A03304 Hot and Cold Weather Charges 206,000 275,000 226,000

A034 TOTAL OCCUPANCY COSTS 1,158,000 295,000 1,274,000

A03402 Rent for Office Building 1,113,000 1,224,000

A03407 Rates and Taxes 45,000 295,000 50,000

A038 TOTAL TRAVEL & 12,344,000 12,692,000 14,339,000

TRANSPORTATION

A03805 Travelling Allowance 2,144,000 1,422,000 2,414,000

A03807 P.O.L Charges 10,200,000 11,270,000 11,925,000

A039 TOTAL GENERAL 14,041,000 23,281,000 16,281,000

A03901 Stationery 4,950,000 7,707,000 5,700,000

A03902 Printing and Publication 2,320,000 4,472,000 2,700,000

001 Printing and Publications 2,150,000 4,472,000 2,700,000

A03905 Newspapers Periodicals and Books 700,000 795,000 815,000

001 News Papers, Periodicals & Books 650,000 795,000 815,000

A03906 Uniforms and Protective Clothing 50,000 50,000 55,000

A03907 Advertising & Publicity 50,000 1,042,000 55,000

001 Advertising & Publicity 50,000 1,042,000 55,000

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 740,000 1,629,000 875,000

001 Cost of Other Stores 650,000 1,629,000 875,000

A03955 Computer Stationary 3,035,000 5,106,000 3,605,000

A03970 Others 2,190,000 2,475,000 2,470,000

001 Others 2,100,000 2,475,000 2,470,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 2,588,000 1,000

Page 427: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

428

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0111 EXECUTIVE AND LEGISLATIVE ORGANS011108 LOCAL AUTHORITY ADMIN. & REGULATION

LQ4065 Local Government and Community Dev Deptt

A041 TOTAL PENSION 2,588,000 1,000

A04110 Payment of Pension 2,588,000

Contribution of Ex-Local Fund

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

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 500,000 425,000 550,000

A052 TOTAL GRANTS-DOMESTIC 500,000 425,000 550,000

A05216 Fin. Assis. to the families of 500,000 425,000 550,000

G. Serv. who expire

001 Fin. Assis. to the families of the persons who expires during service. 500,000 425,000 550,000

A06 TOTAL TRANSFERS 430,000 830,000 473,000

A063 TOTAL ENTERTAINMENT & 430,000 830,000 473,000

GIFTS

A06301 Entertainments & Gifts 430,000 830,000 473,000

001 Entertainment & Gifts 430,000 830,000 473,000

A13 TOTAL REPAIRS AND MAINTENANCE 7,565,000 8,770,000 8,665,000

A130 TOTAL TRANSPORT 3,300,000 3,605,000 3,705,000

A13001 Transport 3,300,000 3,605,000 3,705,000

A131 TOTAL MACHINERY AND 2,720,000 2,820,000 3,160,000

EQUIPMENT

A13101 Machinery and Equipment 2,720,000 2,820,000 3,160,000

A132 TOTAL FURNITURE AND 1,345,000 1,745,000 1,580,000

FIXTURE

A13201 Furniture and Fixture 1,345,000 1,745,000 1,580,000

A137 TOTAL COMPUTER EQUIPMENT 200,000 600,000 220,000

Page 428: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

429

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0111 EXECUTIVE AND LEGISLATIVE ORGANS011108 LOCAL AUTHORITY ADMIN. & REGULATION

LQ4065 Local Government and Community Dev Deptt

A13701 Hardware 100,000 300,000 110,000

A13703 I.T. Equipment 100,000 300,000 110,000

_______________________________________________________________________________Local Government and Community Dev Deptt 150,466,000 139,482,000 164,691,000

_______________________________________________________________________________

Page 429: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

430

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0111 EXECUTIVE AND LEGISLATIVE ORGANS011110 GENERAL COMMISSION AND ENQUIRIES

LQ4092 Public Service Commission

A01 TOTAL EMPLOYEES RELATED EXPENSES. 174,949,000 195,156,000 198,660,000

A011 TOTAL PAY 340 350 94,867,000 95,120,000 100,787,000

A011-1 TOTAL PAY OF OFFICERS 86 101 64,655,000 60,708,000 70,036,000

A01101 Total Basic Pay of Officers 86 101 64,590,000 60,708,000 69,831,000

C055-M Chairman (BPS-22) 1 1 2,880,000 3,588,000

M109-M Member (BPS-21) 15 15 35,100,000 37,335,000

S045-M Secretary (BPS-20) 1 1 728,000 785,000

D528-M Director I.T. (BPS-19) 1 1 583,000 516,000

P179-M Psychologist (BPS-19) 1 1 724,000 766,000

D100-M Director (BPS-18) 3 3 1,666,000 1,773,000

D304-M Database Administrator (BPS-18) 1 1 240,000 249,000

D583-M Director Research (BPS-18) 1 1 276,000 321,000

L047-M Law Officer (BPS-18) 1 1 357,000 393,000

P139-M Private Secretary (BPS-18) 10 4,240,000

P179-M Psychologist (BPS-18) 1 591,000

S106-M Senior Programmer (BPS-18) 1 1 240,000 249,000

S315-M System Analyst (BPS-18) 1 1 583,000 339,000

A012-M Accounts Officer (BPS-17) 1 1 343,000 373,000

A146-M Assistant Director (BPS-17) 7 1,250,000

D051-M Deputy Director (BPS-17) 13 13 5,411,000 5,480,000

D078-M Deputy Secretary (BPS-17) 1 1 430,000 458,000

J036-M Junior Psychologist (BPS-17) 1 2 487,000 1,029,000

N056-M Network/System Engineer (BPS-17) 1 1 192,000 213,000

P139-M Private Secretary (BPS-17) 5 17 1,662,000 6,573,000

P158-M Programmer (BPS-17) 2 2 543,000 585,000

S061-M Security Officer (BPS-17) 1 1 199,000 214,000

S282-M Superintendent (BPS-17) 4 2 1,762,000 902,000

Page 430: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

431

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0111 EXECUTIVE AND LEGISLATIVE ORGANS011110 GENERAL COMMISSION AND ENQUIRIES

LQ4092 Public Service Commission

A389-M Assistant Computer (BPS-16) 2 2 393,000 403,000Programmer

L066-M Librarian (BPS-16) 1 1 135,000 159,000

P139-M Private Secretary (BPS-16) 2 573,000

S114-M Senior Scale Stenographer (BPS-16) 8 1,755,000

S282-M Superintendent (BPS-16) 14 16 4,252,000 4,123,000

A01102 Personal pay 100,000

A01103 Special Pay 65,000 100,000

A01105 Qualification Pay 5,000

A011-2 TOTAL PAY OF OTHER STAFF 254 249 30,212,000 34,412,000 30,751,000

A01151 Total Basic Pay of Other Staff 254 249 30,212,000 34,412,000 30,751,000

A336-M Assistant/Deputy (BPS-15) 7 4 1,877,000 1,115,000Superintendent

H144-M Hardware Technician (BPS-15) 1 1 102,000 115,000

S114-M Senior Scale Stenographer (BPS-15) 5 1,169,000

A336-M Assistant/Deputy (BPS-14) 41 44 7,780,000 8,582,000Superintendent

L019-F Lady Assistant (BPS-14) 1 1 210,000 224,000

S216-M Stenographer (BPS-14) 15 15 1,370,000 1,827,000

D020-M Data Entry Operator (BPS-11) 8 8 1,295,000 1,231,000

R057-M Research Assistant (BPS-11) 2 2 164,000 175,000

S078-M Senior Clerk (BPS-09) 19 19 2,643,000 2,816,000

D186-M Driver (BPS-07) 5 5 845,000 883,000

J019-M Junior Clerk (BPS-07) 39 39 2,948,000 3,436,000

L029-M Lady Junior Clerk (BPS-07) 1 1 79,000 87,000

D003-M Daftri (BPS-05) 1 1 144,000 150,000

D089-M Despatch Rider (BPS-05) 2 2 260,000 273,000

D186-M Driver (BPS-05) 13 14 1,630,000 1,871,000

D089-M Despatch Rider (BPS-04) 1 1 70,000 75,000

D186-M Driver (BPS-04) 6 5 441,000 315,000

Page 431: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

432

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0111 EXECUTIVE AND LEGISLATIVE ORGANS011110 GENERAL COMMISSION AND ENQUIRIES

LQ4092 Public Service Commission

D003-M Daftri (BPS-03) 3 3 368,000 357,000

C112-M Chowkidar (BPS-02) 6 6 545,000 566,000

D003-M Daftri (BPS-02) 1 1 59,000 107,000

F004-M Farashes (BPS-02) 6 6 560,000 557,000

N006-M Naib Qasid (BPS-02) 32 32 3,225,000 3,247,000

S025-M Sanitary Worker (BPS-02) 6 6 558,000 594,000

W022-M Water Man (BPS-02) 1 1 108,000 112,000

C112-M Chowkidar (BPS-01) 2 2 124,000 135,000

F004-M Farashes (BPS-01) 2 2 125,000 135,000

L030-M Lady Naib Qasid (BPS-01) 1 1 62,000 62,000

M019-M Mali (BPS-01) 1 1 57,000 59,000

N006-M Naib Qasid (BPS-01) 25 25 1,333,000 1,579,000

S025-M Sanitary Worker (BPS-01) 1 1 61,000 66,000

A012 TOTAL ALLOWANCES 80,082,000 100,036,000 97,873,000

A012-1 TOTAL REGULAR ALLOWANCES 58,946,000 73,491,000 71,607,000

A01201 Senior Post Allowance 14,000 15,000 15,000

A01202 House Rent Allowance 15,000,000 21,100,000 18,470,000

A01203 Conveyance Allowance 7,000,000 9,700,000 9,600,000

A01207 Washing Allowance 33,000 33,000 33,000

A0120D Integrated Allowance 170,000 275,000 317,000

A0120N Spl. allowances @ 20% of basic 85,000

pay for Secretariat

A0120X Ad - hoc Allowance - 2010 16,033,000 14,933,000 16,556,000

A01217 Medical Allowance 5,000,000 5,250,000 5,157,000

A0121A Adhoc Relief Allowance 2011 4,759,000 4,659,000 4,916,000

A0121M Adhoc Relief Allowance - 2012 10,000,000 11,000,000 10,341,000

A0121T Adhoc Relief Allowance 2013 5,422,000 5,170,000

A01224 Entertainment Allowance 8,000 28,000 19,000

A01226 Computer Allowance 200,000 205,000 200,000

A01228 Orderly Allowance 100,000 100,000 84,000

A01240 Utility allowance for Gas 500,000 300,000 500,000

A01270 Others 129,000 386,000 229,000

Page 432: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

433

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0111 EXECUTIVE AND LEGISLATIVE ORGANS011110 GENERAL COMMISSION AND ENQUIRIES

LQ4092 Public Service Commission

001 Others 129,000 386,000 129,000

037 30% Social Security Benefit in liue of Pension to the Contract Employees 100,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 21,136,000 26,545,000 26,266,000

A01271 Overtime Allowance 480,000 630,000 480,000

A01273 Honoraria 100,000 100,000 100,000

000 Honoraria 100,000 100,000 100,000

A01274 Medical Charges 400,000 659,000 500,000

A01277 Contingent Paid Staff 150,000 150,000 180,000

A01278 Leave Salary 6,000 6,000 6,000

A01299 Others 20,000,000 25,000,000 25,000,000

001 Others 25,000,000

002 Remuniration to Examiners/Advisors 20,000,000 25,000,000

A03 TOTAL OPERATING EXPENSES 43,820,000 43,980,000 47,695,000

A032 TOTAL COMMUNICATIONS 2,400,000 2,340,000 2,600,000

A03201 Postage and Telegraph 500,000 225,000 500,000

A03202 Telephone and Trunk Call 1,900,000 2,115,000 2,100,000

A033 TOTAL UTILITIES 5,010,000 4,468,000 5,270,000

A03301 Gas 350,000 297,000 385,000

A03302 Water 160,000 136,000 175,000

A03303 Electricity 4,400,000 3,940,000 4,600,000

001 Electricity 4,400,000 3,940,000 4,600,000

A03304 Hot and Cold Weather Charges 100,000 95,000 110,000

A034 TOTAL OCCUPANCY COSTS 11,100,000 10,735,000 12,300,000

A03402 Rent for Office Building 2,000,000 2,000,000 2,200,000

A03404 Rent for other building 9,000,000 8,650,000 10,000,000

A03407 Rates and Taxes 100,000 85,000 100,000

A038 TOTAL TRAVEL & 10,460,000 12,115,000 11,585,000

TRANSPORTATION

A03805 Travelling Allowance 1,200,000 3,145,000 1,300,000

Page 433: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

434

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0111 EXECUTIVE AND LEGISLATIVE ORGANS011110 GENERAL COMMISSION AND ENQUIRIES

LQ4092 Public Service Commission

A03806 Transportation of Goods 10,000 8,000 10,000

A03807 P.O.L Charges 9,000,000 8,650,000 10,000,000

A03825 Travelling allowance 250,000 312,000 275,000

A039 TOTAL GENERAL 14,850,000 14,322,000 15,940,000

A03901 Stationery 1,700,000 1,545,000 1,850,000

A03902 Printing and Publication 8,000,000 6,800,000 8,000,000

001 Printing and Publications 8,000,000 6,800,000 8,000,000

A03905 Newspapers Periodicals and Books 330,000 280,000 360,000

001 News Papers, Periodicals & Books 330,000 280,000 360,000

A03906 Uniforms and Protective Clothing 100,000 85,000 110,000

A03907 Advertising & Publicity 2,800,000 3,880,000 3,500,000

001 Advertising & Publicity 2,800,000 3,880,000 3,500,000

A03917 Law Charges 20,000 17,000 20,000

A03955 Computer Stationary 1,000,000 950,000 1,100,000

A03970 Others 900,000 765,000 1,000,000

001 Others 900,000 765,000 1,000,000

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 500,000 600,000 500,000

A052 TOTAL GRANTS-DOMESTIC 500,000 600,000 500,000

A05216 Fin. Assis. to the families of 500,000 600,000 500,000

G. Serv. who expire

001 Fin. Assis. to the families of the persons who expires during service. 500,000 600,000 500,000

A06 TOTAL TRANSFERS 120,000 152,000 132,000

A063 TOTAL ENTERTAINMENT & 120,000 152,000 132,000

GIFTS

A06301 Entertainments & Gifts 120,000 152,000 132,000

001 Entertainment & Gifts 120,000 152,000 132,000

Page 434: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

435

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0111 EXECUTIVE AND LEGISLATIVE ORGANS011110 GENERAL COMMISSION AND ENQUIRIES

LQ4092 Public Service Commission

A09 TOTAL PHYSICAL ASSETS 9,093,000 9,093,000

A092 TOTAL COMPUTER EQUIPMENT 9,093,000 9,093,000

A09202 Software 450,000 450,000

A09203 I.T. Equipment 8,643,000 8,643,000

A13 TOTAL REPAIRS AND MAINTENANCE 1,900,000 2,024,000 2,090,000

A130 TOTAL TRANSPORT 1,150,000 1,477,000 1,280,000

A13001 Transport 1,150,000 1,477,000 1,280,000

A131 TOTAL MACHINERY AND 550,000 517,000 600,000

EQUIPMENT

A13101 Machinery and Equipment 550,000 517,000 600,000

A132 TOTAL FURNITURE AND 200,000 30,000 210,000

FIXTURE

A13201 Furniture and Fixture 200,000 30,000 210,000

_______________________________________________________________________________Public Service Commission 221,289,000 251,005,000 258,171,000

_______________________________________________________________________________

Page 435: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

436

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0111 EXECUTIVE AND LEGISLATIVE ORGANS011111 DIVISIONAL ADMINISTRATION

LQ4508 Divisional Administration

A01 TOTAL EMPLOYEES RELATED EXPENSES. 332,835,000 192,793,000 399,473,000

A011 TOTAL PAY 938 928 157,687,000 89,411,000 193,191,000

A011-1 TOTAL PAY OF OFFICERS 270 270 87,072,000 48,559,000 97,047,000

A01101 Total Basic Pay of Officers 270 270 86,134,000 48,136,000 95,717,000

C154-M Commissioner (BPS-21) 5 5 4,250,000 5,059,000

C154 Commissioner (BPS-20) 1 1 850,000 728,000

C154-M Commissioner (BPS-20) 3 3 2,550,000 2,187,000

A017-M Additional Commissioner (BPS-19) 24 24 13,987,000 17,336,000

D100-M Director (BPS-19) 9 9 4,950,000 6,953,000

A135-M Assistant Commissioner (BPS-18) 9 9 4,250,000 3,803,000

L047-M Law Officer (BPS-18) 8 7 3,563,000 2,850,000

A135-M Assistant Commissioner (BPS-17) 9 9 3,025,000 3,555,000

A146-M Assistant Director (BPS-17) 27 27 9,342,000 8,910,000

D304-M Database Administrator (BPS-17) 9 9 2,825,000 2,772,000

L047-M Law Officer (BPS-17) 1 2 250,000 707,000

P173-M Protocol Officer (BPS-17) 9 9 2,625,000 2,974,000

P037-M Personal Assistant (BPS-16) 87 87 17,400,000 18,041,000

P139-M Private Secretary (BPS-16) 18 18 4,200,000 5,469,000

R016-M Reader (BPS-16) 24 24 5,745,000 5,443,000

S282-M Superintendent (BPS-16) 27 27 6,322,000 8,930,000

A01102 Personal pay 363,000 323,000 607,000

A01103 Special Pay 284,000 19,000 320,000

A01105 Qualification Pay 16,000 81,000 88,000

A01150 Others 275,000 315,000

A011-2 TOTAL PAY OF OTHER STAFF 668 658 70,615,000 40,852,000 96,144,000

A01151 Total Basic Pay of Other Staff 668 658 70,615,000 40,827,000 96,144,000

A008-M Accountant (BPS-14) 9 9 1,885,000 1,922,000

Page 436: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

437

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0111 EXECUTIVE AND LEGISLATIVE ORGANS011111 DIVISIONAL ADMINISTRATION

LQ4508 Divisional Administration

A097-M Assistant (BPS-14) 72 72 12,200,000 16,455,000

C173-M Computer Operator (BPS-14) 105 105 15,620,000 19,163,000

H001-M H.V.C. (BPS-14) 9 9 1,715,000 2,005,000

C040-M Cashier (BPS-11) 9 9 1,415,000 1,692,000

R135-M Revenue Assistant (BPS-11) 9 9 1,415,000 1,482,000

A055-M Ahlmad (Civil) (BPS-09) 15 15 2,010,000 2,824,000

A055-M Ahlmad (Civil) (BPS-07) 15 15 1,685,000 2,594,000

C134-M Clerk (BPS-07) 15 15 1,610,000 2,577,000

J019-M Junior Clerk (BPS-07) 45 45 4,724,000 7,959,000

R024-M Record Keeper (BPS-07) 15 15 1,580,000 2,000,000

T036-M Telephone Operator (BPS-07) 78 78 6,920,000 9,853,000

D136-M Dispensary Superintendent (BPS-04) 11 800,000

D186-M Driver (BPS-04) 114 115 7,485,000 12,038,000

C112-M Chowkidar (BPS-01) 36 36 2,450,000 3,000,000

N006-M Naib Qasid (BPS-01) 111 111 7,101,000 10,580,000

A01152 Personal pay 24,000

A01153 Special Pay 1,000

A012 TOTAL ALLOWANCES 175,148,000 103,382,000 206,282,000

A012-1 TOTAL REGULAR ALLOWANCES 157,776,000 93,679,000 182,367,000

A01201 Senior Post Allowance 166,000 141,000 179,000

A01202 House Rent Allowance 22,958,000 9,056,000 23,260,000

A01203 Conveyance Allowance 27,413,000 11,894,000 29,398,000

A01205 Dearness Allowance 250,000 25,000 250,000

A01207 Washing Allowance 54,000 39,000 58,000

A01208 Dress Allowance 122,000 10,000 90,000

A01209 Special Additional Allowance 150,000 30,000 150,000

A0120D Integrated Allowance 711,000 463,000 685,000

A0120N Spl. allowances @ 20% of basic 75,000

pay for Secretariat

A0120P Adhoc Relief 2009 177,000 10,000 150,000

Page 437: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

438

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0111 EXECUTIVE AND LEGISLATIVE ORGANS011111 DIVISIONAL ADMINISTRATION

LQ4508 Divisional Administration

A0120Q Fixed Daily Allowance 1,000

A0120X Ad - hoc Allowance - 2010 32,597,000 23,672,000 37,926,000

A01216 Qualification Allowance 186,000 275,000 345,000

A01217 Medical Allowance 15,707,000 8,238,000 16,450,000

A0121A Adhoc Relief Allowance 2011 13,766,000 7,892,000 14,714,000

A0121K Utility Al to commissioners, 869,000 398,000 948,000

DCOs and AC

A0121M Adhoc Relief Allowance - 2012 26,486,000 17,310,000 29,103,000

A0121T Adhoc Relief Allowance 2013 8,343,000 14,345,000

A01224 Entertainment Allowance 539,000 207,000 374,000

A01226 Computer Allowance 117,000 10,000 216,000

A01227 Project Allowance 399,000 10,000

A01228 Orderly Allowance 72,000 43,000 120,000

A01236 Deputation Allowance 1,050,000 170,000 900,000

A01239 Special Allowance 2,020,000 539,000 798,000

001 Special Allowance 539,000

A01241 Utility allowance for electricity 2,067,000 2,256,000 2,262,000

A01244 Adhoc Relief 110,000 14,000 100,000

A01252 Non Practicing Allowance 90,000 514,000

A01262 Special Relief Allowance 116,000 5,000 100,000

A01270 Others 9,674,000 2,538,000 8,857,000

001 Others 1,080,000 100,000 1,160,000

037 30% Social Security Benefit in liue of Pension to the Contract Employees 3,068,000 2,438,000 7,417,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 17,372,000 9,703,000 23,915,000

A01271 Overtime Allowance 846,000 35,000 1,115,000

A01273 Honoraria 3,463,000 3,013,000 4,775,000

000 Honoraria 3,013,000

A01274 Medical Charges 3,150,000 1,505,000 5,075,000

A01277 Contingent Paid Staff 8,500,000 4,400,000 10,350,000

A01278 Leave Salary 1,413,000 750,000 2,600,000

A03 TOTAL OPERATING EXPENSES 83,071,000 122,779,000 88,481,000

A032 TOTAL COMMUNICATIONS 8,318,000 11,305,000 8,686,000

A03201 Postage and Telegraph 1,124,000 794,000 1,177,000

A03202 Telephone and Trunk Call 6,461,000 10,138,000 6,744,000

A03204 Electronic Communication 18,000 60,000 20,000

Page 438: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

439

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0111 EXECUTIVE AND LEGISLATIVE ORGANS011111 DIVISIONAL ADMINISTRATION

LQ4508 Divisional Administration

A03205 Courier and Pilot Service 715,000 313,000 745,000

A033 TOTAL UTILITIES 14,545,000 15,855,000 15,602,000

A03301 Gas 4,043,000 5,400,000 4,257,000

A03302 Water 497,000 278,000 525,000

A03303 Electricity 9,358,000 9,453,000 10,140,000

001 Electricity 9,453,000 10,140,000

A03304 Hot and Cold Weather Charges 647,000 724,000 680,000

A034 TOTAL OCCUPANCY COSTS 1,429,000 435,000 1,482,000

A03407 Rates and Taxes 1,429,000 435,000 1,482,000

A038 TOTAL TRAVEL & 26,778,000 64,574,000 29,106,000

TRANSPORTATION

A03805 Travelling Allowance 8,099,000 9,536,000 8,521,000

A03807 P.O.L Charges 18,679,000 55,038,000 20,585,000

A039 TOTAL GENERAL 32,001,000 30,610,000 33,605,000

A03901 Stationery 6,334,000 6,625,000 6,670,000

A03902 Printing and Publication 1,823,000 2,150,000 1,912,000

001 Printing and Publications 2,150,000 1,912,000

A03903 Conference/Seminars/Workshops/ 2,397,000 1,469,000 2,498,000

Symposia

A03905 Newspapers Periodicals and Books 848,000 918,000 898,000

001 News Papers, Periodicals & Books 918,000 898,000

A03906 Uniforms and Protective Clothing 446,000 530,000 471,000

A03907 Advertising & Publicity 1,184,000 671,000 1,239,000

001 Advertising & Publicity 671,000 1,239,000

A03914 Secret Service Expenditure 1,551,000 1,429,000 1,630,000

A03917 Law Charges 805,000 188,000 849,000

A03918 Exhibitions, Fairs & Other 84,000 370,000 88,000

National Celebrations

A03919 Payments to Others for Service 964,000 150,000 1,011,000

Rendered

A03940 Unforeseen expenditure 1,697,000 426,000 1,779,000

A03942 Cost of Other Stores 5,776,000 3,190,000 6,062,000

Page 439: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

440

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0111 EXECUTIVE AND LEGISLATIVE ORGANS011111 DIVISIONAL ADMINISTRATION

LQ4508 Divisional Administration

001 Cost of Other Stores 870,000 3,190,000 6,062,000

A03955 Computer Stationary 2,831,000 3,150,000 2,979,000

A03970 Others 5,261,000 9,344,000 5,519,000

001 Others 2,323,000 9,344,000 5,519,000

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 400,000 1,200,000 400,000

A052 TOTAL GRANTS-DOMESTIC 400,000 1,200,000 400,000

A05216 Fin. Assis. to the families of 400,000 700,000 400,000

G. Serv. who expire

001 Fin. Assis. to the families of the persons who expires during service. 700,000

A05270 To Others 500,000

001 Others 500,000

A06 TOTAL TRANSFERS 2,712,000 3,333,000 2,844,000

A063 TOTAL ENTERTAINMENT & 2,712,000 3,333,000 2,844,000

GIFTS

A06301 Entertainments & Gifts 2,712,000 3,333,000 2,844,000

001 Entertainment & Gifts 3,333,000 2,844,000

A09 TOTAL PHYSICAL ASSETS 6,278,000

A095 TOTAL PURCHASE OF 6,278,000

TRANSPORT

A09501 Transport 6,278,000

001 Transport 6,278,000

A13 TOTAL REPAIRS AND MAINTENANCE 9,221,000 24,188,000 9,700,000

Page 440: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

441

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0111 EXECUTIVE AND LEGISLATIVE ORGANS011111 DIVISIONAL ADMINISTRATION

LQ4508 Divisional Administration

A130 TOTAL TRANSPORT 6,104,000 17,077,000 6,420,000

A13001 Transport 6,104,000 17,077,000 6,420,000

A131 TOTAL MACHINERY AND 1,988,000 5,068,000 2,098,000

EQUIPMENT

A13101 Machinery and Equipment 1,988,000 5,068,000 2,098,000

A132 TOTAL FURNITURE AND 1,129,000 2,043,000 1,182,000

FIXTURE

A13201 Furniture and Fixture 1,129,000 2,043,000 1,182,000

_______________________________________________________________________________Divisional Administration 428,239,000 350,571,000 500,899,000

_______________________________________________________________________________

Page 441: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

442

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0111 EXECUTIVE AND LEGISLATIVE ORGANS011111 DIVISIONAL ADMINISTRATION

LQ4519 Circuit House Of Various DivisionalHeadquraters

A01 TOTAL EMPLOYEES RELATED EXPENSES. 29,593,000 12,963,000 32,968,000

A011 TOTAL PAY 168 168 13,334,000 5,566,000 13,523,000

A011-2 TOTAL PAY OF OTHER STAFF 168 168 13,334,000 5,566,000 13,523,000

A01151 Total Basic Pay of Other Staff 168 168 13,334,000 5,557,000 13,523,000

A124 Assistant Care-Taker (BPS-14) 7 1,560,000

A124-M Assistant Care-Taker (BPS-14) 7 1,587,000

T033 Telephone Attendant (BPS-05) 14 1,919,000

T033-M Telephone Attendant (BPS-05) 14 1,944,000

E034 Electrician (BPS-03) 7 720,000

E034-M Electrician (BPS-03) 7 733,000

P095 Plumber (BPS-03) 7 720,000

P095-M Plumber (BPS-03) 7 731,000

A304 Attendant (BPS-01) 24 1,570,000

A304-M Attendant (BPS-01) 24 1,568,000

B005 Baildar (BPS-01) 26 1,660,000

B005-M Baildar (BPS-01) 26 1,684,000

B015 Bearer (BPS-01) 16 1,050,000

B015-M Bearer (BPS-01) 16 1,069,000

C112 Chowkidar (BPS-01) 13 810,000

C112-M Chowkidar (BPS-01) 13 823,000

C193 Cook (BPS-01) 15 890,000

C193-M Cook (BPS-01) 15 908,000

C311 Computer Animator (Arch:) (BPS-01) 4 190,000

K011 Khalasi (BPS-01) 4 306,000

K011-M Khalasi (BPS-01) 4 311,000

K013 Khansama (BPS-01) 1 70,000

Page 442: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

443

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0111 EXECUTIVE AND LEGISLATIVE ORGANS011111 DIVISIONAL ADMINISTRATION

LQ4519 Circuit House Of Various DivisionalHeadquraters

K013-M Khansama (BPS-01) 1 71,000

K018 Khidmatgar (BPS-01) 2 140,000

K018-M Khidmatgar (BPS-01) 2 142,000

M019 Mali (BPS-01) 6 381,000

M019-M Mali (BPS-01) 6 395,000

S311 Sanitary Worker (BPS-01) 22 1,348,000

S311-M Sanitary Worker (BPS-01) 26 1,557,000

A01152 Personal pay 9,000

A012 TOTAL ALLOWANCES 16,259,000 7,397,000 19,445,000

A012-1 TOTAL REGULAR ALLOWANCES 15,003,000 7,223,000 17,813,000

A01202 House Rent Allowance 2,492,000 1,000,000 2,492,000

A01203 Conveyance Allowance 2,756,000 1,253,000 2,664,000

A01205 Dearness Allowance 30,000 5,000 30,000

A01207 Washing Allowance 16,000 16,000 16,000

A01209 Special Additional Allowance 20,000 5,000 20,000

A0120D Integrated Allowance 193,000 48,000 211,000

A0120P Adhoc Relief 2009 39,000 3,000 39,000

A0120X Ad - hoc Allowance - 2010 2,501,000 1,541,000 3,089,000

A01217 Medical Allowance 1,891,000 723,000 1,891,000

A0121A Adhoc Relief Allowance 2011 1,522,000 545,000 1,606,000

A0121M Adhoc Relief Allowance - 2012 2,398,000 1,166,000 2,596,000

A0121T Adhoc Relief Allowance 2013 590,000 2,014,000

A01244 Adhoc Relief 15,000 3,000 15,000

A01262 Special Relief Allowance 15,000 3,000 15,000

A01270 Others 1,115,000 322,000 1,115,000

001 Others 100,000 100,000 100,000

037 30% Social Security Benefit in liue of Pension to the Contract Employees 858,000 222,000 1,015,000

039 Other-Practice Allowance 157,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 1,256,000 174,000 1,632,000

A01271 Overtime Allowance 88,000 15,000 131,000

A01273 Honoraria 225,000 66,000 359,000

Page 443: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0111 EXECUTIVE AND LEGISLATIVE ORGANS011111 DIVISIONAL ADMINISTRATION

LQ4519 Circuit House Of Various DivisionalHeadquraters

000 Honoraria 66,000 359,000

A01274 Medical Charges 278,000 88,000 363,000

A01277 Contingent Paid Staff 581,000 640,000

A01278 Leave Salary 84,000 5,000 139,000

A03 TOTAL OPERATING EXPENSES 13,476,000 14,975,000 13,534,000

A032 TOTAL COMMUNICATIONS 428,000 82,000 495,000

A03201 Postage and Telegraph 105,000 107,000

A03202 Telephone and Trunk Call 312,000 82,000 376,000

A03205 Courier and Pilot Service 11,000 12,000

A033 TOTAL UTILITIES 9,686,000 10,792,000 9,487,000

A03301 Gas 2,025,000 2,851,000 1,886,000

A03302 Water 18,000 59,000 21,000

A03303 Electricity 7,634,000 7,854,000 7,570,000

001 Electricity 7,854,000

A03304 Hot and Cold Weather Charges 9,000 28,000 10,000

A039 TOTAL GENERAL 3,362,000 4,101,000 3,552,000

A03901 Stationery 46,000 61,000 49,000

A03903 Conference/Seminars/Workshops/ 131,000 107,000 137,000

Symposia

A03905 Newspapers Periodicals and Books 222,000 61,000 192,000

001 News Papers, Periodicals & Books 61,000

A03906 Uniforms and Protective Clothing 12,000 140,000 13,000

A03907 Advertising & Publicity 21,000

A03918 Exhibitions, Fairs & Other 19,000 157,000 30,000

National Celebrations

A03942 Cost of Other Stores 1,271,000 700,000 1,422,000

001 Cost of Other Stores 700,000

A03955 Computer Stationary 3,000 53,000 3,000

A03970 Others 1,637,000 2,822,000 1,706,000

001 Others 2,822,000

Page 444: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0111 EXECUTIVE AND LEGISLATIVE ORGANS011111 DIVISIONAL ADMINISTRATION

LQ4519 Circuit House Of Various DivisionalHeadquraters

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 200,000

A052 TOTAL GRANTS-DOMESTIC 200,000

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

G. Serv. who expire

001 Fin. Assis. to the families of the persons who expires during service. 200,000

A06 TOTAL TRANSFERS 1,299,000 1,327,000 952,000

A063 TOTAL ENTERTAINMENT & 1,299,000 1,327,000 952,000

GIFTS

A06301 Entertainments & Gifts 1,299,000 1,327,000 952,000

001 Entertainment & Gifts 1,327,000

A13 TOTAL REPAIRS AND MAINTENANCE 1,984,000 2,523,000 1,354,000

A130 TOTAL TRANSPORT 20,000 7,000 29,000

A13001 Transport 20,000 7,000 29,000

A131 TOTAL MACHINERY AND 619,000 1,146,000 229,000

EQUIPMENT

A13101 Machinery and Equipment 619,000 1,146,000 229,000

A132 TOTAL FURNITURE AND 949,000 1,106,000 397,000

FIXTURE

A13201 Furniture and Fixture 949,000 1,106,000 397,000

Page 445: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0111 EXECUTIVE AND LEGISLATIVE ORGANS011111 DIVISIONAL ADMINISTRATION

LQ4519 Circuit House Of Various DivisionalHeadquraters

A133 TOTAL BUILDINGS AND 266,000 235,000 566,000

STRUCTURE

A13370 Others 266,000 235,000 566,000

001 Others 235,000

A137 TOTAL COMPUTER EQUIPMENT 130,000 29,000 133,000

A13701 Hardware 130,000 29,000 133,000

_______________________________________________________________________________Circuit House Of Various Divisional 46,352,000 31,988,000 48,809,000

Headquraters

_______________________________________________________________________________

Page 446: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

447

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0112 FINANCIAL AND FISCAL AFFAIRS011204 ADMINISTRATION OF FINANCIAL AFFAIRS

LQ4066 Finance Department

A01 TOTAL EMPLOYEES RELATED EXPENSES. 276,439,000 252,105,000 305,229,000

A011 TOTAL PAY 697 707 120,151,000 110,008,000 131,977,000

A011-1 TOTAL PAY OF OFFICERS 161 166 53,997,000 50,829,000 62,403,000

A01101 Total Basic Pay of Officers 161 166 53,097,000 50,829,000 61,101,000

F135-M Financial Assistant (Special) 1 900,000

R144-M Risk Management (Special) 1 2,700,000Specialist

R145-M Risk Analyst (Special) 1 1,500,000

S045-M Secretary (BPS-21) 1 1 902,000 785,000

S397-M Special Secretary (BPS-20) 1 1 672,000 672,000

A029-M Additional Secretary (BPS-19) 6 6 3,174,000 2,892,000

A464-M Additional Secretary / (BPS-19) 1 1 745,000 650,000Director (Budget)

A727-M Additional Director (BPS-19) 1 1 635,000 850,000(Budget)

D100-M Director (BPS-19) 1 1 745,000 766,000

S315-M System Analyst (BPS-19) 1 1 574,000 593,000

D078-M Deputy Secretary (BPS-18) 15 15 6,323,000 6,340,000

D322-M Deputy Coordinator (BPS-18) 2 2 684,000 674,000

O012-M Officer On Special Duty (BPS-18) 1 1 610,000 610,000

S090-M Senior Law Officer (BPS-18) 1 1 537,000 555,000

S211-M Statistical Officer (BPS-18) 2 2 1,110,000 1,146,000

A012-M Accounts Officer (BPS-17) 3 3 716,000 759,000

L047-M Law Officer (BPS-17) 2 2 644,000 672,000

P139-M Private Secretary (BPS-17) 8 8 2,853,000 2,964,000

P158-M Programmer (BPS-17) 2 2 660,000 687,000

R059-M Research Officer (BPS-17) 2 2 544,000 573,000

U017-M Under Secretary/Section (BPS-17) 56 56 17,732,000 18,124,000Officer

Page 447: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

448

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0112 FINANCIAL AND FISCAL AFFAIRS011204 ADMINISTRATION OF FINANCIAL AFFAIRS

LQ4066 Finance Department

A008-M Accountant (BPS-16) 1 1 210,000 228,000

A256-M Assistant Research (BPS-16) 1 270,000Officer

C162-M Composer (BPS-16) 7 7 1,720,000 1,786,000

P037-M Personal Assistant (BPS-16) 17 18 4,384,000 5,751,000

S114-M Senior Scale Stenographer (BPS-16) 12 12 2,213,000 2,352,000

S282-M Superintendent (BPS-16) 18 18 4,710,000 5,302,000

A01102 Personal pay 300,000 500,000

A01103 Special Pay 500,000 602,000

A01105 Qualification Pay 100,000 200,000

A011-2 TOTAL PAY OF OTHER STAFF 536 541 66,154,000 59,179,000 69,574,000

A01151 Total Basic Pay of Other Staff 536 541 64,154,000 59,179,000 67,374,000

J013-M Junior Accountant (BPS-15) 2 2 541,000 557,000

A336-M Assistant/Deputy (BPS-14) 87 87 18,269,000 18,458,000Superintendent

S216-M Stenographer (BPS-14) 69 69 6,127,000 7,011,000

C162-M Composer (BPS-12) 36 36 3,718,000 4,098,000

D020-M Data Entry Operator (BPS-12) 1 1 111,000 117,000

H030-M Head Draftsman (BPS-12) 1 1 239,000 239,000

U019-M Urdu Composer (BPS-12) 2 2 186,000 204,000

D310-M Data Collector (BPS-11) 6 6 689,000 689,000

L068-M Library Assistant (BPS-11) 1 1 148,000 148,000

O046-M Overseer (BPS-11) 1 1 135,000 165,000

T038-M Telephone Technician (BPS-10) 1 1 211,000 216,000

A098-M Assistant Accountant (BPS-09) 2 2 191,000 240,000

S078-M Senior Clerk (BPS-09) 65 65 8,529,000 8,997,000

C230-M Care Taker (BPS-08) 1 1 201,000 201,000

J019-M Junior Clerk (BPS-07) 64 66 6,535,000 7,094,000

L071-M Library Restorer (BPS-05) 1 1 160,000 160,000

Page 448: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

449

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0112 FINANCIAL AND FISCAL AFFAIRS011204 ADMINISTRATION OF FINANCIAL AFFAIRS

LQ4066 Finance Department

B015-M Bearer (BPS-04) 1 1 153,000 156,000

D089-M Despatch Rider (BPS-04) 5 5 425,000 377,000

D186-M Driver (BPS-04) 42 43 3,892,000 4,223,000

G044-M Gestetner Operator (BPS-04) 1 1 142,000 145,000

C112-M Chowkidar (BPS-02) 2 2 173,000 185,000

D003-M Daftri (BPS-02) 17 17 1,390,000 1,427,000

J001-M Jamadar (BPS-02) 1 1 67,000 67,000

C112-M Chowkidar (BPS-01) 1 1 64,000 66,000

F087-M Frash (BPS-01) 12 12 1,217,000 1,227,000

N006-M Naib Qasid (BPS-01) 108 110 10,002,000 10,262,000

S311-M Sanitary Worker (BPS-01) 4 4 423,000 427,000

W018-M Watchman (BPS-01) 2 2 216,000 218,000

A01152 Personal pay 200,000

A01153 Special Pay 2,000,000 2,000,000

A012 TOTAL ALLOWANCES 156,288,000 142,097,000 173,252,000

A012-1 TOTAL REGULAR ALLOWANCES 128,247,000 120,235,000 145,081,000

A01201 Senior Post Allowance 40,000 22,000 40,000

A01202 House Rent Allowance 14,742,000 12,317,000 14,850,000

A01203 Conveyance Allowance 17,000,000 17,100,000 19,160,000

A01207 Washing Allowance 50,000 52,000 62,000

A01209 Special Additional Allowance 210,000 200,000

A0120D Integrated Allowance 350,000 460,000 407,000

A0120N Spl. allowances @ 20% of basic 13,225,000 10,275,000 13,303,000

pay for Secretariat

A0120X Ad - hoc Allowance - 2010 33,840,000 26,740,000 34,007,000

A01217 Medical Allowance 10,875,000 8,735,000 10,955,000

A0121A Adhoc Relief Allowance 2011 11,283,000 8,318,000 11,339,000

A0121M Adhoc Relief Allowance - 2012 18,125,000 19,200,000 21,310,000

A0121T Adhoc Relief Allowance 2013 9,641,000 10,658,000

A01224 Entertainment Allowance 82,000 82,000 82,000

A01226 Computer Allowance 50,000 30,000 50,000

A01228 Orderly Allowance 180,000 150,000 180,000

Page 449: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

450

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0112 FINANCIAL AND FISCAL AFFAIRS011204 ADMINISTRATION OF FINANCIAL AFFAIRS

LQ4066 Finance Department

A01236 Deputation Allowance 275,000 50,000 275,000

A01239 Special Allowance 4,680,000 3,880,000 4,680,000

001 Special Allowance 4,680,000 3,880,000 4,680,000

A01243 Special travelling allowance 1,200,000 850,000 1,200,000

A01270 Others 2,250,000 2,123,000 2,323,000

001 Others 2,123,000

037 30% Social Security Benefit in liue of Pension to the Contract Employees 2,250,000 2,323,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 28,041,000 21,862,000 28,171,000

A01271 Overtime Allowance 1,800,000 1,330,000 1,830,000

A01273 Honoraria 25,000,000 18,150,000 25,000,000

000 Honoraria 25,000,000 18,150,000 25,000,000

A01274 Medical Charges 900,000 2,371,000 1,000,000

A01277 Contingent Paid Staff 300,000 10,000 300,000

A01278 Leave Salary 41,000 1,000 41,000

A03 TOTAL OPERATING EXPENSES 51,084,000 54,950,000 127,928,000

A032 TOTAL COMMUNICATIONS 5,570,000 4,765,000 5,600,000

A03201 Postage and Telegraph 370,000 370,000 400,000

A03202 Telephone and Trunk Call 5,200,000 4,395,000 5,200,000

A033 TOTAL UTILITIES 696,000 1,459,000 910,000

A03301 Gas 100,000 285,000 150,000

A03302 Water 10,000 1,000 10,000

A03303 Electricity 426,000 962,000 550,000

001 Electricity 426,000 962,000 550,000

A03304 Hot and Cold Weather Charges 160,000 211,000 200,000

A034 TOTAL OCCUPANCY COSTS 151,000 148,000 176,000

A03402 Rent for Office Building 1,000 1,000 1,000

A03407 Rates and Taxes 150,000 147,000 175,000

A038 TOTAL TRAVEL & 18,250,000 16,412,000 40,560,000

TRANSPORTATION

Page 450: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

451

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0112 FINANCIAL AND FISCAL AFFAIRS011204 ADMINISTRATION OF FINANCIAL AFFAIRS

LQ4066 Finance Department

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 2,000,000 2,250,000 2,200,000

A03806 Transportation of Goods 100,000 135,000 110,000

A03807 P.O.L Charges 16,000,000 14,000,000 18,100,000

A03808 Conveyance Charges 150,000 27,000 150,000

A039 TOTAL GENERAL 26,417,000 32,166,000 80,682,000

A03901 Stationery 4,320,000 6,572,000 5,020,000

A03902 Printing and Publication 13,500,000 8,875,000 15,010,000

001 Printing and Publications 13,500,000 8,875,000 15,010,000

A03905 Newspapers Periodicals and Books 260,000 421,000 320,000

001 News Papers, Periodicals & Books 260,000 421,000 320,000

A03906 Uniforms and Protective Clothing 365,000 510,000 400,000

A03907 Advertising & Publicity 150,000 147,000 200,000

001 Advertising & Publicity 150,000 147,000 200,000

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 200,000 1,370,000 500,000

A03918 Exhibitions, Fairs & Other 1,000 1,000 1,000

National Celebrations

A03919 Payments to Others for Service 1,000,000 2,950,000 51,200,000

Rendered

002 Block allocaiton for Consultancy Charges/Services Rendered 50,000,000

A03936 Foreign/Inland Training Course Fee 1,000 1,000 1,000

A03942 Cost of Other Stores 160,000 536,000 200,000

001 Cost of Other Stores 160,000 536,000 200,000

A03955 Computer Stationary 4,000,000 7,100,000 4,820,000

A03970 Others 2,450,000 3,682,000 3,000,000

001 Others 2,450,000 3,682,000 3,000,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 20,058,000 9,933,000 10,126,000

A041 TOTAL PENSION 20,058,000 9,933,000 10,126,000

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

A04170 Others 20,058,000 9,933,000 10,125,000

Page 451: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

452

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0112 FINANCIAL AND FISCAL AFFAIRS011204 ADMINISTRATION OF FINANCIAL AFFAIRS

LQ4066 Finance Department

004 Block Allocation for Automated Pension Disbursement 20,058,000 9,933,000 10,125,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 1,000,000 505,000 1,000,000

A052 TOTAL GRANTS-DOMESTIC 1,000,000 505,000 1,000,000

A05213 Spl Grants from Provincial 500,000

Retained Amounts (TMA)

003 Grant-in-Aid 500,000

A05216 Fin. Assis. to the families of 1,000,000 5,000 1,000,000

G. Serv. who expire

001 Fin. Assis. to the families of the persons who expires during service. 1,000,000 5,000 1,000,000

A06 TOTAL TRANSFERS 2,620,000 251,696,000 3,000,000

A063 TOTAL ENTERTAINMENT & 2,620,000 6,227,000 3,000,000

GIFTS

A06301 Entertainments & Gifts 2,620,000 6,227,000 3,000,000

001 Entertainment & Gifts 2,620,000 6,227,000 3,000,000

A064 TOTAL OTHER TRANSFER 245,469,000

PAYMENTS

A06470 Others 245,469,000

001 Others 245,469,000

A09 TOTAL PHYSICAL ASSETS 2,004,000 5,604,000 20,000,000

A092 TOTAL COMPUTER EQUIPMENT 1,502,000 1,277,000 3,800,000

A09201 Hardware 1,500,000 1,275,000 2,500,000

A09202 Software 1,000 1,000 100,000

A09203 I.T. Equipment 1,000 1,000 1,200,000

A095 TOTAL PURCHASE OF 1,000 1,000 10,000,000

TRANSPORT

A09501 Transport 1,000 1,000 10,000,000

001 Transport 1,000

Page 452: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

453

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0112 FINANCIAL AND FISCAL AFFAIRS011204 ADMINISTRATION OF FINANCIAL AFFAIRS

LQ4066 Finance Department

A096 TOTAL PURCHASE OF PLANT & 1,000 3,901,000 5,000,000

MACHINERY

A09601 Plant and Machinery 1,000 3,901,000 5,000,000

A097 TOTAL PURCHASE FURNITURE 500,000 425,000 1,200,000

& FIXTURE

A09701 Purchase of Furniture and Fixture 500,000 425,000 1,200,000

A13 TOTAL REPAIRS AND MAINTENANCE 6,855,000 11,176,000 7,665,000

A130 TOTAL TRANSPORT 3,675,000 6,374,000 4,165,000

A13001 Transport 3,675,000 6,374,000 4,165,000

A131 TOTAL MACHINERY AND 2,550,000 3,567,000 2,800,000

EQUIPMENT

A13101 Machinery and Equipment 2,550,000 3,567,000 2,800,000

A132 TOTAL FURNITURE AND 630,000 1,235,000 700,000

FIXTURE

A13201 Furniture and Fixture 630,000 1,235,000 700,000

_______________________________________________________________________________Finance Department 360,060,000 585,969,000 474,948,000

_______________________________________________________________________________

Page 453: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0112 FINANCIAL AND FISCAL AFFAIRS011204 ADMINISTRATION OF FINANCIAL AFFAIRS

LQ5293 Provincial Finance Commission

A01 TOTAL EMPLOYEES RELATED EXPENSES. 7,820,000 4,516,000 8,526,000

A011 TOTAL PAY 33 33 3,847,000 1,645,000 4,053,000

A011-1 TOTAL PAY OF OFFICERS 7 7 1,709,000 107,000 1,709,000

A01101 Total Basic Pay of Officers 7 7 1,706,000 107,000 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 2,138,000 1,538,000 2,344,000

A01151 Total Basic Pay of Other Staff 26 26 2,138,000 1,538,000 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 5 425,000 473,000

D011-M Dak Runner (BPS-04) 1 1 76,000 76,000

D186-M Driver (BPS-04) 2 2 153,000 185,000

D003-M Daftri (BPS-02) 1 1 68,000 71,000

C193-M Cook (BPS-01) 1 1 64,000 79,000

F087-M Frash (BPS-01) 1 1 64,000 66,000

N006-M Naib Qasid (BPS-01) 5 5 335,000 425,000

S311-M Sanitary Worker (BPS-01) 2 2 128,000 142,000

W001-M Waiter (BPS-01) 1 1 64,000 66,000

A012 TOTAL ALLOWANCES 3,973,000 2,871,000 4,473,000

Page 454: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0112 FINANCIAL AND FISCAL AFFAIRS011204 ADMINISTRATION OF FINANCIAL AFFAIRS

LQ5293 Provincial Finance Commission

A012-1 TOTAL REGULAR ALLOWANCES 3,792,000 2,700,000 4,292,000

A01202 House Rent Allowance 550,000 350,000 600,000

A01203 Conveyance Allowance 350,000 350,000 450,000

A01207 Washing Allowance 4,000 2,000 4,000

A0120D Integrated Allowance 40,000 40,000 40,000

A0120N Spl. allowances @ 20% of basic 405,000 275,000 405,000

pay for Secretariat

A0120X Ad - hoc Allowance - 2010 1,013,000 513,000 1,013,000

A01217 Medical Allowance 350,000 250,000 400,000

A0121A Adhoc Relief Allowance 2011 210,000 160,000 210,000

A0121M Adhoc Relief Allowance - 2012 770,000 400,000 770,000

A0121T Adhoc Relief Allowance 2013 200,000 300,000

A01270 Others 100,000 160,000 100,000

001 Others 160,000

037 30% Social Security Benefit in liue of Pension to the Contract Employees 100,000 100,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 181,000 171,000 181,000

A01271 Overtime Allowance 70,000 70,000 70,000

A01273 Honoraria 10,000 10,000

000 Honoraria 10,000

A01274 Medical Charges 100,000 100,000 100,000

A01278 Leave Salary 1,000 1,000 1,000

A03 TOTAL OPERATING EXPENSES 7,525,000 5,908,000 7,451,000

A032 TOTAL COMMUNICATIONS 1,800,000 1,230,000 1,300,000

A03201 Postage and Telegraph 300,000 255,000 300,000

A03202 Telephone and Trunk Call 1,500,000 975,000 1,000,000

A034 TOTAL OCCUPANCY COSTS 125,000 2,000 51,000

A03406 Royalties 75,000 1,000 1,000

A03407 Rates and Taxes 50,000 1,000 50,000

A038 TOTAL TRAVEL & 2,500,000 2,125,000 3,000,000

TRANSPORTATION

Page 455: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0112 FINANCIAL AND FISCAL AFFAIRS011204 ADMINISTRATION OF FINANCIAL AFFAIRS

LQ5293 Provincial Finance Commission

A03805 Travelling Allowance 500,000 425,000 500,000

A03807 P.O.L Charges 2,000,000 1,700,000 2,500,000

A039 TOTAL GENERAL 3,100,000 2,551,000 3,100,000

A03901 Stationery 600,000 510,000 600,000

A03902 Printing and Publication 600,000 510,000 600,000

001 Printing and Publications 510,000 600,000

A03905 Newspapers Periodicals and Books 100,000 85,000 100,000

001 News Papers, Periodicals & Books 85,000 100,000

A03919 Payments to Others for Service 100,000 1,000 100,000

Rendered

A03942 Cost of Other Stores 300,000 255,000 300,000

001 Cost of Other Stores 255,000 300,000

A03955 Computer Stationary 600,000 510,000 600,000

A03970 Others 800,000 680,000 800,000

001 Others 680,000 800,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000

A041 TOTAL PENSION 1,000

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

A09 TOTAL PHYSICAL ASSETS 4,500,000 2,575,000 2,200,000

A095 TOTAL PURCHASE OF 3,000,000 1,200,000

TRANSPORT

A09501 Transport 3,000,000 1,200,000

A096 TOTAL PURCHASE OF PLANT & 1,000,000 2,150,000 500,000

MACHINERY

A09601 Plant and Machinery 1,000,000 2,150,000 500,000

A097 TOTAL PURCHASE FURNITURE 500,000 425,000 500,000

& FIXTURE

A09701 Purchase of Furniture and Fixture 500,000 425,000 500,000

Page 456: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0112 FINANCIAL AND FISCAL AFFAIRS011204 ADMINISTRATION OF FINANCIAL AFFAIRS

LQ5293 Provincial Finance Commission

A13 TOTAL REPAIRS AND MAINTENANCE 1,600,000 1,360,000 1,600,000

A130 TOTAL TRANSPORT 800,000 680,000 800,000

A13001 Transport 800,000 680,000 800,000

A131 TOTAL MACHINERY AND 300,000 255,000 300,000

EQUIPMENT

A13101 Machinery and Equipment 300,000 255,000 300,000

A132 TOTAL FURNITURE AND 500,000 425,000 500,000

FIXTURE

A13201 Furniture and Fixture 500,000 425,000 500,000

_______________________________________________________________________________Provincial Finance Commission 21,445,000 14,359,000 19,778,000

_______________________________________________________________________________

Page 457: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

458

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0112 FINANCIAL AND FISCAL AFFAIRS011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE) AND TAXATION DEPARMENT

LQ4784 Punjab Revenue Authority (PRA)

A01 TOTAL EMPLOYEES RELATED EXPENSES. 30,961,000 90,200,000

A011 TOTAL PAY 10,671,000 46,706,000

A011-1 TOTAL PAY OF OFFICERS 10,671,000 20,126,000

A01101 Total Basic Pay of Officers 16,381,000

A01105 Qualification Pay 11,000 90,000

A01106 Total Pay of contract staff 1,320,000

001 Pay of Contract Staff 1,320,000

A01150 Others 10,660,000 2,335,000

002 Pay of Officers 4,736,000 2,335,000

A011-2 TOTAL PAY OF OTHER STAFF 26,580,000

A01151 Total Basic Pay of Other Staff 26,580,000

A012 TOTAL ALLOWANCES 20,290,000 43,494,000

A012-1 TOTAL REGULAR ALLOWANCES 7,024,000 23,587,000

A01201 Senior Post Allowance 33,000 100,000

A01202 House Rent Allowance 1,008,000 2,543,000

A01203 Conveyance Allowance 597,000 2,040,000

A0120X Ad - hoc Allowance - 2010 1,806,000 2,826,000

A01217 Medical Allowance 595,000 4,193,000

A0121A Adhoc Relief Allowance 2011 525,000 1,678,000

A0121M Adhoc Relief Allowance - 2012 1,666,000 3,276,000

A0121T Adhoc Relief Allowance 2013 1,638,000

A01224 Entertainment Allowance 8,000 80,000

A01228 Orderly Allowance 80,000

A01236 Deputation Allowance 786,000 2,808,000

A01270 Others 2,325,000

001 Others 1,000,000

037 30% Social Security Benefit in liue of Pension to the Contract Employees 1,325,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 13,266,000 19,907,000

Page 458: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

459

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0112 FINANCIAL AND FISCAL AFFAIRS011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE) AND TAXATION DEPARMENT

LQ4784 Punjab Revenue Authority (PRA)

A01273 Honoraria 975,000 1,500,000

000 Honoraria 975,000 1,500,000

A01274 Medical Charges 370,000 407,000

A01277 Contingent Paid Staff 11,921,000 18,000,000

A03 TOTAL OPERATING EXPENSES 106,854,000 183,000,000

A032 TOTAL COMMUNICATIONS 3,533,000 4,030,000

A03201 Postage and Telegraph 30,000

A03202 Telephone and Trunk Call 783,000 1,000,000

A03205 Courier and Pilot Service 2,750,000 3,000,000

A033 TOTAL UTILITIES 490,000 2,400,000

A03301 Gas 12,000 100,000

A03302 Water 40,000

A03303 Electricity 478,000 2,000,000

001 Electricity 478,000 2,000,000

A03304 Hot and Cold Weather Charges 260,000

A034 TOTAL OCCUPANCY COSTS 6,629,000 11,840,000

A03402 Rent for Office Building 6,000,000 11,600,000

A03405 Rent Other than on Residential 629,000 240,000

Building

A036 TOTAL MOTOR VEHICLES 707,000 1,000,000

A03603 Registration 707,000 1,000,000

A037 TOTAL CONSULTANCY AND 840,000

CONTRACTUAL WORK

A03770 Other 840,000

A038 TOTAL TRAVEL & 6,647,000 10,780,000

TRANSPORTATION

A03801 Training - domestic 1,000,000

Page 459: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

460

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0112 FINANCIAL AND FISCAL AFFAIRS011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE) AND TAXATION DEPARMENT

LQ4784 Punjab Revenue Authority (PRA)

001 Training - domestic 1,000,000

A03805 Travelling Allowance 1,081,000 1,500,000

001 Travelling Allowance 1,500,000

A03806 Transportation of Goods 50,000

A03807 P.O.L Charges 5,566,000 7,500,000

A03808 Conveyance Charges 730,000

A039 TOTAL GENERAL 88,848,000 152,110,000

A03901 Stationery 1,610,000 2,500,000

A03902 Printing and Publication 1,615,000 1,500,000

001 Printing and Publications 1,615,000 1,500,000

A03903 Conference/Seminars/Workshops/ 2,719,000 3,250,000

Symposia

A03905 Newspapers Periodicals and Books 876,000 600,000

001 News Papers, Periodicals & Books 876,000 600,000

A03906 Uniforms and Protective Clothing 170,000 240,000

A03907 Advertising & Publicity 1,700,000 2,400,000

001 Advertising & Publicity 1,700,000 2,400,000

A03914 Secret Service Expenditure 2,000,000

A03915 Payments to Govt. Deptt. for 120,000

Service Rendered

001 Payments to Govt. Dept. 120,000

A03917 Law Charges 2,125,000 5,000,000

A03919 Payments to Others for Service 74,983,000 130,000,000

Rendered

001 Payments to Others for Service Rendered 74,983,000 130,000,000

A03942 Cost of Other Stores 850,000 1,300,000

001 Cost of Other Stores 850,000 1,300,000

A03955 Computer Stationary 1,350,000 2,000,000

A03970 Others 850,000 1,200,000

001 Others 850,000 1,200,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,301,000

A041 TOTAL PENSION 1,301,000

A04110 Payment of Pension 1,200,000

Contribution of Ex-Local Fund

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

Page 460: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

461

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0112 FINANCIAL AND FISCAL AFFAIRS011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE) AND TAXATION DEPARMENT

LQ4784 Punjab Revenue Authority (PRA)

A04170 Others 100,000

002 Others 100,000

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

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

A05270 To Others 200,000,000 200,000,000

Z1Z Block Allocation 200,000,000

ZY0 Block Allocation for Establishment of Punjab Revenue Authority 200,000,000

A06 TOTAL TRANSFERS 641,000 7,500,000

A061 TOTAL SCHOLARSHIP 6,300,000

A06103 Cash Awards 6,300,000

A063 TOTAL ENTERTAINMENT & 641,000 1,200,000

GIFTS

A06301 Entertainments & Gifts 641,000 1,200,000

001 Entertainment & Gifts 641,000 1,200,000

A09 TOTAL PHYSICAL ASSETS 26,381,000 16,000,000

A092 TOTAL COMPUTER EQUIPMENT 1,853,000 2,000,000

A09201 Hardware 100,000 1,000,000

A09202 Software 53,000

A09203 I.T. Equipment 1,700,000 1,000,000

A095 TOTAL PURCHASE OF 17,868,000 11,000,000

TRANSPORT

A09501 Transport 17,868,000 11,000,000

001 Transport 17,868,000 11,000,000

A096 TOTAL PURCHASE OF PLANT & 3,542,000 1,000,000

MACHINERY

Page 461: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

462

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0112 FINANCIAL AND FISCAL AFFAIRS011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE) AND TAXATION DEPARMENT

LQ4784 Punjab Revenue Authority (PRA)

A09601 Plant and Machinery 3,542,000 1,000,000

A097 TOTAL PURCHASE FURNITURE 1,890,000 1,000,000

& FIXTURE

A09701 Purchase of Furniture and Fixture 1,890,000 1,000,000

A098 TOTAL PURCHASE OF OTHER 1,228,000 1,000,000

ASSETS

A09802 Purchase of other assets-others 1,228,000 1,000,000

A13 TOTAL REPAIRS AND MAINTENANCE 2,404,000 2,000,000

A130 TOTAL TRANSPORT 690,000 663,000

A13001 Transport 690,000 663,000

A131 TOTAL MACHINERY AND 851,000 574,000

EQUIPMENT

A13101 Machinery and Equipment 851,000 574,000

A132 TOTAL FURNITURE AND 288,000 239,000

FIXTURE

A13201 Furniture and Fixture 288,000 239,000

A137 TOTAL COMPUTER EQUIPMENT 575,000 396,000

A13701 Hardware 330,000 230,000

A13703 I.T. Equipment 245,000 166,000

A138 TOTAL GENERAL 128,000

A13801 Maintenance of Gardens 128,000

_______________________________________________________________________________Punjab Revenue Authority (PRA) 200,000,000 167,241,000 500,001,000

_______________________________________________________________________________

Page 462: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

463

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0112 FINANCIAL AND FISCAL AFFAIRS011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE) AND TAXATION DEPARMENT

LQ4067 Excise and Taxation Department

A01 TOTAL EMPLOYEES RELATED EXPENSES. 38,358,000 30,153,000 44,878,000

A011 TOTAL PAY 115 117 18,851,000 14,081,000 20,719,000

A011-1 TOTAL PAY OF OFFICERS 24 32 8,500,000 6,580,000 11,733,000

A01101 Total Basic Pay of Officers 24 32 8,438,000 11,629,000

S045-M Secretary (BPS-20) 1 1 850,000 955,000

A029-M Additional Secretary (BPS-19) 1 1 500,000 560,000

D078-M Deputy Secretary (BPS-18) 3 3 1,300,000 1,430,000

S090-M Senior Law Officer (BPS-18) 1 555,000

A012-M Accounts Officer (BPS-17) 1 1 528,000 628,000

L047-M Law Officer (BPS-17) 1 1 300,000 1,432,000

M238-M Manager (BPS-17) 1 1 300,000 336,000

S053-M Section Officer (BPS-17) 5 5 1,269,000 336,000

S211-M Statistical Officer (BPS-17) 1 1 230,000 430,000

U017-M Under Secretary/Section (BPS-17) 5 5 2,063,000 2,105,000Officer

A468-M Assistant Law Officer (BPS-16) 2 2 400,000 448,000

P037-M Personal Assistant (BPS-16) 2 3 400,000 722,000

S282-M Superintendent (BPS-16) 1 1 298,000 298,000

S393-M Senior Scale Stenographer (BPS-16) 6 1,394,000

A01103 Special Pay 50,000 80,000

A01105 Qualification Pay 12,000 24,000

A01150 Others 6,580,000

A011-2 TOTAL PAY OF OTHER STAFF 91 85 10,351,000 7,501,000 8,986,000

A01151 Total Basic Pay of Other Staff 91 85 10,323,000 8,958,000

A336-M Assistant/Deputy (BPS-14) 6 6 1,279,000 1,220,000Superintendent

S216-M Stenographer (BPS-14) 17 11 2,838,000 1,395,000

C040-M Cashier (BPS-09) 1 1 168,000 172,000

Page 463: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

464

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0112 FINANCIAL AND FISCAL AFFAIRS011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE) AND TAXATION DEPARMENT

LQ4067 Excise and Taxation Department

J019-M Junior Clerk (BPS-07) 30 30 3,067,000 3,077,000

S209-M Statistical Computer (BPS-05) 1 1 77,000 77,000

D089-M Despatch Rider (BPS-04) 1 1 70,000 76,000

D186-M Driver (BPS-04) 5 5 457,000 461,000

D003-M Daftri (BPS-02) 1 1 48,000 74,000

Q003-M Qasid (BPS-02) 1 1 134,000 134,000

C112-M Chowkidar (BPS-01) 2 2 188,000 109,000

M019-M Mali (BPS-01) 1 1 107,000 193,000

N006-M Naib Qasid (BPS-01) 23 23 1,754,000 1,830,000

S311-M Sanitary Worker (BPS-01) 2 2 136,000 140,000

A01153 Special Pay 11,000 11,000

A01155 Qualification Pay 17,000 17,000

A01170 Others 7,501,000

A012 TOTAL ALLOWANCES 19,507,000 16,072,000 24,159,000

A012-1 TOTAL REGULAR ALLOWANCES 19,257,000 15,892,000 23,849,000

A01201 Senior Post Allowance 13,000 13,000 13,000

A01202 House Rent Allowance 2,604,000 1,704,000 2,782,000

A01203 Conveyance Allowance 2,657,000 2,507,000 3,510,000

A0120D Integrated Allowance 99,000 79,000 104,000

A0120N Spl. allowances @ 20% of basic 2,038,000 1,508,000 2,129,000

pay for Secretariat

A0120X Ad - hoc Allowance - 2010 4,544,000 3,444,000 5,005,000

A01217 Medical Allowance 1,770,000 1,320,000 2,008,000

A0121A Adhoc Relief Allowance 2011 1,864,000 1,114,000 1,962,000

A0121M Adhoc Relief Allowance - 2012 3,004,000 2,504,000 3,188,000

A0121T Adhoc Relief Allowance 2013 1,150,000 2,436,000

A01224 Entertainment Allowance 8,000 8,000 8,000

A01228 Orderly Allowance 84,000 84,000 84,000

A01236 Deputation Allowance 72,000 37,000 72,000

A01238 Charge Allowance 90,000 60,000 100,000

A01239 Special Allowance 100,000 100,000 100,000

001 Special Allowance 100,000 100,000 100,000

Page 464: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

465

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0112 FINANCIAL AND FISCAL AFFAIRS011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE) AND TAXATION DEPARMENT

LQ4067 Excise and Taxation Department

A01252 Non Practicing Allowance 91,000

A01270 Others 310,000 260,000 257,000

037 30% Social Security Benefit in liue of Pension to the Contract Employees 310,000 260,000 257,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 250,000 180,000 310,000

A01271 Overtime Allowance 180,000 170,000 240,000

A01273 Honoraria 10,000 10,000 10,000

000 Honoraria 10,000 10,000 10,000

A01274 Medical Charges 50,000 50,000

A01278 Leave Salary 10,000 10,000

A03 TOTAL OPERATING EXPENSES 7,351,000 26,263,000 8,239,000

A032 TOTAL COMMUNICATIONS 1,075,000 854,000 1,182,000

A03201 Postage and Telegraph 119,000 101,000 131,000

A03202 Telephone and Trunk Call 956,000 753,000 1,051,000

A033 TOTAL UTILITIES 1,351,000 1,028,000 1,487,000

A03301 Gas 33,000 81,000 36,000

A03302 Water 32,000 4,000 35,000

A03303 Electricity 1,265,000 925,000 1,393,000

001 Electricity 1,100,000 925,000 1,210,000

A03304 Hot and Cold Weather Charges 21,000 18,000 23,000

A034 TOTAL OCCUPANCY COSTS 70,000 129,000 77,000

A03407 Rates and Taxes 70,000 129,000 77,000

A038 TOTAL TRAVEL & 3,173,000 5,332,000 3,626,000

TRANSPORTATION

A03805 Travelling Allowance 410,000 878,000 451,000

A03807 P.O.L Charges 2,763,000 4,454,000 3,175,000

A039 TOTAL GENERAL 1,682,000 18,920,000 1,867,000

A03901 Stationery 761,000 1,147,000 854,000

Page 465: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0112 FINANCIAL AND FISCAL AFFAIRS011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE) AND TAXATION DEPARMENT

LQ4067 Excise and Taxation Department

A03902 Printing and Publication 260,000 416,000 286,000

001 Printing and Publications 150,000 416,000 165,000

A03905 Newspapers Periodicals and Books 75,000 64,000 83,000

001 News Papers, Periodicals & Books 48,000 64,000 53,000

A03906 Uniforms and Protective Clothing 100,000 135,000 110,000

A03907 Advertising & Publicity 39,000 12,816,000 43,000

001 Advertising & Publicity 12,000 12,816,000 13,000

A03917 Law Charges 5,000 174,000 5,000

A03918 Exhibitions, Fairs & Other 27,000 23,000 30,000

National Celebrations

A03942 Cost of Other Stores 65,000 400,000 71,000

001 Cost of Other Stores 10,000 400,000 71,000

A03955 Computer Stationary 145,000 421,000 160,000

A03970 Others 205,000 3,324,000 225,000

001 Others 150,000 3,324,000 225,000

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 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 108,000 312,000 119,000

A063 TOTAL ENTERTAINMENT & 108,000 312,000 119,000

GIFTS

A06301 Entertainments & Gifts 108,000 312,000 119,000

001 Entertainment & Gifts 75,000 312,000 83,000

A13 TOTAL REPAIRS AND MAINTENANCE 1,204,000 2,758,000 1,342,000

Page 466: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0112 FINANCIAL AND FISCAL AFFAIRS011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE) AND TAXATION DEPARMENT

LQ4067 Excise and Taxation Department

A130 TOTAL TRANSPORT 450,000 1,217,000 495,000

A13001 Transport 450,000 1,217,000 495,000

A131 TOTAL MACHINERY AND 621,000 1,213,000 700,000

EQUIPMENT

A13101 Machinery and Equipment 621,000 1,213,000 700,000

A132 TOTAL FURNITURE AND 133,000 328,000 147,000

FIXTURE

A13201 Furniture and Fixture 133,000 328,000 147,000

_______________________________________________________________________________Excise and Taxation Department 47,521,000 59,486,000 55,079,000

_______________________________________________________________________________

Page 467: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0112 FINANCIAL AND FISCAL AFFAIRS011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE) AND TAXATION DEPARMENT

LQ4099 Board of Revenue

A01 TOTAL EMPLOYEES RELATED EXPENSES. 262,639,000 222,046,000 286,782,000

A011 TOTAL PAY 746 746 129,064,000 103,787,000 129,946,000

A011-1 TOTAL PAY OF OFFICERS 131 139 47,442,000 38,962,000 50,160,000

A01101 Total Basic Pay of Officers 131 139 46,915,000 38,510,000 49,689,000

S098-M Senior Member (BPS-22) 1 1 1,028,000 1,028,000

M109-M Member (BPS-21) 11 11 8,792,000 8,995,000

A029-M Additional Secretary (BPS-19) 1 1 550,000 550,000

A039-M Advisor (BPS-19) 1 1 450,000 708,000

D100-M Director (BPS-19) 1 1 550,000 529,000

S045-M Secretary (BPS-19) 4 4 2,717,000 2,507,000

D051-M Deputy Director (BPS-18) 3 3 973,000 834,000

D078-M Deputy Secretary (BPS-18) 8 8 3,557,000 3,467,000

D100-M Director (BPS-18) 2 2 1,002,000 1,020,000

S090-M Senior Law Officer (BPS-18) 1 1 400,000 357,000

A012-M Accounts Officer (BPS-17) 1 1 360,000 375,000

A146-M Assistant Director (BPS-17) 2 2 715,000 715,000

A260-M Assistant Secretary (BPS-17) 4 4 1,611,000 1,756,000

A316-M Audit Officer (BPS-17) 1 2 243,000 414,000

B088-M Budget and Accounts (BPS-17) 1 1 243,000 214,000Officer

C176-M Computer Programmer (BPS-17) 1 1 257,000 286,000

L047-M Law Officer (BPS-17) 1 1 225,000 300,000

L156-M Land Acquistion Collector (BPS-17) 3 3 973,000 1,016,000

P139-M Private Secretary (BPS-17) 12 12 4,493,000 4,940,000

R036-M Registrar (BPS-17) 1 1 286,000 300,000

S071-M Senior Auditor (BPS-17) 1 300,000

S211-M Statistical Officer (BPS-17) 2 2 442,000 471,000

C176-M Computer Programmer (BPS-16) 1 1 214,000 221,000

Page 468: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0112 FINANCIAL AND FISCAL AFFAIRS011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE) AND TAXATION DEPARMENT

LQ4099 Board of Revenue

P037-M Personal Assistant (BPS-16) 13 13 2,659,000 2,785,000

R016-M Reader (BPS-16) 12 12 3,268,000 3,797,000

S216-M Stenographer (BPS-16) 8 1,210,000

S282-M Superintendent (BPS-16) 20 20 5,749,000 6,036,000

T032-M Tehsildar (BPS-16) 22 22 4,858,000 4,858,000

A01102 Personal pay 219,000 255,000 209,000

A01103 Special Pay 104,000 63,000 58,000

A01105 Qualification Pay 204,000 134,000 204,000

A011-2 TOTAL PAY OF OTHER STAFF 615 607 81,622,000 64,825,000 79,786,000

A01151 Total Basic Pay of Other Staff 615 607 81,622,000 64,720,000 79,718,000

A097-M Assistant (BPS-14) 16 16 2,325,000 2,749,000

A317-M Auditor (BPS-14) 14 14 1,715,000 1,725,000

A336-F Assistant/Deputy (BPS-14) 4 8 472,000 951,000Superintendent

A336-M Assistant/Deputy (BPS-14) 78 74 16,272,000 15,929,000Superintendent

A530-M Assistant Land Control (BPS-14) 2 2 400,000 485,000Officer

C162-M Composer (BPS-14) 2 2 303,000 339,000

C174-M Computer Operator (BPS-14) 2 2 310,000 186,000

N011-M Naib Tehsildar (BPS-14) 4 4 1,000,000 955,000

S216-M Stenographer (BPS-14) 20 12 2,414,000 1,446,000

C174-M Computer Operator (BPS-12) 16 16 2,000,000 1,574,000

G048-M Girdawar (BPS-11) 8 921,000

K002-M Kanungo (BPS-11) 2 2 300,000 385,000

C048-M Cataloguer (BPS-09) 1 1 163,000 167,000

C169-M Computer Clerk (BPS-09) 2 2 144,000 144,000

G048-M Girdawar (BPS-09) 8 1,334,000

P027-M Patwari (BPS-09) 6 22 800,000 3,712,000

Page 469: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0112 FINANCIAL AND FISCAL AFFAIRS011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE) AND TAXATION DEPARMENT

LQ4099 Board of Revenue

S078-F Senior Clerk (BPS-09) 4 5 622,000 790,000

S078-M Senior Clerk (BPS-09) 96 95 17,270,000 17,200,000

J019-F Junior Clerk (BPS-07) 8 7 738,000 643,000

J019-M Junior Clerk (BPS-07) 84 85 8,771,000 8,578,000

P027-M Patwari (BPS-07) 16 2,447,000

S307-M Surveyor (BPS-05) 2 2 180,000 221,000

D089-M Despatch Rider (BPS-04) 3 3 374,000 369,000

D186-M Driver (BPS-04) 30 30 3,002,000 2,958,000

B066-M Book Binder (BPS-02) 1 1 66,000 68,000

D003-M Daftri (BPS-02) 17 17 1,781,000 1,566,000

Q003-M Qasid (BPS-02) 8 8 1,036,000 1,011,000

S311-F Sanitary Worker (BPS-02) 1 1 120,000 122,000

C112-M Chowkidar (BPS-01) 7 7 656,000 663,000

C130-M Cleaner (BPS-01) 2 2 224,000 228,000

D011-M Dak Runner (BPS-01) 10 10 966,000 855,000

F087-M Frash (BPS-01) 5 5 407,000 413,000

H041-M Head Mali (BPS-01) 1 1 99,000 103,000

K011-M Khalasi (BPS-01) 11 11 849,000 965,000

M019-M Mali (BPS-01) 4 4 323,000 324,000

N006-M Naib Qasid (BPS-01) 114 114 10,728,000 9,944,000

S311-M Sanitary Worker (BPS-01) 10 10 657,000 675,000

W020-M Water Carrier(Pt) (BPS-01) 4 4 354,000 354,000

A01152 Personal pay 105,000 68,000

A012 TOTAL ALLOWANCES 133,575,000 118,259,000 156,836,000

A012-1 TOTAL REGULAR ALLOWANCES 132,369,000 117,485,000 155,635,000

A01201 Senior Post Allowance 180,000 225,000 192,000

A01202 House Rent Allowance 15,640,000 11,807,000 15,982,000

A01203 Conveyance Allowance 14,824,000 15,200,000 21,519,000

Page 470: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0112 FINANCIAL AND FISCAL AFFAIRS011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE) AND TAXATION DEPARMENT

LQ4099 Board of Revenue

A01207 Washing Allowance 70,000 57,000 74,000

A01209 Special Additional Allowance 225,000 480,000

A0120D Integrated Allowance 581,000 495,000 581,000

A0120N Spl. allowances @ 20% of basic 11,823,000 9,893,000 12,973,000

pay for Secretariat

A0120X Ad - hoc Allowance - 2010 37,763,000 27,285,000 36,816,000

A01217 Medical Allowance 11,388,000 8,610,000 11,227,000

A01218 Fixed stationary allowance 1,950,000 1,907,000 1,950,000

A0121A Adhoc Relief Allowance 2011 12,045,000 8,430,000 12,277,000

A0121M Adhoc Relief Allowance - 2012 22,937,000 19,700,000 25,716,000

A0121T Adhoc Relief Allowance 2013 9,255,000 11,781,000

A01224 Entertainment Allowance 114,000 120,000 102,000

A01226 Computer Allowance 134,000 95,000 134,000

A01228 Orderly Allowance 500,000 851,000 770,000

A01236 Deputation Allowance 72,000 180,000

A01239 Special Allowance 1,219,000 1,415,000 1,195,000

001 Special Allowance 1,219,000 1,415,000 1,195,000

A01252 Non Practicing Allowance 450,000 371,000 480,000

A01270 Others 679,000 1,364,000 1,386,000

001 Others 624,000 1,364,000 1,336,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 1,206,000 774,000 1,201,000

A01271 Overtime Allowance 990,000 733,000 990,000

A01273 Honoraria 15,000 15,000

000 Honoraria 15,000 15,000

A01274 Medical Charges 171,000 41,000 166,000

A01278 Leave Salary 30,000 30,000

A03 TOTAL OPERATING EXPENSES 45,117,000 60,382,000 49,097,000

A032 TOTAL COMMUNICATIONS 4,470,000 4,272,000 4,837,000

A03201 Postage and Telegraph 1,318,000 1,120,000 1,325,000

A03202 Telephone and Trunk Call 3,152,000 3,152,000 3,512,000

A033 TOTAL UTILITIES 10,280,000 7,337,000 10,428,000

A03301 Gas 2,680,000 878,000 2,093,000

A03302 Water 50,000 42,000 55,000

Page 471: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0112 FINANCIAL AND FISCAL AFFAIRS011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE) AND TAXATION DEPARMENT

LQ4099 Board of Revenue

A03303 Electricity 7,300,000 6,205,000 8,030,000

001 Electricity 7,300,000 6,205,000 8,030,000

A03304 Hot and Cold Weather Charges 250,000 212,000 250,000

A034 TOTAL OCCUPANCY COSTS 280,000 88,000 286,000

A03407 Rates and Taxes 280,000 88,000 286,000

A038 TOTAL TRAVEL & 23,790,000 23,880,000 26,729,000

TRANSPORTATION

A03805 Travelling Allowance 4,390,000 4,390,000 4,770,000

A03807 P.O.L Charges 19,400,000 19,490,000 21,959,000

A039 TOTAL GENERAL 6,297,000 24,805,000 6,817,000

A03901 Stationery 2,533,000 2,533,000 2,753,000

A03902 Printing and Publication 450,000 19,479,000 493,000

001 Printing and Publications 400,000 19,479,000 493,000

A03905 Newspapers Periodicals and Books 250,000 242,000 275,000

001 News Papers, Periodicals & Books 250,000 242,000 275,000

A03906 Uniforms and Protective Clothing 220,000 220,000 242,000

A03907 Advertising & Publicity 190,000 73,000 203,000

001 Advertising & Publicity 70,000 73,000 98,000

A03917 Law Charges 325,000 14,000 333,000

A03918 Exhibitions, Fairs & Other 20,000 20,000 22,000

National Celebrations

A03942 Cost of Other Stores 10,000 11,000

001 Cost of Other Stores 10,000 11,000

A03955 Computer Stationary 1,302,000 1,302,000 1,397,000

A03970 Others 997,000 922,000 1,088,000

001 Others 900,000 922,000 1,011,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000

A041 TOTAL PENSION 1,000

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

Page 472: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0112 FINANCIAL AND FISCAL AFFAIRS011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE) AND TAXATION DEPARMENT

LQ4099 Board of Revenue

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 500,000 1,718,000 500,000

A052 TOTAL GRANTS-DOMESTIC 500,000 1,718,000 500,000

A05216 Fin. Assis. to the families of 500,000 1,700,000 500,000

G. Serv. who expire

001 Fin. Assis. to the families of the persons who expires during service. 500,000 1,700,000 500,000

A05270 To Others 18,000

001 Others 18,000

A06 TOTAL TRANSFERS 100,000 100,000 110,000

A063 TOTAL ENTERTAINMENT & 100,000 100,000 110,000

GIFTS

A06301 Entertainments & Gifts 100,000 100,000 110,000

001 Entertainment & Gifts 100,000 100,000 110,000

A13 TOTAL REPAIRS AND MAINTENANCE 3,135,000 3,247,000 4,036,000

A130 TOTAL TRANSPORT 2,550,000 2,550,000 2,805,000

A13001 Transport 2,550,000 2,550,000 2,805,000

A131 TOTAL MACHINERY AND 375,000 419,000 1,000,000

EQUIPMENT

A13101 Machinery and Equipment 375,000 419,000 1,000,000

A132 TOTAL FURNITURE AND 210,000 278,000 231,000

FIXTURE

A13201 Furniture and Fixture 210,000 278,000 231,000

_______________________________________________________________________________Board of Revenue 311,491,000 287,493,000 340,526,000

_______________________________________________________________________________

Page 473: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0112 FINANCIAL AND FISCAL AFFAIRS011205 TAX MANAGEMENT (CUSTOMS. I TAX. EXCISE) AND TAXATION DEPARMENT

LQ4768 Member Colonies

A03 TOTAL OPERATING EXPENSES 1,424,000 1,453,000 1,567,000

A032 TOTAL COMMUNICATIONS 90,000 90,000 99,000

A03201 Postage and Telegraph 90,000 90,000 99,000

A039 TOTAL GENERAL 1,334,000 1,363,000 1,468,000

A03901 Stationery 550,000 566,000 605,000

A03902 Printing and Publication 300,000 304,000 330,000

001 Printing and Publications 300,000 304,000 330,000

A03905 Newspapers Periodicals and Books 25,000 26,000 28,000

001 News Papers, Periodicals & Books 25,000 26,000 28,000

A03907 Advertising & Publicity 5,000 5,000 6,000

001 Advertising & Publicity 5,000 5,000 6,000

A03917 Law Charges 4,000 2,000 4,000

A03955 Computer Stationary 300,000 304,000 330,000

A03970 Others 150,000 156,000 165,000

001 Others 150,000 156,000 165,000

A13 TOTAL REPAIRS AND MAINTENANCE 560,000 581,000 616,000

A130 TOTAL TRANSPORT 250,000 262,000 275,000

A13001 Transport 250,000 262,000 275,000

A131 TOTAL MACHINERY AND 200,000 209,000 220,000

EQUIPMENT

A13101 Machinery and Equipment 200,000 209,000 220,000

A132 TOTAL FURNITURE AND 110,000 110,000 121,000

FIXTURE

A13201 Furniture and Fixture 110,000 110,000 121,000

_______________________________________________________________________________Member Colonies 1,984,000 2,034,000 2,183,000

_______________________________________________________________________________

Page 474: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

475

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0112 FINANCIAL AND FISCAL AFFAIRS011206 ACCOUNTING SERVICES

LQ4100 Inspectorate of Treasuries and Accounts

A01 TOTAL EMPLOYEES RELATED EXPENSES. 19,896,000 9,371,000 21,006,000

A011 TOTAL PAY 54 59 9,072,000 4,270,000 9,044,000

A011-1 TOTAL PAY OF OFFICERS 27 23 7,179,000 3,820,000 6,595,000

A01101 Total Basic Pay of Officers 27 23 7,131,000 3,800,000 6,537,000

C300-M Chief Inspector of (BPS-20) 1 1 787,000 828,000Treasuries and Accounts

I052-M Insepctor of Treasuries (BPS-19) 4 4 1,782,000 1,801,000and Accounts

D315-M Deputy Inspector of (BPS-18) 4 4 1,670,000 1,402,000Treasuries and Accounts

D521-M Deputy Treasury (BPS-17) 10 10 2,004,000 2,004,000Officer/Deputy District

A334-M Accountant (BPS-16) 4 4 502,000 502,000

C162-M Composer (BPS-12) 4 386,000

A01105 Qualification Pay 48,000 20,000 58,000

A011-2 TOTAL PAY OF OTHER STAFF 27 36 1,893,000 450,000 2,449,000

A01151 Total Basic Pay of Other Staff 27 36 1,893,000 450,000 2,449,000

S216-M Stenographer (BPS-14) 5 5 600,000 501,000

C162-M Composer (BPS-12) 4 360,000

J019-M Junior Clerk (BPS-07) 4 4 343,000 288,000

D186-M Driver (BPS-04) 9 9 490,000 490,000

G041-M Generator Operator (BPS-04) 1 90,000

C112-M Chowkidar (BPS-01) 3 180,000

N006-M Naib Qasid (BPS-01) 9 9 460,000 460,000

S311-M Sanitary Worker (BPS-01) 1 80,000

A012 TOTAL ALLOWANCES 10,824,000 5,101,000 11,962,000

A012-1 TOTAL REGULAR ALLOWANCES 10,184,000 4,491,000 11,572,000

Page 475: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

476

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0112 FINANCIAL AND FISCAL AFFAIRS011206 ACCOUNTING SERVICES

LQ4100 Inspectorate of Treasuries and Accounts

A01201 Senior Post Allowance 13,000 22,000 13,000

A01202 House Rent Allowance 1,865,000 620,000 1,965,000

A01203 Conveyance Allowance 2,010,000 620,000 2,130,000

A0120D Integrated Allowance 33,000 2,000 33,000

A0120N Spl. allowances @ 20% of basic 14,000

pay for Secretariat

A0120X Ad - hoc Allowance - 2010 2,606,000 1,115,000 2,756,000

A01217 Medical Allowance 952,000 360,000 1,052,000

A0121A Adhoc Relief Allowance 2011 790,000 310,000 890,000

A0121M Adhoc Relief Allowance - 2012 1,747,000 810,000 1,845,000

A0121N Personal Allowance 16,000

A0121T Adhoc Relief Allowance 2013 410,000 735,000

A01224 Entertainment Allowance 31,000 6,000 31,000

A01228 Orderly Allowance 36,000

A01243 Special travelling allowance 106,000 72,000

A01270 Others 101,000 80,000 50,000

037 30% Social Security Benefit in liue of Pension to the Contract Employees 101,000 80,000 50,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 640,000 610,000 390,000

A01273 Honoraria 30,000 465,000 200,000

000 Honoraria 30,000 465,000 200,000

A01274 Medical Charges 80,000 19,000 95,000

A01277 Contingent Paid Staff 111,000 50,000

A01278 Leave Salary 530,000 15,000 45,000

A03 TOTAL OPERATING EXPENSES 3,840,000 3,178,000 111,590,000

A032 TOTAL COMMUNICATIONS 270,000 159,000 400,000

A03201 Postage and Telegraph 70,000 59,000 100,000

A03202 Telephone and Trunk Call 200,000 100,000 300,000

A033 TOTAL UTILITIES 225,000 50,000

A03301 Gas 5,000

A03302 Water 10,000

A03303 Electricity 200,000

001 Electricity 200,000

A03304 Hot and Cold Weather Charges 10,000 50,000

Page 476: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

477

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0112 FINANCIAL AND FISCAL AFFAIRS011206 ACCOUNTING SERVICES

LQ4100 Inspectorate of Treasuries and Accounts

A034 TOTAL OCCUPANCY COSTS 10,000 1,058,000 7,025,000

A03402 Rent for Office Building 1,050,000 7,000,000

A03407 Rates and Taxes 10,000 8,000 25,000

A038 TOTAL TRAVEL & 1,020,000 633,000 101,520,000

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 500,000 425,000 500,000

A03806 Transportation of Goods 10,000 8,000 10,000

A03807 P.O.L Charges 500,000 200,000 1,000,000

A03808 Conveyance Charges 10,000 10,000

A039 TOTAL GENERAL 2,540,000 1,103,000 2,595,000

A03901 Stationery 140,000 119,000 155,000

A03902 Printing and Publication 200,000 50,000 200,000

001 Printing and Publications 200,000 50,000 200,000

A03905 Newspapers Periodicals and Books 50,000 42,000 50,000

001 News Papers, Periodicals & Books 50,000 42,000 50,000

A03919 Payments to Others for Service 10,000 10,000

Rendered

A03936 Foreign/Inland Training Course Fee 2,000,000 744,000 2,000,000

A03955 Computer Stationary 80,000 68,000 100,000

A03970 Others 60,000 80,000 80,000

001 Others 60,000 80,000 80,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,300,000 501,000

A041 TOTAL PENSION 1,300,000 501,000

A04114 Superannuation Encashment Of L.P.R 1,300,000 501,000

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

Page 477: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

478

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0112 FINANCIAL AND FISCAL AFFAIRS011206 ACCOUNTING SERVICES

LQ4100 Inspectorate of Treasuries and Accounts

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

A09 TOTAL PHYSICAL ASSETS 4,400,000 3,220,000 7,500,000

A092 TOTAL COMPUTER EQUIPMENT 435,000 500,000

A09201 Hardware 435,000 500,000

A095 TOTAL PURCHASE OF 3,400,000 3,500,000

TRANSPORT

A09501 Transport 3,400,000 3,500,000

001 Transport 3,400,000 3,500,000

A096 TOTAL PURCHASE OF PLANT & 500,000 2,360,000 2,500,000

MACHINERY

A09601 Plant and Machinery 500,000 2,360,000 2,500,000

A097 TOTAL PURCHASE FURNITURE 500,000 425,000 1,000,000

& FIXTURE

A09701 Purchase of Furniture and Fixture 500,000 425,000 1,000,000

A13 TOTAL REPAIRS AND MAINTENANCE 220,000 116,000 240,000

A130 TOTAL TRANSPORT 200,000 100,000 220,000

A13001 Transport 200,000 100,000 220,000

A131 TOTAL MACHINERY AND 10,000 8,000 10,000

EQUIPMENT

A13101 Machinery and Equipment 10,000 8,000 10,000

Page 478: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

479

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0112 FINANCIAL AND FISCAL AFFAIRS011206 ACCOUNTING SERVICES

LQ4100 Inspectorate of Treasuries and Accounts

A132 TOTAL FURNITURE AND 10,000 8,000 10,000

FIXTURE

A13201 Furniture and Fixture 10,000 8,000 10,000

_______________________________________________________________________________Inspectorate of Treasuries and Accounts 28,856,000 17,185,000 141,337,000

_______________________________________________________________________________

Page 479: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

480

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0112 FINANCIAL AND FISCAL AFFAIRS011206 ACCOUNTING SERVICES

LQ4101 Treasuries/District Accounts Offices

A01 TOTAL EMPLOYEES RELATED EXPENSES. 521,451,000 560,384,000 564,836,000

A011 TOTAL PAY 1747 1748 301,646,000 275,953,000 315,344,000

A011-1 TOTAL PAY OF OFFICERS 418 418 98,016,000 108,117,000 104,596,000

A01101 Total Basic Pay of Officers 418 418 96,991,000 108,117,000 103,630,000

T123-M Treasury Officer/District (BPS-18) 38 38 23,499,000 25,450,000Accounts Officer

D521-M Deputy Treasury (BPS-17) 194 194 42,212,000 45,200,000Officer/Deputy District

A008-M Accountant (BPS-16) 186 186 31,280,000 32,980,000

A01102 Personal pay 15,000 88,000

A01103 Special Pay 10,000 20,000

A01105 Qualification Pay 1,000,000 858,000

A011-2 TOTAL PAY OF OTHER STAFF 1329 1330 203,630,000 167,836,000 210,748,000

A01151 Total Basic Pay of Other Staff 1329 1330 203,615,000 167,836,000 210,603,000

D522-F Deputy Accountant (BPS-14) 5 5 227,000 488,000

D522-M Deputy Accountant (BPS-14) 791 791 136,580,000 140,000,000

S216-M Stenographer (BPS-14) 1 1 300,000 330,000

S266-M Sub-Accountant (BPS-14) 2 2 519,000 571,000

C173-M Computer Operator (BPS-12) 80 80 12,802,000 13,082,000

J019-F Junior Clerk (BPS-07) 2 2 260,000 300,000

J019-M Junior Clerk (BPS-07) 66 67 9,778,000 9,862,000

D089-M Despatch Rider (BPS-04) 1 1 225,000 248,000

G041-M Generator Operator (BPS-04) 36 36 4,275,000 4,203,000

H053-M Head Stamper (BPS-04) 1 1 225,000 248,000

D003-M Daftri (BPS-02) 38 38 4,505,000 4,956,000

C112-M Chowkidar (BPS-01) 75 75 7,509,000 8,260,000

F087-M Frash (BPS-01) 2 2 375,000 413,000

M019-M Mali (BPS-01) 9 9 953,000 1,048,000

Page 480: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

481

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0112 FINANCIAL AND FISCAL AFFAIRS011206 ACCOUNTING SERVICES

LQ4101 Treasuries/District Accounts Offices

N006-M Naib Qasid (BPS-01) 179 179 20,480,000 21,528,000

S204-M Stamper (BPS-01) 4 4 675,000 743,000

S311-F Sanitary Worker (BPS-01) 1 1 75,000 90,000

S311-M Sanitary Worker (BPS-01) 35 35 3,627,000 3,985,000

W019-M Water Carrier (BPS-01) 1 1 225,000 248,000

A01152 Personal pay 15,000 145,000

A012 TOTAL ALLOWANCES 219,805,000 284,431,000 249,492,000

A012-1 TOTAL REGULAR ALLOWANCES 218,695,000 278,661,000 248,182,000

A01202 House Rent Allowance 27,054,000 28,276,000 27,092,000

A01203 Conveyance Allowance 20,069,000 49,360,000 33,103,000

A01207 Washing Allowance 25,000 4,000 17,000

A01208 Dress Allowance 25,000 4,000 17,000

A0120D Integrated Allowance 1,055,000 1,100,000 1,055,000

A0120X Ad - hoc Allowance - 2010 76,096,000 73,784,000 70,138,000

A01211 Hill Allowance 30,000 30,000 30,000

A01216 Qualification Allowance 30,000 75,000 30,000

A01217 Medical Allowance 22,046,000 22,024,000 22,070,000

A0121A Adhoc Relief Allowance 2011 25,070,000 24,201,000 23,086,000

A0121M Adhoc Relief Allowance - 2012 44,045,000 52,465,000 45,083,000

A0121T Adhoc Relief Allowance 2013 25,497,000 24,044,000

A01226 Computer Allowance 1,000,000 191,000 277,000

A01238 Charge Allowance 35,000 35,000 35,000

A01239 Special Allowance 5,000 6,000 5,000

001 Special Allowance 5,000 6,000 5,000

A01265 Cash Handling Allowance 10,000

A01270 Others 2,100,000 1,609,000 2,100,000

001 Others 100,000 1,609,000 100,000

037 30% Social Security Benefit in liue of Pension to the Contract Employees 2,000,000 2,000,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 1,110,000 5,770,000 1,310,000

A01273 Honoraria 100,000 100,000 100,000

000 Honoraria 100,000 100,000 100,000

A01274 Medical Charges 510,000 4,625,000 510,000

Page 481: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

482

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0112 FINANCIAL AND FISCAL AFFAIRS011206 ACCOUNTING SERVICES

LQ4101 Treasuries/District Accounts Offices

A01277 Contingent Paid Staff 300,000 875,000 500,000

A01278 Leave Salary 200,000 170,000 200,000

A03 TOTAL OPERATING EXPENSES 57,335,000 58,801,000 61,149,000

A032 TOTAL COMMUNICATIONS 5,120,000 4,202,000 5,500,000

A03201 Postage and Telegraph 1,600,000 1,520,000 1,800,000

A03202 Telephone and Trunk Call 3,420,000 2,654,000 3,600,000

A03205 Courier and Pilot Service 100,000 28,000 100,000

A033 TOTAL UTILITIES 23,305,000 20,669,000 23,585,000

A03301 Gas 1,000,000 1,293,000 1,200,000

A03302 Water 80,000 168,000 85,000

A03303 Electricity 22,000,000 18,870,000 22,000,000

001 Electricity 22,000,000 18,870,000 22,000,000

A03304 Hot and Cold Weather Charges 225,000 338,000 300,000

A034 TOTAL OCCUPANCY COSTS 1,000,000 850,000 804,000

A03402 Rent for Office Building 1,000,000 850,000 804,000

A038 TOTAL TRAVEL & 19,260,000 22,008,000 21,385,000

TRANSPORTATION

A03801 Training - domestic 6,000,000 6,850,000 6,500,000

001 Training - domestic 6,000,000 6,850,000 6,500,000

A03805 Travelling Allowance 6,000,000 7,080,000 6,600,000

A03806 Transportation of Goods 200,000 167,000 220,000

A03807 P.O.L Charges 7,000,000 7,849,000 8,000,000

A03808 Conveyance Charges 60,000 62,000 65,000

A039 TOTAL GENERAL 8,650,000 11,072,000 9,875,000

A03901 Stationery 2,150,000 2,817,000 2,400,000

A03902 Printing and Publication 2,050,000 2,425,000 2,300,000

001 Printing and Publications 2,050,000 2,425,000 2,300,000

A03905 Newspapers Periodicals and Books 55,000 96,000 65,000

001 News Papers, Periodicals & Books 55,000 96,000 65,000

Page 482: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

483

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0112 FINANCIAL AND FISCAL AFFAIRS011206 ACCOUNTING SERVICES

LQ4101 Treasuries/District Accounts Offices

A03907 Advertising & Publicity 130,000 112,000 130,000

001 Advertising & Publicity 130,000 112,000 130,000

A03917 Law Charges 15,000 15,000

A03918 Exhibitions, Fairs & Other 150,000 142,000 165,000

National Celebrations

A03955 Computer Stationary 2,100,000 2,780,000 2,500,000

A03970 Others 2,000,000 2,700,000 2,300,000

001 Others 2,000,000 2,700,000 2,300,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 350,000 1,000

A041 TOTAL PENSION 350,000 1,000

A04114 Superannuation Encashment Of L.P.R 350,000 1,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 1,000,000 1,650,000 1,500,000

A052 TOTAL GRANTS-DOMESTIC 1,000,000 1,650,000 1,500,000

A05216 Fin. Assis. to the families of 1,000,000 1,650,000 1,500,000

G. Serv. who expire

001 Fin. Assis. to the families of the persons who expires during service. 1,000,000 1,650,000 1,500,000

A09 TOTAL PHYSICAL ASSETS 100,000

A096 TOTAL PURCHASE OF PLANT & 100,000

MACHINERY

A09601 Plant and Machinery 100,000

A13 TOTAL REPAIRS AND MAINTENANCE 2,590,000 4,001,000 2,850,000

A131 TOTAL MACHINERY AND 1,350,000 2,147,000 1,500,000

EQUIPMENT

A13101 Machinery and Equipment 1,350,000 2,147,000 1,500,000

A132 TOTAL FURNITURE AND 1,200,000 1,720,000 1,300,000

FIXTURE

Page 483: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

484

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0112 FINANCIAL AND FISCAL AFFAIRS011206 ACCOUNTING SERVICES

LQ4101 Treasuries/District Accounts Offices

A13201 Furniture and Fixture 1,200,000 1,720,000 1,300,000

A137 TOTAL COMPUTER EQUIPMENT 40,000 134,000 50,000

A13703 I.T. Equipment 40,000 134,000 50,000

_______________________________________________________________________________Treasuries/District Accounts Offices 582,376,000 625,286,000 630,336,000

_______________________________________________________________________________

Page 484: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

485

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0112 FINANCIAL AND FISCAL AFFAIRS011207 AUDITING SERVICES

LQ4102 Local Fund Audit Department

A01 TOTAL EMPLOYEES RELATED EXPENSES. 248,125,000 246,639,000 281,222,000

A011 TOTAL PAY 702 702 136,614,000 121,285,000 145,331,000

A011-1 TOTAL PAY OF OFFICERS 198 198 63,031,000 57,933,000 66,925,000

A01101 Total Basic Pay of Officers 198 198 61,964,000 57,933,000 65,344,000

P175-M Provincial Director (BPS-20) 1 1 610,000 646,000

D100-M Director (BPS-19) 12 12 7,006,000 6,040,000

D161-M Divisional Director (BPS-19) 2 2 1,130,000 1,320,000

D051-M Deputy Director (BPS-18) 59 59 23,971,000 23,849,000

A146-M Assistant Director (BPS-17) 83 86 19,901,000 23,229,000

A316-M Audit Officer (BPS-16) 40 37 9,231,000 10,027,000

S114-M Senior Scale Stenographer (BPS-16) 1 1 115,000 233,000

A01105 Qualification Pay 1,067,000 1,581,000

A011-2 TOTAL PAY OF OTHER STAFF 504 504 73,583,000 63,352,000 78,406,000

A01151 Total Basic Pay of Other Staff 504 504 73,583,000 63,352,000 78,406,000

A317-M Auditor (BPS-14) 241 241 45,306,000 45,471,000

A336-M Assistant/Deputy (BPS-14) 9 9 800,000 1,010,000Superintendent

S216-M Stenographer (BPS-14) 9 9 1,090,000 812,000

A317-M Auditor (BPS-13) 116 116 12,017,000 15,990,000

A336-M Assistant/Deputy (BPS-13) 1 1 155,000 300,000Superintendent

C174-M Computer Operator (BPS-12) 11 11 1,341,000 1,755,000

S078-M Senior Clerk (BPS-09) 10 10 1,295,000 1,323,000

J019-M Junior Clerk (BPS-07) 36 36 3,784,000 3,738,000

D186-M Driver (BPS-04) 10 10 1,350,000 1,464,000

D003-M Daftri (BPS-02) 8 8 834,000 895,000

C112-M Chowkidar (BPS-01) 10 10 817,000 1,630,000

Page 485: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

486

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0112 FINANCIAL AND FISCAL AFFAIRS011207 AUDITING SERVICES

LQ4102 Local Fund Audit Department

F087-M Frash (BPS-01) 1 1 67,000 69,000

N006-M Naib Qasid (BPS-01) 40 40 4,580,000 3,779,000

S311-M Sanitary Worker (BPS-01) 2 2 147,000 170,000

A012 TOTAL ALLOWANCES 111,511,000 125,354,000 135,891,000

A012-1 TOTAL REGULAR ALLOWANCES 111,249,000 124,606,000 135,609,000

A01202 House Rent Allowance 22,547,000 16,678,000 23,160,000

A01203 Conveyance Allowance 17,310,000 21,161,000 20,881,000

A0120D Integrated Allowance 197,000 187,000 252,000

A0120X Ad - hoc Allowance - 2010 30,184,000 31,276,000 30,746,000

A01211 Hill Allowance 81,000 50,000

A01217 Medical Allowance 10,010,000 10,387,000 10,211,000

A0121A Adhoc Relief Allowance 2011 10,458,000 10,203,000 10,624,000

A0121M Adhoc Relief Allowance - 2012 20,435,000 22,827,000 24,575,000

A0121T Adhoc Relief Allowance 2013 11,692,000 15,002,000

A01224 Entertainment Allowance 80,000 92,000 80,000

A01238 Charge Allowance 10,000 4,000 10,000

A01270 Others 18,000 18,000 18,000

001 Others 18,000

024 Ph.D. Allowence 18,000 18,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 262,000 748,000 282,000

A01273 Honoraria 2,000 2,000 2,000

000 Honoraria 2,000 2,000 2,000

A01274 Medical Charges 160,000 366,000 160,000

A01277 Contingent Paid Staff 30,000 92,000 50,000

A01278 Leave Salary 70,000 288,000 70,000

A03 TOTAL OPERATING EXPENSES 12,944,000 13,625,000 14,586,000

A032 TOTAL COMMUNICATIONS 680,000 648,000 750,000

A03201 Postage and Telegraph 240,000 204,000 265,000

A03202 Telephone and Trunk Call 440,000 444,000 485,000

Page 486: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

487

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0112 FINANCIAL AND FISCAL AFFAIRS011207 AUDITING SERVICES

LQ4102 Local Fund Audit Department

A033 TOTAL UTILITIES 751,000 756,000 823,000

A03301 Gas 70,000 69,000 75,000

A03302 Water 25,000 21,000 28,000

A03303 Electricity 601,000 611,000 660,000

001 Electricity 601,000 611,000 660,000

A03304 Hot and Cold Weather Charges 55,000 55,000 60,000

A034 TOTAL OCCUPANCY COSTS 6,242,000 5,792,000 7,200,000

A03402 Rent for Office Building 6,225,000 5,748,000 7,180,000

A03407 Rates and Taxes 17,000 44,000 20,000

A038 TOTAL TRAVEL & 4,708,000 5,847,000 5,190,000

TRANSPORTATION

A03805 Travelling Allowance 3,023,000 3,570,000 3,300,000

A03807 P.O.L Charges 685,000 427,000 790,000

A03821 Training - domestic 1,000,000 1,850,000 1,100,000

A039 TOTAL GENERAL 563,000 582,000 623,000

A03901 Stationery 260,000 230,000 285,000

A03902 Printing and Publication 40,000 54,000 45,000

001 Printing and Publications 40,000 54,000 45,000

A03905 Newspapers Periodicals and Books 35,000 50,000 40,000

001 News Papers, Periodicals & Books 35,000 50,000 40,000

A03906 Uniforms and Protective Clothing 2,000 2,000 2,000

A03907 Advertising & Publicity 20,000 17,000 20,000

001 Advertising & Publicity 20,000 17,000 20,000

A03918 Exhibitions, Fairs & Other 6,000 5,000 6,000

National Celebrations

A03942 Cost of Other Stores 45,000 38,000 50,000

001 Cost of Other Stores 45,000 38,000 50,000

A03955 Computer Stationary 70,000 89,000 80,000

A03970 Others 85,000 97,000 95,000

001 Others 85,000 97,000 95,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000

Page 487: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

488

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE011 EXECUTIVE & LEGISLATIVE ORGANS, FINANCAL0112 FINANCIAL AND FISCAL AFFAIRS011207 AUDITING SERVICES

LQ4102 Local Fund Audit Department

A041 TOTAL PENSION 1,000

A04114 Superannuation Encashment Of L.P.R 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 400,000 387,000 440,000

A130 TOTAL TRANSPORT 250,000 242,000 275,000

A13001 Transport 250,000 242,000 275,000

A131 TOTAL MACHINERY AND 115,000 115,000 125,000

EQUIPMENT

A13101 Machinery and Equipment 115,000 115,000 125,000

A132 TOTAL FURNITURE AND 35,000 30,000 40,000

FIXTURE

A13201 Furniture and Fixture 35,000 30,000 40,000

_______________________________________________________________________________Local Fund Audit Department 261,969,000 260,651,000 296,749,000

_______________________________________________________________________________

Page 488: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

489

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE015 GENERAL SERVICES0151 PERSONNEL SERVICES015101 ESTABLISHMENT SERVICES GENERAL ADMN.

LQ4063 Services and General AdministrationDepartment

A01 TOTAL EMPLOYEES RELATED EXPENSES. 703,895,000 833,869,000 790,807,000

A011 TOTAL PAY 2198 2129 342,493,000 378,646,000 355,087,000

A011-1 TOTAL PAY OF OFFICERS 413 395 142,770,000 186,920,000 148,730,000

A01101 Total Basic Pay of Officers 413 395 140,022,000 186,920,000 145,629,000

C287-M Chief Coordinator (Special) 1 1 900,000 950,000

D100-M Director (Special) 1 1 900,000 950,000

E181-M Event Manager (Special) 1 960,000

M241-M Media Coordinator (Special) 1 1 900,000 950,000

O089-M Overseas Pakistani's (Special) 1 550,000Commissioner Punjab

C099-M Chief Secretary (BPS-22) 1 1 1,047,000 1,047,000

A016-M Additional Chief (BPS-21) 1 1 932,000 901,000Secretary

D110-F Director General (BPS-20) 1 841,000

D129-M Director-Cum-Deputy (BPS-20) 1 1 841,000 841,000Secretary (A)

M110-F Member (Enquiries) (BPS-20) 1 813,000

M110-M Member (Enquiries) (BPS-20) 3 4 2,440,000 3,322,000

S045-M Secretary (BPS-20) 1 1 587,000 559,000

S048-M Secretary (Services) (BPS-20) 1 1 932,000 932,000

A029-M Additional Secretary (BPS-19) 5 5 2,740,000 2,636,000

D100-F Director (BPS-19) 1 727,000

D100-M Director (BPS-19) 2 1 1,273,000 583,000

S315-M System Analyst (BPS-19) 1 612,000

C156-M Communication Security (BPS-18) 1 1 403,000 415,000Officer

C166-M Comptroller (BPS-18) 1 1 429,000 447,000

D051-F Deputy Director (BPS-18) 1 375,000

D051-M Deputy Director (BPS-18) 6 3 3,064,000 1,518,000

Page 489: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

490

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE015 GENERAL SERVICES0151 PERSONNEL SERVICES015101 ESTABLISHMENT SERVICES GENERAL ADMN.

LQ4063 Services and General AdministrationDepartment

D078-F Deputy Secretary (BPS-18) 2 2 714,000 714,000

D078-M Deputy Secretary (BPS-18) 14 13 6,411,000 6,257,000

D131-M Director-Cum-Deputy (BPS-18) 1 1 609,000 609,000Secretary(Transport)

E121-M Executive Officer (BPS-18) 2 2 1,164,000 1,056,000

A012-M Accounts Officer (BPS-17) 1 1 214,000 314,000

A099-M Assistant Accounts (BPS-17) 1 1 243,000 343,000Officer

A146-M Assistant Director (BPS-17) 2 350,000

A162-F Assistant Director(A) (BPS-17) 1 1 200,000 214,000

A164-M Assistant (BPS-17) 1 1 300,000 314,000Director(Library)

A166-M Assistant Director(Tech (BPS-17) 1 1 329,000 329,000Clearance)

A380-M Assistant Comptroller (BPS-17) 1 1 271,000 286,000

A398-M Assistant Protocol (BPS-17) 2 2 557,000 586,000Officer

E074-M Estate Officer (BPS-17) 1 1 372,000 487,000

L047-M Law Officer (BPS-17) 1 350,000

L065-M Liaison Officer (BPS-17) 1 1 400,000 409,000

M124-M Microfilming Officer (BPS-17) 1 1 228,000 242,000

N056-M Network/System Engineer (BPS-17) 1 1 214,000 257,000

P139-F Private Secretary (BPS-17) 2 1 787,000 434,000

P139-M Private Secretary (BPS-17) 81 83 30,703,000 35,524,000

P173-M Protocol Officer (BPS-17) 1 1 257,000 257,000

R094-F Research Officer/Senior (BPS-17) 2 2 931,000 946,000Officer

R094-M Research Officer/Senior (BPS-17) 1 1 343,000 343,000Officer

S053-M Section Officer (BPS-17) 6 25 2,100,000 9,652,000

S055-M Section Officer(Training) (BPS-17) 38 38 11,041,000 12,611,000

Page 490: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

491

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE015 GENERAL SERVICES0151 PERSONNEL SERVICES015101 ESTABLISHMENT SERVICES GENERAL ADMN.

LQ4063 Services and General AdministrationDepartment

S211-M Statistical Officer (BPS-17) 1 401,000

S693-M Sanitation Officer (BPS-17) 1 154,000

T087-M Transport Officer (BPS-17) 1 1 372,000 386,000

U017-F Under Secretary/Section (BPS-17) 5 314,000Officer

U017-M Under Secretary/Section (BPS-17) 35 32 14,622,000 14,050,000Officer

A136-M Assistant Comptroller (BPS-16) 2 2 442,000 461,000

A398-M Assistant Protocol (BPS-16) 1 1 283,000 269,000Officer

C098-M Chief Sanitary Inspector (BPS-16) 1 1 288,000 298,000

L103-M Librarian (BPS-16) 1 1 169,000 269,000

O048-M Overseer(Sub-Engineer) (BPS-16) 1 1 374,000 269,000

P037-M Personal Assistant (BPS-16) 70 70 18,485,000 21,970,000

R057-M Research Assistant (BPS-16) 12 3,888,000

R140 Resident Officer (BPS-16) 1 216,000

R140-M Resident Officer (BPS-16) 1 216,000

S004-M S.S. Stenographer (BPS-16) 6 6 1,200,000 1,200,000(Bps-15)

S020-M Sanitary Inspector (BPS-16) 1 1 169,000 269,000

S114-M Senior Scale Stenographer (BPS-16) 47 38 9,335,000 6,297,000

S226-M Steward (BPS-16) 1 1 254,000 271,000

S262-M Sub Engineer (BPS-16) 2 2 400,000 538,000

S282-M Superintendent (BPS-16) 27 24 8,077,000 7,259,000

S321-M Superintendent (BPS-16) 1 1 250,000 300,000

T040-M Telex Operator (BPS-16) 1 1 250,000 300,000

W030-M Weeding Officer (BPS-16) 2 2 739,000 758,000

A01102 Personal pay 2,015,000 2,106,000

A01103 Special Pay 517,000 647,000

A01105 Qualification Pay 216,000 348,000

Page 491: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

492

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE015 GENERAL SERVICES0151 PERSONNEL SERVICES015101 ESTABLISHMENT SERVICES GENERAL ADMN.

LQ4063 Services and General AdministrationDepartment

A011-2 TOTAL PAY OF OTHER STAFF 1785 1734 199,723,000 191,726,000 206,357,000

A01151 Total Basic Pay of Other Staff 1785 1734 199,145,000 191,726,000 205,692,000

C162-M Composer (BPS-15) 4 2 646,000 400,000

A097-M Assistant (BPS-14) 14 14 2,500,000 2,721,000

A334-M Accountant (BPS-14) 4 4 282,000 589,000

A336-F Assistant/Deputy (BPS-14) 10 7 2,208,000 1,056,000Superintendent

A336-M Assistant/Deputy (BPS-14) 146 142 30,058,000 30,122,000Superintendent

C040-M Cashier (BPS-14) 1 1 165,000 165,000

S216-F Stenographer (BPS-14) 2 2 186,000 188,000

S216-M Stenographer (BPS-14) 59 57 7,265,000 9,294,000

T086-M Transport Assistant (BPS-14) 1 1 165,000 165,000

A337-F Assistant Librarian (BPS-12) 1 1 203,000 210,000

A337-M Assistant Librarian (BPS-12) 1 1 177,000 177,000

C155-M Communication Security (BPS-12) 4 4 504,000 722,000Assistant

C230-M Care Taker (BPS-12) 1 1 177,000 177,000

C237-M Cameraman (BPS-12) 3 3 488,000 500,000

D015-M Dark Room Attendant (BPS-12) 1 1 147,000 177,000

D020-M Data Entry Operator (BPS-12) 9 9 837,000 1,107,000

K015-M Khateeb (BPS-12) 1 1 278,000 278,000

L068-M Library Assistant (BPS-12) 2 2 254,000 354,000

S292-M Supervisor (BPS-12) 1 1 117,000 177,000

T040-M Telex Operator (BPS-12) 3 3 797,000 823,000

U012-M Urdu Stenographer (BPS-12) 1 1 117,000 664,000

C048-F Cataloguer (BPS-11) 1 1 100,000 95,000

C048-M Cataloguer (BPS-11) 1 1 215,000 220,000

C230-M Care Taker (BPS-11) 3 3 411,000 412,000

Page 492: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

493

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE015 GENERAL SERVICES0151 PERSONNEL SERVICES015101 ESTABLISHMENT SERVICES GENERAL ADMN.

LQ4063 Services and General AdministrationDepartment

D222-M Draftsman (BPS-11) 4 4 690,000 791,000

F109-M Floor Supervisor (BPS-11) 1 1 250,000 250,000

G014-M Garrage Superintendent (BPS-11) 2 2 412,000 423,000

M041-M Marker (BPS-11) 4 4 410,000 718,000

T133-M Translator (BPS-11) 1 1 130,000 130,000

H027-M Head Cook (BPS-10) 1 1 155,000 155,000

S226-M Steward (BPS-10) 12 14 1,593,000 2,050,000

A001-M A.C.Supervisor (BPS-09) 1 1 191,000 183,000

A011-M Accounts Clerk (BPS-09) 1 1 129,000 203,000

D202-M Duplicating Operator (BPS-09) 1 1 200,000 205,000

H027-M Head Cook (BPS-09) 3 3 398,000 373,000

L164-M Lamination Machine (BPS-09) 1 1 195,000 203,000Operator

N052-M Naib Khateeb (BPS-09) 1 1 90,000 95,000

S078-F Senior Clerk (BPS-09) 11 7 998,000 1,066,000

S078-M Senior Clerk (BPS-09) 83 81 13,262,000 12,279,000

A270-M Assistant Steward (BPS-07) 12 12 1,515,000 1,660,000

B029-M Bill Clerk (BPS-07) 1 1 129,000 129,000

J019-F Junior Clerk (BPS-07) 12 12 1,114,000 1,142,000

J019-M Junior Clerk (BPS-07) 139 135 15,229,000 14,987,000

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 11 965,000 967,000

H062-M Head Waiter (BPS-06) 1 1 121,000 121,000

M065-M Mechanic (BPS-06) 2 2 256,000 257,000

O052-M Operator/Telephone (BPS-06) 1 1 205,000 210,000Operator

S250-M Store Keeper (BPS-06) 1 1 97,000 100,000

T036-M Telephone Operator (BPS-06) 2 2 200,000 200,000

Page 493: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

494

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE015 GENERAL SERVICES0151 PERSONNEL SERVICES015101 ESTABLISHMENT SERVICES GENERAL ADMN.

LQ4063 Services and General AdministrationDepartment

A212-M Assistant Mechanic (BPS-05) 3 3 343,000 349,000

A320-M Auto Electrician (BPS-05) 1 1 160,000 160,000

A557-M Assistant Dhobi (BPS-05) 1 1 144,000 147,000

B015-M Bearer (BPS-05) 7 7 700,000 700,000

C193-M Cook (BPS-05) 2 2 213,000 216,000

C216-M Crockery Incharge (BPS-05) 1 1 79,000 82,000

C378-M Cook All Rounder (BPS-05) 1 1 112,000 115,000

D186-M Driver (BPS-05) 4 4 318,000 350,000

F063-M Flower Mali (BPS-05) 2 2 226,000 226,000

F071-M Foot Constable (BPS-05) 1 1 123,000 126,000

G041-M Generator Operator (BPS-05) 1 1 80,000 85,000

H028-M Head Dhobi (BPS-05) 1 1 113,000 113,000

H041-M Head Mali (BPS-05) 1 1 121,000 121,000

H103-M House Keeper (BPS-05) 4 4 550,000 550,000

J062-M Janitorial Machine (BPS-05) 1 1 100,000 100,000Operator

K009-M Khadim (BPS-05) 1 1 135,000 138,000

L074-M Lift Operator (BPS-05) 2 2 180,000 180,000

L087-F Linen Incharge (BPS-05) 1 1 66,000 116,000

L087-M Linen Incharge (BPS-05) 2 2 226,000 117,000

M147-M Moazzan (BPS-05) 1 1 163,000 163,000

R085-M Room Attendant (BPS-05) 2 2 226,000 226,000

S250-M Store Keeper (BPS-05) 2 2 145,000 148,000

S337-M Staff Car Driver (BPS-05) 2 2 200,000 200,000

T036-M Telephone Operator (BPS-05) 3 3 339,000 346,000

T053-M Time Keeper (BPS-05) 3 3 200,000 340,000

T061-M Tracer (BPS-05) 1 1 113,000 113,000

W001-M Waiter (BPS-05) 34 34 3,081,000 3,249,000

Page 494: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

495

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE015 GENERAL SERVICES0151 PERSONNEL SERVICES015101 ESTABLISHMENT SERVICES GENERAL ADMN.

LQ4063 Services and General AdministrationDepartment

D011-M Dak Runner (BPS-04) 1 72,000

D089-M Despatch Rider (BPS-04) 16 16 1,778,000 1,864,000

D186-M Driver (BPS-04) 74 74 5,750,000 5,735,000

P112-M Porch Orderly (BPS-04) 6 6 347,000 353,000

S337-M Staff Car Driver (BPS-04) 177 176 23,085,000 23,600,000

Q003-M Qasid (BPS-03) 1 1 60,000 60,000

A304-M Attendant (BPS-02) 2 2 193,000 195,000

B066-M Book Binder (BPS-02) 4 4 524,000 534,000

C001-M C&B Messenger (BPS-02) 1 1 90,000 90,000

D003-F Daftri (BPS-02) 1 66,000

D003-M Daftri (BPS-02) 38 36 2,889,000 2,942,000

F087-M Frash (BPS-02) 4 4 250,000 250,000

G025-M Gatekeeper (BPS-02) 8 8 992,000 1,008,000

J001-M Jamadar (BPS-02) 2 2 224,000 226,000

Q003-M Qasid (BPS-02) 87 87 4,150,000 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 1 113,000 115,000

C112-M Chowkidar (BPS-01) 62 62 5,061,000 5,655,000

C130-M Cleaner (BPS-01) 17 17 1,246,000 1,462,000

D305-M Dish Washer (BPS-01) 3 3 309,000 277,000

F087-M Frash (BPS-01) 49 49 4,747,000 4,822,000

G024-M Gate Messenger (BPS-01) 18 18 1,750,000 1,781,000

G046-M Gift Packer (BPS-01) 1 1 76,000 78,000

K011-M Khalasi (BPS-01) 11 13 948,000 1,166,000

M019-M Mali (BPS-01) 16 16 1,463,000 1,527,000

M046-M Masalchi (BPS-01) 9 9 661,000 674,000

M194-M Museum Attendant (BPS-01) 1 1 121,000 121,000

Page 495: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

496

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE015 GENERAL SERVICES0151 PERSONNEL SERVICES015101 ESTABLISHMENT SERVICES GENERAL ADMN.

LQ4063 Services and General AdministrationDepartment

N006-F Naib Qasid (BPS-01) 12 11 822,000 780,000

N006-M Naib Qasid (BPS-01) 339 311 32,100,000 29,261,000

P112-M Porch Orderly (BPS-01) 2 2 176,000 178,000

P131-M Pressman (BPS-01) 1 1 90,000 76,000

S025-M Sanitary Worker (BPS-01) 2 2 120,000 120,000

S311-F Sanitary Worker (BPS-01) 7 7 672,000 685,000

S311-M Sanitary Worker (BPS-01) 104 104 9,046,000 9,715,000

T143-M Tandorchi (BPS-01) 2 2 136,000 140,000

W001-M Waiter (BPS-01) 7 7 639,000 661,000

W014-M Washerman (Part Time) (BPS-01) 1 1 90,000 72,000

W016-M Watch And Ward Man (BPS-01) 8 8 520,000 720,000

W019-M Water Carrier (BPS-01) 14 14 1,302,000 1,427,000

P065-M Picker (Fixed) 4 4 342,000 342,000

A01152 Personal pay 377,000 460,000

A01153 Special Pay 201,000 205,000

A012 TOTAL ALLOWANCES 361,402,000 455,223,000 435,720,000

A012-1 TOTAL REGULAR ALLOWANCES 351,572,000 424,185,000 424,520,000

A01201 Senior Post Allowance 413,000 395,000 415,000

A01202 House Rent Allowance 39,216,000 37,668,000 39,073,000

A01203 Conveyance Allowance 40,550,000 61,359,000 56,529,000

A01205 Dearness Allowance 5,000

A01207 Washing Allowance 380,000 367,000 522,000

A01208 Dress Allowance 20,000

A01209 Special Additional Allowance 60,000 84,000 50,000

A0120D Integrated Allowance 1,900,000 2,163,000 2,000,000

A0120N Spl. allowances @ 20% of basic 38,366,000 39,368,000 39,985,000

pay for Secretariat

A0120X Ad - hoc Allowance - 2010 100,964,000 98,545,000 104,265,000

A01216 Qualification Allowance 250,000 290,000 250,000

A01217 Medical Allowance 34,061,000 34,550,000 35,445,000

A0121A Adhoc Relief Allowance 2011 27,856,000 30,572,000 29,142,000

Page 496: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

497

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE015 GENERAL SERVICES0151 PERSONNEL SERVICES015101 ESTABLISHMENT SERVICES GENERAL ADMN.

LQ4063 Services and General AdministrationDepartment

A0121M Adhoc Relief Allowance - 2012 55,391,000 71,375,000 67,142,000

A0121N Personal Allowance 458,000

A0121T Adhoc Relief Allowance 2013 33,843,000 33,781,000

A0121V Special Assignment Allowance 133,000 10,000

A01224 Entertainment Allowance 432,000 384,000 432,000

A01226 Computer Allowance 106,000 72,000 106,000

A01228 Orderly Allowance 1,036,000 1,391,000 1,184,000

A01236 Deputation Allowance 172,000 37,000 172,000

A01239 Special Allowance 800,000 500,000 1,125,000

001 Special Allowance 800,000 500,000 1,125,000

A01240 Utility allowance for Gas 10,000

A01241 Utility allowance for electricity 30,000 1,000

A01243 Special travelling allowance 150,000 100,000 150,000

A01248 Judicial Allowance 218,000 144,000 218,000

A01252 Non Practicing Allowance 180,000 60,000 80,000

A01262 Special Relief Allowance 48,000

A01270 Others 8,993,000 10,784,000 11,951,000

001 Others 1,000,000 3,124,000 1,000,000

011 C.M.Secretariat Allowance 2,572,000 2,606,000 2,866,000

012 Fuel and Electricity Allowance 211,000 103,000 222,000

013 Fuel and Electricity Subsidy 500,000 341,000 500,000

027 Personal Allowance 100,000 2,027,000

037 30% Social Security Benefit in liue of Pension to the Contract Employees 3,083,000 2,583,000 7,363,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 9,830,000 31,038,000 11,200,000

A01271 Overtime Allowance 7,380,000 7,433,000 8,000,000

A01273 Honoraria 400,000 11,517,000 500,000

000 Honoraria 400,000 11,517,000

A01274 Medical Charges 1,000,000 2,026,000 1,100,000

A01277 Contingent Paid Staff 1,000,000 9,712,000 1,500,000

A01278 Leave Salary 50,000 350,000 100,000

A03 TOTAL OPERATING EXPENSES 326,633,000 347,313,000 372,741,000

A032 TOTAL COMMUNICATIONS 18,523,000 12,531,000 18,950,000

A03201 Postage and Telegraph 873,000 975,000 950,000

A03202 Telephone and Trunk Call 17,650,000 11,556,000 18,000,000

Page 497: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

498

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE015 GENERAL SERVICES0151 PERSONNEL SERVICES015101 ESTABLISHMENT SERVICES GENERAL ADMN.

LQ4063 Services and General AdministrationDepartment

A033 TOTAL UTILITIES 188,550,000 167,209,000 206,280,000

A03301 Gas 25,000,000 13,138,000 27,000,000

A03302 Water 550,000 457,000 580,000

A03303 Electricity 162,350,000 152,862,000 178,000,000

001 Electricity 162,350,000 152,862,000 178,000,000

A03304 Hot and Cold Weather Charges 650,000 752,000 700,000

A034 TOTAL OCCUPANCY COSTS 3,000,000 22,192,000 3,600,000

A03402 Rent for Office Building 1,500,000 18,104,000 2,000,000

A03407 Rates and Taxes 1,500,000 4,088,000 1,600,000

A038 TOTAL TRAVEL & 92,010,000 111,179,000 113,511,000

TRANSPORTATION

A03805 Travelling Allowance 10,000,000 10,356,000 11,000,000

A03806 Transportation of Goods 10,000 1,030,000 11,000

A03807 P.O.L Charges 82,000,000 99,793,000 102,500,000

A039 TOTAL GENERAL 24,550,000 34,202,000 30,400,000

A03901 Stationery 4,500,000 4,625,000 8,830,000

A03902 Printing and Publication 3,600,000 6,176,000 3,900,000

001 Printing and Publications 3,600,000 6,176,000 3,900,000

A03905 Newspapers Periodicals and Books 750,000 857,000 810,000

001 News Papers, Periodicals & Books 750,000 857,000 810,000

A03906 Uniforms and Protective Clothing 1,900,000 2,115,000 2,050,000

A03907 Advertising & Publicity 280,000 510,000 300,000

001 Advertising & Publicity 280,000 510,000 300,000

A03917 Law Charges 150,000 127,000 160,000

A03918 Exhibitions, Fairs & Other 170,000 644,000 180,000

National Celebrations

A03919 Payments to Others for Service 1,800,000 3,970,000 1,950,000

Rendered

A03936 Foreign/Inland Training Course Fee 1,000,000 1,128,000 1,000,000

A03942 Cost of Other Stores 1,500,000 2,866,000 1,620,000

001 Cost of Other Stores 1,500,000 2,866,000 1,620,000

Page 498: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

499

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE015 GENERAL SERVICES0151 PERSONNEL SERVICES015101 ESTABLISHMENT SERVICES GENERAL ADMN.

LQ4063 Services and General AdministrationDepartment

A03955 Computer Stationary 4,500,000 6,233,000 4,850,000

A03970 Others 4,400,000 4,951,000 4,750,000

001 Others 4,400,000 4,951,000 4,750,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 2,001,000

A041 TOTAL PENSION 2,001,000

A04114 Superannuation Encashment Of L.P.R 2,001,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 3,000,000 9,180,000 3,000,000

A052 TOTAL GRANTS-DOMESTIC 3,000,000 9,180,000 3,000,000

A05213 Spl Grants from Provincial 1,000,000

Retained Amounts (TMA)

003 Grant-in-Aid 1,000,000

A05216 Fin. Assis. to the families of 3,000,000 2,550,000 3,000,000

G. Serv. who expire

001 Fin. Assis. to the families of the persons who expires during service. 3,000,000 2,550,000

A05270 To Others 5,630,000

001 Others 5,630,000

A06 TOTAL TRANSFERS 11,500,000 15,320,000 12,500,000

A063 TOTAL ENTERTAINMENT & 11,500,000 15,320,000 12,500,000

GIFTS

A06301 Entertainments & Gifts 11,500,000 15,320,000 12,500,000

001 Entertainment & Gifts 11,500,000 15,320,000 12,500,000

A09 TOTAL PHYSICAL ASSETS 79,463,000

A095 TOTAL PURCHASE OF 79,463,000

TRANSPORT

A09501 Transport 79,463,000

001 Transport 79,463,000

Page 499: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

500

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE015 GENERAL SERVICES0151 PERSONNEL SERVICES015101 ESTABLISHMENT SERVICES GENERAL ADMN.

LQ4063 Services and General AdministrationDepartment

A13 TOTAL REPAIRS AND MAINTENANCE 36,620,000 74,014,000 48,760,000

A130 TOTAL TRANSPORT 30,000,000 67,950,000 41,490,000

A13001 Transport 30,000,000 67,950,000 41,490,000

A131 TOTAL MACHINERY AND 4,000,000 3,638,000 4,350,000

EQUIPMENT

A13101 Machinery and Equipment 4,000,000 3,638,000 4,350,000

A132 TOTAL FURNITURE AND 2,400,000 2,190,000 2,600,000

FIXTURE

A13201 Furniture and Fixture 2,400,000 2,190,000 2,600,000

A137 TOTAL COMPUTER EQUIPMENT 220,000 236,000 320,000

A13701 Hardware 200,000 220,000 220,000

A13702 Software 10,000 8,000 50,000

A13703 I.T. Equipment 10,000 8,000 50,000

_______________________________________________________________________________Services and General Administration 1,081,648,000 1,359,159,000 1,229,809,000

Department

_______________________________________________________________________________

Page 500: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

501

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE015 GENERAL SERVICES0151 PERSONNEL SERVICES015101 ESTABLISHMENT SERVICES GENERAL ADMN. ADMINISTRATION

LQ4090 Director General Protocol

A01 TOTAL EMPLOYEES RELATED EXPENSES. 19,719,000 20,356,000 20,972,000

A011 TOTAL PAY 78 78 9,700,000 8,981,000 10,238,000

A011-1 TOTAL PAY OF OFFICERS 12 12 3,314,000 3,244,000 3,939,000

A01101 Total Basic Pay of Officers 12 12 3,314,000 3,234,000 3,939,000

D110-M Director General (BPS-19) 1 1 557,000 613,000

D051-M Deputy Director (BPS-18) 2 2 1,205,000 1,239,000

P173-M Protocol Officer (BPS-17) 4 4 538,000 1,233,000

A398-M Assistant Protocol (BPS-16) 3 3 340,000 160,000Officer

S114-M Senior Scale Stenographer (BPS-16) 1 1 337,000 347,000

S282-M Superintendent (BPS-16) 1 1 337,000 347,000

A01102 Personal pay 10,000

A011-2 TOTAL PAY OF OTHER STAFF 66 66 6,386,000 5,737,000 6,299,000

A01151 Total Basic Pay of Other Staff 66 66 6,217,000 5,737,000 6,189,000

A336-M Assistant/Deputy (BPS-14) 1 1 115,000 129,000Superintendent

S216-M Stenographer (BPS-14) 2 2 236,000 251,000

P052-M Photographer (BPS-13) 1 1 114,000 110,000

A443-M ASSISTANT PROTOCOL (BPS-12) 3 3 352,000 311,000

C174-M Computer Operator (BPS-12) 1 1 87,000 87,000

A011-M Accounts Clerk (BPS-11) 1 1 99,000 99,000

A334-M Accountant (BPS-11) 1 1 111,000 111,000

C278-M Care-Taker (BPS-11) 1 1 99,000 97,000

S078-M Senior Clerk (BPS-09) 2 2 343,000 340,000

S292-M Supervisor (BPS-09) 1 1 91,000 91,000

J019-M Junior Clerk (BPS-07) 4 4 334,000 336,000

A320-M Auto Electrician (BPS-06) 1 1 73,000 80,000

Page 501: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

502

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE015 GENERAL SERVICES0151 PERSONNEL SERVICES015101 ESTABLISHMENT SERVICES GENERAL ADMN. ADMINISTRATION

LQ4090 Director General Protocol

M065-M Mechanic (BPS-05) 1 1 68,000 68,000

D011-M Dak Runner (BPS-04) 1 1 160,000 158,000

D089-M Despatch Rider (BPS-04) 2 2 152,000 154,000

D186-M Driver (BPS-04) 22 22 2,142,000 2,200,000

C112-M Chowkidar (BPS-01) 3 3 265,000 262,000

C130-M Cleaner (BPS-01) 2 2 133,000 133,000

H076-M Helper (BPS-01) 2 2 205,000 232,000

M019-M Mali (BPS-01) 1 1 67,000 66,000

N006-M Naib Qasid (BPS-01) 11 11 838,000 742,000

S311-M Sanitary Worker (BPS-01) 2 2 133,000 132,000

A01152 Personal pay 169,000 110,000

A012 TOTAL ALLOWANCES 10,019,000 11,375,000 10,734,000

A012-1 TOTAL REGULAR ALLOWANCES 9,389,000 10,857,000 10,034,000

A01202 House Rent Allowance 1,794,000 1,494,000 1,794,000

A01203 Conveyance Allowance 1,500,000 1,767,000 1,800,000

A0120D Integrated Allowance 69,000 69,000 84,000

A0120N Spl. allowances @ 20% of basic 2,500,000 13,000

pay for Secretariat

A0120X Ad - hoc Allowance - 2010 2,561,000 2,500,000

A01217 Medical Allowance 1,075,000 988,000 1,100,000

A0121A Adhoc Relief Allowance 2011 800,000 765,000 495,000

A0121M Adhoc Relief Allowance - 2012 1,250,000 1,755,000 1,135,000

A0121T Adhoc Relief Allowance 2013 874,000 856,000

A01239 Special Allowance 350,000 420,000 270,000

001 Special Allowance 350,000 420,000 270,000

A01270 Others 51,000 151,000

001 Others 151,000

037 30% Social Security Benefit in liue of Pension to the Contract Employees 51,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 630,000 518,000 700,000

A01271 Overtime Allowance 450,000 318,000 450,000

Page 502: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

503

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE015 GENERAL SERVICES0151 PERSONNEL SERVICES015101 ESTABLISHMENT SERVICES GENERAL ADMN. ADMINISTRATION

LQ4090 Director General Protocol

A01273 Honoraria 80,000 180,000 150,000

000 Honoraria 80,000 180,000 150,000

A01274 Medical Charges 100,000 20,000 100,000

A03 TOTAL OPERATING EXPENSES 11,042,000 10,597,000 12,556,000

A032 TOTAL COMMUNICATIONS 675,000 623,000 740,000

A03201 Postage and Telegraph 25,000 21,000 25,000

A03202 Telephone and Trunk Call 650,000 602,000 715,000

A033 TOTAL UTILITIES 486,000 266,000 532,000

A03301 Gas 90,000 61,000 99,000

A03302 Water 60,000 41,000 66,000

A03303 Electricity 321,000 151,000 350,000

001 Electricity 321,000 151,000 350,000

A03304 Hot and Cold Weather Charges 15,000 13,000 17,000

A034 TOTAL OCCUPANCY COSTS 3,350,000 3,369,000 3,755,000

A03402 Rent for Office Building 3,300,000 3,300,000 3,700,000

A03407 Rates and Taxes 50,000 69,000 55,000

A038 TOTAL TRAVEL & 5,791,000 5,462,000 6,662,000

TRANSPORTATION

A03805 Travelling Allowance 180,000 93,000 200,000

A03806 Transportation of Goods 5,000 4,000 5,000

A03807 P.O.L Charges 5,600,000 5,360,000 6,450,000

A03808 Conveyance Charges 6,000 5,000 7,000

A039 TOTAL GENERAL 740,000 877,000 867,000

A03901 Stationery 180,000 213,000 200,000

A03902 Printing and Publication 120,000 132,000 130,000

001 Printing and Publications 120,000 132,000 130,000

A03905 Newspapers Periodicals and Books 40,000 44,000 44,000

001 News Papers, Periodicals & Books 40,000 44,000 44,000

A03906 Uniforms and Protective Clothing 90,000 126,000 150,000

Page 503: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

504

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE015 GENERAL SERVICES0151 PERSONNEL SERVICES015101 ESTABLISHMENT SERVICES GENERAL ADMN. ADMINISTRATION

LQ4090 Director General Protocol

A03907 Advertising & Publicity 20,000 17,000 22,000

001 Advertising & Publicity 20,000 17,000 22,000

A03918 Exhibitions, Fairs & Other 10,000 8,000 11,000

National Celebrations

A03942 Cost of Other Stores 30,000 50,000 35,000

001 Cost of Other Stores 30,000 50,000 35,000

A03955 Computer Stationary 100,000 110,000 110,000

A03970 Others 150,000 177,000 165,000

001 Others 150,000 177,000 165,000

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 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 1,150,000 18,977,000 15,000,000

A063 TOTAL ENTERTAINMENT & 1,150,000 18,977,000 15,000,000

GIFTS

A06301 Entertainments & Gifts 1,150,000 18,977,000 15,000,000

001 Entertainment & Gifts 1,150,000 18,977,000 15,000,000

A09 TOTAL PHYSICAL ASSETS 300,000

A096 TOTAL PURCHASE OF PLANT & 300,000

MACHINERY

A09601 Plant and Machinery 300,000

Page 504: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

505

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE015 GENERAL SERVICES0151 PERSONNEL SERVICES015101 ESTABLISHMENT SERVICES GENERAL ADMN. ADMINISTRATION

LQ4090 Director General Protocol

A13 TOTAL REPAIRS AND MAINTENANCE 1,117,000 1,389,000 1,629,000

A130 TOTAL TRANSPORT 1,000,000 1,250,000 1,500,000

A13001 Transport 1,000,000 1,250,000 1,500,000

A131 TOTAL MACHINERY AND 70,000 79,000 77,000

EQUIPMENT

A13101 Machinery and Equipment 70,000 79,000 77,000

A132 TOTAL FURNITURE AND 22,000 19,000 25,000

FIXTURE

A13201 Furniture and Fixture 22,000 19,000 25,000

A137 TOTAL COMPUTER EQUIPMENT 25,000 41,000 27,000

A13701 Hardware 25,000 41,000 27,000

_______________________________________________________________________________Director General Protocol 33,528,000 51,619,000 50,658,000

_______________________________________________________________________________

Page 505: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE015 GENERAL SERVICES0151 PERSONNEL SERVICES015101 ESTABLISHMENT SERVICES GENERAL ADMN.

LQ4306 Punjab Procurement Regulatory Aughority(PPRA)

A01 TOTAL EMPLOYEES RELATED EXPENSES. 26,942,000 11,868,000 30,733,000

A011 TOTAL PAY 46 46 8,201,000 4,498,000 8,475,000

A011-1 TOTAL PAY OF OFFICERS 11 11 4,643,000 2,698,000 4,694,000

A01101 Total Basic Pay of Officers 11 11 4,549,000 2,698,000 4,500,000

M215-M Managing Director (BPS-20) 1 1 750,000 750,000

D100-M Director (BPS-19) 1 1 500,000 500,000

P149-M Procurement Officer (BPS-19) 1 2 600,000 1,050,000

D051-M Deputy Director (BPS-18) 1 1 450,000 450,000

P149-M Procurement Officer (BPS-18) 1 450,000

S090-M Senior Law Officer (BPS-18) 1 360,000

A012-M Accounts Officer (BPS-17) 1 1 250,000 250,000

L047-M Law Officer (BPS-17) 1 384,000

P139-M Private Secretary (BPS-17) 1 1 300,000 300,000

W106-M Web Developer (BPS-17) 1 1 350,000 340,000

P037-M Personal Assistant (BPS-16) 1 1 255,000 250,000

S282-M Superintendent (BPS-16) 1 1 260,000 250,000

A01102 Personal pay 100,000

A01103 Special Pay 25,000 25,000

A01105 Qualification Pay 44,000 44,000

A01150 Others 25,000 25,000

A011-2 TOTAL PAY OF OTHER STAFF 35 35 3,558,000 1,800,000 3,781,000

A01151 Total Basic Pay of Other Staff 35 35 3,498,000 1,800,000 3,721,000

A008-M Accountant (BPS-14) 1 1 150,000 200,000

A097-M Assistant (BPS-14) 3 3 500,000 500,000

C040-M Cashier (BPS-14) 1 1 150,000 200,000

C230-M Care Taker (BPS-14) 1 1 150,000 200,000

Page 506: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE015 GENERAL SERVICES0151 PERSONNEL SERVICES015101 ESTABLISHMENT SERVICES GENERAL ADMN.

LQ4306 Punjab Procurement Regulatory Aughority(PPRA)

S216-M Stenographer (BPS-14) 4 4 650,000 600,000

A011-M Accounts Clerk (BPS-11) 1 1 100,000 150,000

S078-M Senior Clerk (BPS-09) 1 1 90,000 150,000

J019-M Junior Clerk (BPS-07) 6 6 583,000 500,000

D089-M Despatch Rider (BPS-04) 1 1 80,000 100,000

D186-M Driver (BPS-04) 3 3 250,000 300,000

C112-M Chowkidar (BPS-01) 2 2 120,000 150,000

M019-M Mali (BPS-01) 1 1 60,000 80,000

N006-M Naib Qasid (BPS-01) 8 8 500,000 450,000

S311-M Sanitary Worker (BPS-01) 2 2 115,000 141,000

A01153 Special Pay 30,000 30,000

A01170 Others 30,000 30,000

A012 TOTAL ALLOWANCES 18,741,000 7,370,000 22,258,000

A012-1 TOTAL REGULAR ALLOWANCES 17,811,000 6,957,000 21,168,000

A01201 Senior Post Allowance 15,000 22,000 15,000

A01202 House Rent Allowance 3,776,000 1,026,000 4,800,000

A01203 Conveyance Allowance 1,341,000 841,000 1,341,000

A01207 Washing Allowance 6,000 6,000 6,000

A0120D Integrated Allowance 55,000 40,000 55,000

A0120N Spl. allowances @ 20% of basic 1,320,000 470,000 1,572,000

pay for Secretariat

A0120X Ad - hoc Allowance - 2010 2,018,000 1,283,000 2,300,000

A01216 Qualification Allowance 50,000 1,000 200,000

A01217 Medical Allowance 822,000 543,000 822,000

A0121A Adhoc Relief Allowance 2011 640,000 420,000 700,000

A0121M Adhoc Relief Allowance - 2012 2,145,000 895,000 1,600,000

A0121N Personal Allowance 200,000

A0121T Adhoc Relief Allowance 2013 800,000

A01224 Entertainment Allowance 26,000 11,000 26,000

A01226 Computer Allowance 200,000 1,000 200,000

A01228 Orderly Allowance 84,000 119,000 84,000

A01236 Deputation Allowance 850,000 150,000 850,000

Page 507: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE015 GENERAL SERVICES0151 PERSONNEL SERVICES015101 ESTABLISHMENT SERVICES GENERAL ADMN.

LQ4306 Punjab Procurement Regulatory Aughority(PPRA)

A01240 Utility allowance for Gas 2,616,000 1,000 3,408,000

A01252 Non Practicing Allowance 180,000 1,000 180,000

A01270 Others 1,667,000 1,127,000 2,009,000

001 Others 550,000 1,127,000 800,000

037 30% Social Security Benefit in liue of Pension to the Contract Employees 1,117,000 1,209,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 930,000 413,000 1,090,000

A01271 Overtime Allowance 100,000 120,000 150,000

A01273 Honoraria 220,000 220,000 230,000

000 Honoraria 220,000 230,000

A01274 Medical Charges 270,000 70,000 300,000

A01277 Contingent Paid Staff 250,000 1,000 300,000

A01278 Leave Salary 60,000 1,000 70,000

A01288 Contract Allowance 30,000 1,000 40,000

A03 TOTAL OPERATING EXPENSES 16,431,000 6,577,000 14,741,000

A031 TOTAL FEES 200,000 1,000 220,000

A03102 Legal fees 200,000 1,000 220,000

A032 TOTAL COMMUNICATIONS 1,111,000 446,000 781,000

A03201 Postage and Telegraph 60,000 51,000 120,000

A03202 Telephone and Trunk Call 1,000,000 390,000 600,000

A03203 Telex Teleprinter and Fax 1,000 1,000 1,000

A03205 Courier and Pilot Service 50,000 4,000 60,000

A033 TOTAL UTILITIES 1,520,000 299,000 1,130,000

A03301 Gas 130,000 13,000 150,000

A03302 Water 50,000 17,000 60,000

A03303 Electricity 1,200,000 205,000 700,000

001 Electricity 205,000 700,000

A03304 Hot and Cold Weather Charges 40,000 54,000 120,000

A03370 Others 100,000 10,000 100,000

Page 508: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE015 GENERAL SERVICES0151 PERSONNEL SERVICES015101 ESTABLISHMENT SERVICES GENERAL ADMN.

LQ4306 Punjab Procurement Regulatory Aughority(PPRA)

A034 TOTAL OCCUPANCY COSTS 3,700,000 3,038,000 3,850,000

A03402 Rent for Office Building 3,600,000 3,025,000 3,700,000

A03407 Rates and Taxes 100,000 13,000 150,000

A036 TOTAL MOTOR VEHICLES 100,000

A03603 Registration 100,000

A037 TOTAL CONSULTANCY AND 5,000,000 1,000 1,000,000

CONTRACTUAL WORK

A03770 Other 5,000,000 1,000 1,000,000

A038 TOTAL TRAVEL & 1,900,000 1,035,000 3,450,000

TRANSPORTATION

A03801 Training - domestic 500,000

001 Training - domestic 500,000

A03805 Travelling Allowance 250,000 75,000 400,000

001 Travelling Allowance 400,000

A03806 Transportation of Goods 50,000 1,000 200,000

A03807 P.O.L Charges 1,350,000 957,000 2,000,000

A03808 Conveyance Charges 50,000 1,000 100,000

A03809 CNG Charges (Govt) 200,000 1,000 250,000

A039 TOTAL GENERAL 3,000,000 1,757,000 4,210,000

A03901 Stationery 110,000 143,000 300,000

A03902 Printing and Publication 1,000,000 326,000 600,000

001 Printing and Publications 326,000 600,000

A03903 Conference/Seminars/Workshops/ 220,000 1,000 250,000

Symposia

A03905 Newspapers Periodicals and Books 200,000 66,000 300,000

001 News Papers, Periodicals & Books 66,000 300,000

A03906 Uniforms and Protective Clothing 70,000 59,000 110,000

A03907 Advertising & Publicity 200,000 101,000 250,000

001 Advertising & Publicity 101,000 250,000

Page 509: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE015 GENERAL SERVICES0151 PERSONNEL SERVICES015101 ESTABLISHMENT SERVICES GENERAL ADMN.

LQ4306 Punjab Procurement Regulatory Aughority(PPRA)

A03915 Payments to Govt. Deptt. for 160,000 286,000 500,000

Service Rendered

001 Payments to Govt. Dept. 286,000 500,000

A03917 Law Charges 60,000 30,000 100,000

A03918 Exhibitions, Fairs & Other 100,000

National Celebrations

A03919 Payments to Others for Service 50,000 42,000 200,000

Rendered

001 Payments to Others for Service Rendered 200,000

A03936 Foreign/Inland Training Course Fee 100,000

A03940 Unforeseen expenditure 100,000 85,000 150,000

A03942 Cost of Other Stores 110,000 108,000 250,000

001 Cost of Other Stores 108,000 250,000

A03955 Computer Stationary 500,000 393,000 700,000

A03970 Others 220,000 117,000 300,000

001 Others 117,000 300,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 951,000 801,000

A041 TOTAL PENSION 951,000 801,000

A04110 Payment of Pension 951,000 800,000

Contribution of Ex-Local Fund

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

A06 TOTAL TRANSFERS 110,000 143,000 300,000

A063 TOTAL ENTERTAINMENT & 110,000 143,000 300,000

GIFTS

A06301 Entertainments & Gifts 110,000 143,000 300,000

001 Entertainment & Gifts 143,000 300,000

A09 TOTAL PHYSICAL ASSETS 6,000 6,000 5,350,000

A092 TOTAL COMPUTER EQUIPMENT 3,000 3,000 950,000

A09201 Hardware 1,000 1,000 500,000

A09202 Software 1,000 1,000 150,000

Page 510: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE015 GENERAL SERVICES0151 PERSONNEL SERVICES015101 ESTABLISHMENT SERVICES GENERAL ADMN.

LQ4306 Punjab Procurement Regulatory Aughority(PPRA)

A09203 I.T. Equipment 1,000 1,000 300,000

A095 TOTAL PURCHASE OF 1,000 1,000 3,600,000

TRANSPORT

A09501 Transport 1,000 1,000 3,600,000

001 Transport 1,000 3,600,000

A096 TOTAL PURCHASE OF PLANT & 1,000 1,000 300,000

MACHINERY

A09601 Plant and Machinery 1,000 1,000 300,000

A097 TOTAL PURCHASE FURNITURE 1,000 1,000 500,000

& FIXTURE

A09701 Purchase of Furniture and Fixture 1,000 1,000 500,000

A13 TOTAL REPAIRS AND MAINTENANCE 720,000 351,000 1,800,000

A130 TOTAL TRANSPORT 210,000 145,000 500,000

A13001 Transport 210,000 145,000 500,000

A131 TOTAL MACHINERY AND 160,000 100,000 450,000

EQUIPMENT

A13101 Machinery and Equipment 110,000 93,000 350,000

A13199 Others 50,000 7,000 100,000

A132 TOTAL FURNITURE AND 50,000 1,000 100,000

FIXTURE

A13201 Furniture and Fixture 50,000 1,000 100,000

A137 TOTAL COMPUTER EQUIPMENT 300,000 105,000 750,000

A13701 Hardware 100,000 19,000 250,000

A13702 Software 100,000 85,000 250,000

Page 511: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE015 GENERAL SERVICES0151 PERSONNEL SERVICES015101 ESTABLISHMENT SERVICES GENERAL ADMN.

LQ4306 Punjab Procurement Regulatory Aughority(PPRA)

A13703 I.T. Equipment 100,000 1,000 250,000

_______________________________________________________________________________Punjab Procurement Regulatory Aughority 44,209,000 19,896,000 53,725,000

(PPRA)

_______________________________________________________________________________

Page 512: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE015 GENERAL SERVICES0151 PERSONNEL SERVICES015101 ESTABLISHMENT SERVICES GENERAL ADMN.

LQ4307 I & C Wing (S&GAD)

A03 TOTAL OPERATING EXPENSES 15,925,000 20,253,000 17,443,000

A032 TOTAL COMMUNICATIONS 3,010,000 2,563,000 3,011,000

A03202 Telephone and Trunk Call 3,000,000 2,550,000 3,000,000

A03205 Courier and Pilot Service 10,000 13,000 11,000

A033 TOTAL UTILITIES 2,015,000 2,763,000 2,217,000

A03301 Gas 300,000 405,000 330,000

A03302 Water 15,000 13,000 17,000

A03303 Electricity 1,500,000 2,075,000 1,650,000

001 Electricity 1,500,000 2,075,000 1,650,000

A03304 Hot and Cold Weather Charges 200,000 270,000 220,000

A038 TOTAL TRAVEL & 6,500,000 8,525,000 7,475,000

TRANSPORTATION

A03807 P.O.L Charges 6,500,000 8,525,000 7,475,000

A039 TOTAL GENERAL 4,400,000 6,402,000 4,740,000

A03901 Stationery 1,000,000 1,350,000 1,100,000

A03902 Printing and Publication 200,000 270,000 220,000

001 Printing and Publications 200,000 270,000 220,000

A03905 Newspapers Periodicals and Books 140,000 154,000 155,000

001 News Papers, Periodicals & Books 140,000 154,000 155,000

A03906 Uniforms and Protective Clothing 120,000 102,000 130,000

A03907 Advertising & Publicity 20,000 45,000 20,000

001 Advertising & Publicity 20,000 45,000 20,000

A03914 Secret Service Expenditure 1,000,000 850,000 1,000,000

A03942 Cost of Other Stores 170,000 544,000 190,000

001 Cost of Other Stores 170,000 544,000 190,000

A03955 Computer Stationary 1,250,000 2,162,000 1,375,000

A03970 Others 500,000 925,000 550,000

001 Others 500,000 925,000 550,000

A06 TOTAL TRANSFERS 500,000 1,525,000 550,000

Page 513: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE015 GENERAL SERVICES0151 PERSONNEL SERVICES015101 ESTABLISHMENT SERVICES GENERAL ADMN.

LQ4307 I & C Wing (S&GAD)

A063 TOTAL ENTERTAINMENT & 500,000 1,525,000 550,000

GIFTS

A06301 Entertainments & Gifts 500,000 1,525,000 550,000

001 Entertainment & Gifts 500,000 1,525,000 550,000

A13 TOTAL REPAIRS AND MAINTENANCE 2,350,000 3,647,000 2,585,000

A130 TOTAL TRANSPORT 1,800,000 3,030,000 1,980,000

A13001 Transport 1,800,000 3,030,000 1,980,000

A131 TOTAL MACHINERY AND 350,000 397,000 385,000

EQUIPMENT

A13101 Machinery and Equipment 350,000 397,000 385,000

A132 TOTAL FURNITURE AND 200,000 220,000 220,000

FIXTURE

A13201 Furniture and Fixture 200,000 220,000 220,000

_______________________________________________________________________________I & C Wing (S&GAD) 18,775,000 25,425,000 20,578,000

_______________________________________________________________________________

Page 514: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE015 GENERAL SERVICES0151 PERSONNEL SERVICES015101 ESTABLISHMENT SERVICES GENERAL ADMN.

LQ4504 VIP Flight Maintenance and Operation Cel

A01 TOTAL EMPLOYEES RELATED EXPENSES. 39,995,000 49,962,000 42,320,000

A011 TOTAL PAY 44 44 16,325,000 17,407,000 16,659,000

A011-1 TOTAL PAY OF OFFICERS 22 22 12,980,000 14,076,000 13,579,000

A01101 Total Basic Pay of Officers 22 22 11,450,000 11,750,000 11,579,000

C094-M Chief Pilot (BPS-21) 1 1 950,000 933,000

A568-M Aircraft Engineer (BPS-20) 2 2 2,200,000 2,154,000

D100-M Director (BPS-20) 1 1 850,000 968,000

S601-M Senior Engineer (BPS-20) 1 1 1,000,000 924,000

C144-M Co-Pilot (BPS-19) 3 3 1,250,000 1,225,000

S053-M Section Officer (BPS-18) 1 764,000

S245-M Store Officer (BPS-18) 1 700,000

C390-M Chief Mechanic (BPS-17) 4 4 1,800,000 1,896,000

P139-M Private Secretary (BPS-17) 1 1 250,000 212,000

S053-M Section Officer (BPS-17) 1 1 500,000 488,000

A569-M Aircraft Mechanic (BPS-16) 4 4 1,000,000 1,081,000

S235-M Store Assistant (BPS-16) 2 2 600,000 684,000

S282-M Superintendent (BPS-16) 1 1 350,000 250,000

A01102 Personal pay 600,000 640,000 700,000

A01103 Special Pay 850,000 1,650,000 1,250,000

A01104 Technical pay 80,000 36,000 50,000

A011-2 TOTAL PAY OF OTHER STAFF 22 22 3,345,000 3,331,000 3,080,000

A01151 Total Basic Pay of Other Staff 22 22 3,280,000 3,250,000 3,005,000

A097-M Assistant (BPS-14) 1 1 250,000 225,000

A570-M Aircraft Cleaner (BPS-08) 4 4 850,000 925,000

J019-M Junior Clerk (BPS-07) 3 3 500,000 378,000

D089-M Despatch Rider (BPS-04) 1 1 100,000 75,000

D186-M Driver (BPS-04) 5 5 700,000 650,000

Page 515: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE015 GENERAL SERVICES0151 PERSONNEL SERVICES015101 ESTABLISHMENT SERVICES GENERAL ADMN.

LQ4504 VIP Flight Maintenance and Operation Cel

Q003-M Qasid (BPS-02) 1 1 120,000 122,000

C130-M Cleaner (BPS-01) 1 1 90,000 70,000

N006-M Naib Qasid (BPS-01) 4 4 400,000 330,000

S311-M Sanitary Worker (BPS-01) 2 2 270,000 230,000

A01152 Personal pay 55,000 57,000 55,000

A01170 Others 10,000 24,000 20,000

000 Others 24,000 20,000

002 Pay of Staff 10,000

A012 TOTAL ALLOWANCES 23,670,000 32,555,000 25,661,000

A012-1 TOTAL REGULAR ALLOWANCES 21,640,000 27,715,000 23,131,000

A01201 Senior Post Allowance 28,000 31,000 35,000

A01202 House Rent Allowance 4,500,000 5,440,000 5,000,000

A01203 Conveyance Allowance 1,100,000 1,400,000 1,200,000

A01207 Washing Allowance 10,000 8,000 10,000

A01208 Dress Allowance 150,000 96,000 150,000

A0120D Integrated Allowance 26,000 22,000 25,000

A0120X Ad - hoc Allowance - 2010 1,800,000 1,740,000 1,800,000

A01217 Medical Allowance 900,000 1,740,000 900,000

A0121A Adhoc Relief Allowance 2011 600,000 545,000 600,000

A0121M Adhoc Relief Allowance - 2012 1,250,000 1,240,000 1,250,000

A0121T Adhoc Relief Allowance 2013 615,000 600,000

A01224 Entertainment Allowance 34,000 28,000 34,000

A01228 Orderly Allowance 50,000 305,000 150,000

A01239 Special Allowance 900,000 1,150,000 1,000,000

001 Special Allowance 900,000 1,150,000 1,000,000

A01241 Utility allowance for electricity 750,000 915,000 850,000

A01270 Others 9,542,000 12,440,000 9,527,000

001 Others 3,515,000 12,440,000 2,500,000

018 Flying Allowance 6,000,000 7,000,000

028 Kit Allowance 7,000 7,000

037 30% Social Security Benefit in liue of Pension to the Contract Employees 20,000 20,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 2,030,000 4,840,000 2,530,000

A01271 Overtime Allowance 1,500,000 2,900,000 2,000,000

Page 516: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE015 GENERAL SERVICES0151 PERSONNEL SERVICES015101 ESTABLISHMENT SERVICES GENERAL ADMN.

LQ4504 VIP Flight Maintenance and Operation Cel

A01273 Honoraria 500,000 350,000 500,000

000 Honoraria 500,000 350,000 500,000

A01274 Medical Charges 30,000 10,000 30,000

A01299 Others 1,580,000

001 Others 1,580,000

A03 TOTAL OPERATING EXPENSES 36,946,000 48,438,000 48,462,000

A032 TOTAL COMMUNICATIONS 440,000 407,000 482,000

A03201 Postage and Telegraph 20,000 22,000

A03202 Telephone and Trunk Call 420,000 407,000 460,000

A033 TOTAL UTILITIES 1,130,000 800,000 1,243,000

A03301 Gas 150,000 100,000 165,000

A03302 Water 30,000 30,000 33,000

A03303 Electricity 950,000 670,000 1,045,000

001 Electricity 950,000 670,000 1,045,000

A034 TOTAL OCCUPANCY COSTS 10,000 4,058,000 100,000

A03407 Rates and Taxes 10,000 4,058,000 100,000

A038 TOTAL TRAVEL & 24,651,000 32,553,000 35,275,000

TRANSPORTATION

A03805 Travelling Allowance 1,150,000 2,477,000 1,265,000

A03806 Transportation of Goods 1,000 101,000 10,000

A03807 P.O.L Charges 23,500,000 29,975,000 34,000,000

A039 TOTAL GENERAL 10,715,000 10,620,000 11,362,000

A03901 Stationery 135,000 115,000 150,000

A03902 Printing and Publication 50,000 42,000 50,000

001 Printing and Publications 50,000 42,000 50,000

A03905 Newspapers Periodicals and Books 350,000 847,000 385,000

001 News Papers, Periodicals & Books 350,000 847,000 385,000

A03906 Uniforms and Protective Clothing 300,000 432,000 330,000

A03907 Advertising & Publicity 60,000 26,000 60,000

Page 517: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE015 GENERAL SERVICES0151 PERSONNEL SERVICES015101 ESTABLISHMENT SERVICES GENERAL ADMN.

LQ4504 VIP Flight Maintenance and Operation Cel

001 Advertising & Publicity 60,000 26,000 60,000

A03919 Payments to Others for Service 100,000 700,000 110,000

Rendered

A03937 Refresher/Recurrent courses of 5,000,000 5,000,000 5,500,000

Pilots

A03938 Insurance of Aircrafts and Pilots 4,000,000 2,551,000 4,000,000

A03939 Landing/Parking Charges of 150,000 227,000 150,000

Aircrafts

A03940 Unforeseen expenditure 275,000 254,000 300,000

A03942 Cost of Other Stores 175,000 299,000 195,000

001 Cost of Other Stores 175,000 299,000 195,000

A03955 Computer Stationary 120,000 127,000 132,000

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 200,000

A052 TOTAL GRANTS-DOMESTIC 200,000

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

G. Serv. who expire

001 Fin. Assis. to the families of the persons who expires during service. 200,000

A13 TOTAL REPAIRS AND MAINTENANCE 5,125,000 11,406,000 13,135,000

A130 TOTAL TRANSPORT 5,000,000 11,300,000 13,000,000

A13001 Transport 5,000,000 11,300,000 500,000

A13005 Helicopter/Air Transport 12,500,000

A131 TOTAL MACHINERY AND 100,000 85,000 110,000

EQUIPMENT

A13101 Machinery and Equipment 100,000 85,000 110,000

Page 518: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

519

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE015 GENERAL SERVICES0151 PERSONNEL SERVICES015101 ESTABLISHMENT SERVICES GENERAL ADMN.

LQ4504 VIP Flight Maintenance and Operation Cel

A132 TOTAL FURNITURE AND 25,000 21,000 25,000

FIXTURE

A13201 Furniture and Fixture 25,000 21,000 25,000

_______________________________________________________________________________VIP Flight Maintenance and Operation Cel 82,066,000 110,006,000 103,918,000

_______________________________________________________________________________

Page 519: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

520

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE015 GENERAL SERVICES0151 PERSONNEL SERVICES015101 ESTABLISHMENT SERVICES GENERAL ADMN.

LQ4507 Aviation Flight (RW)

A01 TOTAL EMPLOYEES RELATED EXPENSES. 33,335,000 30,575,000 35,025,000

A011 TOTAL PAY 42 42 14,320,000 12,040,000 14,425,000

A011-1 TOTAL PAY OF OFFICERS 10 10 7,410,000 1,150,000 7,575,000

A01101 Total Basic Pay of Officers 10 10 7,410,000 1,150,000 7,575,000

M014-M Maintenance Engineer (Special) 1 1 863,000 863,000

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 1 386,000 372,000

P037-M Personal Assistant (BPS-16) 3 3 521,000 691,000

S282-M Superintendent (BPS-16) 1 1 356,000 365,000

A011-2 TOTAL PAY OF OTHER STAFF 32 32 6,910,000 10,890,000 6,850,000

A01151 Total Basic Pay of Other Staff 32 32 6,910,000 10,890,000 6,850,000

A097-M Assistant (BPS-14) 2 2 353,000 368,000

A334-M Accountant (BPS-14) 1 1 232,000 239,000

J019-M Junior Clerk (BPS-07) 4 4 463,000 379,000

T036-M Telephone Operator (BPS-07) 1 1 83,000 87,000

D186-M Driver (BPS-04) 6 6 453,000 473,000

A570-M Aircraft Cleaner (BPS-02) 2 2 183,000 183,000

C112-M Chowkidar (BPS-01) 2 2 224,000 227,000

N006-M Naib Qasid (BPS-01) 4 4 328,000 300,000

S311-M Sanitary Worker (BPS-01) 2 2 179,000 182,000

A571-M Air-Frame Mechanic Class IV 1 1 538,000 538,000(Contract)

E034-M Electrician Class IV 1 1 538,000 538,000(Contract)

Page 520: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

521

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE015 GENERAL SERVICES0151 PERSONNEL SERVICES015101 ESTABLISHMENT SERVICES GENERAL ADMN.

LQ4507 Aviation Flight (RW)

E123-M Engine Mechanic Class IV 3 3 1,614,000 1,614,000(Contract)

F108-M Flight Engineer Class IV 1 1 646,000 646,000(Contract)

I035-M Instrument Mechanic Class IV 1 1 538,000 538,000(Contract)

R132-M Radio Mechanic Class IV 1 1 538,000 538,000(Contract)

A012 TOTAL ALLOWANCES 19,015,000 18,535,000 20,600,000

A012-1 TOTAL REGULAR ALLOWANCES 17,807,000 17,595,000 19,392,000

A01202 House Rent Allowance 2,186,000 1,620,000 2,186,000

A01203 Conveyance Allowance 500,000 700,000 600,000

A01207 Washing Allowance 6,000 6,000 8,000

A0120D Integrated Allowance 28,000 22,000 36,000

A0120N Spl. allowances @ 20% of basic 800,000 35,000 500,000

pay for Secretariat

A0120X Ad - hoc Allowance - 2010 4,000,000 4,064,000 4,000,000

A01217 Medical Allowance 1,000,000 950,000 1,000,000

A0121A Adhoc Relief Allowance 2011 1,300,000 1,238,000 1,400,000

A0121M Adhoc Relief Allowance - 2012 2,100,000 2,333,000 2,400,000

A0121N Personal Allowance 52,000

A0121T Adhoc Relief Allowance 2013 1,400,000 1,000,000

A0121V Special Assignment Allowance 401,000 450,000

A01225 Instructional Allowance 60,000 86,000 60,000

A01270 Others 5,827,000 4,740,000 5,700,000

001 Others 1,776,000 4,740,000 1,700,000

018 Flying Allowance 4,000,000 4,000,000

027 Personal Allowance 51,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 1,208,000 940,000 1,208,000

A01271 Overtime Allowance 240,000 143,000 240,000

A01273 Honoraria 868,000 797,000 868,000

000 Honoraria 868,000 797,000 868,000

A01274 Medical Charges 100,000 100,000

A03 TOTAL OPERATING EXPENSES 47,195,000 70,835,000 67,102,000

Page 521: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

522

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE015 GENERAL SERVICES0151 PERSONNEL SERVICES015101 ESTABLISHMENT SERVICES GENERAL ADMN.

LQ4507 Aviation Flight (RW)

A032 TOTAL COMMUNICATIONS 420,000 194,000 420,000

A03201 Postage and Telegraph 20,000 4,000 20,000

A03202 Telephone and Trunk Call 400,000 190,000 400,000

A033 TOTAL UTILITIES 985,000 846,000 1,080,000

A03301 Gas 150,000 127,000 165,000

A03302 Water 50,000 52,000 55,000

A03303 Electricity 785,000 667,000 860,000

001 Electricity 785,000 667,000 860,000

A034 TOTAL OCCUPANCY COSTS 25,000 8,117,000 28,000

A03407 Rates and Taxes 25,000 8,117,000 28,000

A038 TOTAL TRAVEL & 22,000,000 33,300,000 36,000,000

TRANSPORTATION

A03805 Travelling Allowance 2,000,000 1,300,000 2,000,000

A03807 P.O.L Charges 20,000,000 32,000,000 34,000,000

A039 TOTAL GENERAL 23,765,000 28,378,000 29,574,000

A03901 Stationery 150,000 87,000 150,000

A03902 Printing and Publication 50,000 42,000 50,000

001 Printing and Publications 50,000 42,000 50,000

A03905 Newspapers Periodicals and Books 50,000 29,000 50,000

001 News Papers, Periodicals & Books 50,000 29,000 50,000

A03906 Uniforms and Protective Clothing 300,000 221,000 330,000

A03907 Advertising & Publicity 65,000 50,000 65,000

001 Advertising & Publicity 65,000 50,000 65,000

A03919 Payments to Others for Service 311,000 100,000

Rendered

A03937 Refresher/Recurrent courses of 12,000,000 2,205,000 12,000,000

Pilots

A03938 Insurance of Aircrafts and Pilots 10,500,000 10,569,000 11,550,000

A03939 Landing/Parking Charges of 150,000 182,000 150,000

Aircrafts

A03940 Unforeseen expenditure 200,000 1,040,000 200,000

Page 522: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

523

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE015 GENERAL SERVICES0151 PERSONNEL SERVICES015101 ESTABLISHMENT SERVICES GENERAL ADMN.

LQ4507 Aviation Flight (RW)

A03942 Cost of Other Stores 100,000 85,000 100,000

001 Cost of Other Stores 100,000 85,000 100,000

A03955 Computer Stationary 100,000 65,000 100,000

A03970 Others 100,000 13,492,000 4,729,000

001 Others 100,000 13,492,000 4,729,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000

A041 TOTAL PENSION 1,000

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

A13 TOTAL REPAIRS AND MAINTENANCE 7,925,000 8,636,000 12,225,000

A130 TOTAL TRANSPORT 7,700,000 8,545,000 12,000,000

A13001 Transport 7,700,000 8,545,000 500,000

A13005 Helicopter/Air Transport 11,500,000

A131 TOTAL MACHINERY AND 200,000 70,000 200,000

EQUIPMENT

A13101 Machinery and Equipment 200,000 70,000 200,000

A132 TOTAL FURNITURE AND 25,000 21,000 25,000

FIXTURE

A13201 Furniture and Fixture 25,000 21,000 25,000

_______________________________________________________________________________Aviation Flight (RW) 88,455,000 110,046,000 114,353,000

_______________________________________________________________________________

Page 523: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

524

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE015 GENERAL SERVICES0151 PERSONNEL SERVICES015101 ESTABLISHMENT SERVICES GENERAL ADMN.

LQ4536 O & M Wing (S&GAD)

A01 TOTAL EMPLOYEES RELATED EXPENSES. 44,065,000

A011 TOTAL PAY 122 23,633,000

A011-1 TOTAL PAY OF OFFICERS 44 14,408,000

A01101 Total Basic Pay of Officers 44 14,236,000

D110-F Director General (BPS-20) 1 832,000

D100-F Director (BPS-19) 1 716,000

D100-M Director (BPS-19) 1 608,000

S315-M System Analyst (BPS-19) 1 581,000

D051-F Deputy Director (BPS-18) 1 375,000

D051-M Deputy Director (BPS-18) 4 1,514,000

D078-M Deputy Secretary (BPS-18) 1 487,000

L047-M Law Officer (BPS-17) 1 365,000

S211-M Statistical Officer (BPS-17) 1 330,000

U017-M Under Secretary/Section (BPS-17) 8 2,402,000Officer

A256-M Assistant Research (BPS-16) 12 3,000,000Officer

S114-M Senior Scale Stenographer (BPS-16) 9 2,206,000

S282-M Superintendent (BPS-16) 3 820,000

A01102 Personal pay 38,000

A01103 Special Pay 50,000

A01105 Qualification Pay 84,000

A011-2 TOTAL PAY OF OTHER STAFF 78 9,225,000

A01151 Total Basic Pay of Other Staff 78 9,209,000

C162-M Composer (BPS-15) 2 263,000

A336-M Assistant/Deputy (BPS-14) 11 2,085,000Superintendent

S216-M Stenographer (BPS-14) 7 1,035,000

Page 524: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE015 GENERAL SERVICES0151 PERSONNEL SERVICES015101 ESTABLISHMENT SERVICES GENERAL ADMN.

LQ4536 O & M Wing (S&GAD)

S078-M Senior Clerk (BPS-09) 7 1,028,000

J019-M Junior Clerk (BPS-07) 8 814,000

D011-M Dak Runner (BPS-04) 1 89,000

D186-M Driver (BPS-04) 5 506,000

D003-M Daftri (BPS-02) 3 306,000

N006-M Naib Qasid (BPS-01) 34 3,083,000

A01152 Personal pay 12,000

A01153 Special Pay 4,000

A012 TOTAL ALLOWANCES 20,432,000

A012-1 TOTAL REGULAR ALLOWANCES 19,262,000

A01201 Senior Post Allowance 17,000

A01202 House Rent Allowance 1,554,000

A01203 Conveyance Allowance 2,560,000

A01207 Washing Allowance 6,000

A01209 Special Additional Allowance 120,000

A0120D Integrated Allowance 80,000

A0120N Spl. allowances @ 20% of basic 1,891,000

pay for Secretariat

A0120X Ad - hoc Allowance - 2010 4,604,000

A01217 Medical Allowance 1,581,000

A0121A Adhoc Relief Allowance 2011 1,381,000

A0121M Adhoc Relief Allowance - 2012 3,268,000

A0121T Adhoc Relief Allowance 2013 1,635,000

A01224 Entertainment Allowance 27,000

A01226 Computer Allowance 36,000

A01228 Orderly Allowance 84,000

A01238 Charge Allowance 10,000

A01239 Special Allowance 120,000

001 Special Allowance 120,000

A01252 Non Practicing Allowance 130,000

A01270 Others 158,000

001 Others 158,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 1,170,000

Page 525: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE015 GENERAL SERVICES0151 PERSONNEL SERVICES015101 ESTABLISHMENT SERVICES GENERAL ADMN.

LQ4536 O & M Wing (S&GAD)

A01271 Overtime Allowance 160,000

A01273 Honoraria 1,000,000

000 Honoraria 1,000,000

A01274 Medical Charges 10,000

A03 TOTAL OPERATING EXPENSES 7,406,000

A032 TOTAL COMMUNICATIONS 1,225,000

A03201 Postage and Telegraph 25,000

A03202 Telephone and Trunk Call 1,200,000

A033 TOTAL UTILITIES 315,000

A03301 Gas 55,000

A03303 Electricity 230,000

001 Electricity 230,000

A03304 Hot and Cold Weather Charges 30,000

A034 TOTAL OCCUPANCY COSTS 25,000

A03407 Rates and Taxes 25,000

A038 TOTAL TRAVEL & 3,200,000

TRANSPORTATION

A03805 Travelling Allowance 600,000

001 Travelling Allowance 600,000

A03807 P.O.L Charges 2,600,000

A039 TOTAL GENERAL 2,641,000

A03901 Stationery 530,000

A03902 Printing and Publication 1,000,000

001 Printing and Publications 1,000,000

A03905 Newspapers Periodicals and Books 70,000

001 News Papers, Periodicals & Books 70,000

A03906 Uniforms and Protective Clothing 50,000

A03907 Advertising & Publicity 6,000

001 Advertising & Publicity 6,000

Page 526: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE015 GENERAL SERVICES0151 PERSONNEL SERVICES015101 ESTABLISHMENT SERVICES GENERAL ADMN.

LQ4536 O & M Wing (S&GAD)

A03936 Foreign/Inland Training Course Fee 50,000

A03942 Cost of Other Stores 105,000

001 Cost of Other Stores 105,000

A03955 Computer Stationary 530,000

A03970 Others 300,000

001 Others 300,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000

A041 TOTAL PENSION 1,000

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

A06 TOTAL TRANSFERS 70,000

A063 TOTAL ENTERTAINMENT & 70,000

GIFTS

A06301 Entertainments & Gifts 70,000

001 Entertainment & Gifts 70,000

A09 TOTAL PHYSICAL ASSETS 4,000

A092 TOTAL COMPUTER EQUIPMENT 3,000

A09201 Hardware 1,000

A09202 Software 1,000

A09203 I.T. Equipment 1,000

A097 TOTAL PURCHASE FURNITURE 1,000

& FIXTURE

A09701 Purchase of Furniture and Fixture 1,000

A13 TOTAL REPAIRS AND MAINTENANCE 1,582,000

A130 TOTAL TRANSPORT 1,025,000

A13001 Transport 1,025,000

Page 527: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE015 GENERAL SERVICES0151 PERSONNEL SERVICES015101 ESTABLISHMENT SERVICES GENERAL ADMN.

LQ4536 O & M Wing (S&GAD)

A131 TOTAL MACHINERY AND 375,000

EQUIPMENT

A13101 Machinery and Equipment 375,000

A132 TOTAL FURNITURE AND 107,000

FIXTURE

A13201 Furniture and Fixture 107,000

A137 TOTAL COMPUTER EQUIPMENT 75,000

A13701 Hardware 55,000

A13702 Software 10,000

A13703 I.T. Equipment 10,000

_______________________________________________________________________________O & M Wing (S&GAD) 53,128,000

_______________________________________________________________________________

Page 528: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

529

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE015 GENERAL SERVICES0151 PERSONNEL SERVICES015102 HUMAN RESOURCE MANAGEMENT

LQ4383 Managment and Professional

A01 TOTAL EMPLOYEES RELATED EXPENSES. 23,781,000 27,624,000 25,823,000

A011 TOTAL PAY 59 59 10,224,000 11,841,000 10,739,000

A011-1 TOTAL PAY OF OFFICERS 13 13 5,357,000 7,256,000 5,473,000

A01101 Total Basic Pay of Officers 13 13 5,341,000 7,256,000 5,457,000

S045-F Secretary (BPS-20) 1 1 933,000 933,000

A029-M Additional Secretary (BPS-19) 1 1 708,000 708,000

D078-M Deputy Secretary (BPS-18) 2 2 1,200,000 1,218,000

N055-M Network Administrator (BPS-17) 1 1 228,000 243,000

R059-M Research Officer (BPS-17) 2 2 428,000 428,000

S053-M Section Officer (BPS-17) 2 2 834,000 860,000

P037-M Personal Assistant (BPS-16) 2 2 440,000 480,000

P139-M Private Secretary (BPS-16) 1 1 413,000 430,000

S282-M Superintendent (BPS-16) 1 1 157,000 157,000

A01103 Special Pay 16,000 16,000

A011-2 TOTAL PAY OF OTHER STAFF 46 46 4,867,000 4,585,000 5,266,000

A01151 Total Basic Pay of Other Staff 46 46 4,867,000 4,585,000 5,266,000

A336-M Assistant/Deputy (BPS-14) 2 2 434,000 449,000Superintendent

R095-F Research Assistant (BPS-14) 2 2 214,000 229,000

S216-M Stenographer (BPS-14) 4 4 420,000 487,000

D020-M Data Entry Operator (BPS-12) 4 4 261,000 384,000

S078-M Senior Clerk (BPS-09) 3 3 435,000 448,000

J019-M Junior Clerk (BPS-07) 1 1 118,000 122,000

D089-M Despatch Rider (BPS-04) 1 1 132,000 135,000

D186-M Driver (BPS-04) 5 5 730,000 745,000

D003-M Daftri (BPS-03) 2 2 136,000 141,000

Page 529: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

530

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE015 GENERAL SERVICES0151 PERSONNEL SERVICES015102 HUMAN RESOURCE MANAGEMENT

LQ4383 Managment and Professional

C112-M Chowkidar (BPS-01) 8 8 649,000 663,000

M019-M Mali (BPS-01) 1 1 109,000 111,000

N006-M Naib Qasid (BPS-01) 9 9 783,000 900,000

S311-M Sanitary Worker (BPS-01) 4 4 446,000 452,000

A012 TOTAL ALLOWANCES 13,557,000 15,783,000 15,084,000

A012-1 TOTAL REGULAR ALLOWANCES 12,777,000 14,833,000 14,304,000

A01201 Senior Post Allowance 15,000 17,000 17,000

A01202 House Rent Allowance 1,251,000 1,190,000 1,251,000

A01203 Conveyance Allowance 1,200,000 1,419,000 1,400,000

A01207 Washing Allowance 6,000 6,000 6,000

A0120D Integrated Allowance 84,000 58,000 84,000

A0120X Ad - hoc Allowance - 2010 1,933,000 1,612,000 1,933,000

A01216 Qualification Allowance 6,000 6,000 6,000

A01217 Medical Allowance 970,000 984,000 1,000,000

A0121A Adhoc Relief Allowance 2011 941,000 918,000 941,000

A0121M Adhoc Relief Allowance - 2012 1,700,000 2,131,000 1,900,000

A0121N Personal Allowance 50,000

A0121T Adhoc Relief Allowance 2013 1,090,000 1,000,000

A01224 Entertainment Allowance 10,000 20,000 15,000

A01225 Instructional Allowance 2,179,000 2,801,000 2,167,000

A01228 Orderly Allowance 72,000 84,000 84,000

A01239 Special Allowance 2,124,000 2,060,000 2,150,000

001 Special Allowance 2,124,000 2,060,000 2,150,000

A01248 Judicial Allowance 6,000 1,000

A01270 Others 280,000 436,000 300,000

001 Others 436,000

027 Personal Allowance 30,000

037 30% Social Security Benefit in liue of Pension to the Contract Employees 250,000 300,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 780,000 950,000 780,000

A01271 Overtime Allowance 180,000 150,000 180,000

A01273 Honoraria 350,000 350,000 350,000

000 Honoraria 350,000 350,000 350,000

A01274 Medical Charges 250,000 450,000 250,000

Page 530: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

531

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE015 GENERAL SERVICES0151 PERSONNEL SERVICES015102 HUMAN RESOURCE MANAGEMENT

LQ4383 Managment and Professional

A03 TOTAL OPERATING EXPENSES 105,363,000 17,771,000 105,871,000

A032 TOTAL COMMUNICATIONS 535,000 454,000 585,000

A03201 Postage and Telegraph 110,000 93,000 120,000

A03202 Telephone and Trunk Call 425,000 361,000 465,000

A033 TOTAL UTILITIES 1,789,000 1,610,000 1,895,000

A03301 Gas 200,000 270,000 220,000

A03302 Water 25,000 11,000 25,000

A03303 Electricity 1,564,000 1,329,000 1,650,000

001 Electricity 1,564,000 1,329,000 1,650,000

A034 TOTAL OCCUPANCY COSTS 200,000 85,000 220,000

A03407 Rates and Taxes 200,000 85,000 220,000

A038 TOTAL TRAVEL & 101,600,000 14,575,000 101,810,000

TRANSPORTATION

A03801 Training - domestic 100,000,000 13,255,000 100,000,000

001 Training - domestic 13,255,000

002 Provision of Block Allocation for Training 100,000,000 100,000,000

A03805 Travelling Allowance 100,000 45,000 110,000

A03807 P.O.L Charges 1,500,000 1,275,000 1,700,000

A039 TOTAL GENERAL 1,239,000 1,047,000 1,361,000

A03901 Stationery 260,000 221,000 285,000

A03902 Printing and Publication 140,000 119,000 155,000

001 Printing and Publications 140,000 119,000 155,000

A03905 Newspapers Periodicals and Books 48,000 41,000 55,000

001 News Papers, Periodicals & Books 48,000 41,000 55,000

A03906 Uniforms and Protective Clothing 50,000 42,000 55,000

A03907 Advertising & Publicity 250,000 162,000 275,000

001 Advertising & Publicity 250,000 162,000 275,000

A03917 Law Charges 1,000 1,000

A03918 Exhibitions, Fairs & Other 5,000 5,000

National Celebrations

Page 531: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

532

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE015 GENERAL SERVICES0151 PERSONNEL SERVICES015102 HUMAN RESOURCE MANAGEMENT

LQ4383 Managment and Professional

A03955 Computer Stationary 165,000 190,000 180,000

A03970 Others 320,000 272,000 350,000

001 Others 320,000 272,000 350,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 80,000 1,000

A041 TOTAL PENSION 80,000 1,000

A04110 Payment of Pension 80,000

Contribution of Ex-Local Fund

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

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 6,000

A052 TOTAL GRANTS-DOMESTIC 6,000

A05270 To Others 6,000

001 Others 6,000

A06 TOTAL TRANSFERS 135,000 115,000 148,000

A063 TOTAL ENTERTAINMENT & 135,000 115,000 148,000

GIFTS

A06301 Entertainments & Gifts 135,000 115,000 148,000

001 Entertainment & Gifts 135,000 115,000 148,000

A09 TOTAL PHYSICAL ASSETS 70,000

A095 TOTAL PURCHASE OF 70,000

TRANSPORT

A09501 Transport 70,000

001 Transport 70,000

A13 TOTAL REPAIRS AND MAINTENANCE 450,000 382,000 495,000

A130 TOTAL TRANSPORT 200,000 170,000 220,000

A13001 Transport 200,000 170,000 220,000

Page 532: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

533

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE015 GENERAL SERVICES0151 PERSONNEL SERVICES015102 HUMAN RESOURCE MANAGEMENT

LQ4383 Managment and Professional

A131 TOTAL MACHINERY AND 160,000 136,000 175,000

EQUIPMENT

A13101 Machinery and Equipment 160,000 136,000 175,000

A132 TOTAL FURNITURE AND 90,000 76,000 100,000

FIXTURE

A13201 Furniture and Fixture 90,000 76,000 100,000

_______________________________________________________________________________Managment and Professional 129,729,000 46,048,000 132,338,000

_______________________________________________________________________________

Page 533: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

534

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE015 GENERAL SERVICES0151 PERSONNEL SERVICES015102 HUMAN RESOURCE MANAGEMENT

LQ5992 Punjab Institute of Management and Professional Development-II

A01 TOTAL EMPLOYEES RELATED EXPENSES. 38,830,000 31,708,000 41,041,000

A011 TOTAL PAY 147 147 14,078,000 11,272,000 14,258,000

A011-1 TOTAL PAY OF OFFICERS 16 16 4,715,000 3,432,000 4,398,000

A01101 Total Basic Pay of Officers 16 16 4,715,000 3,432,000 4,398,000

D100-M Director (BPS-19) 1 1 430,000 400,000

D524-M Deputy Director (Admn) (BPS-18) 1 1 337,000 304,000

S088-M Senior Instructor (BPS-18) 1 1 766,000 766,000

S093-M Senior Librarian (BPS-18) 1 555,000

A012-M Accounts Officer (BPS-17) 1 1 250,000 250,000

A032-M Administrative Officer (BPS-17) 1 1 214,000 229,000

H141-M Hostel Warden (BPS-17) 1 1 214,000 243,000

I032-M Instructor (BPS-17) 8 8 1,761,000 1,804,000

L066-M Librarian (BPS-17) 1 214,000

S282-M Superintendent (BPS-16) 1 1 188,000 188,000

A011-2 TOTAL PAY OF OTHER STAFF 131 131 9,363,000 7,840,000 9,860,000

A01151 Total Basic Pay of Other Staff 131 131 9,363,000 7,840,000 9,860,000

A097-M Assistant (BPS-14) 5 511,000

A336-M Assistant/Deputy (BPS-14) 5 587,000Superintendent

S216-M Stenographer (BPS-14) 9 9 844,000 997,000

C230-M Care Taker (BPS-11) 1 1 88,000 93,000

D025-M Data Processor (BPS-11) 3 3 291,000 302,000

L068-M Library Assistant (BPS-11) 1 1 88,000 88,000

A306-M Audio Visual Assistant (BPS-10) 1 1 85,000 90,000

H027-M Head Cook (BPS-07) 1 1 80,000 87,000

J019-M Junior Clerk (BPS-07) 8 8 617,000 630,000

Page 534: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

535

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE015 GENERAL SERVICES0151 PERSONNEL SERVICES015102 HUMAN RESOURCE MANAGEMENT

LQ5992 Punjab Institute of Management and Professional Development-II

S060-M Security Incharge (BPS-07) 1 1 90,000 93,000

S226-M Steward (BPS-07) 1 1 80,000 87,000

T028-M Technician (BPS-07) 1 1 90,000 90,000

E034-M Electrician (BPS-06) 2 2 162,000 162,000

T036-M Telephone Operator (BPS-05) 1 1 76,000 76,000

C193-M Cook (BPS-04) 5 5 415,000 425,000

D089-M Despatch Rider (BPS-04) 1 1 70,000 67,000

D186-M Driver (BPS-04) 8 8 594,000 654,000

G044-M Gestetner Operator (BPS-04) 2 2 146,000 150,000

B015-M Bearer (BPS-02) 15 15 1,013,000 1,081,000

D003-M Daftri (BPS-02) 1 1 62,000 68,000

M046-M Masalchi (BPS-02) 1 1 115,000 117,000

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 8 507,000 517,000

C130-M Cleaner (BPS-01) 2 2 127,000 130,000

C193-M Cook (BPS-01) 4 4 252,000 263,000

C275-M Chapati Man /Bearer (BPS-01) 1 1 65,000 66,000

C281-M Chapatimen (BPS-01) 1 1 50,000 50,000

M019-M Mali (BPS-01) 3 3 194,000 194,000

N006-M Naib Qasid (BPS-01) 22 22 1,351,000 1,373,000

P314-M Pantry Man (BPS-01) 1 1 65,000 66,000

S311-M Sanitary Worker (BPS-01) 10 10 630,000 652,000

S325-M Sweeper/Sanitary Worker (BPS-01) 2 2 100,000 100,000

A012 TOTAL ALLOWANCES 24,752,000 20,436,000 26,783,000

A012-1 TOTAL REGULAR ALLOWANCES 22,177,000 18,006,000 23,623,000

Page 535: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

536

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE015 GENERAL SERVICES0151 PERSONNEL SERVICES015102 HUMAN RESOURCE MANAGEMENT

LQ5992 Punjab Institute of Management and Professional Development-II

A01202 House Rent Allowance 2,972,000 2,281,000 3,152,000

A01203 Conveyance Allowance 2,997,000 2,838,000 3,397,000

A01207 Washing Allowance 10,000 8,000 10,000

A0120D Integrated Allowance 168,000 164,000 166,000

A0120X Ad - hoc Allowance - 2010 3,164,000 2,350,000 3,087,000

A01216 Qualification Allowance 11,000

A01217 Medical Allowance 1,989,000 1,429,000 1,930,000

A0121A Adhoc Relief Allowance 2011 1,265,000 834,000 1,198,000

A0121M Adhoc Relief Allowance - 2012 2,419,000 1,969,000 2,608,000

A0121N Personal Allowance 88,000

A0121T Adhoc Relief Allowance 2013 984,000 1,305,000

A01224 Entertainment Allowance 1,000

A01225 Instructional Allowance 605,000 790,000 1,127,000

A01239 Special Allowance 3,469,000 2,856,000 3,507,000

001 Special Allowance 2,778,000 2,856,000 3,507,000

A01243 Special travelling allowance 1,000 1,000

A01255 Hostel Superintendent Allowance 1,321,000

A01270 Others 1,797,000 1,503,000 2,035,000

001 Others 1,503,000

027 Personal Allowance 72,000

037 30% Social Security Benefit in liue of Pension to the Contract Employees 1,725,000 2,035,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 2,575,000 2,430,000 3,160,000

A01271 Overtime Allowance 65,000 60,000 60,000

A01273 Honoraria 310,000 310,000 800,000

000 Honoraria 300,000 310,000 800,000

A01274 Medical Charges 200,000 260,000 300,000

A01299 Others 2,000,000 1,800,000 2,000,000

001 Others 2,000,000 1,800,000 2,000,000

A03 TOTAL OPERATING EXPENSES 9,368,000 7,544,000 10,101,000

A032 TOTAL COMMUNICATIONS 1,013,000 761,000 1,090,000

A03201 Postage and Telegraph 338,000 187,000 350,000

A03202 Telephone and Trunk Call 675,000 574,000 740,000

Page 536: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

537

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE015 GENERAL SERVICES0151 PERSONNEL SERVICES015102 HUMAN RESOURCE MANAGEMENT

LQ5992 Punjab Institute of Management and Professional Development-II

A033 TOTAL UTILITIES 3,480,000 2,758,000 3,810,000

A03301 Gas 200,000 270,000 220,000

A03302 Water 80,000 68,000 90,000

A03303 Electricity 3,200,000 2,420,000 3,500,000

001 Electricity 3,200,000 2,420,000 3,500,000

A034 TOTAL OCCUPANCY COSTS 100,000 34,000 110,000

A03407 Rates and Taxes 100,000 34,000 110,000

A038 TOTAL TRAVEL & 2,600,000 2,110,000 2,700,000

TRANSPORTATION

A03805 Travelling Allowance 200,000 70,000 200,000

A03807 P.O.L Charges 2,400,000 2,040,000 2,500,000

A039 TOTAL GENERAL 2,175,000 1,881,000 2,391,000

A03901 Stationery 500,000 425,000 550,000

A03902 Printing and Publication 275,000 234,000 300,000

001 Printing and Publications 275,000 234,000 300,000

A03905 Newspapers Periodicals and Books 400,000 340,000 440,000

001 News Papers, Periodicals & Books 400,000 340,000 440,000

A03906 Uniforms and Protective Clothing 150,000 127,000 165,000

A03907 Advertising & Publicity 10,000 11,000

001 Advertising & Publicity 10,000 11,000

A03918 Exhibitions, Fairs & Other 10,000 10,000

National Celebrations

A03955 Computer Stationary 230,000 245,000 255,000

A03970 Others 600,000 510,000 660,000

001 Others 600,000 510,000 660,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000

A041 TOTAL PENSION 1,000

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

Page 537: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

538

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE015 GENERAL SERVICES0151 PERSONNEL SERVICES015102 HUMAN RESOURCE MANAGEMENT

LQ5992 Punjab Institute of Management and Professional Development-II

A06 TOTAL TRANSFERS 460,000 391,000 500,000

A063 TOTAL ENTERTAINMENT & 460,000 391,000 500,000

GIFTS

A06301 Entertainments & Gifts 460,000 391,000 500,000

001 Entertainment & Gifts 460,000 391,000 500,000

A13 TOTAL REPAIRS AND MAINTENANCE 1,115,000 948,000 1,225,000

A130 TOTAL TRANSPORT 500,000 425,000 550,000

A13001 Transport 500,000 425,000 550,000

A131 TOTAL MACHINERY AND 375,000 319,000 410,000

EQUIPMENT

A13101 Machinery and Equipment 375,000 319,000 410,000

A132 TOTAL FURNITURE AND 240,000 204,000 265,000

FIXTURE

A13201 Furniture and Fixture 240,000 204,000 265,000

_______________________________________________________________________________Punjab Institute of Management and Profe 49,773,000 40,591,000 52,868,000

ssional Development-II

_______________________________________________________________________________

Page 538: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

539

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE015 GENERAL SERVICES0152 PLANNING SERVICES015201 PLANNING

LQ4068 Planning and Development Department

A01 TOTAL EMPLOYEES RELATED EXPENSES. 177,689,000 188,333,000 196,558,000

A011 TOTAL PAY 500 500 92,421,000 89,875,000 96,168,000

A011-1 TOTAL PAY OF OFFICERS 144 150 56,309,000 56,251,000 56,831,000

A01101 Total Basic Pay of Officers 144 150 54,974,000 56,251,000 55,649,000

R095-M Research Assistant (Special) 6 1,080,000

C055-M Chairman (BPS-22) 1 1 1,029,000 787,000

C079-M Chief Economist (BPS-21) 1 1 674,000 528,000

J009-M Joint Chief Economist (BPS-20) 1 1 827,000 477,000

M109-M Member (BPS-20) 5 5 6,122,000 6,178,000

S045-M Secretary (BPS-20) 1 1 674,000 703,000

S076-M Senior Chief Of Section (BPS-20) 4 4 3,168,000 3,268,000

A029-M Additional Secretary (BPS-19) 1 1 691,000 827,000

C093-M Chief Of Section (BPS-19) 8 8 4,915,000 5,142,000

A130-M Assistant Chief Sections (BPS-18) 26 26 12,000,000 11,901,000

D078-M Deputy Secretary (BPS-18) 1 1 485,000 323,000

L047-M Law Officer (BPS-18) 1 366,000

S090-M Senior Law Officer (BPS-18) 1 240,000

I015-M Information Officer (BPS-17) 1 1 230,000 230,000

I114 IT Professional (BPS-17) 4 800,000

I114-M IT Professional (BPS-17) 4 800,000

M244-M Manager Management (BPS-17) 1 1 230,000 230,000Information System

P076-M Planning Officer (BPS-17) 27 27 5,714,000 6,189,000

P139-M Private Secretary (BPS-17) 15 15 4,853,000 4,019,000

P158-M Programmer (BPS-17) 1 1 279,000 215,000

P173-M Protocol Officer (BPS-17) 3 3 947,000 835,000

R063-M Research (BPS-17) 1 1 229,000 244,000Officer-Cum-Librarian

Page 539: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

540

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE015 GENERAL SERVICES0152 PLANNING SERVICES015201 PLANNING

LQ4068 Planning and Development Department

S491-M System Engineer (BPS-17) 1 1 230,000 230,000

U017-M Under Secretary/Section (BPS-17) 8 8 2,239,000 2,496,000Officer

P037-M Personal Assistant (BPS-16) 14 14 4,427,000 3,444,000

S061-M Security Officer (BPS-16) 1 1 172,000 172,000

S114-M Senior Scale Stenographer (BPS-16) 13 13 2,434,000 3,719,000

S282-M Superintendent (BPS-16) 4 4 1,365,000 1,246,000

A01102 Personal pay 1,162,000 1,079,000

A01103 Special Pay 110,000 23,000

A01105 Qualification Pay 63,000 80,000

A011-2 TOTAL PAY OF OTHER STAFF 356 350 36,112,000 33,624,000 39,337,000

A01151 Total Basic Pay of Other Staff 356 350 35,985,000 33,624,000 39,217,000

R095-M Research Assistant (Special) 6 1,080,000

D024-M Data Processing (BPS-15) 1 1 142,000 149,000Supervisor

A097-M Assistant (BPS-14) 1 1 174,000 174,000

A336-M Assistant/Deputy (BPS-14) 42 42 6,076,000 6,857,000Superintendent

C162-M Composer (BPS-14) 1 1 192,000 192,000

S216-M Stenographer (BPS-14) 57 57 3,754,000 7,320,000

D024-M Data Processing (BPS-13) 1 1 150,000 150,000Supervisor

P052-M Photographer (BPS-13) 1 1 150,000 150,000

M242-M Multimedia Assistant (BPS-12) 1 1 150,000 150,000

A337-M Assistant Librarian (BPS-11) 1 1 99,000 105,000

D022-M Data Processing Assistant (BPS-11) 10 10 998,000 1,009,000

D222-M Draftsman (BPS-11) 2 2 402,000 414,000

E012-M Economic (BPS-11) 6 6 1,097,000 1,130,000Computer/Assistant

S057-M Security Assistant (BPS-11) 1 1 150,000 150,000

S078-M Senior Clerk (BPS-09) 22 22 2,854,000 2,895,000

Page 540: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

541

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE015 GENERAL SERVICES0152 PLANNING SERVICES015201 PLANNING

LQ4068 Planning and Development Department

C134-M Clerk (BPS-07) 40 3,431,000

J019-M Junior Clerk (BPS-07) 40 3,517,000

D186-M Driver (BPS-05) 28 28 3,064,000 3,191,000

S059-M Security Guard (BPS-05) 2 2 200,000 210,000

T061-M Tracer (BPS-05) 2 2 152,000 159,000

T113-M Typist (BPS-05) 2 2 149,000 149,000

B030-M Bill Messenger (BPS-04) 1 1 144,000 146,000

D089-M Despatch Rider (BPS-04) 3 3 290,000 299,000

D186-M Driver (BPS-04) 13 13 920,000 930,000

E034-M Electrician (BPS-04) 1 1 80,000 85,000

D003-M Daftri (BPS-02) 7 7 512,000 465,000

G044-M Gestetner Operator (BPS-02) 2 2 225,000 221,000

Q003-M Qasid (BPS-02) 1 1 133,000 62,000

C112-M Chowkidar (BPS-01) 4 4 279,000 291,000

C130-M Cleaner (BPS-01) 1 1 60,000 64,000

F027-M Field Attendant (BPS-01) 3 252,000

F087-M Frash (BPS-01) 3 304,000

M019-M Mali (BPS-01) 1 1 93,000 93,000

N006-M Naib Qasid (BPS-01) 80 80 7,420,000 7,373,000

S311-M Sanitary Worker (BPS-01) 12 12 975,000 951,000

A01152 Personal pay 117,000 120,000

A01153 Special Pay 10,000

A012 TOTAL ALLOWANCES 85,268,000 98,458,000 100,390,000

A012-1 TOTAL REGULAR ALLOWANCES 83,203,000 88,518,000 98,345,000

A01201 Senior Post Allowance 150,000 198,000 250,000

A01202 House Rent Allowance 10,228,000 9,428,000 10,480,000

A01203 Conveyance Allowance 8,933,000 10,633,000 12,465,000

A01207 Washing Allowance 55,000 55,000 55,000

Page 541: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

542

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE015 GENERAL SERVICES0152 PLANNING SERVICES015201 PLANNING

LQ4068 Planning and Development Department

A0120D Integrated Allowance 261,000 312,000 300,000

A0120N Spl. allowances @ 20% of basic 9,068,000 8,700,000 627,000

pay for Secretariat

A0120X Ad - hoc Allowance - 2010 24,491,000 21,491,000 24,559,000

A01210 Risk Allowance 8,800,000

A01216 Qualification Allowance 150,000 150,000 150,000

A01217 Medical Allowance 7,133,000 6,700,000 7,333,000

A0121A Adhoc Relief Allowance 2011 6,978,000 6,708,000 7,283,000

A0121M Adhoc Relief Allowance - 2012 13,115,000 14,500,000 16,166,000

A0121T Adhoc Relief Allowance 2013 6,600,000 6,976,000

A01224 Entertainment Allowance 112,000 112,000 112,000

A01226 Computer Allowance 18,000 18,000

A01228 Orderly Allowance 500,000 850,000 600,000

A01236 Deputation Allowance 20,000 40,000 100,000

A01243 Special travelling allowance 90,000

A01252 Non Practicing Allowance 180,000

A01270 Others 1,811,000 2,041,000 1,981,000

027 Personal Allowance 71,000 63,000

030 Integrated Allowance 11,000

037 30% Social Security Benefit in liue of Pension to the Contract Employees 1,740,000 2,041,000 1,907,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 2,065,000 9,940,000 2,045,000

A01271 Overtime Allowance 1,340,000 1,290,000 1,320,000

A01273 Honoraria 100,000 7,130,000 100,000

000 Honoraria 100,000 7,130,000 100,000

A01274 Medical Charges 200,000 120,000 200,000

A01277 Contingent Paid Staff 400,000 1,400,000 400,000

A01278 Leave Salary 20,000 20,000

A01299 Others 5,000 5,000

001 Others 5,000 5,000

A03 TOTAL OPERATING EXPENSES 24,703,000 24,823,000 27,808,000

A032 TOTAL COMMUNICATIONS 3,670,000 3,619,000 4,037,000

A03201 Postage and Telegraph 170,000 144,000 187,000

A03202 Telephone and Trunk Call 3,500,000 3,475,000 3,850,000

Page 542: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

543

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE015 GENERAL SERVICES0152 PLANNING SERVICES015201 PLANNING

LQ4068 Planning and Development Department

A033 TOTAL UTILITIES 1,275,000 1,000,000 1,402,000

A03301 Gas 170,000 100,000 187,000

A03303 Electricity 1,100,000 900,000 1,210,000

001 Electricity 1,100,000 900,000 1,210,000

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

A034 TOTAL OCCUPANCY COSTS 50,000 542,000 55,000

A03407 Rates and Taxes 50,000 542,000 55,000

A038 TOTAL TRAVEL & 14,706,000 14,245,000 16,816,000

TRANSPORTATION

A03805 Travelling Allowance 1,600,000 1,610,000 1,760,000

A03806 Transportation of Goods 6,000 6,000

A03807 P.O.L Charges 13,100,000 12,635,000 15,050,000

A039 TOTAL GENERAL 5,002,000 5,417,000 5,498,000

A03901 Stationery 1,600,000 1,650,000 1,760,000

A03902 Printing and Publication 650,000 852,000 715,000

001 Printing and Publications 650,000 852,000 715,000

A03905 Newspapers Periodicals and Books 400,000 340,000 440,000

001 News Papers, Periodicals & Books 400,000 340,000 440,000

A03906 Uniforms and Protective Clothing 75,000 64,000 83,000

A03907 Advertising & Publicity 250,000 212,000 275,000

001 Advertising & Publicity 250,000 212,000 275,000

A03917 Law Charges 2,000 2,000

A03918 Exhibitions, Fairs & Other 25,000 28,000

National Celebrations

A03955 Computer Stationary 850,000 1,022,000 935,000

A03970 Others 1,150,000 1,277,000 1,260,000

001 Others 1,100,000 1,277,000 1,260,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000

A041 TOTAL PENSION 1,000

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

Page 543: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

544

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE015 GENERAL SERVICES0152 PLANNING SERVICES015201 PLANNING

LQ4068 Planning and Development Department

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 500,000 575,000 550,000

A052 TOTAL GRANTS-DOMESTIC 500,000 575,000 550,000

A05216 Fin. Assis. to the families of 500,000 425,000

G. Serv. who expire

001 Fin. Assis. to the families of the persons who expires during service. 500,000 425,000

A05270 To Others 150,000 550,000

001 Others 150,000 550,000

A06 TOTAL TRANSFERS 680,000 680,000 748,000

A063 TOTAL ENTERTAINMENT & 680,000 680,000 748,000

GIFTS

A06301 Entertainments & Gifts 680,000 680,000 748,000

001 Entertainment & Gifts 680,000 680,000 748,000

A13 TOTAL REPAIRS AND MAINTENANCE 3,775,000 3,708,000 4,128,000

A130 TOTAL TRANSPORT 2,800,000 2,680,000 3,070,000

A13001 Transport 2,800,000 2,680,000 3,070,000

A131 TOTAL MACHINERY AND 625,000 731,000 688,000

EQUIPMENT

A13101 Machinery and Equipment 625,000 731,000 688,000

A132 TOTAL FURNITURE AND 200,000 170,000 220,000

FIXTURE

A13201 Furniture and Fixture 200,000 170,000 220,000

A137 TOTAL COMPUTER EQUIPMENT 150,000 127,000 150,000

A13701 Hardware 150,000 127,000 150,000

Page 544: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

545

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE015 GENERAL SERVICES0152 PLANNING SERVICES015201 PLANNING

LQ4068 Planning and Development Department

_______________________________________________________________________________Planning and Development Department 207,347,000 218,119,000 229,793,000

_______________________________________________________________________________

Page 545: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

546

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE015 GENERAL SERVICES0152 PLANNING SERVICES015201 PLANNING

LQ4772 Director General Monitoring & EvaluationP&D Department

A01 TOTAL EMPLOYEES RELATED EXPENSES. 25,980,000 19,394,000 25,386,000

A011 TOTAL PAY 42 42 7,930,000 5,492,000 7,082,000

A011-1 TOTAL PAY OF OFFICERS 23 23 6,300,000 4,222,000 5,662,000

A01101 Total Basic Pay of Officers 23 23 6,300,000 4,222,000 5,595,000

D110-M Director General (BPS-20) 1 1 560,000 534,000

D501-M Director Coordination (BPS-19) 1 1 460,000 403,000

D502-M Director Project (BPS-18) 1 1 370,000 305,000Management

S489-M Senior Specialist R&D (BPS-18) 1 1 370,000 250,000

A012-M Accounts Officer (BPS-17) 1 1 250,000 424,000

A248-M Assistant Project Manager (BPS-17) 2 2 450,000 401,000

B133-M BPR Specialist (BPS-17) 1 1 250,000 200,000

E157-M Evaluation Specialist (BPS-17) 1 1 250,000 263,000

I072-M ICT Specialist/Project (BPS-17) 1 1 250,000 200,000Manager

P164-M Project Manager (BPS-17) 3 3 740,000 645,000

R111-M Research Analyst (BPS-17) 5 5 1,300,000 1,127,000

S314-M System Administrator (BPS-17) 1 1 250,000 263,000

P037-M Personal Assistant (BPS-16) 4 4 800,000 580,000

A01102 Personal pay 67,000

A011-2 TOTAL PAY OF OTHER STAFF 19 19 1,630,000 1,270,000 1,420,000

A01151 Total Basic Pay of Other Staff 19 19 1,630,000 1,270,000 1,420,000

D020-M Data Entry Operator (BPS-12) 3 3 520,000 312,000

D186-M Driver (BPS-04) 9 9 680,000 660,000

C112-M Chowkidar (BPS-01) 1 2 60,000 125,000

N006-M Naib Qasid (BPS-01) 4 4 250,000 262,000

Page 546: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

547

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE015 GENERAL SERVICES0152 PLANNING SERVICES015201 PLANNING

LQ4772 Director General Monitoring & EvaluationP&D Department

S311-M Sanitary Worker (BPS-01) 2 1 120,000 61,000

A012 TOTAL ALLOWANCES 18,050,000 13,902,000 18,304,000

A012-1 TOTAL REGULAR ALLOWANCES 16,050,000 12,450,000 16,204,000

A01201 Senior Post Allowance 61,000

A01202 House Rent Allowance 2,000,000 1,218,000 1,600,000

A01203 Conveyance Allowance 1,500,000 1,268,000 1,700,000

A0120X Ad - hoc Allowance - 2010 1,200,000 551,000 750,000

A01210 Risk Allowance 300,000

A01216 Qualification Allowance 240,000 135,000 240,000

A01217 Medical Allowance 1,000,000 573,000 700,000

A0121A Adhoc Relief Allowance 2011 800,000 460,000 600,000

A0121M Adhoc Relief Allowance - 2012 1,100,000 1,500,000

A0121T Adhoc Relief Allowance 2013 500,000 750,000

A01224 Entertainment Allowance 10,000 8,000 10,000

A01226 Computer Allowance 91,000

A01228 Orderly Allowance 221,000 318,000

A01235 Secretariat allowance 49,000

A01239 Special Allowance 300,000 196,000

A01243 Special travelling allowance 300,000 60,000 300,000

A01250 Incentive Allowance 6,500,000 4,952,000 6,000,000

A01270 Others 2,200,000 1,007,000 1,436,000

027 Personal Allowance 300,000 36,000

037 30% Social Security Benefit in liue of Pension to the Contract Employees 1,900,000 1,007,000 1,400,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 2,000,000 1,452,000 2,100,000

A01271 Overtime Allowance 350,000 50,000 350,000

A01273 Honoraria 800,000 452,000 600,000

000 Honoraria 452,000 600,000

A01274 Medical Charges 200,000 50,000 300,000

A01277 Contingent Paid Staff 650,000 900,000 850,000

A03 TOTAL OPERATING EXPENSES 3,067,000 2,812,000 3,281,000

A032 TOTAL COMMUNICATIONS 246,000 340,000 269,000

A03201 Postage and Telegraph 15,000 5,000 15,000

Page 547: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

548

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE015 GENERAL SERVICES0152 PLANNING SERVICES015201 PLANNING

LQ4772 Director General Monitoring & EvaluationP&D Department

A03202 Telephone and Trunk Call 231,000 335,000 254,000

A034 TOTAL OCCUPANCY COSTS 22,000 19,000 24,000

A03407 Rates and Taxes 22,000 19,000 24,000

A038 TOTAL TRAVEL & 1,319,000 1,481,000 1,506,000

TRANSPORTATION

A03805 Travelling Allowance 231,000 193,000 254,000

A03807 P.O.L Charges 1,088,000 1,288,000 1,252,000

A039 TOTAL GENERAL 1,480,000 972,000 1,482,000

A03901 Stationery 242,000 205,000 250,000

A03902 Printing and Publication 110,000 90,000 110,000

001 Printing and Publications 90,000 110,000

A03905 Newspapers Periodicals and Books 110,000 36,000 60,000

001 News Papers, Periodicals & Books 36,000 60,000

A03907 Advertising & Publicity 173,000 146,000 190,000

001 Advertising & Publicity 146,000 190,000

A03917 Law Charges 3,000 3,000

A03918 Exhibitions, Fairs & Other 30,000 20,000

National Celebrations

A03919 Payments to Others for Service 220,000 50,000 220,000

Rendered

A03936 Foreign/Inland Training Course Fee 110,000 92,000 121,000

A03942 Cost of Other Stores 115,000 45,000 120,000

001 Cost of Other Stores 45,000 120,000

A03955 Computer Stationary 242,000 202,000 250,000

A03970 Others 125,000 106,000 138,000

001 Others 106,000 138,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 440,000 441,000

A041 TOTAL PENSION 440,000 441,000

A04101 Pension-Civil 200,000 200,000

A04103 Gratuity-Civil 240,000 240,000

Page 548: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

549

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

01 GENERAL PUBLIC SERVICE015 GENERAL SERVICES0152 PLANNING SERVICES015201 PLANNING

LQ4772 Director General Monitoring & EvaluationP&D Department

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

A06 TOTAL TRANSFERS 50,000 42,000 30,000

A063 TOTAL ENTERTAINMENT & 50,000 42,000 30,000

GIFTS

A06301 Entertainments & Gifts 50,000 42,000 30,000

001 Entertainment & Gifts 42,000 30,000

A13 TOTAL REPAIRS AND MAINTENANCE 485,000 587,000 529,000

A130 TOTAL TRANSPORT 242,000 406,000 266,000

A13001 Transport 242,000 406,000 266,000

A131 TOTAL MACHINERY AND 77,000 65,000 85,000

EQUIPMENT

A13101 Machinery and Equipment 77,000 65,000 85,000

A132 TOTAL FURNITURE AND 50,000 20,000 50,000

FIXTURE

A13201 Furniture and Fixture 50,000 20,000 50,000

A137 TOTAL COMPUTER EQUIPMENT 116,000 96,000 128,000

A13701 Hardware 57,000 48,000 63,000

A13702 Software 2,000 2,000

A13703 I.T. Equipment 57,000 48,000 63,000

_______________________________________________________________________________Director General Monitoring & Evaluation 30,022,000 22,835,000 29,667,000

P&D Department

_______________________________________________________________________________

Page 549: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

550

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS031 LAW COURTS0311 LAW COURTS031101 COURTS/JUSTICE

LQ4091 Punjab Service Tribunal

A01 TOTAL EMPLOYEES RELATED EXPENSES. 45,473,000 34,022,000 47,532,000

A011 TOTAL PAY 86 85 25,875,000 14,985,000 25,429,000

A011-1 TOTAL PAY OF OFFICERS 25 26 17,560,000 9,270,000 18,454,000

A01101 Total Basic Pay of Officers 25 26 16,850,000 9,050,000 17,744,000

C055-M Chairman (Special) 1 1 6,000,000 7,200,000

M109-M Member (BPS-21) 3 6 3,300,000 5,300,000

M109-M Member (BPS-20) 3 3,050,000

R036-M Registrar (BPS-18) 1 1 450,000 450,000

P139-M Private Secretary (BPS-17) 3 3 1,000,000 800,000

A255-M Assistant Registrar (BPS-16) 1 1 350,000 350,000

P037-M Personal Assistant (BPS-16) 7 7 700,000 1,850,000

S114-M Senior Scale Stenographer (BPS-16) 1 162,000

S282-M Superintendent (BPS-16) 6 6 2,000,000 1,632,000

A01102 Personal pay 500,000 200,000 500,000

A01103 Special Pay 210,000 20,000 210,000

A011-2 TOTAL PAY OF OTHER STAFF 61 59 8,315,000 5,715,000 6,975,000

A01151 Total Basic Pay of Other Staff 61 59 8,315,000 5,715,000 6,975,000

A337-F Assistant Librarian (BPS-15) 1 150,000

A337-M Assistant Librarian (BPS-15) 1 150,000

A336-M Assistant/Deputy (BPS-14) 4 4 800,000 800,000Superintendent

S216-M Stenographer (BPS-14) 7 6 1,250,000 800,000

S078-M Senior Clerk (BPS-09) 10 10 1,450,000 1,400,000

J019-M Junior Clerk (BPS-07) 6 6 1,200,000 1,000,000

T033-F Telephone Attendant (BPS-07) 1 1 75,000 160,000

T033-M Telephone Attendant (BPS-07) 1 75,000

D089-M Despatch Rider (BPS-04) 1 1 200,000 70,000

Page 550: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

551

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS031 LAW COURTS0311 LAW COURTS031101 COURTS/JUSTICE

LQ4091 Punjab Service Tribunal

D186-M Driver (BPS-04) 9 9 925,000 925,000

D003-M Daftri (BPS-02) 2 2 300,000 250,000

C112-M Chowkidar (BPS-01) 2 2 140,000 160,000

N006-M Naib Qasid (BPS-01) 14 14 1,500,000 1,000,000

S311-M Sanitary Worker (BPS-01) 3 3 250,000 260,000

A012 TOTAL ALLOWANCES 19,598,000 19,037,000 22,103,000

A012-1 TOTAL REGULAR ALLOWANCES 19,418,000 18,584,000 21,873,000

A01201 Senior Post Allowance 175,000 56,000 175,000

A01202 House Rent Allowance 4,835,000 4,410,000 3,835,000

A01203 Conveyance Allowance 1,541,000 2,081,000 2,241,000

A0120D Integrated Allowance 173,000 92,000 158,000

A0120X Ad - hoc Allowance - 2010 3,940,000 2,910,000 3,940,000

A01216 Qualification Allowance 60,000 15,000 60,000

A01217 Medical Allowance 1,925,000 1,817,000 2,025,000

A0121A Adhoc Relief Allowance 2011 1,922,000 998,000 1,922,000

A0121M Adhoc Relief Allowance - 2012 1,926,000 2,924,000 2,426,000

A0121T Adhoc Relief Allowance 2013 900,000 1,000,000

A01224 Entertainment Allowance 90,000 25,000 90,000

A01228 Orderly Allowance 60,000 60,000 50,000

A01239 Special Allowance 1,162,000 887,000 1,162,000

001 Special Allowance 750,000 887,000 1,162,000

A01248 Judicial Allowance 1,400,000 700,000 2,500,000

A01270 Others 209,000 709,000 289,000

001 Others 20,000 709,000 250,000

037 30% Social Security Benefit in liue of Pension to the Contract Employees 189,000 39,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 180,000 453,000 230,000

A01271 Overtime Allowance 60,000 60,000 60,000

A01273 Honoraria 20,000 170,000 20,000

000 Honoraria 20,000 170,000 20,000

A01274 Medical Charges 50,000 50,000 50,000

A01277 Contingent Paid Staff 50,000 173,000 100,000

Page 551: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

552

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS031 LAW COURTS0311 LAW COURTS031101 COURTS/JUSTICE

LQ4091 Punjab Service Tribunal

A03 TOTAL OPERATING EXPENSES 9,582,000 5,943,000 10,188,000

A032 TOTAL COMMUNICATIONS 645,000 548,000 650,000

A03201 Postage and Telegraph 45,000 38,000 50,000

A03202 Telephone and Trunk Call 600,000 510,000 600,000

A033 TOTAL UTILITIES 1,565,000 450,000 1,572,000

A03301 Gas 30,000 105,000 33,000

A03302 Water 15,000 18,000 17,000

A03303 Electricity 1,500,000 275,000 1,500,000

001 Electricity 1,500,000 275,000 1,500,000

A03304 Hot and Cold Weather Charges 20,000 52,000 22,000

A034 TOTAL OCCUPANCY COSTS 35,000 55,000 39,000

A03407 Rates and Taxes 35,000 55,000 39,000

A038 TOTAL TRAVEL & 5,946,000 3,459,000 6,400,000

TRANSPORTATION

A03805 Travelling Allowance 2,410,000 1,548,000 2,650,000

A03806 Transportation of Goods 143,000 27,000 150,000

A03807 P.O.L Charges 3,393,000 1,884,000 3,600,000

A039 TOTAL GENERAL 1,391,000 1,431,000 1,527,000

A03901 Stationery 250,000 212,000 275,000

A03902 Printing and Publication 200,000 170,000 220,000

001 Printing and Publications 200,000 170,000 220,000

A03905 Newspapers Periodicals and Books 202,000 172,000 210,000

001 News Papers, Periodicals & Books 100,000 172,000 210,000

A03906 Uniforms and Protective Clothing 20,000 17,000 22,000

A03907 Advertising & Publicity 24,000

001 Advertising & Publicity 24,000

A03942 Cost of Other Stores 69,000 104,000 80,000

001 Cost of Other Stores 30,000 104,000 80,000

A03955 Computer Stationary 200,000 100,000 220,000

A03970 Others 450,000 632,000 500,000

Page 552: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

553

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS031 LAW COURTS0311 LAW COURTS031101 COURTS/JUSTICE

LQ4091 Punjab Service Tribunal

001 Others 450,000 632,000 500,000

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 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

A09 TOTAL PHYSICAL ASSETS 1,100,000

A096 TOTAL PURCHASE OF PLANT & 1,100,000

MACHINERY

A09601 Plant and Machinery 1,100,000

A13 TOTAL REPAIRS AND MAINTENANCE 1,707,000 2,475,000 1,878,000

A130 TOTAL TRANSPORT 1,077,000 1,115,000 1,185,000

A13001 Transport 1,077,000 1,115,000 1,185,000

A131 TOTAL MACHINERY AND 400,000 340,000 440,000

EQUIPMENT

A13101 Machinery and Equipment 400,000 340,000 440,000

A132 TOTAL FURNITURE AND 150,000 827,000 165,000

FIXTURE

A13201 Furniture and Fixture 150,000 827,000 165,000

Page 553: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

554

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS031 LAW COURTS0311 LAW COURTS031101 COURTS/JUSTICE

LQ4091 Punjab Service Tribunal

A137 TOTAL COMPUTER EQUIPMENT 80,000 193,000 88,000

A13701 Hardware 80,000 193,000 88,000

_______________________________________________________________________________Punjab Service Tribunal 57,262,000 43,540,000 60,099,000

_______________________________________________________________________________

Page 554: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

555

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS032 POLICE0321 POLICE032108 ECONOMIC CRIME INVESTIGATION

LQ4093 Anti-corruption Establishment

A01 TOTAL EMPLOYEES RELATED EXPENSES. 636,318,000 459,675,000 679,179,000

A011 TOTAL PAY 1656 1713 265,870,000 192,984,000 277,083,000

A011-1 TOTAL PAY OF OFFICERS 311 323 104,924,000 73,768,000 111,824,000

A01101 Total Basic Pay of Officers 311 323 104,924,000 73,768,000 111,824,000

D110-M Director General (BPS-20) 1 1 873,000 904,000

A021-M Additional Director (BPS-19) 1 1 618,000 646,000General

D100-M Director (BPS-19) 12 12 6,351,000 6,338,000

D051-M Deputy Director (BPS-18) 70 71 30,676,000 31,342,000

A012-M Accounts Officer (BPS-17) 1 1 215,000 229,000

A032-M Administrative Officer (BPS-17) 6 6 1,937,000 2,009,000

A146-M Assistant Director (BPS-17) 137 146 44,897,000 48,358,000

E094-M Extra Assistant (BPS-17) 5 5 922,000 922,000Commissioner

D159-M Divisional Accountant (BPS-16) 9 9 2,244,000 2,302,000

I021-M Inspector (BPS-16) 45 46 11,778,000 12,350,000

P037-M Personal Assistant (BPS-16) 1 1 292,000 308,000

S114-M Senior Scale Stenographer (BPS-16) 12 13 1,005,000 2,844,000

S282-M Superintendent (BPS-16) 11 11 3,116,000 3,272,000

A011-2 TOTAL PAY OF OTHER STAFF 1345 1390 160,946,000 119,216,000 165,259,000

A01151 Total Basic Pay of Other Staff 1345 1390 160,946,000 119,216,000 165,259,000

A336-M Assistant/Deputy (BPS-14) 15 15 3,092,000 3,136,000Superintendent

S216-M Stenographer (BPS-14) 88 87 12,289,000 12,790,000

S272-M Sub-Inspector (BPS-14) 11 11 2,426,000 2,498,000

D020-M Data Entry Operator (BPS-12) 37 2,684,000

D222-M Draftsman (BPS-11) 10 10 1,730,000 1,730,000

Page 555: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

556

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS032 POLICE0321 POLICE032108 ECONOMIC CRIME INVESTIGATION

LQ4093 Anti-corruption Establishment

O048-M Overseer(Sub-Engineer) (BPS-11) 10 10 2,374,000 2,588,000

P052-M Photographer (BPS-11) 1 1 292,000 300,000

A274-M Assistant Sub-Inspector (BPS-09) 75 75 12,178,000 12,123,000

H026-M Head Constable (BPS-09) 46 45 6,639,000 6,574,000

S078-M Senior Clerk (BPS-09) 68 68 10,606,000 11,092,000

H026-M Head Constable (BPS-07) 1 1 100,000 100,000

J019-M Junior Clerk (BPS-07) 149 149 14,386,000 13,410,000

C188-M Constable (BPS-05) 3 3 300,000 300,000

D015-M Dark Room Attendant (BPS-05) 1 1 145,000 148,000

F071-M Foot Constable (BPS-05) 376 376 54,735,000 54,317,000

N001-M Naib Court (BPS-05) 7 7 830,000 833,000

P148-M Process Server (BPS-05) 21 21 1,624,000 1,689,000

D089-M Despatch Rider (BPS-04) 16 16 1,378,000 1,395,000

D186-M Driver (BPS-04) 130 130 12,101,000 12,470,000

C112-M Chowkidar (BPS-01) 47 47 2,239,000 2,325,000

M019-M Mali (BPS-01) 9 9 765,000 798,000

N006-M Naib Qasid (BPS-01) 216 226 17,614,000 18,859,000

S311-M Sanitary Worker (BPS-01) 45 45 3,103,000 3,100,000

A012 TOTAL ALLOWANCES 370,448,000 266,691,000 402,096,000

A012-1 TOTAL REGULAR ALLOWANCES 365,963,000 263,902,000 397,611,000

A01201 Senior Post Allowance 50,000 30,000 50,000

A01202 House Rent Allowance 49,300,000 26,170,000 50,908,000

A01203 Conveyance Allowance 28,840,000 34,295,000 33,076,000

A01205 Dearness Allowance 975,000 975,000

A01207 Washing Allowance 1,090,000 620,000 1,090,000

A01209 Special Additional Allowance 500,000 6,000 500,000

A0120D Integrated Allowance 1,550,000 992,000 1,586,000

A0120K Special Judicial Allowance 500,000 841,000 600,000

A0120P Adhoc Relief 2009 600,000 13,000 600,000

A0120X Ad - hoc Allowance - 2010 79,300,000 51,040,000 81,088,000

A01216 Qualification Allowance 15,000 15,000

Page 556: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

557

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS032 POLICE0321 POLICE032108 ECONOMIC CRIME INVESTIGATION

LQ4093 Anti-corruption Establishment

A01217 Medical Allowance 34,060,000 20,006,000 34,816,000

A0121A Adhoc Relief Allowance 2011 24,000,000 17,234,000 24,864,000

A0121M Adhoc Relief Allowance - 2012 32,600,000 36,277,000 35,752,000

A0121N Personal Allowance 1,120,000

A0121T Adhoc Relief Allowance 2013 16,828,000 16,576,000

A01224 Entertainment Allowance 220,000 77,000 220,000

A01228 Orderly Allowance 84,000 84,000

A01236 Deputation Allowance 220,000 220,000

A01238 Charge Allowance 125,000 36,000 125,000

A01239 Special Allowance 77,050,000 42,801,000 78,478,000

001 Special Allowance 75,500,000 42,801,000 78,478,000

A01241 Utility allowance for electricity 1,000 1,000 1,000

A01244 Adhoc Relief 200,000 5,000 200,000

A01252 Non Practicing Allowance 3,950,000 400,000 3,950,000

A01260 Ration Allowance 10,100,000 5,083,000 10,100,000

A01262 Special Relief Allowance 200,000 3,000 200,000

A01270 Others 20,433,000 11,144,000 20,417,000

001 Others 7,270,000 11,144,000 7,270,000

006 Uniform Allowance 300,000 300,000

027 Personal Allowance 1,120,000

037 30% Social Security Benefit in liue of Pension to the Contract Employees 11,743,000 12,847,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 4,485,000 2,789,000 4,485,000

A01273 Honoraria 1,820,000 1,743,000 1,820,000

000 Honoraria 1,800,000 1,743,000 1,820,000

A01274 Medical Charges 2,110,000 1,046,000 2,110,000

A01277 Contingent Paid Staff 405,000 405,000

A01278 Leave Salary 150,000 150,000

A03 TOTAL OPERATING EXPENSES 81,784,000 89,261,000 88,176,000

A032 TOTAL COMMUNICATIONS 9,697,000 8,613,000 9,760,000

A03201 Postage and Telegraph 631,000 668,000 690,000

A03202 Telephone and Trunk Call 8,940,000 7,882,000 8,940,000

A03205 Courier and Pilot Service 126,000 63,000 130,000

A033 TOTAL UTILITIES 11,605,000 8,341,000 11,705,000

Page 557: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

558

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS032 POLICE0321 POLICE032108 ECONOMIC CRIME INVESTIGATION

LQ4093 Anti-corruption Establishment

A03301 Gas 823,000 351,000 855,000

A03302 Water 402,000 235,000 440,000

A03303 Electricity 10,100,000 7,438,000 10,100,000

001 Electricity 9,000,000 7,438,000 10,100,000

A03304 Hot and Cold Weather Charges 280,000 317,000 310,000

A034 TOTAL OCCUPANCY COSTS 9,701,000 5,464,000 10,150,000

A03402 Rent for Office Building 9,101,000 5,141,000 9,500,000

A03407 Rates and Taxes 600,000 323,000 650,000

A038 TOTAL TRAVEL & 39,676,000 48,044,000 44,186,000

TRANSPORTATION

A03801 Training - domestic 100,000 110,000

001 Training - domestic 100,000 110,000

A03805 Travelling Allowance 16,320,000 19,372,000 17,820,000

001 Travelling Allowance 19,372,000

A03806 Transportation of Goods 55,000 55,000

A03807 P.O.L Charges 23,200,000 28,672,000 26,200,000

A03825 Travelling allowance 1,000 1,000

A039 TOTAL GENERAL 11,105,000 18,799,000 12,375,000

A03901 Stationery 4,830,000 5,105,000 5,330,000

A03902 Printing and Publication 1,310,000 1,515,000 1,610,000

001 Printing and Publications 1,200,000 1,515,000 1,610,000

A03904 Hire of Vehicles 15,000 15,000

A03905 Newspapers Periodicals and Books 410,000 424,000 460,000

001 News Papers, Periodicals & Books 400,000 424,000 460,000

A03906 Uniforms and Protective Clothing 330,000 6,206,000 360,000

A03907 Advertising & Publicity 255,000 381,000 275,000

001 Advertising & Publicity 200,000 381,000 275,000

A03914 Secret Service Expenditure 65,000 55,000 65,000

A03917 Law Charges 115,000 24,000 125,000

A03942 Cost of Other Stores 665,000 955,000 725,000

001 Cost of Other Stores 550,000 955,000 725,000

A03955 Computer Stationary 1,755,000 2,102,000 1,905,000

A03970 Others 1,355,000 2,032,000 1,505,000

001 Others 1,250,000 2,032,000 1,505,000

Page 558: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

559

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS032 POLICE0321 POLICE032108 ECONOMIC CRIME INVESTIGATION

LQ4093 Anti-corruption Establishment

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 461,000 1,000

A041 TOTAL PENSION 461,000 1,000

A04110 Payment of Pension 414,000

Contribution of Ex-Local Fund

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

A04170 Others 47,000

002 Others 47,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 1,000,000 700,000 1,000,000

A052 TOTAL GRANTS-DOMESTIC 1,000,000 700,000 1,000,000

A05216 Fin. Assis. to the families of 1,000,000 700,000 1,000,000

G. Serv. who expire

001 Fin. Assis. to the families of the persons who expires during service. 1,000,000 700,000 1,000,000

A06 TOTAL TRANSFERS 700,000 1,384,000 750,000

A061 TOTAL SCHOLARSHIP 630,000 735,000 630,000

A06103 Cash Awards 630,000 735,000 630,000

A063 TOTAL ENTERTAINMENT & 70,000 649,000 120,000

GIFTS

A06301 Entertainments & Gifts 70,000 649,000 120,000

001 Entertainment & Gifts 50,000 649,000 120,000

A13 TOTAL REPAIRS AND MAINTENANCE 6,555,000 9,246,000 7,195,000

A130 TOTAL TRANSPORT 4,820,000 6,897,000 5,320,000

A13001 Transport 4,820,000 6,897,000 5,320,000

A131 TOTAL MACHINERY AND 1,305,000 1,684,000 1,405,000

EQUIPMENT

Page 559: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

560

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS032 POLICE0321 POLICE032108 ECONOMIC CRIME INVESTIGATION

LQ4093 Anti-corruption Establishment

A13101 Machinery and Equipment 1,305,000 1,684,000 1,405,000

A132 TOTAL FURNITURE AND 430,000 665,000 470,000

FIXTURE

A13201 Furniture and Fixture 430,000 665,000 470,000

_______________________________________________________________________________Anti-corruption Establishment 726,357,000 560,727,000 776,301,000

_______________________________________________________________________________

Page 560: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

561

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS032 POLICE0321 POLICE032108 ECONOMIC CRIME INVESTIGATION

LQ4094 Special Judges Anti-Corruption Courts

A01 TOTAL EMPLOYEES RELATED EXPENSES. 54,329,000 62,019,000 59,430,000

A011 TOTAL PAY 107 127 20,220,000 21,323,000 21,408,000

A011-1 TOTAL PAY OF OFFICERS 11 21 8,243,000 8,997,000 8,959,000

A01101 Total Basic Pay of Officers 11 21 7,844,000 8,598,000 8,462,000

S190-M Special Judge (BPS-21) 11 11 7,844,000 7,862,000

S321-M Superintendent (BPS-16) 10 600,000

A01103 Special Pay 399,000 399,000 497,000

A011-2 TOTAL PAY OF OTHER STAFF 96 106 11,977,000 12,326,000 12,449,000

A01151 Total Basic Pay of Other Staff 96 106 11,977,000 12,326,000 12,449,000

R092-M Reader (BPS-14) 10 10 2,135,000 2,138,000

S216-M Stenographer (BPS-14) 10 10 2,008,000 2,242,000

A008-M Accountant (BPS-11) 1 1 35,000 35,000

A011-M Accounts Clerk (BPS-11) 7 7 1,098,000 1,098,000

A011-M Accounts Clerk (BPS-09) 1 1 150,000 160,000

A055-M Ahlmad (Civil) (BPS-07) 10 10 1,287,000 1,297,000

J019-M Junior Clerk (BPS-07) 10 10 896,000 901,000

D186-M Driver (BPS-05) 9 9 1,082,000 1,095,000

D186-M Driver (BPS-04) 1 1 100,000 105,000

C112-M Chowkidar (BPS-02) 1 1 15,000 15,000

M019-M Mali (BPS-02) 1 1 13,000 13,000

N006-M Naib Qasid (BPS-02) 1 11 15,000 309,000

S311-M Sanitary Worker (BPS-02) 1 1 15,000 15,000

C112-M Chowkidar (BPS-01) 8 8 855,000 766,000

N006-M Naib Qasid (BPS-01) 9 9 769,000 705,000

S311-M Sanitary Worker (BPS-01) 8 8 787,000 838,000

W019-M Water Carrier (BPS-01) 8 8 717,000 717,000

Page 561: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

562

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS032 POLICE0321 POLICE032108 ECONOMIC CRIME INVESTIGATION

LQ4094 Special Judges Anti-Corruption Courts

A012 TOTAL ALLOWANCES 34,109,000 40,696,000 38,022,000

A012-1 TOTAL REGULAR ALLOWANCES 33,789,000 40,314,000 37,842,000

A01201 Senior Post Allowance 140,000 173,000 22,000

A01202 House Rent Allowance 2,786,000 2,936,000 2,772,000

A01203 Conveyance Allowance 1,886,000 2,394,000 2,371,000

A01205 Dearness Allowance 53,000

A01209 Special Additional Allowance 38,000

A0120D Integrated Allowance 67,000 103,000 97,000

A0120K Special Judicial Allowance 8,520,000 9,441,000 8,820,000

A0120P Adhoc Relief 2009 53,000

A0120X Ad - hoc Allowance - 2010 1,552,000 2,704,000 1,784,000

A01217 Medical Allowance 1,803,000 1,953,000 1,954,000

A0121A Adhoc Relief Allowance 2011 1,299,000 1,794,000 1,459,000

A0121M Adhoc Relief Allowance - 2012 3,250,000 4,082,000 3,405,000

A0121N Personal Allowance 154,000

A0121T Adhoc Relief Allowance 2013 1,981,000 1,500,000

A01224 Entertainment Allowance 88,000 88,000 98,000

A01236 Deputation Allowance 35,000

A01238 Charge Allowance 288,000

A01239 Special Allowance 3,558,000 3,805,000 3,663,000

001 Special Allowance 2,847,000 3,805,000 3,663,000

A01240 Utility allowance for Gas 2,600,000 2,600,000 2,600,000

A01241 Utility allowance for electricity 268,000 268,000 276,000

A01244 Adhoc Relief 384,000

A01248 Judicial Allowance 5,822,000 5,822,000 5,438,000

A01256 Special Adhoc Relief Allowance 53,000

A01260 Ration Allowance 240,000

A01270 Others 150,000 170,000 285,000

001 Others 150,000 170,000 150,000

037 30% Social Security Benefit in liue of Pension to the Contract Employees 20,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 320,000 382,000 180,000

A01271 Overtime Allowance 275,000 283,000 35,000

A01272 Night duty allowance 10,000 10,000

A01273 Honoraria 30,000 30,000 30,000

000 Honoraria 10,000 30,000 30,000

Page 562: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

563

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS032 POLICE0321 POLICE032108 ECONOMIC CRIME INVESTIGATION

LQ4094 Special Judges Anti-Corruption Courts

A01274 Medical Charges 69,000 100,000

A01278 Leave Salary 5,000 5,000

A03 TOTAL OPERATING EXPENSES 8,154,000 13,415,000 9,446,000

A032 TOTAL COMMUNICATIONS 685,000 662,000 741,000

A03201 Postage and Telegraph 75,000 64,000 81,000

A03202 Telephone and Trunk Call 610,000 598,000 660,000

A033 TOTAL UTILITIES 938,000 1,403,000 1,015,000

A03301 Gas 40,000 210,000 42,000

A03302 Water 100,000

A03303 Electricity 850,000 1,022,000 925,000

001 Electricity 750,000 1,022,000 925,000

A03304 Hot and Cold Weather Charges 48,000 71,000 48,000

A034 TOTAL OCCUPANCY COSTS 1,135,000 1,917,000 1,222,000

A03402 Rent for Office Building 1,120,000 1,872,000 1,200,000

A03407 Rates and Taxes 15,000 45,000 22,000

A038 TOTAL TRAVEL & 4,613,000 8,256,000 5,598,000

TRANSPORTATION

A03805 Travelling Allowance 1,800,000 4,431,000 2,375,000

A03807 P.O.L Charges 2,810,000 3,822,000 3,220,000

A03825 Travelling allowance 3,000 3,000 3,000

A039 TOTAL GENERAL 783,000 1,177,000 870,000

A03901 Stationery 242,000 356,000 264,000

A03902 Printing and Publication 100,000 140,000 112,000

001 Printing and Publications 65,000 140,000 112,000

A03905 Newspapers Periodicals and Books 70,000 113,000 80,000

001 News Papers, Periodicals & Books 55,000 113,000 80,000

A03942 Cost of Other Stores 15,000 48,000 30,000

001 Cost of Other Stores 48,000 30,000

A03955 Computer Stationary 202,000 287,000 215,000

Page 563: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

564

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS032 POLICE0321 POLICE032108 ECONOMIC CRIME INVESTIGATION

LQ4094 Special Judges Anti-Corruption Courts

A03970 Others 154,000 233,000 169,000

001 Others 115,000 233,000 169,000

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 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 737,000 1,491,000 805,000

A130 TOTAL TRANSPORT 475,000 928,000 520,000

A13001 Transport 475,000 928,000 520,000

A131 TOTAL MACHINERY AND 175,000 319,000 190,000

EQUIPMENT

A13101 Machinery and Equipment 175,000 319,000 190,000

A132 TOTAL FURNITURE AND 87,000 244,000 95,000

FIXTURE

A13201 Furniture and Fixture 87,000 244,000 95,000

_______________________________________________________________________________Special Judges Anti-Corruption Courts 63,720,000 76,925,000 70,182,000

_______________________________________________________________________________

Page 564: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

565

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS034 PRISON ADMINISTRATION AND OPERATION0341 PRISON ADMINISTRATION AND OPERATION034120 OTHERS (OTHER PLACES OF DETENTION & COR)

LQ4103 Reclamation and Probation Department

A01 TOTAL EMPLOYEES RELATED EXPENSES. 84,117,000 83,785,000 98,996,000

A011 TOTAL PAY 278 298 43,727,000 39,080,000 48,406,000

A011-1 TOTAL PAY OF OFFICERS 93 108 24,596,000 22,513,000 28,254,000

A01101 Total Basic Pay of Officers 93 108 24,596,000 22,513,000 28,254,000

D100-M Director (BPS-19) 1 1 710,000 710,000

D051-M Deputy Director (BPS-18) 1 5 448,000 1,478,000

S282-M Superintendent (BPS-18) 1 1 269,000 269,000

A146-F Assistant Director (BPS-17) 1 1 359,000 373,000

A146-M Assistant Director (BPS-17) 9 13 3,315,000 4,304,000

M098-M Medical Officer (BPS-17) 1 1 215,000 215,000

P019-M Parole Officer (BPS-16) 15 15 3,926,000 4,151,000

P146-M Probation Officer (BPS-16) 55 55 12,850,000 13,478,000

P147-F Probation Officer (BPS-16) 7 7 1,820,000 1,887,000(Ladies)

S114-M Senior Scale Stenographer (BPS-16) 1 1 366,000 375,000

S282-M Superintendent (BPS-16) 1 8 318,000 1,014,000

A011-2 TOTAL PAY OF OTHER STAFF 185 190 19,131,000 16,567,000 20,152,000

A01151 Total Basic Pay of Other Staff 185 190 19,131,000 16,567,000 20,152,000

A336-M Assistant/Deputy (BPS-14) 13 13 3,096,000 3,199,000Superintendent

C308-M Computer Instructor (BPS-14) 1 1 71,000 71,000

S216-F Stenographer (BPS-14) 1 1 106,000 115,000

S216-M Stenographer (BPS-14) 10 11 2,074,000 2,285,000

T015-F Teachers (BPS-14) 1 1 122,000 130,000

T015-M Teachers (BPS-14) 1 1 203,000 210,000

C401-M Chief Security Guard (BPS-09) 1 1 203,000 203,000

E026-M Electric Supervisor (BPS-09) 1 1 91,000 95,000

Page 565: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

566

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS034 PRISON ADMINISTRATION AND OPERATION0341 PRISON ADMINISTRATION AND OPERATION034120 OTHERS (OTHER PLACES OF DETENTION & COR)

LQ4103 Reclamation and Probation Department

S078-M Senior Clerk (BPS-09) 12 12 1,496,000 1,575,000

D535-M Deputy Chief Security (BPS-07) 3 3 217,000 217,000Guard

J019-M Junior Clerk (BPS-07) 14 14 1,017,000 1,140,000

D137-M Dispenser (BPS-06) 1 1 80,000 83,000

S059-M Security Guard (BPS-05) 22 22 1,334,000 1,534,000

B010-M Barber (BPS-04) 1 105,000

D186-M Driver (BPS-04) 3 3 281,000 290,000

T005-M Tailor Master (BPS-04) 1 69,000

B010-M Barber (BPS-03) 1 108,000

C193-M Cook (BPS-03) 2 159,000

T005-M Tailor Master (BPS-03) 1 72,000

C193-M Cook (BPS-02) 2 164,000

D003-M Daftri (BPS-02) 1 1 134,000 62,000

C112-M Chowkidar (BPS-01) 13 13 1,186,000 1,212,000

D011-M Dak Runner (BPS-01) 1 1 60,000 64,000

M019-M Mali (BPS-01) 3 3 194,000 200,000

N006-F Naib Qasid (BPS-01) 1 1 62,000 64,000

N006-M Naib Qasid (BPS-01) 67 71 5,923,000 6,189,000

S311-F Sanitary Worker (BPS-01) 1 1 64,000 66,000

S311-M Sanitary Worker (BPS-01) 10 10 784,000 804,000

A012 TOTAL ALLOWANCES 40,390,000 44,705,000 50,590,000

A012-1 TOTAL REGULAR ALLOWANCES 40,185,000 44,624,000 50,385,000

A01202 House Rent Allowance 5,895,000 4,599,000 6,712,000

A01203 Conveyance Allowance 6,500,000 8,174,000 8,515,000

A01207 Washing Allowance 50,000 50,000

A0120D Integrated Allowance 451,000 292,000 465,000

A01217 Medical Allowance 4,060,000 3,475,000 4,486,000

A0121A Adhoc Relief Allowance 2011 3,513,000 3,273,000 3,986,000

A0121M Adhoc Relief Allowance - 2012 6,500,000 7,608,000 7,733,000

Page 566: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

567

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS034 PRISON ADMINISTRATION AND OPERATION0341 PRISON ADMINISTRATION AND OPERATION034120 OTHERS (OTHER PLACES OF DETENTION & COR)

LQ4103 Reclamation and Probation Department

A0121N Personal Allowance 100,000

A0121T Adhoc Relief Allowance 2013 3,873,000 3,314,000

A01224 Entertainment Allowance 6,000 6,000 6,000

A01239 Special Allowance 12,500,000 12,694,000 14,303,000

001 Special Allowance 12,500,000 12,694,000 14,303,000

A01243 Special travelling allowance 10,000 10,000

A01270 Others 700,000 630,000 705,000

001 Others 630,000

027 Personal Allowance 100,000

037 30% Social Security Benefit in liue of Pension to the Contract Employees 600,000 705,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 205,000 81,000 205,000

A01273 Honoraria 25,000 25,000 25,000

000 Honoraria 25,000 25,000 25,000

A01274 Medical Charges 150,000 56,000 150,000

A01277 Contingent Paid Staff 20,000 20,000

A01278 Leave Salary 10,000 10,000

A03 TOTAL OPERATING EXPENSES 6,099,000 5,072,000 6,546,000

A032 TOTAL COMMUNICATIONS 495,000 429,000 545,000

A03201 Postage and Telegraph 95,000 81,000 105,000

A03202 Telephone and Trunk Call 400,000 348,000 440,000

A033 TOTAL UTILITIES 650,000 386,000 714,000

A03301 Gas 70,000 20,000 77,000

A03302 Water 40,000 33,000 44,000

A03303 Electricity 465,000 279,000 510,000

001 Electricity 465,000 279,000 510,000

A03304 Hot and Cold Weather Charges 75,000 54,000 83,000

A034 TOTAL OCCUPANCY COSTS 1,334,000 1,212,000 1,397,000

A03402 Rent for Office Building 1,330,000 1,212,000 1,392,000

A03407 Rates and Taxes 4,000 5,000

Page 567: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

568

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS034 PRISON ADMINISTRATION AND OPERATION0341 PRISON ADMINISTRATION AND OPERATION034120 OTHERS (OTHER PLACES OF DETENTION & COR)

LQ4103 Reclamation and Probation Department

A038 TOTAL TRAVEL & 2,030,000 2,166,000 2,230,000

TRANSPORTATION

A03805 Travelling Allowance 1,500,000 1,775,000 1,650,000

A03806 Transportation of Goods 100,000 100,000

A03807 P.O.L Charges 430,000 391,000 480,000

A039 TOTAL GENERAL 1,590,000 879,000 1,660,000

A03901 Stationery 225,000 191,000 250,000

A03902 Printing and Publication 25,000 21,000 30,000

001 Printing and Publications 25,000 21,000 30,000

A03905 Newspapers Periodicals and Books 75,000 54,000 80,000

001 News Papers, Periodicals & Books 75,000 54,000 80,000

A03906 Uniforms and Protective Clothing 200,000 200,000

A03907 Advertising & Publicity 45,000 50,000

001 Advertising & Publicity 45,000 50,000

A03918 Exhibitions, Fairs & Other 35,000 20,000 35,000

National Celebrations

A03942 Cost of Other Stores 350,000 210,000 350,000

001 Cost of Other Stores 350,000 210,000 350,000

A03955 Computer Stationary 95,000 95,000 110,000

A03970 Others 540,000 288,000 555,000

001 Others 320,000 288,000 335,000

048 Dietry Charges 220,000 220,000

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 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

Page 568: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

569

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS034 PRISON ADMINISTRATION AND OPERATION0341 PRISON ADMINISTRATION AND OPERATION034120 OTHERS (OTHER PLACES OF DETENTION & COR)

LQ4103 Reclamation and Probation Department

A09 TOTAL PHYSICAL ASSETS 1,776,000

A097 TOTAL PURCHASE FURNITURE 1,776,000

& FIXTURE

A09701 Purchase of Furniture and Fixture 1,776,000

A13 TOTAL REPAIRS AND MAINTENANCE 310,000 265,000 341,000

A130 TOTAL TRANSPORT 180,000 153,000 200,000

A13001 Transport 180,000 153,000 200,000

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 70,000 59,000 76,000

FIXTURE

A13201 Furniture and Fixture 70,000 59,000 76,000

_______________________________________________________________________________Reclamation and Probation Department 92,802,000 89,122,000 106,384,000

_______________________________________________________________________________

Page 569: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

570

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS036 ADMINISTRATION OF PUBLIC ORDER0361 ADMINISTRATION036101 SECRETARIAT

LQ4064 Home Department

A01 TOTAL EMPLOYEES RELATED EXPENSES. 135,006,000 110,836,000 131,846,000

A011 TOTAL PAY 351 313 66,326,000 51,231,000 62,786,000

A011-1 TOTAL PAY OF OFFICERS 82 76 30,812,000 24,439,000 30,046,000

A01101 Total Basic Pay of Officers 82 76 30,586,000 24,103,000 29,668,000

D304 Database Administrator (Special) 1 280,000

D304-M Database Administrator (Special) 1 280,000

N055 Network Administrator (Special) 1 330,000

N055-M Network Administrator (Special) 1 330,000

N056 Network/System Engineer (Special) 1 280,000

N056-M Network/System Engineer (Special) 1 280,000

P164 Project Manager (Special) 1 430,000

P164-M Project Manager (Special) 1 430,000

S045-M Secretary (BPS-20) 1 1 917,000 854,000

S397-M Special Secretary (BPS-20) 1 770,000

A029 Additional Secretary (BPS-19) 1 675,000

A029-M Additional Secretary (BPS-19) 5 7 3,262,000 4,114,000

C064 Chemical Examiner (BPS-19) 2 984,000

D045 Deputy Chemical Examiner (BPS-18) 1 250,000

D078 Deputy Secretary (BPS-18) 2 1,050,000

D078-M Deputy Secretary (BPS-18) 6 7 2,870,000 3,812,000

S090-M Senior Law Officer (BPS-18) 1 1 200,000 216,000

A031-M Administration Officer (BPS-17) 2 2 445,000 474,000

A127 Assistant Chemical (BPS-17) 2 535,000Examiner

B036 Bio-Chemist (BPS-17) 2 535,000

L047-M Law Officer (BPS-17) 1 1 154,000 170,000

P139-M Private Secretary (BPS-17) 3 4 1,157,000 1,710,000

P201-F Programmer/Analyst (BPS-17) 1 1 394,000 408,000

Page 570: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

571

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS036 ADMINISTRATION OF PUBLIC ORDER0361 ADMINISTRATION036101 SECRETARIAT

LQ4064 Home Department

S053 Section Officer (BPS-17) 4 1,625,000

S053-M Section Officer (BPS-17) 1 5 400,000 2,215,000

U017-M Under Secretary/Section (BPS-17) 24 24 9,050,000 9,069,000Officer

P037-M Personal Assistant (BPS-16) 3 3 1,020,000 1,012,000

P139 Private Secretary (BPS-16) 1 300,000

S114-M Senior Scale Stenographer (BPS-16) 10 10 1,907,000 1,898,000

S282 Superintendent (BPS-16) 2 600,000

S282-M Superintendent (BPS-16) 3 5 936,000 1,626,000

A01102 Personal pay 100,000 179,000 238,000

A01103 Special Pay 63,000 58,000 75,000

A01105 Qualification Pay 27,000 53,000 29,000

A01109 Command Pay 9,000 9,000 9,000

A01150 Others 27,000 37,000 27,000

002 Pay of Officers 27,000 37,000 27,000

A011-2 TOTAL PAY OF OTHER STAFF 269 237 35,514,000 26,792,000 32,740,000

A01151 Total Basic Pay of Other Staff 269 237 35,500,000 26,583,000 32,637,000

A097 Assistant (BPS-14) 6 1,350,000

A097-M Assistant (BPS-14) 6 1,400,000

A336-M Assistant/Deputy (BPS-14) 28 28 5,923,000 6,220,000Superintendent

C162-M Composer (BPS-14) 2 2 570,000 580,000

O070-M Office Assistant (BPS-14) 2 2 360,000 371,000

S216 Stenographer (BPS-14) 7 1,500,000

S216-M Stenographer (BPS-14) 26 35 2,646,000 5,125,000

D020 Data Entry Operator (BPS-12) 10 1,020,000

D020-M Data Entry Operator (BPS-12) 10 1,080,000

S216 Stenographer (BPS-12) 2 300,000

S488-M System Operator (BPS-12) 3 3 400,000 410,000

S078 Senior Clerk (BPS-09) 11 1,920,000

Page 571: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

572

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS036 ADMINISTRATION OF PUBLIC ORDER0361 ADMINISTRATION036101 SECRETARIAT

LQ4064 Home Department

S078-M Senior Clerk (BPS-09) 29 36 4,846,000 5,901,000

J019 Junior Clerk (BPS-07) 13 1,662,000

J019-M Junior Clerk (BPS-07) 20 29 1,804,000 2,841,000

S250 Store Keeper (BPS-06) 2 300,000

C174 Computer Operator (BPS-05) 1 100,000

C174-M Computer Operator (BPS-05) 1 120,000

L003 Laboratory Assistant (BPS-05) 4 640,000

D089 Despatch Rider (BPS-04) 1 80,000

D089-M Despatch Rider (BPS-04) 4 5 412,000 459,000

D186 Driver (BPS-04) 4 350,000

D186-M Driver (BPS-04) 14 18 1,722,000 2,050,000

L006 Laboratory Attendant (BPS-03) 2 240,000

B004 Bahishti (BPS-02) 2 160,000

C112 Chowkidar (BPS-02) 2 160,000

D003-M Daftri (BPS-02) 3 3 373,000 291,000

L006 Laboratory Attendant (BPS-02) 2 200,000

N006 Naib Qasid (BPS-02) 6 490,000

P005 Packer (BPS-02) 2 150,000

Q003-M Qasid (BPS-02) 2 2 275,000 280,000

S020 Sanitary Inspector (BPS-02) 1 80,000

S311 Sanitary Worker (BPS-02) 1 70,000

C112 Chowkidar (BPS-01) 2 150,000

C112-M Chowkidar (BPS-01) 2 150,000

F087-M Frash (BPS-01) 5 5 510,000 520,000

N006 Naib Qasid (BPS-01) 11 767,000

N006-M Naib Qasid (BPS-01) 37 48 3,857,000 4,716,000

O077-M Office Boy (BPS-01) 2 2 113,000 123,000

A01152 Personal pay 7,000 72,000 103,000

A01153 Special Pay 7,000

Page 572: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

573

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS036 ADMINISTRATION OF PUBLIC ORDER0361 ADMINISTRATION036101 SECRETARIAT

LQ4064 Home Department

A01170 Others 137,000

000 Others 137,000

A012 TOTAL ALLOWANCES 68,680,000 59,605,000 69,060,000

A012-1 TOTAL REGULAR ALLOWANCES 67,526,000 57,614,000 68,095,000

A01201 Senior Post Allowance 15,000 16,000 32,000

A01202 House Rent Allowance 7,998,000 5,783,000 7,280,000

A01203 Conveyance Allowance 8,140,000 7,632,000 8,417,000

A01207 Washing Allowance 17,000 25,000 26,000

A01208 Dress Allowance 11,000

A0120D Integrated Allowance 207,000 225,000 213,000

A0120N Spl. allowances @ 20% of basic 7,158,000 4,673,000 7,158,000

pay for Secretariat

A0120X Ad - hoc Allowance - 2010 17,990,000 13,846,000 16,155,000

A01216 Qualification Allowance 1,000

A01217 Medical Allowance 6,002,000 4,465,000 5,426,000

A0121A Adhoc Relief Allowance 2011 5,654,000 4,319,000 5,115,000

A0121B Health Professional Allowance 840,000 263,000

A0121M Adhoc Relief Allowance - 2012 11,686,000 10,217,000 11,211,000

A0121T Adhoc Relief Allowance 2013 4,439,000 5,184,000

A01224 Entertainment Allowance 55,000 62,000 52,000

A01226 Computer Allowance 108,000 81,000 108,000

A01228 Orderly Allowance 60,000 84,000 168,000

A01236 Deputation Allowance 64,000 84,000 72,000

A01239 Special Allowance 121,000 154,000 243,000

001 Special Allowance 121,000 154,000 243,000

A01243 Special travelling allowance 200,000 50,000 200,000

A01252 Non Practicing Allowance 732,000 372,000 300,000

A01260 Ration Allowance 11,000 12,000 11,000

A01270 Others 467,000 801,000 724,000

001 Others 801,000 25,000

030 Integrated Allowance 43,000

037 30% Social Security Benefit in liue of Pension to the Contract Employees 300,000 677,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 1,154,000 1,991,000 965,000

A01271 Overtime Allowance 660,000 650,000 660,000

A01273 Honoraria 80,000 1,080,000 50,000

Page 573: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

574

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS036 ADMINISTRATION OF PUBLIC ORDER0361 ADMINISTRATION036101 SECRETARIAT

LQ4064 Home Department

000 Honoraria 50,000 1,080,000 50,000

A01274 Medical Charges 360,000 261,000 243,000

A01276 Outfit allowance 10,000 10,000

A01278 Leave Salary 23,000 2,000

A01299 Others 21,000

A03 TOTAL OPERATING EXPENSES 30,460,000 99,810,000 36,371,000

A032 TOTAL COMMUNICATIONS 5,677,000 5,164,000 5,995,000

A03201 Postage and Telegraph 723,000 530,000 665,000

A03202 Telephone and Trunk Call 4,668,000 4,381,000 5,030,000

A03204 Electronic Communication 286,000 253,000 300,000

A033 TOTAL UTILITIES 1,365,000 742,000 1,190,000

A03301 Gas 161,000 178,000 160,000

A03302 Water 19,000 5,000

A03303 Electricity 995,000 425,000 825,000

001 Electricity 450,000 425,000 825,000

A03304 Hot and Cold Weather Charges 190,000 139,000 200,000

A034 TOTAL OCCUPANCY COSTS 2,265,000 5,322,000 2,290,000

A03402 Rent for Office Building 2,000,000 1,700,000 2,000,000

A03403 Rent for Residential Building 3,100,000

A03407 Rates and Taxes 265,000 522,000 290,000

A038 TOTAL TRAVEL & 10,594,000 14,776,000 11,170,000

TRANSPORTATION

A03805 Travelling Allowance 1,912,000 3,280,000 1,970,000

A03806 Transportation of Goods 17,000 28,000

A03807 P.O.L Charges 8,515,000 8,538,000 9,050,000

A03809 CNG Charges (Govt) 150,000 3,000 150,000

A03825 Travelling allowance 2,927,000

A039 TOTAL GENERAL 10,559,000 73,806,000 15,726,000

A03901 Stationery 1,914,000 947,000 2,001,000

Page 574: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

575

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS036 ADMINISTRATION OF PUBLIC ORDER0361 ADMINISTRATION036101 SECRETARIAT

LQ4064 Home Department

A03902 Printing and Publication 1,502,000 582,000 1,505,000

001 Printing and Publications 1,100,000 582,000 1,505,000

A03905 Newspapers Periodicals and Books 513,000 251,000 525,000

001 News Papers, Periodicals & Books 250,000 251,000 525,000

A03906 Uniforms and Protective Clothing 141,000 5,000 140,000

A03907 Advertising & Publicity 1,074,000 27,332,000 1,090,000

001 Advertising & Publicity 250,000 27,332,000 1,090,000

A03914 Secret Service Expenditure 700,000 595,000 5,700,000

A03915 Payments to Govt. Deptt. for 2,000,000

Service Rendered

001 Payments to Govt. Dept. 2,000,000

A03917 Law Charges 100,000 5,500,000 100,000

A03918 Exhibitions, Fairs & Other 50,000 50,000

National Celebrations

A03919 Payments to Others for Service 32,825,000

Rendered

A03942 Cost of Other Stores 128,000 100,000

001 Cost of Other Stores 100,000

A03955 Computer Stationary 2,232,000 1,116,000 2,415,000

A03970 Others 2,205,000 2,553,000 2,200,000

001 Others 1,200,000 2,553,000 2,200,000

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 700,000 82,930,000 5,000,700,000

A052 TOTAL GRANTS-DOMESTIC 700,000 82,930,000 5,000,700,000

A05216 Fin. Assis. to the families of 700,000 700,000

G. Serv. who expire

001 Fin. Assis. to the families of the persons who expires during service. 700,000 700,000

A05270 To Others 82,930,000 5,000,000,000

001 Others 82,930,000

AAB Block Allocation for Emergent Needs relating to Law and Order 5,000,000,000

Page 575: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

576

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS036 ADMINISTRATION OF PUBLIC ORDER0361 ADMINISTRATION036101 SECRETARIAT

LQ4064 Home Department

A06 TOTAL TRANSFERS 344,000 1,092,000 380,000

A063 TOTAL ENTERTAINMENT & 344,000 1,092,000 380,000

GIFTS

A06301 Entertainments & Gifts 344,000 1,092,000 380,000

001 Entertainment & Gifts 280,000 1,092,000 380,000

A09 TOTAL PHYSICAL ASSETS 14,264,000

A092 TOTAL COMPUTER EQUIPMENT 350,000

A09201 Hardware 350,000

A095 TOTAL PURCHASE OF 11,265,000

TRANSPORT

A09501 Transport 11,265,000

001 Transport 11,265,000

A096 TOTAL PURCHASE OF PLANT & 1,250,000

MACHINERY

A09601 Plant and Machinery 1,250,000

A097 TOTAL PURCHASE FURNITURE 1,399,000

& FIXTURE

A09701 Purchase of Furniture and Fixture 1,399,000

A13 TOTAL REPAIRS AND MAINTENANCE 5,121,000 5,122,000 5,253,000

A130 TOTAL TRANSPORT 3,075,000 3,764,000 3,378,000

A13001 Transport 3,075,000 3,764,000 3,378,000

A131 TOTAL MACHINERY AND 1,184,000 783,000 1,240,000

EQUIPMENT

A13101 Machinery and Equipment 1,184,000 783,000 1,240,000

Page 576: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

577

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS036 ADMINISTRATION OF PUBLIC ORDER0361 ADMINISTRATION036101 SECRETARIAT

LQ4064 Home Department

A132 TOTAL FURNITURE AND 609,000 365,000 610,000

FIXTURE

A13201 Furniture and Fixture 609,000 365,000 610,000

A133 TOTAL BUILDINGS AND 243,000 52,000

STRUCTURE

A13301 Office Buildings 243,000 52,000

001 Office Buildings 52,000

A137 TOTAL COMPUTER EQUIPMENT 10,000 158,000 25,000

A13701 Hardware 10,000 158,000 25,000

_______________________________________________________________________________Home Department 171,631,000 314,054,000 5,174,551,000

_______________________________________________________________________________

Page 577: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

578

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS036 ADMINISTRATION OF PUBLIC ORDER0361 ADMINISTRATION036101 SECRETARIAT

LQ4095 Crisis Management and Control Centre

A01 TOTAL EMPLOYEES RELATED EXPENSES. 5,574,000 1,791,000 6,048,000

A011 TOTAL PAY 13 13 2,409,000 816,000 2,384,000

A011-1 TOTAL PAY OF OFFICERS 4 4 1,470,000 571,000 1,766,000

A01101 Total Basic Pay of Officers 4 4 1,470,000 571,000 1,766,000

D051-M Deputy Director (BPS-18) 2 2 1,020,000 1,200,000

P037-M Personal Assistant (BPS-16) 2 2 450,000 566,000

A011-2 TOTAL PAY OF OTHER STAFF 9 9 939,000 245,000 618,000

A01151 Total Basic Pay of Other Staff 9 9 934,000 245,000 610,000

C188-M Constable (BPS-05) 5 5 670,000 440,000

N006-M Naib Qasid (BPS-01) 4 4 264,000 170,000

A01152 Personal pay 1,000 4,000

A01153 Special Pay 4,000 4,000

A012 TOTAL ALLOWANCES 3,165,000 975,000 3,664,000

A012-1 TOTAL REGULAR ALLOWANCES 3,065,000 925,000 3,554,000

A01202 House Rent Allowance 353,000 55,000 353,000

A01203 Conveyance Allowance 183,000 141,000 432,000

A0120D Integrated Allowance 7,000 7,000 7,000

A0120N Spl. allowances @ 20% of basic 400,000 93,000 400,000

pay for Secretariat

A0120X Ad - hoc Allowance - 2010 878,000 228,000 878,000

A01217 Medical Allowance 246,000 71,000 246,000

A0121A Adhoc Relief Allowance 2011 352,000 69,000 352,000

A0121M Adhoc Relief Allowance - 2012 481,000 179,000 481,000

A0121T Adhoc Relief Allowance 2013 82,000 240,000

A01224 Entertainment Allowance 75,000 75,000

A01270 Others 90,000 90,000

037 30% Social Security Benefit in liue of Pension to the Contract Employees 90,000 90,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 100,000 50,000 110,000

Page 578: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

579

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS036 ADMINISTRATION OF PUBLIC ORDER0361 ADMINISTRATION036101 SECRETARIAT

LQ4095 Crisis Management and Control Centre

A01273 Honoraria 50,000 50,000 50,000

000 Honoraria 50,000 50,000

A01274 Medical Charges 50,000 60,000

A03 TOTAL OPERATING EXPENSES 1,149,000 574,000 1,194,000

A032 TOTAL COMMUNICATIONS 353,000 284,000 354,000

A03201 Postage and Telegraph 19,000 20,000

A03202 Telephone and Trunk Call 334,000 284,000 334,000

A033 TOTAL UTILITIES 24,000 25,000

A03304 Hot and Cold Weather Charges 24,000 25,000

A038 TOTAL TRAVEL & 242,000 171,000 255,000

TRANSPORTATION

A03805 Travelling Allowance 42,000 45,000

A03807 P.O.L Charges 200,000 171,000 210,000

A039 TOTAL GENERAL 530,000 119,000 560,000

A03901 Stationery 140,000 119,000 150,000

A03902 Printing and Publication 133,000 140,000

001 Printing and Publications 140,000

A03905 Newspapers Periodicals and Books 14,000 15,000

001 News Papers, Periodicals & Books 15,000

A03918 Exhibitions, Fairs & Other 10,000 10,000

National Celebrations

A03955 Computer Stationary 140,000 150,000

A03970 Others 93,000 95,000

001 Others 95,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000

A041 TOTAL PENSION 1,000

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

Page 579: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

580

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS036 ADMINISTRATION OF PUBLIC ORDER0361 ADMINISTRATION036101 SECRETARIAT

LQ4095 Crisis Management and Control Centre

A13 TOTAL REPAIRS AND MAINTENANCE 169,000 12,000 180,000

A130 TOTAL TRANSPORT 70,000 75,000

A13001 Transport 70,000 75,000

A131 TOTAL MACHINERY AND 85,000 90,000

EQUIPMENT

A13101 Machinery and Equipment 85,000 90,000

A132 TOTAL FURNITURE AND 14,000 12,000 15,000

FIXTURE

A13201 Furniture and Fixture 14,000 12,000 15,000

_______________________________________________________________________________Crisis Management and Control Centre 6,892,000 2,377,000 7,423,000

_______________________________________________________________________________

Page 580: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

581

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS036 ADMINISTRATION OF PUBLIC ORDER0361 ADMINISTRATION036101 SECRETARIAT

LQ4096 District Public Safety Commission

A01 TOTAL EMPLOYEES RELATED EXPENSES. 59,485,000 3,255,000 60,694,000

A011 TOTAL PAY 245 252 25,683,000 1,738,000 26,417,000

A011-1 TOTAL PAY OF OFFICERS 35 36 9,599,000 853,000 9,873,000

A01101 Total Basic Pay of Officers 35 36 9,599,000 853,000 9,873,000

S045-M Secretary (BPS-18) 35 36 9,599,000 9,873,000

A011-2 TOTAL PAY OF OTHER STAFF 210 216 16,084,000 885,000 16,544,000

A01151 Total Basic Pay of Other Staff 210 216 16,084,000 885,000 16,544,000

A097-M Assistant (BPS-14) 1 108,000

S216-M Stenographer (BPS-14) 1 119,000

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) 35 36 2,463,000 2,534,000

D186-M Driver (BPS-04) 35 36 2,245,000 2,309,000

C112-M Chowkidar (BPS-01) 35 36 1,722,000 1,771,000

N006-M Naib Qasid (BPS-01) 35 36 1,722,000 1,771,000

A012 TOTAL ALLOWANCES 33,802,000 1,517,000 34,277,000

A012-1 TOTAL REGULAR ALLOWANCES 33,627,000 1,517,000 34,097,000

A01202 House Rent Allowance 5,250,000 130,000 5,361,000

A01203 Conveyance Allowance 900,000 215,000 900,000

A01205 Dearness Allowance 3,400,000 3,497,000

A01209 Special Additional Allowance 1,330,000 1,367,000

A0120D Integrated Allowance 126,000 130,000

A01217 Medical Allowance 1,071,000 131,000 1,102,000

A01244 Adhoc Relief 3,325,000 1,041,000 3,420,000

A01262 Special Relief Allowance 3,325,000 3,420,000

A01270 Others 14,900,000 14,900,000

001 Others 14,900,000

Page 581: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

582

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS036 ADMINISTRATION OF PUBLIC ORDER0361 ADMINISTRATION036101 SECRETARIAT

LQ4096 District Public Safety Commission

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 175,000 180,000

A01274 Medical Charges 175,000 180,000

A03 TOTAL OPERATING EXPENSES 20,689,000 309,000 20,939,000

A032 TOTAL COMMUNICATIONS 1,960,000 9,000 2,013,000

A03201 Postage and Telegraph 105,000 9,000 108,000

A03202 Telephone and Trunk Call 1,855,000 1,905,000

A033 TOTAL UTILITIES 2,758,000 20,000 2,832,000

A03301 Gas 840,000 864,000

A03303 Electricity 1,848,000 1,898,000

001 Electricity 1,898,000

A03304 Hot and Cold Weather Charges 70,000 20,000 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 245,000 252,000

A03603 Registration 245,000 252,000

A038 TOTAL TRAVEL & 2,716,000 70,000 2,780,000

TRANSPORTATION

A03805 Travelling Allowance 483,000 497,000

A03807 P.O.L Charges 2,233,000 70,000 2,283,000

A039 TOTAL GENERAL 1,960,000 210,000 2,012,000

A03901 Stationery 525,000 35,000 540,000

A03905 Newspapers Periodicals and Books 175,000 35,000 180,000

001 News Papers, Periodicals & Books 35,000 180,000

A03906 Uniforms and Protective Clothing 70,000 72,000

A03917 Law Charges 70,000 70,000

Page 582: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

583

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS036 ADMINISTRATION OF PUBLIC ORDER0361 ADMINISTRATION036101 SECRETARIAT

LQ4096 District Public Safety Commission

A03918 Exhibitions, Fairs & Other 70,000 70,000

National Celebrations

A03955 Computer Stationary 350,000 70,000 360,000

A03970 Others 700,000 70,000 720,000

001 Others 70,000 720,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000

A041 TOTAL PENSION 1,000

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

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 80,874,000 3,564,000 82,334,000

_______________________________________________________________________________

Page 583: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

584

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS036 ADMINISTRATION OF PUBLIC ORDER0361 ADMINISTRATION036101 SECRETARIAT

LQ4097 Forensic Science Laboratory Punjab

A01 TOTAL EMPLOYEES RELATED EXPENSES. 297,183,000 169,975,000 302,825,000

A011 TOTAL PAY 446 446 263,024,000 142,725,000 263,403,000

A011-1 TOTAL PAY OF OFFICERS 246 246 248,151,000 127,225,000 247,843,000

A01101 Total Basic Pay of Officers 246 246 220,299,000 127,225,000 217,591,000

A021-M Additional Director (Special) 1 1 3,422,000 3,422,000General

C100-M Chief Security Officer (Special) 1 1 1,200,000 1,200,000

D100-M Director (Special) 1 1 1,500,000 1,500,000

D110-M Director General (Special) 1 1 1,500,000 1,500,000

F130 Forensic Scientists (Special) 104 92,000,000

F130-M Forensic Scientists (Special) 104 90,000,000

L012-M Laboratory Technician (Special) 104 104 92,000,000 91,292,000

M238-M Manager (Special) 9 9 10,000,000 10,000,000

S688 Senior Specialist (IT) (Special) 1 1,200,000

S688-M Senior Specialist (IT) (Special) 1 1,200,000

D100 Director (BPS-19) 1 1,000,000

D100-M Director (BPS-19) 1 1,000,000

D051-M Deputy Director (BPS-18) 2 2 2,000,000 2,000,000

L061-M Legal Advisor (BPS-18) 1 1 900,000 900,000

A146-M Assistant Director (BPS-17) 6 6 5,000,000 5,000,000

L047-M Law Officer (BPS-17) 1 1 800,000 800,000

E033-M Electrical Supervisor (BPS-16) 1 1 500,000 500,000

M091-M Mechanical Supervisor (BPS-16) 1 1 600,000 600,000

P037-M Personal Assistant (BPS-16) 3 3 1,677,000 1,677,000

S060-M Security Incharge (BPS-16) 3 3 2,500,000 2,500,000

S292-M Supervisor (BPS-16) 5 5 2,500,000 2,500,000

A01103 Special Pay 27,852,000 30,252,000

Page 584: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

585

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS036 ADMINISTRATION OF PUBLIC ORDER0361 ADMINISTRATION036101 SECRETARIAT

LQ4097 Forensic Science Laboratory Punjab

A011-2 TOTAL PAY OF OTHER STAFF 200 200 14,873,000 15,500,000 15,560,000

A01151 Total Basic Pay of Other Staff 200 200 14,873,000 15,500,000 15,560,000

A097-M Assistant (BPS-14) 18 18 2,800,000 3,487,000

D020-M Data Entry Operator (BPS-12) 10 10 1,500,000 1,500,000

A546-M Assistant Supervisor (BPS-11) 1 1 100,000 100,000

H144-M Hardware Technician (BPS-11) 3 3 400,000 400,000

N054-M Networking Technician (BPS-11) 3 3 400,000 400,000

S024-M Sanitary Supervisor (BPS-11) 2 2 200,000 200,000

T028-M Technician (BPS-11) 4 4 1,000,000 1,000,000

J019-M Junior Clerk (BPS-07) 9 9 1,200,000 1,200,000

T036-M Telephone Operator (BPS-07) 10 10 1,400,000 1,400,000

E034-M Electrician (BPS-06) 3 3 250,000 250,000

M173-M Motor Mechanic (BPS-06) 3 3 250,000 250,000

D011-M Dak Runner (BPS-05) 6 6 300,000 300,000

D186-M Driver (BPS-05) 21 21 800,000 800,000

P095-M Plumber (BPS-05) 3 3 220,000 220,000

S059-M Security Guard (BPS-04) 66 66 2,053,000 2,053,000

L074-M Lift Operator (BPS-03) 4 4 200,000 200,000

M019-M Mali (BPS-01) 3 3 200,000 200,000

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

S309-M Sweeper Jamadar (BPS-01) 13 13 600,000 600,000

A012 TOTAL ALLOWANCES 34,159,000 27,250,000 39,422,000

A012-1 TOTAL REGULAR ALLOWANCES 32,719,000 26,960,000 37,548,000

A01201 Senior Post Allowance 13,000

A01202 House Rent Allowance 4,759,000 3,650,000 5,010,000

A01203 Conveyance Allowance 5,802,000 4,450,000 5,733,000

A0120D Integrated Allowance 234,000 320,000

A0120X Ad - hoc Allowance - 2010 6,387,000 5,500,000 6,588,000

Page 585: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

586

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS036 ADMINISTRATION OF PUBLIC ORDER0361 ADMINISTRATION036101 SECRETARIAT

LQ4097 Forensic Science Laboratory Punjab

A01217 Medical Allowance 3,098,000 2,350,000 3,155,000

A0121A Adhoc Relief Allowance 2011 2,086,000 1,825,000 2,121,000

A0121M Adhoc Relief Allowance - 2012 4,498,000 4,600,000 7,141,000

A01224 Entertainment Allowance 11,000 5,000 14,000

A01228 Orderly Allowance 36,000

A01236 Deputation Allowance 1,352,000 350,000 1,451,000

A01252 Non Practicing Allowance 120,000

A01270 Others 4,492,000 3,910,000 6,166,000

001 Others 3,910,000

037 30% Social Security Benefit in liue of Pension to the Contract Employees 4,492,000 6,166,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 1,440,000 290,000 1,874,000

A01271 Overtime Allowance 374,000

A01273 Honoraria 240,000 240,000 300,000

000 Honoraria 240,000 240,000 300,000

A01274 Medical Charges 1,200,000 50,000 1,200,000

A02 TOTAL PROJECT PRE-INVESTMENT ANALYS 155,000 1,000 170,000

A022 TOTAL RESEARCH AND 155,000 1,000 170,000

SERVICE & EXPLORATORY

A02201 Research and Surveys & 155,000 1,000 170,000

Exploratory Operations

A03 TOTAL OPERATING EXPENSES 207,653,000 179,919,000 226,720,000

A032 TOTAL COMMUNICATIONS 8,350,000 6,317,000 8,935,000

A03201 Postage and Telegraph 250,000 212,000 268,000

A03202 Telephone and Trunk Call 1,500,000 750,000 1,605,000

A03204 Electronic Communication 3,000,000 2,455,000 3,210,000

A03205 Courier and Pilot Service 3,600,000 2,900,000 3,852,000

A033 TOTAL UTILITIES 56,200,000 51,686,000 61,064,000

A03301 Gas 20,000,000 21,000,000 21,400,000

A03302 Water 100,000 1,000 107,000

A03303 Electricity 36,000,000 30,600,000 39,450,000

Page 586: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

587

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS036 ADMINISTRATION OF PUBLIC ORDER0361 ADMINISTRATION036101 SECRETARIAT

LQ4097 Forensic Science Laboratory Punjab

001 Electricity 36,000,000 30,600,000 39,450,000

A03304 Hot and Cold Weather Charges 100,000 85,000 107,000

A034 TOTAL OCCUPANCY COSTS 600,000 510,000 642,000

A03407 Rates and Taxes 600,000 510,000 642,000

A038 TOTAL TRAVEL & 50,403,000 70,953,000 57,531,000

TRANSPORTATION

A03805 Travelling Allowance 4,500,000 2,700,000 4,815,000

A03806 Transportation of Goods 50,000 1,000 54,000

A03807 P.O.L Charges 45,000,000 68,250,000 51,750,000

A03809 CNG Charges (Govt) 103,000 1,000 110,000

A03821 Training - domestic 750,000 1,000 802,000

A039 TOTAL GENERAL 92,100,000 50,453,000 98,548,000

A03901 Stationery 6,000,000 5,100,000 6,420,000

A03902 Printing and Publication 4,500,000 3,825,000 4,815,000

001 Printing and Publications 4,500,000 3,825,000 4,815,000

A03903 Conference/Seminars/Workshops/ 1,500,000 1,275,000 1,605,000

Symposia

A03905 Newspapers Periodicals and Books 1,000,000 850,000 1,070,000

001 News Papers, Periodicals & Books 1,000,000 850,000 1,070,000

A03906 Uniforms and Protective Clothing 1,000,000 850,000 1,070,000

A03907 Advertising & Publicity 500,000 525,000 535,000

001 Advertising & Publicity 500,000 525,000 535,000

A03917 Law Charges 300,000 1,000 321,000

A03918 Exhibitions, Fairs & Other 50,000 1,000 54,000

National Celebrations

A03919 Payments to Others for Service 65,000,000 28,250,000 69,550,000

Rendered

A03940 Unforeseen expenditure 750,000 1,000 803,000

A03942 Cost of Other Stores 500,000 425,000 535,000

001 Cost of Other Stores 500,000 425,000 535,000

A03955 Computer Stationary 6,000,000 5,100,000 6,420,000

A03970 Others 5,000,000 4,250,000 5,350,000

001 Others 5,000,000 4,250,000 5,350,000

Page 587: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

588

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS036 ADMINISTRATION OF PUBLIC ORDER0361 ADMINISTRATION036101 SECRETARIAT

LQ4097 Forensic Science Laboratory Punjab

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 500,000 1,800,000 535,000

A052 TOTAL GRANTS-DOMESTIC 500,000 1,800,000 535,000

A05216 Fin. Assis. to the families of 500,000 1,800,000 535,000

G. Serv. who expire

001 Fin. Assis. to the families of the persons who expires during service. 500,000 1,800,000 535,000

A06 TOTAL TRANSFERS 100,000 85,000 107,000

A063 TOTAL ENTERTAINMENT & 100,000 85,000 107,000

GIFTS

A06301 Entertainments & Gifts 100,000 85,000 107,000

001 Entertainment & Gifts 100,000 85,000 107,000

A09 TOTAL PHYSICAL ASSETS 126,000,000 197,111,000 134,820,000

A094 TOTAL OTHER STORES AND 126,000,000 107,110,000 134,820,000

STOCKS

A09407 Specific Consumable 126,000,000 107,110,000 134,820,000

A096 TOTAL PURCHASE OF PLANT & 90,001,000

MACHINERY

A09601 Plant and Machinery 90,001,000

A13 TOTAL REPAIRS AND MAINTENANCE 33,930,000 55,844,000 36,305,000

A130 TOTAL TRANSPORT 1,500,000 1,279,000 1,605,000

A13001 Transport 1,500,000 1,279,000 1,605,000

Page 588: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

589

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS036 ADMINISTRATION OF PUBLIC ORDER0361 ADMINISTRATION036101 SECRETARIAT

LQ4097 Forensic Science Laboratory Punjab

A131 TOTAL MACHINERY AND 30,000,000 47,500,000 32,100,000

EQUIPMENT

A13101 Machinery and Equipment 30,000,000 47,500,000 32,100,000

A132 TOTAL FURNITURE AND 300,000 255,000 321,000

FIXTURE

A13201 Furniture and Fixture 300,000 255,000 321,000

A133 TOTAL BUILDINGS AND 330,000 5,280,000 353,000

STRUCTURE

A13301 Office Buildings 330,000 5,280,000 353,000

001 Office Buildings 330,000 5,280,000 353,000

A137 TOTAL COMPUTER EQUIPMENT 1,800,000 1,530,000 1,926,000

A13701 Hardware 900,000 765,000 963,000

A13702 Software 900,000 765,000 963,000

_______________________________________________________________________________Forensic Science Laboratory Punjab 665,521,000 604,735,000 701,483,000

_______________________________________________________________________________

Page 589: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

590

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS036 ADMINISTRATION OF PUBLIC ORDER0361 ADMINISTRATION036101 SECRETARIAT

LQ4456 DG(Inspection)

A01 TOTAL EMPLOYEES RELATED EXPENSES. 16,822,000 7,020,000 16,922,000

A011 TOTAL PAY 49 49 10,000,000 3,090,000 9,890,000

A011-1 TOTAL PAY OF OFFICERS 13 13 4,890,000 3,090,000 4,780,000

A01101 Total Basic Pay of Officers 13 13 4,890,000 3,090,000 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 2 910,000 890,000

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 3 610,000 600,000

S412-M Senior Data Processor (BPS-16) 1 1 380,000 300,000

A011-2 TOTAL PAY OF OTHER STAFF 36 36 5,110,000 5,110,000

A01151 Total Basic Pay of Other Staff 36 36 5,110,000 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 6,822,000 3,930,000 7,032,000

A012-1 TOTAL REGULAR ALLOWANCES 6,000,000 3,605,000 6,330,000

Page 590: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

591

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS036 ADMINISTRATION OF PUBLIC ORDER0361 ADMINISTRATION036101 SECRETARIAT

LQ4456 DG(Inspection)

A01201 Senior Post Allowance 30,000 22,000 30,000

A01202 House Rent Allowance 1,000,000 700,000 1,000,000

A01203 Conveyance Allowance 740,000 240,000 750,000

A0120D Integrated Allowance 165,000 165,000

A0120X Ad - hoc Allowance - 2010 1,000,000 750,000 1,000,000

A01216 Qualification Allowance 70,000 60,000

A01217 Medical Allowance 800,000 300,000 800,000

A0121A Adhoc Relief Allowance 2011 800,000 250,000 800,000

A0121M Adhoc Relief Allowance - 2012 800,000 550,000 800,000

A0121T Adhoc Relief Allowance 2013 291,000 250,000

A01224 Entertainment Allowance 50,000 8,000 50,000

A01239 Special Allowance 190,000 155,000 200,000

001 Special Allowance 190,000 155,000 200,000

A01243 Special travelling allowance 75,000 10,000 75,000

A01252 Non Practicing Allowance 350,000 225,000 350,000

A01270 Others 34,000

001 Others 34,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 822,000 325,000 702,000

A01273 Honoraria 220,000 220,000 220,000

000 Honoraria 220,000 220,000 220,000

A01274 Medical Charges 220,000 50,000 220,000

A01277 Contingent Paid Staff 220,000 20,000 100,000

A01278 Leave Salary 52,000 5,000 52,000

A01299 Others 110,000 30,000 110,000

001 Others 110,000 30,000 110,000

A03 TOTAL OPERATING EXPENSES 4,370,000 4,603,000 4,745,000

A032 TOTAL COMMUNICATIONS 355,000 208,000 380,000

A03201 Postage and Telegraph 110,000 110,000

A03202 Telephone and Trunk Call 245,000 208,000 270,000

A033 TOTAL UTILITIES 325,000 176,000 310,000

A03303 Electricity 270,000 129,000 250,000

001 Electricity 270,000 129,000 250,000

A03304 Hot and Cold Weather Charges 55,000 47,000 60,000

Page 591: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

592

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS036 ADMINISTRATION OF PUBLIC ORDER0361 ADMINISTRATION036101 SECRETARIAT

LQ4456 DG(Inspection)

A034 TOTAL OCCUPANCY COSTS 1,660,000 2,011,000 1,820,000

A03402 Rent for Office Building 1,600,000 1,960,000 1,760,000

A03407 Rates and Taxes 60,000 51,000 60,000

A038 TOTAL TRAVEL & 1,150,000 1,635,000 1,295,000

TRANSPORTATION

A03805 Travelling Allowance 400,000 540,000 440,000

A03806 Transportation of Goods 50,000 55,000

A03807 P.O.L Charges 700,000 1,095,000 800,000

A039 TOTAL GENERAL 880,000 573,000 940,000

A03901 Stationery 150,000 127,000 165,000

A03902 Printing and Publication 150,000 160,000

001 Printing and Publications 150,000 160,000

A03905 Newspapers Periodicals and Books 250,000 62,000 250,000

001 News Papers, Periodicals & Books 250,000 62,000 250,000

A03906 Uniforms and Protective Clothing 55,000 55,000

A03907 Advertising & Publicity 5,000

001 Advertising & Publicity 5,000

A03942 Cost of Other Stores 75,000 164,000 85,000

001 Cost of Other Stores 75,000 164,000 85,000

A03955 Computer Stationary 125,000 106,000 135,000

A03970 Others 75,000 114,000 85,000

001 Others 75,000 114,000 85,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000

A041 TOTAL PENSION 1,000

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

A06 TOTAL TRANSFERS 45,000 38,000 50,000

A063 TOTAL ENTERTAINMENT & 45,000 38,000 50,000

GIFTS

Page 592: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

593

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS036 ADMINISTRATION OF PUBLIC ORDER0361 ADMINISTRATION036101 SECRETARIAT

LQ4456 DG(Inspection)

A06301 Entertainments & Gifts 45,000 38,000 50,000

001 Entertainment & Gifts 45,000 38,000 50,000

A13 TOTAL REPAIRS AND MAINTENANCE 360,000 305,000 390,000

A130 TOTAL TRANSPORT 150,000 207,000 170,000

A13001 Transport 150,000 207,000 170,000

A131 TOTAL MACHINERY AND 130,000 60,000 140,000

EQUIPMENT

A13101 Machinery and Equipment 130,000 60,000 140,000

A132 TOTAL FURNITURE AND 80,000 38,000 80,000

FIXTURE

A13201 Furniture and Fixture 80,000 38,000 80,000

_______________________________________________________________________________DG(Inspection) 21,597,000 11,966,000 22,108,000

_______________________________________________________________________________

Page 593: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

594

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS036 ADMINISTRATION OF PUBLIC ORDER0361 ADMINISTRATION036101 SECRETARIAT

LQ4457 Directorate of Monitoring

A01 TOTAL EMPLOYEES RELATED EXPENSES. 43,714,000 30,154,000 43,714,000

A011 TOTAL PAY 100 104 19,616,000 14,016,000 19,616,000

A011-1 TOTAL PAY OF OFFICERS 23 24 6,916,000 4,016,000 6,916,000

A01101 Total Basic Pay of Officers 23 24 6,916,000 4,016,000 6,916,000

D530-M Data Base Administrator (Special) 1 2 300,000 300,000

L128-M Networking Manager (Special) 1 1 300,000 300,000

S106-M Senior Programmer (Special) 1 1 300,000 300,000

S315-M System Analyst (Special) 1 1 300,000 300,000

D110-M Director General (BPS-20) 1 1 600,000 600,000

A020-M Additional Director (BPS-19) 4 4 1,800,000 1,800,000

D051-M Deputy Director (BPS-18) 2 2 702,000 702,000

A146-M Assistant Director (BPS-17) 6 6 1,314,000 1,314,000

P139-M Private Secretary (BPS-17) 1 200,000

A008-M Accountant (BPS-16) 1 1 200,000 200,000

P037-M Personal Assistant (BPS-16) 3 3 700,000 700,000

P139-M Private Secretary (BPS-16) 1 200,000

S282-M Superintendent (BPS-16) 1 1 200,000 200,000

A011-2 TOTAL PAY OF OTHER STAFF 77 80 12,700,000 10,000,000 12,700,000

A01151 Total Basic Pay of Other Staff 77 80 12,700,000 10,000,000 12,700,000

A097-M Assistant (BPS-14) 2 2 500,000 500,000

S216-M Stenographer (BPS-14) 7 7 1,500,000 1,500,000

J019-M Junior Clerk (BPS-07) 4 4 600,000 600,000

D186-M Driver (BPS-05) 15 17 1,800,000 1,800,000

C112-M Chowkidar (BPS-01) 2 2 150,000 150,000

O077-M Office Boy (BPS-01) 11 1,000,000

S311-M Sanitary Worker (BPS-01) 2 2 150,000 150,000

Page 594: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

595

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS036 ADMINISTRATION OF PUBLIC ORDER0361 ADMINISTRATION036101 SECRETARIAT

LQ4457 Directorate of Monitoring

C442 Call Centre (Fixed) 15 3,000,000Representative

C442-M Call Centre (Fixed) 15 3,000,000Representative

E034-M Electrician (Fixed) 2 2 400,000 400,000

N056-M Network/System Engineer (Fixed) 8 8 1,600,000 1,600,000

O077-M Office Boy Class IV 10 1,000,000(Contract)

S488-M System Operator (Fixed) 10 10 2,000,000 2,000,000

A012 TOTAL ALLOWANCES 24,098,000 16,138,000 24,098,000

A012-1 TOTAL REGULAR ALLOWANCES 22,598,000 15,228,000 22,598,000

A01202 House Rent Allowance 5,581,000 2,881,000 5,581,000

A01203 Conveyance Allowance 2,378,000 1,378,000 2,378,000

A0120X Ad - hoc Allowance - 2010 1,534,000 1,184,000 1,534,000

A01217 Medical Allowance 1,005,000 755,000 1,005,000

A0121A Adhoc Relief Allowance 2011 509,000 389,000 509,000

A0121M Adhoc Relief Allowance - 2012 1,205,000 905,000 1,205,000

A0121T Adhoc Relief Allowance 2013 600,000

A01227 Project Allowance 9,023,000 6,023,000 9,023,000

A01270 Others 1,363,000 1,113,000 1,363,000

001 Others 1,113,000

037 30% Social Security Benefit in liue of Pension to the Contract Employees 1,363,000 1,363,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 1,500,000 910,000 1,500,000

A01273 Honoraria 1,000,000 800,000 1,000,000

000 Honoraria 800,000 1,000,000

A01274 Medical Charges 500,000 110,000 500,000

A03 TOTAL OPERATING EXPENSES 42,758,000 37,622,000 42,758,000

A032 TOTAL COMMUNICATIONS 27,662,000 26,463,000 27,662,000

A03201 Postage and Telegraph 100,000 35,000 100,000

A03202 Telephone and Trunk Call 27,562,000 26,428,000 27,562,000

Page 595: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS036 ADMINISTRATION OF PUBLIC ORDER0361 ADMINISTRATION036101 SECRETARIAT

LQ4457 Directorate of Monitoring

A033 TOTAL UTILITIES 2,776,000 2,104,000 2,776,000

A03301 Gas 150,000 47,000 150,000

A03302 Water 100,000 35,000 100,000

A03303 Electricity 2,500,000 2,000,000 2,500,000

001 Electricity 2,000,000 2,500,000

A03304 Hot and Cold Weather Charges 26,000 22,000 26,000

A034 TOTAL OCCUPANCY COSTS 420,000 450,000 420,000

A03402 Rent for Office Building 220,000 250,000 220,000

A03407 Rates and Taxes 200,000 200,000 200,000

A038 TOTAL TRAVEL & 6,400,000 4,010,000 6,400,000

TRANSPORTATION

A03801 Training - domestic 100,000 85,000 100,000

001 Training - domestic 85,000 100,000

A03805 Travelling Allowance 300,000 100,000 300,000

A03807 P.O.L Charges 4,500,000 3,325,000 4,500,000

A03809 CNG Charges (Govt) 1,500,000 500,000 1,500,000

A039 TOTAL GENERAL 5,500,000 4,595,000 5,500,000

A03901 Stationery 1,500,000 1,275,000 1,500,000

A03902 Printing and Publication 1,000,000 800,000 1,000,000

001 Printing and Publications 800,000 1,000,000

A03905 Newspapers Periodicals and Books 200,000 140,000 200,000

001 News Papers, Periodicals & Books 140,000 200,000

A03906 Uniforms and Protective Clothing 100,000 85,000 100,000

A03907 Advertising & Publicity 1,500,000 1,275,000 1,500,000

001 Advertising & Publicity 1,275,000 1,500,000

A03970 Others 1,200,000 1,020,000 1,200,000

001 Others 1,020,000 1,200,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000

A041 TOTAL PENSION 1,000

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

Page 596: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS036 ADMINISTRATION OF PUBLIC ORDER0361 ADMINISTRATION036101 SECRETARIAT

LQ4457 Directorate of Monitoring

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

A09 TOTAL PHYSICAL ASSETS 5,400,000

A092 TOTAL COMPUTER EQUIPMENT 5,400,000

A09201 Hardware 5,400,000

A13 TOTAL REPAIRS AND MAINTENANCE 2,250,000 11,512,000 2,250,000

A130 TOTAL TRANSPORT 1,300,000 1,105,000 1,300,000

A13001 Transport 1,300,000 1,105,000 1,300,000

A131 TOTAL MACHINERY AND 800,000 680,000 800,000

EQUIPMENT

A13101 Machinery and Equipment 800,000 680,000 800,000

A132 TOTAL FURNITURE AND 150,000 127,000 150,000

FIXTURE

A13201 Furniture and Fixture 150,000 127,000 150,000

A137 TOTAL COMPUTER EQUIPMENT 9,600,000

A13703 I.T. Equipment 9,600,000

_______________________________________________________________________________Directorate of Monitoring 88,886,000 84,852,000 88,887,000

_______________________________________________________________________________

Page 597: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS036 ADMINISTRATION OF PUBLIC ORDER0361 ADMINISTRATION036101 SECRETARIAT

LQ5276 Public Prosecution Department

A01 TOTAL EMPLOYEES RELATED EXPENSES. 75,287,000 31,116,000 58,943,000

A011 TOTAL PAY 110 110 29,436,000 13,800,000 29,794,000

A011-1 TOTAL PAY OF OFFICERS 30 30 13,437,000 8,000,000 13,745,000

A01101 Total Basic Pay of Officers 30 30 13,437,000 8,000,000 13,485,000

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 1 240,000 288,000

D323-M Director Appeals (BPS-18) 1 1 600,000 600,000

D324-M Director Opinion & (BPS-18) 1 1 600,000 600,000Research

A012-M Accounts Officer (BPS-17) 1 1 400,000 400,000

L047-M Law Officer (BPS-17) 3 3 1,200,000 1,200,000

P139-M Private Secretary (BPS-17) 1 1 400,000 400,000

R059-M Research Officer (BPS-17) 1 1 400,000 400,000

S053-M Section Officer (BPS-17) 4 4 1,500,000 1,500,000

P037-M Personal Assistant (BPS-16) 7 7 2,000,000 2,000,000

S282-M Superintendent (BPS-16) 3 3 1,097,000 1,097,000

S412-M Senior Data Processor (BPS-16) 2 2 600,000 600,000

A01102 Personal pay 100,000

A01103 Special Pay 100,000

A01105 Qualification Pay 60,000

A011-2 TOTAL PAY OF OTHER STAFF 80 80 15,999,000 5,800,000 16,049,000

A01151 Total Basic Pay of Other Staff 80 80 15,999,000 5,800,000 16,019,000

A097-M Assistant (BPS-14) 9 9 2,650,000 2,730,000

C040-M Cashier (BPS-14) 1 1 350,000 350,000

C230-M Care Taker (BPS-14) 1 1 350,000 350,000

Page 598: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS036 ADMINISTRATION OF PUBLIC ORDER0361 ADMINISTRATION036101 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 17 3,100,000 3,020,000

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 19 2,250,000 2,260,000

S025-M Sanitary Worker (BPS-01) 1 1 50,000 60,000

S311-M Sanitary Worker (BPS-01) 4 4 500,000 500,000

A01152 Personal pay 30,000

A012 TOTAL ALLOWANCES 45,851,000 17,316,000 29,149,000

A012-1 TOTAL REGULAR ALLOWANCES 42,560,000 16,136,000 26,129,000

A01201 Senior Post Allowance 73,000 20,000 90,000

A01202 House Rent Allowance 4,918,000 1,600,000 3,200,000

A01203 Conveyance Allowance 4,178,000 1,800,000 2,715,000

A01205 Dearness Allowance 3,168,000

A01207 Washing Allowance 15,000 8,000 18,000

A01209 Special Additional Allowance 2,592,000

A0120D Integrated Allowance 360,000 95,000 200,000

A0120N Spl. allowances @ 20% of basic 1,440,000 1,400,000 1,728,000

pay for Secretariat

A0120P Adhoc Relief 2009 1,440,000

A0120X Ad - hoc Allowance - 2010 6,785,000 3,800,000 5,220,000

A01217 Medical Allowance 2,083,000 1,350,000 1,700,000

A0121A Adhoc Relief Allowance 2011 1,556,000 1,200,000 1,568,000

A0121M Adhoc Relief Allowance - 2012 6,118,000 2,550,000 3,740,000

A0121T Adhoc Relief Allowance 2013 1,200,000 1,950,000

A01224 Entertainment Allowance 36,000 21,000 30,000

A01228 Orderly Allowance 58,000 84,000 100,000

A01236 Deputation Allowance 86,000

A01239 Special Allowance 936,000 100,000 200,000

Page 599: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS036 ADMINISTRATION OF PUBLIC ORDER0361 ADMINISTRATION036101 SECRETARIAT

LQ5276 Public Prosecution Department

001 Special Allowance 100,000 200,000

A01243 Special travelling allowance 58,000 58,000 70,000

A01244 Adhoc Relief 2,160,000

A01252 Non Practicing Allowance 108,000 300,000 500,000

A01262 Special Relief Allowance 1,800,000 20,000

A01270 Others 2,592,000 530,000 3,100,000

001 Others 530,000

027 Personal Allowance 432,000

037 30% Social Security Benefit in liue of Pension to the Contract Employees 2,160,000 3,100,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 3,291,000 1,180,000 3,020,000

A01271 Overtime Allowance 247,000 210,000 296,000

A01273 Honoraria 400,000 400,000 480,000

000 Honoraria 400,000 480,000

A01274 Medical Charges 1,400,000 120,000 1,000,000

A01277 Contingent Paid Staff 960,000 450,000 960,000

A01278 Leave Salary 110,000 110,000

A01299 Others 174,000 174,000

A03 TOTAL OPERATING EXPENSES 11,278,000 11,818,000 12,355,000

A032 TOTAL COMMUNICATIONS 917,000 979,000 1,145,000

A03201 Postage and Telegraph 331,000 31,000 365,000

A03202 Telephone and Trunk Call 586,000 948,000 750,000

A03203 Telex Teleprinter and Fax 30,000

A033 TOTAL UTILITIES 775,000 633,000 900,000

A03301 Gas 100,000 60,000 110,000

A03302 Water 35,000 30,000 40,000

A03303 Electricity 510,000 433,000 600,000

001 Electricity 433,000 600,000

A03304 Hot and Cold Weather Charges 130,000 110,000 150,000

A034 TOTAL OCCUPANCY COSTS 1,999,000 1,152,000 1,600,000

A03402 Rent for Office Building 1,844,000 1,130,000 1,500,000

A03407 Rates and Taxes 155,000 22,000 100,000

Page 600: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS036 ADMINISTRATION OF PUBLIC ORDER0361 ADMINISTRATION036101 SECRETARIAT

LQ5276 Public Prosecution Department

A038 TOTAL TRAVEL & 2,660,000 3,577,000 3,405,000

TRANSPORTATION

A03805 Travelling Allowance 468,000 528,000 520,000

A03806 Transportation of Goods 128,000 59,000 140,000

A03807 P.O.L Charges 1,930,000 2,940,000 2,600,000

A03808 Conveyance Charges 134,000 50,000 145,000

A039 TOTAL GENERAL 4,927,000 5,477,000 5,305,000

A03901 Stationery 586,000 498,000 600,000

A03902 Printing and Publication 533,000 343,000 600,000

001 Printing and Publications 343,000 600,000

A03903 Conference/Seminars/Workshops/ 243,000 107,000 243,000

Symposia

A03905 Newspapers Periodicals and Books 880,000 188,000 880,000

001 News Papers, Periodicals & Books 188,000 880,000

A03906 Uniforms and Protective Clothing 140,000 60,000 155,000

A03907 Advertising & Publicity 362,000 108,000 362,000

001 Advertising & Publicity 108,000 362,000

A03917 Law Charges 1,155,000 2,605,000 800,000

A03919 Payments to Others for Service 61,000 65,000

Rendered

A03936 Foreign/Inland Training Course Fee 134,000 50,000 200,000

A03942 Cost of Other Stores 140,000 219,000 300,000

001 Cost of Other Stores 219,000 300,000

A03955 Computer Stationary 293,000 479,000 500,000

A03970 Others 400,000 820,000 600,000

001 Others 820,000 600,000

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 800,000 500,000

Page 601: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS036 ADMINISTRATION OF PUBLIC ORDER0361 ADMINISTRATION036101 SECRETARIAT

LQ5276 Public Prosecution Department

A052 TOTAL GRANTS-DOMESTIC 800,000 500,000

A05216 Fin. Assis. to the families of 800,000 500,000

G. Serv. who expire

001 Fin. Assis. to the families of the persons who expires during service. 800,000 500,000

A06 TOTAL TRANSFERS 400,000 80,000 250,000

A063 TOTAL ENTERTAINMENT & 400,000 80,000 250,000

GIFTS

A06301 Entertainments & Gifts 400,000 80,000 250,000

001 Entertainment & Gifts 80,000 250,000

A13 TOTAL REPAIRS AND MAINTENANCE 1,026,000 1,432,000 1,210,000

A130 TOTAL TRANSPORT 586,000 898,000 700,000

A13001 Transport 586,000 898,000 700,000

A131 TOTAL MACHINERY AND 293,000 409,000 350,000

EQUIPMENT

A13101 Machinery and Equipment 293,000 409,000 350,000

A132 TOTAL FURNITURE AND 147,000 125,000 160,000

FIXTURE

A13201 Furniture and Fixture 147,000 125,000 160,000

_______________________________________________________________________________Public Prosecution Department 87,991,000 45,246,000 73,259,000

_______________________________________________________________________________

Page 602: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS036 ADMINISTRATION OF PUBLIC ORDER0361 ADMINISTRATION036101 SECRETARIAT

LQ5283 Prosecuter General

A01 TOTAL EMPLOYEES RELATED EXPENSES. 1,330,631,000 1,035,723,000 1,432,787,000

A011 TOTAL PAY 3553 3553 743,594,000 421,248,000 752,107,000

A011-1 TOTAL PAY OF OFFICERS 1366 1366 539,085,000 258,537,000 547,598,000

A01101 Total Basic Pay of Officers 1366 1366 539,085,000 258,537,000 547,598,000

D110-M Director General (BPS-20) 1 1 500,000 800,000

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 7,850,000General

D326-M District Public (BPS-19) 53 53 28,332,000 34,811,000Prosecutor

D582-M Director (BPS-19) 2 2 800,000 1,200,000

D051-M Deputy Director (BPS-18) 2 2 600,000 900,000

D100-M Director (BPS-18) 1 1 275,000 275,000

D325-M Deputy Prosecutor General (BPS-18) 68 68 20,538,000 20,393,000

D327-M Deputy District Public (BPS-18) 328 328 150,080,000 150,080,000Prosecutor

A146-M Assistant Director (BPS-17) 7 7 1,435,000 2,614,000

A470-M Assistant Prosecutor (BPS-17) 1 1 602,000 602,000General

A471-M Assistant District Public (BPS-17) 796 796 303,950,000 303,950,000Prosecutor

L047-M Law Officer (BPS-17) 4 4 1,027,000 1,027,000

P139-M Private Secretary (BPS-17) 1 133,000

P037-M Personal Assistant (BPS-16) 38 38 11,450,000 11,450,000

P139-M Private Secretary (BPS-16) 1 133,000

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 2187 204,509,000 162,711,000 204,509,000

A01151 Total Basic Pay of Other Staff 2187 2187 204,509,000 162,711,000 204,509,000

Page 603: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS036 ADMINISTRATION OF PUBLIC ORDER0361 ADMINISTRATION036101 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

J019-M Junior Clerk (BPS-07) 1009 1009 90,013,000 90,013,000

A186-M Assistant Flayer (BPS-04) 37 37 9,750,000 9,750,000

D089-M Despatch Rider (BPS-04) 5 5 344,000 344,000

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 587,037,000 614,475,000 680,680,000

A012-1 TOTAL REGULAR ALLOWANCES 584,987,000 612,949,000 678,480,000

A01202 House Rent Allowance 103,240,000 77,750,000 103,379,000

A01203 Conveyance Allowance 71,695,000 112,711,000 92,066,000

A0120D Integrated Allowance 2,860,000 3,593,000 3,500,000

A0120X Ad - hoc Allowance - 2010 120,574,000 106,446,000 121,554,000

A01216 Qualification Allowance 100,000 1,136,000 1,000,000

A01217 Medical Allowance 51,057,000 47,232,000 51,288,000

A0121A Adhoc Relief Allowance 2011 41,073,000 34,821,000 41,186,000

A0121M Adhoc Relief Allowance - 2012 73,199,000 84,471,000 82,864,000

A0121T Adhoc Relief Allowance 2013 36,291,000 47,057,000

A01224 Entertainment Allowance 500,000 154,000 500,000

A01243 Special travelling allowance 200,000 264,000 200,000

A01252 Non Practicing Allowance 98,960,000 92,771,000 112,360,000

A01270 Others 21,529,000 15,309,000 21,526,000

001 Others 20,000,000 15,309,000 21,526,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 2,050,000 1,526,000 2,200,000

A01271 Overtime Allowance 100,000 1,000 100,000

Page 604: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS036 ADMINISTRATION OF PUBLIC ORDER0361 ADMINISTRATION036101 SECRETARIAT

LQ5283 Prosecuter General

A01273 Honoraria 1,200,000 1,200,000 1,300,000

000 Honoraria 1,200,000 1,200,000 1,300,000

A01274 Medical Charges 600,000 213,000 600,000

A01277 Contingent Paid Staff 100,000 111,000 150,000

A01278 Leave Salary 50,000 1,000 50,000

A03 TOTAL OPERATING EXPENSES 42,726,000 52,727,000 47,040,000

A032 TOTAL COMMUNICATIONS 2,500,000 3,145,000 2,750,000

A03201 Postage and Telegraph 500,000 345,000 550,000

A03202 Telephone and Trunk Call 2,000,000 2,800,000 2,200,000

A033 TOTAL UTILITIES 2,500,000 2,853,000 2,750,000

A03301 Gas 300,000 209,000 330,000

A03302 Water 300,000 229,000 330,000

A03303 Electricity 1,500,000 1,875,000 1,650,000

001 Electricity 1,500,000 1,875,000 1,650,000

A03304 Hot and Cold Weather Charges 400,000 540,000 440,000

A034 TOTAL OCCUPANCY COSTS 15,300,000 18,005,000 15,330,000

A03402 Rent for Office Building 15,000,000 17,750,000 15,000,000

A03407 Rates and Taxes 300,000 255,000 330,000

A038 TOTAL TRAVEL & 14,100,000 14,617,000 16,100,000

TRANSPORTATION

A03805 Travelling Allowance 2,000,000 1,832,000 2,200,000

A03806 Transportation of Goods 100,000 85,000 100,000

A03807 P.O.L Charges 12,000,000 12,700,000 13,800,000

A039 TOTAL GENERAL 8,326,000 14,107,000 10,110,000

A03901 Stationery 1,800,000 2,530,000 2,000,000

A03902 Printing and Publication 1,300,000 2,105,000 1,450,000

001 Printing and Publications 1,300,000 2,105,000 1,450,000

A03905 Newspapers Periodicals and Books 1,100,000 935,000 1,200,000

001 News Papers, Periodicals & Books 1,100,000 935,000 1,200,000

Page 605: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS036 ADMINISTRATION OF PUBLIC ORDER0361 ADMINISTRATION036101 SECRETARIAT

LQ5283 Prosecuter General

A03906 Uniforms and Protective Clothing 126,000 107,000 140,000

A03907 Advertising & Publicity 200,000 100,000 220,000

001 Advertising & Publicity 200,000 100,000 220,000

A03917 Law Charges 1,100,000 4,035,000 2,000,000

A03936 Foreign/Inland Training Course Fee 100,000

A03942 Cost of Other Stores 600,000 1,010,000 700,000

001 Cost of Other Stores 600,000 1,010,000 700,000

A03955 Computer Stationary 1,000,000 1,850,000 1,100,000

A03970 Others 1,100,000 1,435,000 1,200,000

001 Others 1,100,000 1,435,000 1,200,000

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 2,000,000 900,000 2,000,000

A052 TOTAL GRANTS-DOMESTIC 2,000,000 900,000 2,000,000

A05216 Fin. Assis. to the families of 2,000,000 900,000 2,000,000

G. Serv. who expire

001 Fin. Assis. to the families of the persons who expires during service. 2,000,000 900,000 2,000,000

A06 TOTAL TRANSFERS 1,500,000 425,000 1,500,000

A063 TOTAL ENTERTAINMENT & 1,500,000 425,000 1,500,000

GIFTS

A06301 Entertainments & Gifts 1,500,000 425,000 1,500,000

001 Entertainment & Gifts 1,500,000 425,000 1,500,000

A13 TOTAL REPAIRS AND MAINTENANCE 2,700,000 3,095,000 2,970,000

A130 TOTAL TRANSPORT 2,000,000 2,300,000 2,200,000

A13001 Transport 2,000,000 2,300,000 2,200,000

Page 606: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS036 ADMINISTRATION OF PUBLIC ORDER0361 ADMINISTRATION036101 SECRETARIAT

LQ5283 Prosecuter General

A131 TOTAL MACHINERY AND 500,000 725,000 550,000

EQUIPMENT

A13101 Machinery and Equipment 500,000 725,000 550,000

A132 TOTAL FURNITURE AND 200,000 70,000 220,000

FIXTURE

A13201 Furniture and Fixture 200,000 70,000 220,000

_______________________________________________________________________________Prosecuter General 1,379,557,000 1,092,870,000 1,486,298,000

_______________________________________________________________________________

Page 607: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS036 ADMINISTRATION OF PUBLIC ORDER0361 ADMINISTRATION036101 SECRETARIAT

LQ5362 Child Protection

A01 TOTAL EMPLOYEES RELATED EXPENSES. 258,918,000 86,971,000 259,878,000

A011 TOTAL PAY 124 124 193,828,000 52,351,000 193,828,000

A011-1 TOTAL PAY OF OFFICERS 13 13 76,575,000 10,626,000 76,575,000

A01101 Total Basic Pay of Officers 13 13 12,074,000 10,626,000 12,074,000

A023-M Additional Distt. & (BPS-20) 1 1 1,661,000 1,661,000Session Judges

D110-M Director General (BPS-19) 1 1 1,174,000 1,174,000

D100-M Director (BPS-18) 1 1 1,013,000 1,013,000

A146-M Assistant Director (BPS-17) 4 4 3,737,000 3,737,000

A099-M Assistant Accounts (BPS-16) 1 1 626,000 626,000Officer

A110-M Assistant Audit Officer (BPS-16) 1 1 731,000 731,000

E074-M Estate Officer (BPS-16) 1 1 626,000 626,000

P197-M Purchase Officer (BPS-16) 1 1 626,000 626,000

S114-M Senior Scale Stenographer (BPS-16) 1 1 1,258,000 1,258,000

S282-M Superintendent (BPS-16) 1 1 622,000 622,000

A01150 Others 64,501,000 64,501,000

002 Pay of Officers 64,501,000 64,501,000

A011-2 TOTAL PAY OF OTHER STAFF 111 111 117,253,000 41,725,000 117,253,000

A01151 Total Basic Pay of Other Staff 111 111 62,940,000 41,725,000 62,940,000

A097-M Assistant (BPS-14) 2 2 540,000 540,000

S216-M Stenographer (BPS-12) 10 10 41,526,000 41,526,000

A008-M Accountant (BPS-11) 1 1 156,000 156,000

C040-M Cashier (BPS-11) 1 1 432,000 432,000

C135-M Clerk Of Court (BPS-11) 1 1 432,000 432,000

C173-M Computer Operator (BPS-11) 1 1 368,000 368,000

C230-M Care Taker (BPS-11) 8 8 4,644,000 4,644,000

Page 608: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS036 ADMINISTRATION OF PUBLIC ORDER0361 ADMINISTRATION036101 SECRETARIAT

LQ5362 Child Protection

R016-M Reader (BPS-11) 1 1 432,000 432,000

S078-M Senior Clerk (BPS-09) 2 2 421,000 421,000

J019-M Junior Clerk (BPS-07) 9 9 1,307,000 1,307,000

A055-M Ahlmad (Civil) (BPS-05) 1 1 242,000 242,000

B006-M Bailiff (BPS-05) 1 1 242,000 242,000

C199-M Copy Clerk (BPS-05) 1 1 244,000 244,000

R024-M Record Keeper (BPS-05) 1 1 242,000 242,000

D186-M Driver (BPS-04) 29 29 4,860,000 4,860,000

P148-M Process Server (BPS-04) 1 1 238,000 238,000

N006-M Naib Qasid (BPS-01) 41 41 6,614,000 6,614,000

A01170 Others 54,313,000 54,313,000

002 Pay of Staff 54,313,000 54,313,000

A012 TOTAL ALLOWANCES 65,090,000 34,620,000 66,050,000

A012-1 TOTAL REGULAR ALLOWANCES 64,730,000 34,620,000 65,690,000

A01201 Senior Post Allowance 48,000 48,000

A01202 House Rent Allowance 12,120,000 7,545,000 12,120,000

A01203 Conveyance Allowance 11,820,000 8,372,000 11,820,000

A0120D Integrated Allowance 12,240,000 228,000 12,240,000

A0120K Special Judicial Allowance 600,000 574,000 600,000

A01217 Medical Allowance 12,180,000 4,362,000 12,180,000

A0121N Personal Allowance 120,000 120,000

A01226 Computer Allowance 60,000 18,000 60,000

A01228 Orderly Allowance 82,000 82,000

A01236 Deputation Allowance 540,000 381,000 540,000

A01239 Special Allowance 600,000 204,000 600,000

001 Special Allowance 600,000 204,000 600,000

A01241 Utility allowance for electricity 340,000 90,000 340,000

A01248 Judicial Allowance 1,500,000 427,000 1,500,000

A01256 Special Adhoc Relief Allowance 12,360,000 12,360,000 13,440,000

A01270 Others 120,000 59,000

001 Others 59,000

027 Personal Allowance 120,000

Page 609: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS036 ADMINISTRATION OF PUBLIC ORDER0361 ADMINISTRATION036101 SECRETARIAT

LQ5362 Child Protection

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 360,000 360,000

A01274 Medical Charges 360,000 360,000

A03 TOTAL OPERATING EXPENSES 102,726,000 58,683,000 102,726,000

A032 TOTAL COMMUNICATIONS 1,409,000 1,175,000 1,409,000

A03201 Postage and Telegraph 315,000 315,000

A03202 Telephone and Trunk Call 1,050,000 1,042,000 1,050,000

A03203 Telex Teleprinter and Fax 6,000 2,000 6,000

A03204 Electronic Communication 1,000 1,000

A03205 Courier and Pilot Service 37,000 131,000 37,000

A033 TOTAL UTILITIES 16,419,000 6,450,000 16,419,000

A03301 Gas 3,090,000 2,421,000 3,090,000

A03302 Water 105,000 35,000 105,000

A03303 Electricity 13,200,000 3,974,000 13,200,000

001 Electricity 3,974,000 13,200,000

A03304 Hot and Cold Weather Charges 24,000 20,000 24,000

A034 TOTAL OCCUPANCY COSTS 12,540,000 7,960,000 12,540,000

A03402 Rent for Office Building 11,550,000 7,478,000 11,550,000

A03407 Rates and Taxes 990,000 482,000 990,000

A038 TOTAL TRAVEL & 13,215,000 6,775,000 13,215,000

TRANSPORTATION

A03805 Travelling Allowance 630,000 345,000 630,000

A03806 Transportation of Goods 315,000 64,000 315,000

A03807 P.O.L Charges 10,800,000 6,130,000 10,800,000

A03808 Conveyance Charges 210,000 59,000 210,000

A03809 CNG Charges (Govt) 1,260,000 177,000 1,260,000

A039 TOTAL GENERAL 59,143,000 36,323,000 59,143,000

A03901 Stationery 3,630,000 2,310,000 3,630,000

A03902 Printing and Publication 525,000 446,000 525,000

Page 610: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS036 ADMINISTRATION OF PUBLIC ORDER0361 ADMINISTRATION036101 SECRETARIAT

LQ5362 Child Protection

001 Printing and Publications 525,000 446,000 525,000

A03904 Hire of Vehicles 158,000 158,000

A03905 Newspapers Periodicals and Books 630,000 279,000 630,000

001 News Papers, Periodicals & Books 630,000 279,000 630,000

A03906 Uniforms and Protective Clothing 735,000 625,000 735,000

A03907 Advertising & Publicity 840,000 2,214,000 840,000

001 Advertising & Publicity 840,000 2,214,000 840,000

A03918 Exhibitions, Fairs & Other 525,000 446,000 525,000

National Celebrations

A03927 Purchase of drug and medicines 1,575,000 383,000 1,575,000

A03942 Cost of Other Stores 525,000 7,446,000 525,000

001 Cost of Other Stores 525,000 7,446,000 525,000

A03970 Others 50,000,000 22,174,000 50,000,000

001 Others 50,000,000 22,174,000 50,000,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,260,000 1,071,000 1,261,000

A041 TOTAL PENSION 1,260,000 1,071,000 1,261,000

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

A04115 Social Security benefit in 1,260,000 1,071,000 1,260,000

lieu of Pension

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

A052 TOTAL GRANTS-DOMESTIC 500,000,000

A05270 To Others 500,000,000

Z1Z Block Allocation 500,000,000

A06 TOTAL TRANSFERS 210,000 178,000 210,000

A063 TOTAL ENTERTAINMENT & 210,000 178,000 210,000

GIFTS

A06301 Entertainments & Gifts 210,000 178,000 210,000

001 Entertainment & Gifts 210,000 178,000 210,000

A09 TOTAL PHYSICAL ASSETS 1,471,000 1,251,000 1,471,000

Page 611: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS036 ADMINISTRATION OF PUBLIC ORDER0361 ADMINISTRATION036101 SECRETARIAT

LQ5362 Child Protection

A092 TOTAL COMPUTER EQUIPMENT 1,156,000 983,000 1,156,000

A09201 Hardware 263,000 224,000 263,000

A09202 Software 263,000 224,000 263,000

A09203 I.T. Equipment 630,000 535,000 630,000

A098 TOTAL PURCHASE OF OTHER 315,000 268,000 315,000

ASSETS

A09802 Purchase of other assets-others 315,000 268,000 315,000

A13 TOTAL REPAIRS AND MAINTENANCE 3,030,000 4,479,000 3,030,000

A130 TOTAL TRANSPORT 550,000 1,967,000 550,000

A13001 Transport 550,000 1,967,000 550,000

A131 TOTAL MACHINERY AND 550,000 967,000 550,000

EQUIPMENT

A13101 Machinery and Equipment 550,000 967,000 550,000

A132 TOTAL FURNITURE AND 550,000 467,000 550,000

FIXTURE

A13201 Furniture and Fixture 550,000 467,000 550,000

A133 TOTAL BUILDINGS AND 1,050,000 892,000 1,050,000

STRUCTURE

A13301 Office Buildings 1,050,000 892,000 1,050,000

001 Office Buildings 892,000 1,050,000

A137 TOTAL COMPUTER EQUIPMENT 330,000 186,000 330,000

A13701 Hardware 110,000 93,000 110,000

A13702 Software 110,000 110,000

A13703 I.T. Equipment 110,000 93,000 110,000

Page 612: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS036 ADMINISTRATION OF PUBLIC ORDER0361 ADMINISTRATION036101 SECRETARIAT

LQ5362 Child Protection

_______________________________________________________________________________Child Protection 367,615,000 152,633,000 868,576,000

_______________________________________________________________________________

Page 613: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

614

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS041 GEN. ECONOMIC,COMMERCIAL & LABOR AFFAIRS0413 GENERAL LABOR AFFAIRS041310 ADMINISTRATION

LQ4075 Labour and Human Resource Department

A01 TOTAL EMPLOYEES RELATED EXPENSES. 19,990,000 21,469,000 22,555,000

A011 TOTAL PAY 52 57 10,233,000 10,723,000 10,656,000

A011-1 TOTAL PAY OF OFFICERS 10 14 4,553,000 6,123,000 5,669,000

A01101 Total Basic Pay of Officers 10 14 4,553,000 6,003,000 5,539,000

S045-M Secretary (BPS-20) 1 1 718,000 916,000

A029-M Additional Secretary (BPS-19) 1 1 597,000 458,000

D078-M Deputy Secretary (BPS-18) 2 2 984,000 912,000

L047-M Law Officer (BPS-17) 1 1 242,000 256,000

U017-M Under Secretary/Section (BPS-17) 4 4 1,604,000 1,677,000Officer

P037-M Personal Assistant (BPS-16) 2 557,000

S114-M Senior Scale Stenographer (BPS-16) 2 355,000

S282-M Superintendent (BPS-16) 1 1 408,000 408,000

A01102 Personal pay 70,000 130,000

A01103 Special Pay 50,000

A011-2 TOTAL PAY OF OTHER STAFF 42 43 5,680,000 4,600,000 4,987,000

A01151 Total Basic Pay of Other Staff 42 43 5,680,000 4,600,000 4,957,000

A336-M Assistant/Deputy (BPS-14) 5 5 918,000 937,000Superintendent

C162-M Composer (BPS-14) 1 1 158,000 166,000

S216-M Stenographer (BPS-14) 9 9 1,526,000 617,000

J019-M Junior Clerk (BPS-09) 10 1,247,000

J019-M Junior Clerk (BPS-07) 10 1,201,000

D186-M Driver (BPS-05) 4 500,000

D089-M Despatch Rider (BPS-04) 2 2 246,000 246,000

D186-M Driver (BPS-04) 4 488,000

D003-M Daftri (BPS-03) 2 2 153,000 159,000

Page 614: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

615

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS041 GEN. ECONOMIC,COMMERCIAL & LABOR AFFAIRS0413 GENERAL LABOR AFFAIRS041310 ADMINISTRATION

LQ4075 Labour and Human Resource Department

Q003-M Qasid (BPS-02) 1 1 133,000 132,000

C112-M Chowkidar (BPS-01) 1 58,000

N006-M Naib Qasid (BPS-01) 8 8 857,000 895,000

A01153 Special Pay 30,000

A012 TOTAL ALLOWANCES 9,757,000 10,746,000 11,899,000

A012-1 TOTAL REGULAR ALLOWANCES 9,435,000 10,476,000 11,577,000

A01201 Senior Post Allowance 15,000 15,000 16,000

A01202 House Rent Allowance 1,017,000 1,117,000 1,033,000

A01203 Conveyance Allowance 787,000 1,287,000 1,320,000

A01207 Washing Allowance 4,000 5,000 15,000

A01209 Special Additional Allowance 60,000

A0120D Integrated Allowance 29,000 36,000 36,000

A0120K Special Judicial Allowance 40,000

A0120N Spl. allowances @ 20% of basic 940,000 790,000 952,000

pay for Secretariat

A0120X Ad - hoc Allowance - 2010 3,198,000 2,398,000 3,227,000

A01216 Qualification Allowance 12,000 20,000 12,000

A01217 Medical Allowance 791,000 891,000 812,000

A0121A Adhoc Relief Allowance 2011 523,000 723,000 706,000

A0121M Adhoc Relief Allowance - 2012 1,600,000 1,800,000 1,806,000

A0121T Adhoc Relief Allowance 2013 800,000 1,068,000

A01224 Entertainment Allowance 20,000 20,000 20,000

A01228 Orderly Allowance 84,000 84,000 84,000

A01238 Charge Allowance 50,000

A01239 Special Allowance 140,000 140,000 180,000

001 Special Allowance 140,000 140,000 180,000

A01252 Non Practicing Allowance 100,000 100,000

A01270 Others 175,000 200,000 190,000

001 Others 15,000 15,000 30,000

037 30% Social Security Benefit in liue of Pension to the Contract Employees 160,000 185,000 160,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 322,000 270,000 322,000

A01271 Overtime Allowance 150,000 150,000 150,000

A01273 Honoraria 120,000 120,000 120,000

000 Honoraria 120,000 120,000 120,000

Page 615: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

616

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS041 GEN. ECONOMIC,COMMERCIAL & LABOR AFFAIRS0413 GENERAL LABOR AFFAIRS041310 ADMINISTRATION

LQ4075 Labour and Human Resource Department

A01274 Medical Charges 50,000 50,000

A01278 Leave Salary 2,000 2,000

A03 TOTAL OPERATING EXPENSES 5,988,000 36,585,000 6,689,000

A032 TOTAL COMMUNICATIONS 1,195,000 1,235,000 1,314,000

A03201 Postage and Telegraph 95,000 100,000 104,000

A03202 Telephone and Trunk Call 1,100,000 1,135,000 1,210,000

A033 TOTAL UTILITIES 500,000 401,000 549,000

A03301 Gas 55,000 21,000 60,000

A03302 Water 10,000 10,000

A03303 Electricity 375,000 319,000 413,000

001 Electricity 375,000 319,000 413,000

A03304 Hot and Cold Weather Charges 60,000 61,000 66,000

A034 TOTAL OCCUPANCY COSTS 11,000 89,000 12,000

A03407 Rates and Taxes 11,000 89,000 12,000

A038 TOTAL TRAVEL & 2,313,000 2,950,000 2,650,000

TRANSPORTATION

A03805 Travelling Allowance 200,000 850,000 220,000

A03806 Transportation of Goods 6,000 5,000 7,000

A03807 P.O.L Charges 2,100,000 2,085,000 2,415,000

A03808 Conveyance Charges 7,000 10,000 8,000

A039 TOTAL GENERAL 1,969,000 31,910,000 2,164,000

A03901 Stationery 650,000 652,000 715,000

A03902 Printing and Publication 216,000 209,000 237,000

001 Printing and Publications 216,000 209,000 237,000

A03905 Newspapers Periodicals and Books 68,000 68,000 75,000

001 News Papers, Periodicals & Books 68,000 68,000 75,000

A03906 Uniforms and Protective Clothing 88,000 56,000 97,000

A03907 Advertising & Publicity 3,000 3,000 3,000

001 Advertising & Publicity 3,000 3,000 3,000

Page 616: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

617

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS041 GEN. ECONOMIC,COMMERCIAL & LABOR AFFAIRS0413 GENERAL LABOR AFFAIRS041310 ADMINISTRATION

LQ4075 Labour and Human Resource Department

A03917 Law Charges 1,000 1,000 1,000

A03918 Exhibitions, Fairs & Other 12,000 30,020,000 13,000

National Celebrations

A03942 Cost of Other Stores 126,000 137,000 138,000

001 Cost of Other Stores 126,000 137,000 138,000

A03955 Computer Stationary 525,000 496,000 577,000

A03970 Others 280,000 268,000 308,000

001 Others 280,000 268,000 308,000

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 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 100,000 115,000 110,000

A063 TOTAL ENTERTAINMENT & 100,000 115,000 110,000

GIFTS

A06301 Entertainments & Gifts 100,000 115,000 110,000

001 Entertainment & Gifts 100,000 115,000 110,000

A09 TOTAL PHYSICAL ASSETS 2,100,000

A096 TOTAL PURCHASE OF PLANT & 2,100,000

MACHINERY

A09601 Plant and Machinery 2,100,000

A13 TOTAL REPAIRS AND MAINTENANCE 797,000 797,000 877,000

Page 617: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

618

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS041 GEN. ECONOMIC,COMMERCIAL & LABOR AFFAIRS0413 GENERAL LABOR AFFAIRS041310 ADMINISTRATION

LQ4075 Labour and Human Resource Department

A130 TOTAL TRANSPORT 485,000 512,000 533,000

A13001 Transport 485,000 512,000 533,000

A131 TOTAL MACHINERY AND 200,000 180,000 220,000

EQUIPMENT

A13101 Machinery and Equipment 200,000 180,000 220,000

A132 TOTAL FURNITURE AND 90,000 86,000 100,000

FIXTURE

A13201 Furniture and Fixture 90,000 86,000 100,000

A137 TOTAL COMPUTER EQUIPMENT 22,000 19,000 24,000

A13703 I.T. Equipment 22,000 19,000 24,000

_______________________________________________________________________________Labour and Human Resource Department 27,375,000 61,066,000 30,232,000

_______________________________________________________________________________

Page 618: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

619

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0421 AGRICULTURE042101 ADMINISTRATION/LAND COMMISSION

LQ4081 Agriculture Department

A01 TOTAL EMPLOYEES RELATED EXPENSES. 65,045,000 50,138,000 74,860,000

A011 TOTAL PAY 141 141 32,548,000 23,614,000 34,439,000

A011-1 TOTAL PAY OF OFFICERS 41 40 17,832,000 13,412,000 17,713,000

A01101 Total Basic Pay of Officers 41 40 17,709,000 13,299,000 17,592,000

S045-M Secretary (BPS-21) 1 1 813,000 813,000

S397-M Special Secretary (BPS-20) 1 1 743,000 743,000

A029-M Additional Secretary (BPS-19) 3 3 1,961,000 2,191,000

A160-M Assistant Director (BPS-18) 1 1 600,000 600,000Statistics

D078-M Deputy Secretary (BPS-18) 5 5 2,671,000 2,604,000

R054-M Research And Progress (BPS-18) 1 480,000Officer

S090-M Senior Law Officer (BPS-18) 1 1 470,000 438,000

L047-M Law Officer (BPS-17) 2 2 669,000 701,000

R054-M Research And Progress (BPS-17) 1 480,000Officer

S017-M Salesman (BPS-17) 1 320,000

S053-M Section Officer (BPS-17) 3 1,010,000

S211-M Statistical Officer (BPS-17) 3 3 1,103,000 1,203,000

U017-M Under Secretary/Section (BPS-17) 10 14 4,080,000 5,281,000Officer

P037-M Personal Assistant (BPS-16) 3 2 984,000 704,000

S114-M Senior Scale Stenographer (BPS-16) 3 3 824,000 965,000

S282-M Superintendent (BPS-16) 3 3 981,000 869,000

A01102 Personal pay 74,000 66,000 74,000

A01103 Special Pay 35,000 35,000 35,000

A01105 Qualification Pay 12,000 12,000 12,000

A01150 Others 2,000

002 Pay of Officers 2,000

A011-2 TOTAL PAY OF OTHER STAFF 100 101 14,716,000 10,202,000 16,726,000

Page 619: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

620

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0421 AGRICULTURE042101 ADMINISTRATION/LAND COMMISSION

LQ4081 Agriculture Department

A01151 Total Basic Pay of Other Staff 100 101 14,709,000 10,185,000 16,719,000

P037-M Personal Assistant (BPS-16) 1 258,000

P037-M Personal Assistant (BPS-15) 2 524,000

A097-M Assistant (BPS-14) 3 1 750,000 235,000

A336-M Assistant/Deputy (BPS-14) 12 14 2,692,000 3,771,000Superintendent

C162-M Composer (BPS-14) 3 3 700,000 662,000

C168-M Computer Assistant (BPS-14) 2 2 284,000 434,000

S216-M Stenographer (BPS-14) 17 13 3,166,000 2,640,000

S216-M Stenographer (BPS-12) 4 706,000

C134-M Clerk (BPS-07) 16 16 2,040,000 2,439,000

J019-M Junior Clerk (BPS-07) 5 5 612,000 708,000

D089-M Despatch Rider (BPS-04) 1 2 118,000 236,000

D186-M Driver (BPS-04) 8 7 1,104,000 1,062,000

D003-M Daftri (BPS-02) 3 3 219,000 319,000

Q003-M Qasid (BPS-02) 1 1 62,000 61,000

N006-M Naib Qasid (BPS-01) 27 27 2,634,000 2,832,000

S311-M Sanitary Worker (BPS-01) 1 1 70,000 90,000

A01152 Personal pay 6,000 17,000 6,000

A01153 Special Pay 1,000 1,000

A012 TOTAL ALLOWANCES 32,497,000 26,524,000 40,421,000

A012-1 TOTAL REGULAR ALLOWANCES 31,570,000 26,296,000 39,479,000

A01201 Senior Post Allowance 30,000 17,000 15,000

A01202 House Rent Allowance 4,147,000 2,374,000 4,351,000

A01203 Conveyance Allowance 2,991,000 3,203,000 2,354,000

A01207 Washing Allowance 11,000 8,000 11,000

A0120A Special Message Allowance 112,000

A0120D Integrated Allowance 76,000 106,000 75,000

Page 620: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

621

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0421 AGRICULTURE042101 ADMINISTRATION/LAND COMMISSION

LQ4081 Agriculture Department

A0120N Spl. allowances @ 20% of basic 3,975,000 2,611,000 4,246,000

pay for Secretariat

A0120X Ad - hoc Allowance - 2010 8,766,000 6,233,000 10,114,000

A01216 Qualification Allowance 50,000 82,000 50,000

A01217 Medical Allowance 2,678,000 1,975,000 3,053,000

A0121A Adhoc Relief Allowance 2011 2,823,000 2,271,000 3,435,000

A0121M Adhoc Relief Allowance - 2012 4,939,000 4,536,000 6,883,000

A0121T Adhoc Relief Allowance 2013 2,145,000 3,430,000

A01224 Entertainment Allowance 33,000 27,000 35,000

A01226 Computer Allowance 25,000 50,000

A01228 Orderly Allowance 120,000 118,000 120,000

A01236 Deputation Allowance 6,000

A01239 Special Allowance 231,000 175,000 231,000

001 Special Allowance 111,000 175,000 231,000

A01243 Special travelling allowance 50,000 28,000 50,000

A01252 Non Practicing Allowance 420,000 20,000 840,000

A01270 Others 93,000 361,000 136,000

001 Others 50,000 361,000 82,000

027 Personal Allowance 43,000

037 30% Social Security Benefit in liue of Pension to the Contract Employees 11,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 927,000 228,000 942,000

A01271 Overtime Allowance 225,000 168,000 233,000

A01273 Honoraria 100,000 102,000

000 Honoraria 20,000 102,000

A01274 Medical Charges 600,000 60,000 605,000

A01278 Leave Salary 2,000 2,000

A03 TOTAL OPERATING EXPENSES 16,558,000 19,980,000 18,118,000

A032 TOTAL COMMUNICATIONS 3,774,000 2,388,000 4,055,000

A03201 Postage and Telegraph 371,000 315,000 402,000

A03202 Telephone and Trunk Call 3,403,000 2,073,000 3,653,000

A033 TOTAL UTILITIES 508,000 1,008,000 554,000

A03301 Gas 22,000 244,000 24,000

A03302 Water 1,000 5,000 1,000

Page 621: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

622

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0421 AGRICULTURE042101 ADMINISTRATION/LAND COMMISSION

LQ4081 Agriculture Department

A03303 Electricity 315,000 615,000 345,000

001 Electricity 315,000 615,000 345,000

A03304 Hot and Cold Weather Charges 170,000 144,000 184,000

A034 TOTAL OCCUPANCY COSTS 69,000 119,000 74,000

A03407 Rates and Taxes 69,000 119,000 74,000

A038 TOTAL TRAVEL & 4,723,000 4,453,000 5,476,000

TRANSPORTATION

A03805 Travelling Allowance 1,574,000 1,588,000 1,713,000

A03806 Transportation of Goods 11,000 1,000 12,000

A03807 P.O.L Charges 3,133,000 2,863,000 3,746,000

A03808 Conveyance Charges 5,000 1,000 5,000

A039 TOTAL GENERAL 7,484,000 12,012,000 7,959,000

A03901 Stationery 2,575,000 4,189,000 2,778,000

A03902 Printing and Publication 1,158,000 2,384,000 1,235,000

001 Printing and Publications 480,000 2,384,000 1,235,000

A03905 Newspapers Periodicals and Books 107,000 91,000 116,000

001 News Papers, Periodicals & Books 75,000 91,000 116,000

A03906 Uniforms and Protective Clothing 143,000 122,000 154,000

A03907 Advertising & Publicity 98,000 233,000 104,000

001 Advertising & Publicity 35,000 233,000 104,000

A03915 Payments to Govt. Deptt. for 5,000 5,000

Service Rendered

001 Payments to Govt. Dept. 5,000 5,000

A03917 Law Charges 36,000 7,000 38,000

A03918 Exhibitions, Fairs & Other 28,000 302,000 29,000

National Celebrations

A03942 Cost of Other Stores 334,000 1,534,000 357,000

001 Cost of Other Stores 170,000 1,534,000 357,000

A03955 Computer Stationary 2,271,000 2,230,000 2,360,000

A03970 Others 729,000 920,000 783,000

001 Others 380,000 920,000 783,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000

Page 622: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

623

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0421 AGRICULTURE042101 ADMINISTRATION/LAND COMMISSION

LQ4081 Agriculture Department

A041 TOTAL PENSION 1,000

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

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 500,000 543,000 500,000

A052 TOTAL GRANTS-DOMESTIC 500,000 543,000 500,000

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

A05270 To Others 543,000

001 Others 543,000

A06 TOTAL TRANSFERS 300,000 655,000 300,000

A063 TOTAL ENTERTAINMENT & 300,000 655,000 300,000

GIFTS

A06301 Entertainments & Gifts 300,000 655,000 300,000

001 Entertainment & Gifts 300,000 655,000 300,000

A13 TOTAL REPAIRS AND MAINTENANCE 2,663,000 4,662,000 2,866,000

A130 TOTAL TRANSPORT 1,305,000 1,909,000 1,321,000

A13001 Transport 1,305,000 1,909,000 1,321,000

A131 TOTAL MACHINERY AND 550,000 867,000 592,000

EQUIPMENT

A13101 Machinery and Equipment 550,000 867,000 592,000

A132 TOTAL FURNITURE AND 238,000 802,000 255,000

FIXTURE

A13201 Furniture and Fixture 238,000 802,000 255,000

A137 TOTAL COMPUTER EQUIPMENT 570,000 1,084,000 698,000

Page 623: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

624

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0421 AGRICULTURE042101 ADMINISTRATION/LAND COMMISSION

LQ4081 Agriculture Department

A13701 Hardware 364,000 609,000 382,000

A13702 Software 16,000

A13703 I.T. Equipment 206,000 475,000 300,000

_______________________________________________________________________________Agriculture Department 85,066,000 75,978,000 96,645,000

_______________________________________________________________________________

Page 624: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

625

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0421 AGRICULTURE042101 ADMINISTRATION/LAND COMMISSION

LQ4082 Food Department

A01 TOTAL EMPLOYEES RELATED EXPENSES. 35,601,000 33,642,000 38,245,000

A011 TOTAL PAY 93 93 19,616,000 16,321,000 20,819,000

A011-1 TOTAL PAY OF OFFICERS 18 17 8,632,000 7,146,000 8,101,000

A01101 Total Basic Pay of Officers 18 17 8,458,000 7,146,000 8,083,000

S045-M Secretary (BPS-20) 1 1 843,000 787,000

A029-M Additional Secretary (BPS-19) 1 1 767,000 258,000

D078-M Deputy Secretary (BPS-18) 3 3 1,724,000 1,831,000

L047-M Law Officer (BPS-17) 1 1 244,000 258,000

U017-M Under Secretary/Section (BPS-17) 10 10 4,184,000 4,453,000Officer

P037-M Personal Assistant (BPS-16) 1 350,000

S282-M Superintendent (BPS-16) 1 1 346,000 346,000

A01102 Personal pay 150,000

A01103 Special Pay 12,000

A01105 Qualification Pay 12,000 18,000

A011-2 TOTAL PAY OF OTHER STAFF 75 76 10,984,000 9,175,000 12,718,000

A01151 Total Basic Pay of Other Staff 75 76 10,949,000 9,175,000 12,716,000

P037-M Personal Assistant (BPS-15) 1 273,000

A336-M Assistant/Deputy (BPS-14) 10 10 2,260,000 2,467,000Superintendent

C162-M Composer (BPS-14) 1 1 392,000 300,000

S216-M Stenographer (BPS-14) 13 13 2,490,000 3,110,000

S078-M Senior Clerk (BPS-09) 6 6 1,100,000 1,068,000

J019-M Junior Clerk (BPS-07) 12 12 1,253,000 2,131,000

D089-M Despatch Rider (BPS-04) 1 1 150,000 145,000

D186-M Driver (BPS-04) 4 4 574,000 539,000

D003-M Daftri (BPS-02) 3 3 312,000 304,000

D089-M Despatch Rider (BPS-02) 1 1 150,000 144,000

Page 625: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

626

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0421 AGRICULTURE042101 ADMINISTRATION/LAND COMMISSION

LQ4082 Food Department

C112-M Chowkidar (BPS-01) 2 2 213,000 211,000

F087-M Frash (BPS-01) 2 2 234,000 229,000

N006-M Naib Qasid (BPS-01) 18 18 1,589,000 1,562,000

S311-M Sanitary Worker (BPS-01) 2 2 232,000 233,000

A01152 Personal pay 33,000

A01153 Special Pay 2,000 2,000

A012 TOTAL ALLOWANCES 15,985,000 17,321,000 17,426,000

A012-1 TOTAL REGULAR ALLOWANCES 15,773,000 17,130,000 17,174,000

A01201 Senior Post Allowance 13,000 20,000 13,000

A01202 House Rent Allowance 2,054,000 1,584,000 2,088,000

A01203 Conveyance Allowance 1,662,000 2,223,000 1,418,000

A01207 Washing Allowance 4,000 4,000 7,000

A01209 Special Additional Allowance 84,000 120,000

A0120D Integrated Allowance 79,000 73,000 75,000

A0120N Spl. allowances @ 20% of basic 1,438,000 996,000 242,000

pay for Secretariat

A0120X Ad - hoc Allowance - 2010 4,434,000 4,204,000 4,310,000

A01217 Medical Allowance 1,432,000 1,292,000 1,508,000

A0121A Adhoc Relief Allowance 2011 1,913,000 1,227,000 1,970,000

A0121M Adhoc Relief Allowance - 2012 2,279,000 2,897,000 2,131,000

A0121N Personal Allowance 1,300,000

A0121T Adhoc Relief Allowance 2013 1,482,000 1,820,000

A01224 Entertainment Allowance 13,000 9,000 8,000

A01228 Orderly Allowance 84,000 84,000 100,000

A01236 Deputation Allowance 40,000

A01238 Charge Allowance 150,000

A01239 Special Allowance 50,000 450,000 36,000

001 Special Allowance 50,000

A01270 Others 194,000 315,000 148,000

001 Others 40,000 45,000

027 Personal Allowance 30,000 35,000

030 Integrated Allowance 7,000 8,000

037 30% Social Security Benefit in liue of Pension to the Contract Employees 117,000 315,000 60,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 212,000 191,000 252,000

Page 626: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

627

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0421 AGRICULTURE042101 ADMINISTRATION/LAND COMMISSION

LQ4082 Food Department

A01271 Overtime Allowance 120,000 151,000 160,000

A01273 Honoraria 40,000 40,000 40,000

000 Honoraria 40,000 40,000 40,000

A01274 Medical Charges 50,000 50,000

A01278 Leave Salary 2,000 2,000

A03 TOTAL OPERATING EXPENSES 6,892,000 9,154,000 7,689,000

A032 TOTAL COMMUNICATIONS 1,270,000 1,073,000 1,377,000

A03201 Postage and Telegraph 70,000 53,000 77,000

A03202 Telephone and Trunk Call 1,200,000 1,020,000 1,300,000

A033 TOTAL UTILITIES 477,000 478,000 517,000

A03301 Gas 75,000 64,000 75,000

A03302 Water 15,000 12,000 16,000

A03303 Electricity 332,000 355,000 365,000

001 Electricity 332,000 355,000 365,000

A03304 Hot and Cold Weather Charges 55,000 47,000 61,000

A034 TOTAL OCCUPANCY COSTS 20,000 108,000 22,000

A03407 Rates and Taxes 20,000 108,000 22,000

A038 TOTAL TRAVEL & 3,000,000 4,134,000 3,435,000

TRANSPORTATION

A03805 Travelling Allowance 300,000 1,034,000 330,000

A03807 P.O.L Charges 2,700,000 3,100,000 3,105,000

A039 TOTAL GENERAL 2,125,000 3,361,000 2,338,000

A03901 Stationery 800,000 956,000 880,000

A03902 Printing and Publication 350,000 419,000 385,000

001 Printing and Publications 350,000 419,000 385,000

A03905 Newspapers Periodicals and Books 60,000 95,000 66,000

001 News Papers, Periodicals & Books 60,000 95,000 66,000

A03906 Uniforms and Protective Clothing 30,000 25,000 33,000

Page 627: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

628

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0421 AGRICULTURE042101 ADMINISTRATION/LAND COMMISSION

LQ4082 Food Department

A03907 Advertising & Publicity 25,000 600,000 28,000

001 Advertising & Publicity 25,000 600,000 28,000

A03917 Law Charges 10,000 11,000

A03955 Computer Stationary 450,000 615,000 495,000

A03970 Others 400,000 651,000 440,000

001 Others 400,000 651,000 440,000

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 500,000 550,000

A052 TOTAL GRANTS-DOMESTIC 500,000 550,000

A05216 Fin. Assis. to the families of 500,000 550,000

G. Serv. who expire

001 Fin. Assis. to the families of the persons who expires during service. 500,000 550,000

A06 TOTAL TRANSFERS 110,000 200,000 121,000

A063 TOTAL ENTERTAINMENT & 110,000 200,000 121,000

GIFTS

A06301 Entertainments & Gifts 110,000 200,000 121,000

001 Entertainment & Gifts 110,000 200,000 121,000

A09 TOTAL PHYSICAL ASSETS 100,000

A092 TOTAL COMPUTER EQUIPMENT 100,000

A09203 I.T. Equipment 100,000

A13 TOTAL REPAIRS AND MAINTENANCE 810,000 1,070,000 891,000

A130 TOTAL TRANSPORT 480,000 600,000 528,000

A13001 Transport 480,000 600,000 528,000

Page 628: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

629

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0421 AGRICULTURE042101 ADMINISTRATION/LAND COMMISSION

LQ4082 Food Department

A131 TOTAL MACHINERY AND 210,000 350,000 231,000

EQUIPMENT

A13101 Machinery and Equipment 210,000 350,000 231,000

A132 TOTAL FURNITURE AND 120,000 120,000 132,000

FIXTURE

A13201 Furniture and Fixture 120,000 120,000 132,000

_______________________________________________________________________________Food Department 43,913,000 44,166,000 47,497,000

_______________________________________________________________________________

Page 629: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

630

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0421 AGRICULTURE042101 ADMINISTRATION/LAND COMMISSION

LQ4083 Livestock and Dairy DevelopmentDepartment

A01 TOTAL EMPLOYEES RELATED EXPENSES. 26,852,000 28,564,000 34,114,000

A011 TOTAL PAY 62 67 14,353,000 13,826,000 17,697,000

A011-1 TOTAL PAY OF OFFICERS 21 27 9,156,000 9,866,000 12,100,000

A01101 Total Basic Pay of Officers 21 27 8,863,000 9,866,000 11,519,000

S045-M Secretary (BPS-20) 1 1 756,000 785,000

A029-M Additional Secretary (BPS-19) 1 1 746,000 727,000

A739-M Additional Secretary (BPS-19) 1 556,000(Technical)

D078-M Deputy Secretary (BPS-18) 3 3 1,737,000 1,647,000

L047-M Law Officer (BPS-17) 1 356,000

P159-M Progress Officer (BPS-17) 1 1 473,000 488,000

R059-M Research Officer (BPS-17) 1 1 243,000 257,000

S211-M Statistical Officer (BPS-17) 2 2 700,000 848,000

U017-M Under Secretary/Section (BPS-17) 6 6 2,312,000 2,956,000Officer

S114-M Senior Scale Stenographer (BPS-16) 4 1,075,000

S282-M Superintendent (BPS-16) 6 6 1,896,000 1,824,000

A01102 Personal pay 178,000 468,000

A01103 Special Pay 15,000 26,000

A01105 Qualification Pay 12,000

A01150 Others 100,000 75,000

000 Others 75,000

002 Pay of Officers 100,000

A011-2 TOTAL PAY OF OTHER STAFF 41 40 5,197,000 3,960,000 5,597,000

A01151 Total Basic Pay of Other Staff 41 40 5,102,000 3,960,000 5,509,000

A097-M Assistant (BPS-14) 7 1,788,000

A336-M Assistant/Deputy (BPS-14) 7 1,503,000Superintendent

Page 630: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

631

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0421 AGRICULTURE042101 ADMINISTRATION/LAND COMMISSION

LQ4083 Livestock and Dairy DevelopmentDepartment

C162-M Composer (BPS-14) 1 240,000

S216-M Stenographer (BPS-14) 10 1,239,000

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) 2 295,000

S078-M Senior Clerk (BPS-09) 4 476,000

J019-M Junior Clerk (BPS-07) 3 5 332,000 482,000

D089-M Despatch Rider (BPS-04) 1 2 75,000 163,000

D186-M Driver (BPS-04) 2 2 246,000 252,000

D003-M Daftri (BPS-02) 1 1 68,000 100,000

N006-M Naib Qasid (BPS-01) 11 12 1,002,000 1,136,000

A01152 Personal pay 15,000 30,000

A01153 Special Pay 30,000 8,000

A01170 Others 50,000 50,000

000 Others 50,000

002 Pay of Staff 50,000

A012 TOTAL ALLOWANCES 12,499,000 14,738,000 16,417,000

A012-1 TOTAL REGULAR ALLOWANCES 12,344,000 14,558,000 16,222,000

A01201 Senior Post Allowance 40,000 13,000 53,000

A01202 House Rent Allowance 1,400,000 1,500,000 1,739,000

A01203 Conveyance Allowance 1,000,000 2,000,000 1,334,000

A01207 Washing Allowance 3,000 14,000

A01209 Special Additional Allowance 60,000 70,000

A0120D Integrated Allowance 40,000 44,000 44,000

A0120N Spl. allowances @ 20% of basic 1,500,000 1,500,000 1,801,000

pay for Secretariat

A0120X Ad - hoc Allowance - 2010 3,800,000 3,600,000 4,265,000

A01216 Qualification Allowance 20,000 10,000 20,000

A01217 Medical Allowance 1,200,000 1,000,000 1,367,000

A0121A Adhoc Relief Allowance 2011 1,000,000 1,100,000 1,246,000

A0121M Adhoc Relief Allowance - 2012 2,100,000 2,400,000 2,507,000

A0121T Adhoc Relief Allowance 2013 1,100,000 1,350,000

Page 631: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

632

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0421 AGRICULTURE042101 ADMINISTRATION/LAND COMMISSION

LQ4083 Livestock and Dairy DevelopmentDepartment

A01224 Entertainment Allowance 30,000 14,000 30,000

A01228 Orderly Allowance 84,000 84,000 84,000

A01236 Deputation Allowance 15,000 15,000

A01239 Special Allowance 15,000 30,000 15,000

001 Special Allowance 15,000 30,000 15,000

A01270 Others 100,000 100,000 268,000

001 Others 150,000

037 30% Social Security Benefit in liue of Pension to the Contract Employees 100,000 100,000 118,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 155,000 180,000 195,000

A01271 Overtime Allowance 70,000 90,000 107,000

A01273 Honoraria 10,000 60,000 11,000

000 Honoraria 10,000 60,000 11,000

A01274 Medical Charges 60,000 30,000 60,000

A01278 Leave Salary 15,000 17,000

A03 TOTAL OPERATING EXPENSES 4,566,000 4,864,000 5,246,000

A032 TOTAL COMMUNICATIONS 870,000 560,000 927,000

A03201 Postage and Telegraph 70,000 80,000 77,000

A03202 Telephone and Trunk Call 800,000 480,000 850,000

A033 TOTAL UTILITIES 407,000 291,000 410,000

A03301 Gas 58,000 70,000 58,000

A03302 Water 2,000 2,000

A03303 Electricity 300,000 181,000 300,000

001 Electricity 300,000 181,000 300,000

A03304 Hot and Cold Weather Charges 47,000 40,000 50,000

A034 TOTAL OCCUPANCY COSTS 18,000 20,000 20,000

A03407 Rates and Taxes 18,000 20,000 20,000

A038 TOTAL TRAVEL & 1,950,000 2,877,000 2,500,000

TRANSPORTATION

Page 632: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

633

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0421 AGRICULTURE042101 ADMINISTRATION/LAND COMMISSION

LQ4083 Livestock and Dairy DevelopmentDepartment

A03805 Travelling Allowance 350,000 1,477,000 500,000

001 Travelling Allowance 500,000

A03807 P.O.L Charges 1,600,000 1,400,000 2,000,000

A039 TOTAL GENERAL 1,321,000 1,116,000 1,389,000

A03901 Stationery 430,000 366,000 450,000

A03902 Printing and Publication 180,000 153,000 198,000

001 Printing and Publications 180,000 153,000 198,000

A03905 Newspapers Periodicals and Books 60,000 39,000 65,000

001 News Papers, Periodicals & Books 60,000 39,000 65,000

A03906 Uniforms and Protective Clothing 11,000 29,000 12,000

A03907 Advertising & Publicity 3,000 3,000

001 Advertising & Publicity 3,000 3,000

A03917 Law Charges 10,000 10,000

A03918 Exhibitions, Fairs & Other 11,000 6,000 11,000

National Celebrations

A03942 Cost of Other Stores 84,000 71,000 90,000

001 Cost of Other Stores 84,000 71,000 90,000

A03955 Computer Stationary 347,000 295,000 350,000

A03970 Others 185,000 157,000 200,000

001 Others 185,000 157,000 200,000

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 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 73,000 62,000 80,000

Page 633: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

634

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0421 AGRICULTURE042101 ADMINISTRATION/LAND COMMISSION

LQ4083 Livestock and Dairy DevelopmentDepartment

A063 TOTAL ENTERTAINMENT & 73,000 62,000 80,000

GIFTS

A06301 Entertainments & Gifts 73,000 62,000 80,000

001 Entertainment & Gifts 73,000 62,000 80,000

A09 TOTAL PHYSICAL ASSETS 3,000,000 2,550,000

A092 TOTAL COMPUTER EQUIPMENT 1,600,000 1,360,000

A09201 Hardware 1,600,000 1,360,000

A096 TOTAL PURCHASE OF PLANT & 1,400,000 1,190,000

MACHINERY

A09601 Plant and Machinery 1,400,000 1,190,000

A13 TOTAL REPAIRS AND MAINTENANCE 880,000 798,000 968,000

A130 TOTAL TRANSPORT 500,000 425,000 550,000

A13001 Transport 500,000 425,000 550,000

A131 TOTAL MACHINERY AND 300,000 305,000 330,000

EQUIPMENT

A13101 Machinery and Equipment 300,000 305,000 330,000

A132 TOTAL FURNITURE AND 80,000 68,000 88,000

FIXTURE

A13201 Furniture and Fixture 80,000 68,000 88,000

_______________________________________________________________________________Livestock and Dairy Development 35,871,000 36,838,000 40,909,000

Department

_______________________________________________________________________________

Page 634: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

635

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0421 AGRICULTURE042101 ADMINISTRATION/LAND COMMISSION

LQ4084 Forestry Wildlife Fisheries and TourismDepartment

A01 TOTAL EMPLOYEES RELATED EXPENSES. 32,451,000 28,973,000 36,005,000

A011 TOTAL PAY 82 82 16,984,000 13,265,000 17,493,000

A011-1 TOTAL PAY OF OFFICERS 25 25 9,163,000 7,550,000 9,703,000

A01101 Total Basic Pay of Officers 25 25 8,933,000 7,300,000 9,378,000

S045-M Secretary (BPS-20) 1 1 932,000 766,000

A029-M Additional Secretary (BPS-19) 1 1 478,000 727,000

D078-M Deputy Secretary (BPS-18) 2 2 1,146,000 1,164,000

D108-M Director Budget & (BPS-18) 1 1 357,000 339,000Accounts(Forests)

S090-M Senior Law Officer (BPS-18) 1 1 341,000 312,000

L047-M Law Officer (BPS-17) 2 2 600,000 414,000

S211-M Statistical Officer (BPS-17) 3 3 1,161,000 1,289,000

U017-F Under Secretary/Section (BPS-17) 1 473,000Officer

U017-M Under Secretary/Section (BPS-17) 7 8 1,942,000 2,803,000Officer

P037-M Personal Assistant (BPS-16) 2 2 474,000 633,000

S114-M Senior Scale Stenographer (BPS-16) 3 3 664,000 576,000

S282-M Superintendent (BPS-16) 1 1 365,000 355,000

A01102 Personal pay 200,000 200,000 250,000

A01103 Special Pay 20,000 20,000 35,000

A01105 Qualification Pay 10,000 30,000 40,000

A011-2 TOTAL PAY OF OTHER STAFF 57 57 7,821,000 5,715,000 7,790,000

A01151 Total Basic Pay of Other Staff 57 57 7,811,000 5,700,000 7,770,000

A336-F Assistant/Deputy (BPS-14) 1 253,000Superintendent

A336-M Assistant/Deputy (BPS-14) 7 8 1,469,000 1,771,000Superintendent

Page 635: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

636

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0421 AGRICULTURE042101 ADMINISTRATION/LAND COMMISSION

LQ4084 Forestry Wildlife Fisheries and TourismDepartment

C162-M Composer (BPS-14) 3 3 630,000 726,000

S216-M Stenographer (BPS-14) 7 7 1,183,000 865,000

S209-M Statistical Computer (BPS-11) 2 2 212,000 346,000

S078-F Senior Clerk (BPS-09) 1 1 204,000 122,000

S078-M Senior Clerk (BPS-09) 6 6 917,000 925,000

J019-F Junior Clerk (BPS-07) 1 2 121,000 162,000

J019-M Junior Clerk (BPS-07) 5 4 453,000 486,000

D089-M Despatch Rider (BPS-04) 2 2 288,000 296,000

D186-M Driver (BPS-04) 2 2 292,000 296,000

D003-M Daftri (BPS-02) 1 1 90,000 68,000

N006-F Naib Qasid (BPS-02) 2 194,000

N006-M Naib Qasid (BPS-02) 11 1,035,000

M202-M Mali/Bahishti/Sweeper & (BPS-01) 4 4 328,000 310,000Chowkidar

N006-F Naib Qasid (BPS-01) 2 150,000

N006-M Naib Qasid (BPS-01) 2 13 142,000 1,247,000

A01152 Personal pay 10,000 15,000 20,000

A012 TOTAL ALLOWANCES 15,467,000 15,708,000 18,512,000

A012-1 TOTAL REGULAR ALLOWANCES 15,196,000 15,387,000 18,240,000

A01201 Senior Post Allowance 22,000 20,000 22,000

A01202 House Rent Allowance 1,623,000 1,300,000 1,623,000

A01203 Conveyance Allowance 1,860,000 1,860,000 2,160,000

A01207 Washing Allowance 2,000 2,000 2,000

A01209 Special Additional Allowance 210,000 175,000 210,000

A0120D Integrated Allowance 87,000 60,000 87,000

A0120N Spl. allowances @ 20% of basic 1,510,000 1,400,000 1,510,000

pay for Secretariat

A0120X Ad - hoc Allowance - 2010 4,031,000 3,600,000 4,000,000

A01216 Qualification Allowance 10,000 120,000 228,000

A01217 Medical Allowance 1,302,000 1,200,000 1,293,000

Page 636: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

637

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0421 AGRICULTURE042101 ADMINISTRATION/LAND COMMISSION

LQ4084 Forestry Wildlife Fisheries and TourismDepartment

A0121A Adhoc Relief Allowance 2011 1,305,000 1,280,000 1,293,000

A0121M Adhoc Relief Allowance - 2012 2,370,000 2,500,000 3,172,000

A0121Q Audit & Accounts Allowance 60,000 10,000

A0121T Adhoc Relief Allowance 2013 1,200,000 1,586,000

A01224 Entertainment Allowance 20,000 20,000 20,000

A01228 Orderly Allowance 84,000 60,000 84,000

A01236 Deputation Allowance 60,000 40,000 60,000

A01238 Charge Allowance 50,000 50,000 75,000

A01239 Special Allowance 80,000 120,000 365,000

001 Special Allowance 80,000 120,000 365,000

A01243 Special travelling allowance 20,000 20,000

A01252 Non Practicing Allowance 180,000

A01270 Others 370,000 320,000 420,000

001 Others 150,000 150,000

037 30% Social Security Benefit in liue of Pension to the Contract Employees 220,000 320,000 270,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 271,000 321,000 272,000

A01271 Overtime Allowance 70,000 70,000 70,000

A01273 Honoraria 100,000 150,000 100,000

000 Honoraria 100,000 150,000 100,000

A01274 Medical Charges 100,000 100,000 100,000

A01278 Leave Salary 1,000 1,000 1,000

A01279 Extra duty allowance 1,000

A03 TOTAL OPERATING EXPENSES 7,500,000 6,694,000 8,538,000

A032 TOTAL COMMUNICATIONS 1,255,000 1,006,000 1,380,000

A03201 Postage and Telegraph 130,000 110,000 140,000

A03202 Telephone and Trunk Call 1,125,000 896,000 1,240,000

A033 TOTAL UTILITIES 1,223,000 952,000 1,356,000

A03301 Gas 130,000 230,000 160,000

A03302 Water 20,000 20,000

A03303 Electricity 1,031,000 676,000 1,130,000

001 Electricity 1,031,000 676,000 1,130,000

A03304 Hot and Cold Weather Charges 42,000 46,000 46,000

Page 637: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

638

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0421 AGRICULTURE042101 ADMINISTRATION/LAND COMMISSION

LQ4084 Forestry Wildlife Fisheries and TourismDepartment

A034 TOTAL OCCUPANCY COSTS 32,000 27,000 235,000

A03407 Rates and Taxes 32,000 27,000 235,000

A038 TOTAL TRAVEL & 2,975,000 2,688,000 3,387,000

TRANSPORTATION

A03805 Travelling Allowance 400,000 540,000 440,000

A03807 P.O.L Charges 2,350,000 2,097,000 2,700,000

A03808 Conveyance Charges 25,000 21,000 27,000

A03809 CNG Charges (Govt) 200,000 30,000 220,000

A039 TOTAL GENERAL 2,015,000 2,021,000 2,180,000

A03901 Stationery 650,000 602,000 710,000

A03902 Printing and Publication 355,000 352,000 370,000

001 Printing and Publications 355,000 352,000 370,000

A03903 Conference/Seminars/Workshops/ 15,000 13,000 15,000

Symposia

A03905 Newspapers Periodicals and Books 60,000 51,000 66,000

001 News Papers, Periodicals & Books 60,000 51,000 66,000

A03906 Uniforms and Protective Clothing 30,000 25,000 33,000

A03907 Advertising & Publicity 25,000 21,000 27,000

001 Advertising & Publicity 25,000 21,000 27,000

A03917 Law Charges 5,000 24,000 6,000

A03918 Exhibitions, Fairs & Other 30,000 25,000 33,000

National Celebrations

A03942 Cost of Other Stores 95,000 131,000 105,000

001 Cost of Other Stores 95,000 131,000 105,000

A03955 Computer Stationary 420,000 397,000 460,000

A03970 Others 330,000 380,000 355,000

001 Others 330,000 380,000 355,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000

A041 TOTAL PENSION 1,000

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

Page 638: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

639

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0421 AGRICULTURE042101 ADMINISTRATION/LAND COMMISSION

LQ4084 Forestry Wildlife Fisheries and TourismDepartment

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 500,000 4,800,000 500,000

A052 TOTAL GRANTS-DOMESTIC 500,000 4,800,000 500,000

A05216 Fin. Assis. to the families of 500,000 800,000 500,000

G. Serv. who expire

001 Fin. Assis. to the families of the persons who expires during service. 500,000 800,000 500,000

A05270 To Others 4,000,000

001 Others 4,000,000

A06 TOTAL TRANSFERS 135,000 180,000 147,000

A063 TOTAL ENTERTAINMENT & 135,000 180,000 147,000

GIFTS

A06301 Entertainments & Gifts 135,000 180,000 147,000

001 Entertainment & Gifts 135,000 180,000 147,000

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 910,000 823,000 990,000

A130 TOTAL TRANSPORT 550,000 517,000 600,000

A13001 Transport 550,000 517,000 600,000

A131 TOTAL MACHINERY AND 280,000 238,000 300,000

EQUIPMENT

A13101 Machinery and Equipment 280,000 238,000 300,000

Page 639: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

640

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0421 AGRICULTURE042101 ADMINISTRATION/LAND COMMISSION

LQ4084 Forestry Wildlife Fisheries and TourismDepartment

A132 TOTAL FURNITURE AND 80,000 68,000 90,000

FIXTURE

A13201 Furniture and Fixture 80,000 68,000 90,000

_______________________________________________________________________________Forestry Wildlife Fisheries and Tourism 41,496,000 41,470,000 53,319,000

Department

_______________________________________________________________________________

Page 640: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

641

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0421 AGRICULTURE042101 ADMINISTRATION/LAND COMMISSION

LQ4085 Cooperative Department

A01 TOTAL EMPLOYEES RELATED EXPENSES. 14,807,000 15,944,000 16,509,000

A011 TOTAL PAY 36 36 7,531,000 7,531,000 7,768,000

A011-1 TOTAL PAY OF OFFICERS 8 9 3,681,000 3,681,000 4,069,000

A01101 Total Basic Pay of Officers 8 9 3,681,000 3,681,000 4,069,000

S045-M Secretary (BPS-20) 1 1 799,000 827,000

A029-M Additional Secretary (BPS-19) 1 1 690,000 709,000

U017-M Under Secretary/Section (BPS-17) 3 3 1,268,000 1,312,000Officer

P037-M Personal Assistant (BPS-16) 2 3 583,000 870,000

S282-M Superintendent (BPS-16) 1 1 341,000 351,000

A011-2 TOTAL PAY OF OTHER STAFF 28 27 3,850,000 3,850,000 3,699,000

A01151 Total Basic Pay of Other Staff 28 27 3,850,000 3,850,000 3,699,000

A336-F Assistant/Deputy (BPS-14) 1 1 133,000 133,000Superintendent

A336-M Assistant/Deputy (BPS-14) 3 3 713,000 705,000Superintendent

S216-F Stenographer (BPS-14) 1 2 204,000 244,000

S216-M Stenographer (BPS-14) 3 1 325,000 111,000

S078-M Senior Clerk (BPS-09) 4 4 531,000 563,000

J019-M Junior Clerk (BPS-07) 3 3 403,000 412,000

D089-M Despatch Rider (BPS-04) 1 1 69,000 78,000

D186-M Driver (BPS-04) 2 2 340,000 350,000

D003-M Daftri (BPS-03) 2 2 193,000 200,000

F087-M Frash (BPS-02) 1 1 133,000 138,000

N006-M Naib Qasid (BPS-01) 7 7 806,000 765,000

A012 TOTAL ALLOWANCES 7,276,000 8,413,000 8,741,000

A012-1 TOTAL REGULAR ALLOWANCES 7,115,000 8,243,000 8,580,000

Page 641: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

642

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0421 AGRICULTURE042101 ADMINISTRATION/LAND COMMISSION

LQ4085 Cooperative Department

A01201 Senior Post Allowance 15,000 15,000 16,000

A01202 House Rent Allowance 750,000 585,000 750,000

A01203 Conveyance Allowance 800,000 1,100,000 1,118,000

A0120D Integrated Allowance 30,000 33,000 32,000

A0120N Spl. allowances @ 20% of basic 750,000 750,000 786,000

pay for Secretariat

A0120X Ad - hoc Allowance - 2010 2,100,000 2,050,000 2,100,000

A01216 Qualification Allowance 18,000 18,000 18,000

A01217 Medical Allowance 550,000 639,000 650,000

A0121A Adhoc Relief Allowance 2011 656,000 656,000 670,000

A0121M Adhoc Relief Allowance - 2012 1,250,000 1,466,000 1,468,000

A0121T Adhoc Relief Allowance 2013 750,000 715,000

A01224 Entertainment Allowance 15,000 15,000 15,000

A01228 Orderly Allowance 39,000 84,000 84,000

A01238 Charge Allowance 10,000 50,000 36,000

A01243 Special travelling allowance 10,000 10,000

A01256 Special Adhoc Relief Allowance 12,000 12,000

A01270 Others 110,000 32,000 100,000

001 Others 60,000 32,000 50,000

037 30% Social Security Benefit in liue of Pension to the Contract Employees 50,000 50,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 161,000 170,000 161,000

A01271 Overtime Allowance 90,000 90,000 90,000

A01273 Honoraria 20,000 30,000 20,000

000 Honoraria 20,000 30,000 20,000

A01274 Medical Charges 50,000 50,000 50,000

A01278 Leave Salary 1,000 1,000

A03 TOTAL OPERATING EXPENSES 3,176,000 2,727,000 3,624,000

A032 TOTAL COMMUNICATIONS 510,000 433,000 559,000

A03201 Postage and Telegraph 70,000 59,000 75,000

A03202 Telephone and Trunk Call 440,000 374,000 484,000

A033 TOTAL UTILITIES 530,000 450,000 583,000

A03301 Gas 60,000 51,000 66,000

Page 642: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

643

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0421 AGRICULTURE042101 ADMINISTRATION/LAND COMMISSION

LQ4085 Cooperative Department

A03303 Electricity 430,000 365,000 473,000

001 Electricity 430,000 365,000 473,000

A03304 Hot and Cold Weather Charges 40,000 34,000 44,000

A034 TOTAL OCCUPANCY COSTS 15,000 13,000 17,000

A03407 Rates and Taxes 15,000 13,000 17,000

A038 TOTAL TRAVEL & 1,335,000 1,108,000 1,516,000

TRANSPORTATION

A03805 Travelling Allowance 125,000 80,000 125,000

A03807 P.O.L Charges 1,200,000 1,020,000 1,380,000

A03808 Conveyance Charges 10,000 8,000 11,000

A039 TOTAL GENERAL 786,000 723,000 949,000

A03901 Stationery 250,000 212,000 300,000

A03902 Printing and Publication 115,000 98,000 127,000

001 Printing and Publications 115,000 98,000 127,000

A03905 Newspapers Periodicals and Books 35,000 30,000 39,000

001 News Papers, Periodicals & Books 35,000 30,000 39,000

A03906 Uniforms and Protective Clothing 25,000 21,000 28,000

A03907 Advertising & Publicity 6,000 7,000

001 Advertising & Publicity 6,000 7,000

A03917 Law Charges 5,000 6,000

A03942 Cost of Other Stores 20,000 27,000 22,000

001 Cost of Other Stores 20,000 27,000 22,000

A03955 Computer Stationary 200,000 170,000 220,000

A03970 Others 130,000 165,000 200,000

001 Others 130,000 165,000 200,000

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 500,000 425,000 1,000,000

Page 643: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

644

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0421 AGRICULTURE042101 ADMINISTRATION/LAND COMMISSION

LQ4085 Cooperative Department

A052 TOTAL GRANTS-DOMESTIC 500,000 425,000 1,000,000

A05216 Fin. Assis. to the families of 500,000 425,000 1,000,000

G. Serv. who expire

001 Fin. Assis. to the families of the persons who expires during service. 500,000 425,000 1,000,000

A06 TOTAL TRANSFERS 50,000 42,000 55,000

A063 TOTAL ENTERTAINMENT & 50,000 42,000 55,000

GIFTS

A06301 Entertainments & Gifts 50,000 42,000 55,000

001 Entertainment & Gifts 50,000 42,000 55,000

A09 TOTAL PHYSICAL ASSETS 885,000

A092 TOTAL COMPUTER EQUIPMENT 325,000

A09201 Hardware 325,000

A096 TOTAL PURCHASE OF PLANT & 560,000

MACHINERY

A09601 Plant and Machinery 560,000

A13 TOTAL REPAIRS AND MAINTENANCE 505,000 469,000 573,000

A130 TOTAL TRANSPORT 250,000 212,000 275,000

A13001 Transport 250,000 212,000 275,000

A131 TOTAL MACHINERY AND 180,000 173,000 198,000

EQUIPMENT

A13101 Machinery and Equipment 180,000 173,000 198,000

A132 TOTAL FURNITURE AND 75,000 84,000 100,000

FIXTURE

A13201 Furniture and Fixture 75,000 84,000 100,000

Page 644: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

645

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0421 AGRICULTURE042101 ADMINISTRATION/LAND COMMISSION

LQ4085 Cooperative Department

_______________________________________________________________________________Cooperative Department 19,038,000 20,492,000 21,762,000

_______________________________________________________________________________

Page 645: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

646

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0421 AGRICULTURE042101 ADMINISTRATION/LAND COMMISSION

LW4065 Cane Commissioner Punjab

A01 TOTAL EMPLOYEES RELATED EXPENSES. 30,846,000 7,766,000 33,926,000

A011 TOTAL PAY 47 47 9,445,000 2,475,000 10,390,000

A011-1 TOTAL PAY OF OFFICERS 9 8 4,125,000 1,010,000 4,125,000

A01101 Total Basic Pay of Officers 9 8 3,925,000 1,010,000 3,905,000

C017-M Cane Commissioner (BPS-19) 1 1 800,000 880,000

A598-M Additional Cane (BPS-18) 1 1 600,000 660,000Commissioner

A599-M Assistant Cane (BPS-17) 2 2 800,000 880,000Commissioner

P158-M Programmer (BPS-17) 1 1 400,000 440,000

T022-M Technical Officer (BPS-17) 1 1 250,000 275,000

P037-M Personal Assistant (BPS-16) 1 375,000

S282-M Superintendent (BPS-16) 2 2 700,000 770,000

A01103 Special Pay 200,000 220,000

A011-2 TOTAL PAY OF OTHER STAFF 38 39 5,320,000 1,465,000 6,265,000

A01151 Total Basic Pay of Other Staff 38 39 5,200,000 1,465,000 6,133,000

P037-M Personal Assistant (BPS-15) 1 413,000

A097-M Assistant (BPS-14) 6 6 1,200,000 1,320,000

I078-M Inspector (Legal) (BPS-14) 2 2 400,000 440,000

L003-M Laboratory Assistant (BPS-14) 2 2 250,000 275,000

S216-M Stenographer (BPS-14) 1 200,000

C174-M Computer Operator (BPS-12) 3 3 500,000 550,000

S216-M Stenographer (BPS-12) 1 220,000

K007-M Key Punch Operator (BPS-11) 2 2 300,000 330,000

S078-M Senior Clerk (BPS-09) 2 2 300,000 330,000

H076-M Helper (BPS-07) 1 1 85,000 95,000

J019-M Junior Clerk (BPS-07) 7 7 900,000 990,000

Page 646: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

647

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0421 AGRICULTURE042101 ADMINISTRATION/LAND COMMISSION

LW4065 Cane Commissioner Punjab

D186-M Driver (BPS-05) 2 2 165,000 180,000

D089-M Despatch Rider (BPS-04) 1 1 100,000 110,000

D186-M Driver (BPS-04) 3 3 300,000 330,000

C112-M Chowkidar (BPS-01) 1 1 100,000 110,000

N006-M Naib Qasid (BPS-01) 4 4 300,000 330,000

S311-M Sanitary Worker (BPS-01) 1 1 100,000 110,000

A01153 Special Pay 120,000 132,000

A012 TOTAL ALLOWANCES 21,401,000 5,291,000 23,536,000

A012-1 TOTAL REGULAR ALLOWANCES 21,201,000 5,091,000 23,331,000

A01202 House Rent Allowance 4,506,000 750,000 4,956,000

A01203 Conveyance Allowance 2,040,000 800,000 2,244,000

A0120X Ad - hoc Allowance - 2010 4,700,000 850,000 5,170,000

A01217 Medical Allowance 2,090,000 400,000 2,299,000

A0121A Adhoc Relief Allowance 2011 2,050,000 350,000 2,255,000

A0121M Adhoc Relief Allowance - 2012 2,300,000 550,000 2,530,000

A0121T Adhoc Relief Allowance 2013 800,000

A01224 Entertainment Allowance 100,000 10,000 120,000

A01226 Computer Allowance 115,000 26,000 127,000

A01264 Technical Allowance 100,000 5,000 110,000

A01270 Others 3,200,000 550,000 3,520,000

037 30% Social Security Benefit in liue of Pension to the Contract Employees 550,000 3,520,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 200,000 200,000 205,000

A01271 Overtime Allowance 50,000 50,000 50,000

A01273 Honoraria 10,000 10,000 10,000

000 Honoraria 10,000

A01274 Medical Charges 100,000 100,000 100,000

A01299 Others 40,000 40,000 45,000

001 Others 40,000

A03 TOTAL OPERATING EXPENSES 4,785,000 4,219,000 5,447,000

Page 647: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

648

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0421 AGRICULTURE042101 ADMINISTRATION/LAND COMMISSION

LW4065 Cane Commissioner Punjab

A032 TOTAL COMMUNICATIONS 385,000 335,000 440,000

A03201 Postage and Telegraph 75,000 85,000 80,000

A03202 Telephone and Trunk Call 310,000 250,000 360,000

A033 TOTAL UTILITIES 385,000 185,000 440,000

A03301 Gas 50,000 10,000 60,000

A03302 Water 15,000 5,000 20,000

A03303 Electricity 250,000 110,000 275,000

001 Electricity 110,000

A03304 Hot and Cold Weather Charges 40,000 30,000 50,000

A03370 Others 30,000 30,000 35,000

A034 TOTAL OCCUPANCY COSTS 1,335,000 1,149,000 1,595,000

A03402 Rent for Office Building 1,250,000 1,103,000 1,500,000

A03407 Rates and Taxes 85,000 46,000 95,000

A038 TOTAL TRAVEL & 1,400,000 1,355,000 1,525,000

TRANSPORTATION

A03805 Travelling Allowance 300,000 255,000 355,000

A03807 P.O.L Charges 1,100,000 1,100,000 1,170,000

A039 TOTAL GENERAL 1,280,000 1,195,000 1,447,000

A03901 Stationery 470,000 470,000 525,000

A03902 Printing and Publication 130,000 110,000 160,000

001 Printing and Publications 110,000 10,000

A03905 Newspapers Periodicals and Books 25,000 20,000 35,000

001 News Papers, Periodicals & Books 20,000 5,000

A03906 Uniforms and Protective Clothing 25,000 21,000 31,000

A03907 Advertising & Publicity 120,000 152,000 141,000

001 Advertising & Publicity 152,000 21,000

A03917 Law Charges 10,000 5,000 10,000

A03942 Cost of Other Stores 10,000 1,000 10,000

001 Cost of Other Stores 1,000 10,000

A03955 Computer Stationary 220,000 187,000 250,000

A03970 Others 270,000 229,000 285,000

Page 648: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

649

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0421 AGRICULTURE042101 ADMINISTRATION/LAND COMMISSION

LW4065 Cane Commissioner Punjab

001 Others 229,000 155,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000

A041 TOTAL PENSION 1,000

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

A06 TOTAL TRANSFERS 5,000 4,000 10,000

A063 TOTAL ENTERTAINMENT & 5,000 4,000 10,000

GIFTS

A06301 Entertainments & Gifts 5,000 4,000 10,000

001 Entertainment & Gifts 4,000

A13 TOTAL REPAIRS AND MAINTENANCE 675,000 642,000 765,000

A130 TOTAL TRANSPORT 325,000 325,000 385,000

A13001 Transport 325,000 325,000 385,000

A131 TOTAL MACHINERY AND 220,000 187,000 250,000

EQUIPMENT

A13101 Machinery and Equipment 220,000 187,000 250,000

A132 TOTAL FURNITURE AND 130,000 130,000 130,000

FIXTURE

A13201 Furniture and Fixture 130,000 130,000 130,000

_______________________________________________________________________________Cane Commissioner Punjab 36,311,000 12,631,000 40,149,000

_______________________________________________________________________________

Page 649: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

650

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0422 IRRIGATION042201 ADMINISTRATION

LQ4086 Irrigation and Power Department

A01 TOTAL EMPLOYEES RELATED EXPENSES. 78,301,000 76,469,000 88,136,000

A011 TOTAL PAY 227 227 40,739,000 37,239,000 42,548,000

A011-1 TOTAL PAY OF OFFICERS 52 52 20,236,000 17,736,000 20,554,000

A01101 Total Basic Pay of Officers 52 52 20,186,000 17,736,000 20,504,000

S045-M Secretary (BPS-20) 1 1 676,000 964,000

A029-M Additional Secretary (BPS-19) 3 3 1,817,000 2,117,000

D051-M Deputy Director (BPS-18) 1 1 610,000 609,000

D078-M Deputy Secretary (BPS-18) 5 5 2,270,000 2,428,000

A143-M Assistant Design Officer (BPS-17) 1 1 416,000 416,000

U017-M Under Secretary/Section (BPS-17) 18 18 7,105,000 7,534,000Officer

U018-M Under (BPS-17) 1 1 473,000 473,000Secretary(Administration &

P037-M Personal Assistant (BPS-16) 2 2 708,000 623,000

S114-M Senior Scale Stenographer (BPS-16) 17 17 5,179,000 4,480,000

S282-M Superintendent (BPS-16) 3 3 932,000 860,000

A01103 Special Pay 50,000 50,000

A011-2 TOTAL PAY OF OTHER STAFF 175 175 20,503,000 19,503,000 21,994,000

A01151 Total Basic Pay of Other Staff 175 175 20,503,000 19,503,000 21,994,000

L103-M Librarian (BPS-15) 1 1 159,000 358,000

A336-M Assistant/Deputy (BPS-14) 31 31 6,864,000 7,277,000Superintendent

S216-M Stenographer (BPS-14) 14 1,630,000

S216-M Stenographer (BPS-12) 14 1,534,000

D222-M Draftsman (BPS-11) 1 1 148,000 248,000

S078-M Senior Clerk (BPS-09) 23 23 3,302,000 3,698,000

D089-M Despatch Rider (BPS-07) 1 1 187,000 187,000

Page 650: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

651

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0422 IRRIGATION042201 ADMINISTRATION

LQ4086 Irrigation and Power Department

J019-M Junior Clerk (BPS-07) 18 18 1,772,000 1,921,000

T061-M Tracer (BPS-06) 1 1 174,000 174,000

D186-M Driver (BPS-05) 1 75,000

E034-M Electrician (BPS-05) 1 1 95,000 187,000

D186-M Driver (BPS-04) 1 160,000

D003-M Daftri (BPS-02) 12 12 1,130,000 1,363,000

H041-M Head Mali (BPS-02) 1 1 141,000 144,000

H056-M Head Sweeper (BPS-02) 1 1 127,000 129,000

Q003-M Qasid (BPS-02) 1 1 121,000 121,000

S059-M Security Guard (BPS-02) 2 236,000

S242-M Store Mistri (BPS-02) 1 1 121,000 121,000

C112-M Chowkidar (BPS-01) 3 3 329,000 333,000

F004-M Farashes (BPS-01) 3 3 196,000 204,000

F023-M Ferro Printer (BPS-01) 1 1 119,000 119,000

G044-M Gestetner Operator (BPS-01) 1 1 119,000 119,000

M019-M Mali (BPS-01) 4 4 321,000 208,000

N006-M Naib Qasid (BPS-01) 39 39 2,153,000 2,153,000

S059-M Security Guard (BPS-01) 2 234,000

S311-M Sanitary Worker (BPS-01) 8 8 650,000 756,000

W017-M Watcher (BPS-01) 4 4 119,000 140,000

W022-M Water Man (BPS-01) 2 2 132,000 189,000

A012 TOTAL ALLOWANCES 37,562,000 39,230,000 45,588,000

A012-1 TOTAL REGULAR ALLOWANCES 37,382,000 39,025,000 45,408,000

A01201 Senior Post Allowance 14,000 14,000 14,000

A01202 House Rent Allowance 4,800,000 4,400,000 5,000,000

A01203 Conveyance Allowance 4,000,000 4,500,000 6,000,000

A01209 Special Additional Allowance 243,000

A0120D Integrated Allowance 59,000 59,000 59,000

A0120N Spl. allowances @ 20% of basic 4,200,000 3,800,000 4,200,000

pay for Secretariat

Page 651: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

652

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0422 IRRIGATION042201 ADMINISTRATION

LQ4086 Irrigation and Power Department

A0120X Ad - hoc Allowance - 2010 11,500,000 10,000,000 11,700,000

A01216 Qualification Allowance 50,000 50,000 50,000

A01217 Medical Allowance 2,500,000 2,500,000 3,100,000

A0121A Adhoc Relief Allowance 2011 3,000,000 3,000,000 3,626,000

A0121M Adhoc Relief Allowance - 2012 6,500,000 6,500,000 6,800,000

A0121T Adhoc Relief Allowance 2013 3,200,000 4,000,000

A01224 Entertainment Allowance 20,000 20,000 20,000

A01228 Orderly Allowance 89,000 89,000 89,000

A01239 Special Allowance 250,000 250,000 250,000

001 Special Allowance 250,000

A01240 Utility allowance for Gas 100,000 100,000 100,000

A01270 Others 300,000 300,000 400,000

037 30% Social Security Benefit in liue of Pension to the Contract Employees 300,000 300,000 400,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 180,000 205,000 180,000

A01271 Overtime Allowance 65,000 65,000 65,000

A01273 Honoraria 10,000 10,000 10,000

000 Honoraria 10,000 10,000 10,000

A01274 Medical Charges 100,000 125,000 100,000

A01278 Leave Salary 5,000 5,000 5,000

A03 TOTAL OPERATING EXPENSES 26,000,000 32,931,000 31,851,000

A032 TOTAL COMMUNICATIONS 3,020,000 2,634,000 3,322,000

A03201 Postage and Telegraph 220,000 254,000 242,000

A03202 Telephone and Trunk Call 2,800,000 2,380,000 3,080,000

A033 TOTAL UTILITIES 3,495,000 1,271,000 3,845,000

A03301 Gas 75,000 364,000 83,000

A03302 Water 30,000 25,000 33,000

A03303 Electricity 3,300,000 805,000 3,630,000

001 Electricity 3,300,000 805,000 3,630,000

A03304 Hot and Cold Weather Charges 90,000 77,000 99,000

A034 TOTAL OCCUPANCY COSTS 15,000 213,000 16,000

A03407 Rates and Taxes 15,000 213,000 16,000

Page 652: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

653

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0422 IRRIGATION042201 ADMINISTRATION

LQ4086 Irrigation and Power Department

A038 TOTAL TRAVEL & 12,343,000 15,530,000 15,477,000

TRANSPORTATION

A03805 Travelling Allowance 1,343,000 2,060,000 1,477,000

001 Travelling Allowance 2,060,000

A03807 P.O.L Charges 11,000,000 13,470,000 14,000,000

A039 TOTAL GENERAL 7,127,000 13,283,000 9,191,000

A03901 Stationery 2,500,000 4,300,000 3,200,000

A03902 Printing and Publication 1,500,000 3,035,000 2,100,000

001 Printing and Publications 1,500,000 3,035,000 2,100,000

A03905 Newspapers Periodicals and Books 100,000 200,000 110,000

001 News Papers, Periodicals & Books 100,000 200,000 110,000

A03906 Uniforms and Protective Clothing 90,000 126,000 99,000

A03907 Advertising & Publicity 30,000 25,000 33,000

001 Advertising & Publicity 30,000 25,000 33,000

A03917 Law Charges 10,000 15,000 11,000

A03918 Exhibitions, Fairs & Other 7,000 6,000 8,000

National Celebrations

A03942 Cost of Other Stores 295,000 751,000 325,000

001 Cost of Other Stores 295,000 751,000 325,000

A03955 Computer Stationary 2,300,000 4,275,000 2,980,000

A03970 Others 295,000 550,000 325,000

001 Others 295,000 550,000 325,000

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 500,000 550,000

A052 TOTAL GRANTS-DOMESTIC 500,000 550,000

A05216 Fin. Assis. to the families of 500,000 550,000

G. Serv. who expire

001 Fin. Assis. to the families of the persons who expires during service. 500,000 550,000

Page 653: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

654

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0422 IRRIGATION042201 ADMINISTRATION

LQ4086 Irrigation and Power Department

A06 TOTAL TRANSFERS 145,000 325,000 160,000

A063 TOTAL ENTERTAINMENT & 145,000 325,000 160,000

GIFTS

A06301 Entertainments & Gifts 145,000 325,000 160,000

001 Entertainment & Gifts 145,000 325,000 160,000

A13 TOTAL REPAIRS AND MAINTENANCE 1,920,000 2,554,000 2,112,000

A130 TOTAL TRANSPORT 1,150,000 1,500,000 1,265,000

A13001 Transport 1,150,000 1,500,000 1,265,000

A131 TOTAL MACHINERY AND 640,000 844,000 704,000

EQUIPMENT

A13101 Machinery and Equipment 640,000 844,000 704,000

A132 TOTAL FURNITURE AND 130,000 210,000 143,000

FIXTURE

A13201 Furniture and Fixture 130,000 210,000 143,000

_______________________________________________________________________________Irrigation and Power Department 106,866,000 112,279,000 122,810,000

_______________________________________________________________________________

Page 654: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

655

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0426 FOOD042601 ADMINISTRATION

LQ4071 Communication and Works Department

A01 TOTAL EMPLOYEES RELATED EXPENSES. 90,520,000 68,052,000 98,782,000

A011 TOTAL PAY 211 218 44,741,000 30,962,000 45,897,000

A011-1 TOTAL PAY OF OFFICERS 44 53 19,303,000 16,242,000 21,185,000

A01101 Total Basic Pay of Officers 44 53 19,261,000 16,242,000 20,983,000

S045-M Secretary (BPS-20) 1 1 785,000 784,000

S397-M Special Secretary (BPS-20) 1 1 770,000 770,000

A029-M Additional Secretary (BPS-19) 3 3 1,905,000 1,905,000

D051-M Deputy Director (BPS-18) 1 1 321,000 339,000

D078-M Deputy Secretary (BPS-18) 3 3 1,693,000 1,783,000

D079-M Deputy Secretary (Tech) (BPS-18) 3 3 1,727,000 1,827,000

S090-M Senior Law Officer (BPS-18) 1 1 850,000 650,000

S443-M System Network (BPS-18) 1 1 304,000 359,000Administrator

C232-M Circle Head Draftsman (BPS-17) 1 1 343,000 358,000

D304-M Database Administrator (BPS-17) 2 2 390,000 400,000

L047-M Law Officer (BPS-17) 1 2 710,000 1,001,000

N056-M Network/System Engineer (BPS-17) 2 2 390,000 400,000

P139-M Private Secretary (BPS-17) 1 260,000

S053-M Section Officer (BPS-17) 4 4 1,863,000 1,800,000

U017-M Under Secretary/Section (BPS-17) 15 15 5,650,000 5,039,000Officer

P037-M Personal Assistant (BPS-16) 2 7 580,000 2,077,000

P139-M Private Secretary (BPS-16) 1 318,000

S114-M Senior Scale Stenographer (BPS-16) 3 595,000

S282-M Superintendent (BPS-16) 2 2 662,000 636,000

A01102 Personal pay 150,000

A01103 Special Pay 18,000 28,000

A01105 Qualification Pay 24,000 24,000

Page 655: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

656

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0426 FOOD042601 ADMINISTRATION

LQ4071 Communication and Works Department

A011-2 TOTAL PAY OF OTHER STAFF 167 165 25,438,000 14,720,000 24,712,000

A01151 Total Basic Pay of Other Staff 167 165 25,438,000 14,720,000 24,712,000

A097-M Assistant (BPS-14) 4 4 1,300,000 1,300,000

A336-M Assistant/Deputy (BPS-14) 18 18 3,946,000 4,253,000Superintendent

C162-M Composer (BPS-14) 1 3 350,000 850,000

D222-M Draftsman (BPS-14) 2 2 385,000 486,000

S216-M Stenographer (BPS-14) 23 20 4,090,000 3,356,000

D163-M Divisional Head Draftsman (BPS-13) 1 1 199,000 206,000

D020-M Data Entry Operator (BPS-12) 3 3 394,000 416,000

S216-M Stenographer (BPS-12) 5 1,450,000

S271-M Sub-Engineer (BPS-11) 1 1 290,000 336,000

S078-M Senior Clerk (BPS-09) 19 19 3,008,000 3,295,000

J019-M Junior Clerk (BPS-07) 22 22 2,821,000 2,654,000

D186-M Driver (BPS-05) 2 316,000

T061-M Tracer (BPS-05) 1 1 113,000 116,000

D089-M Despatch Rider (BPS-04) 2 4 322,000 545,000

D186-M Driver (BPS-04) 5 8 705,000 1,143,000

D003-M Daftri (BPS-03) 9 9 858,000 937,000

F087-M Frash (BPS-03) 1 1 120,000 120,000

C112-M Chowkidar (BPS-02) 3 1 295,000 100,000

F023-M Ferro Printer (BPS-02) 1 1 121,000 121,000

F087-M Frash (BPS-02) 3 317,000

N006-M Naib Qasid (BPS-02) 34 8 3,328,000 723,000

S311-M Sanitary Worker (BPS-02) 4 1 410,000 100,000

W022-M Water Man (BPS-02) 1 121,000

C112-M Chowkidar (BPS-01) 2 191,000

F087-M Frash (BPS-01) 3 269,000

J001-M Jamadar (BPS-01) 1 1 79,000 79,000

Page 656: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

657

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0426 FOOD042601 ADMINISTRATION

LQ4071 Communication and Works Department

N006-M Naib Qasid (BPS-01) 1 28 100,000 2,683,000

S311-M Sanitary Worker (BPS-01) 3 312,000

W022-M Water Man (BPS-01) 1 121,000

A012 TOTAL ALLOWANCES 45,779,000 37,090,000 52,885,000

A012-1 TOTAL REGULAR ALLOWANCES 45,156,000 36,409,000 51,226,000

A01201 Senior Post Allowance 30,000 15,000 30,000

A01202 House Rent Allowance 5,609,000 3,612,000 5,785,000

A01203 Conveyance Allowance 5,008,000 5,008,000 5,521,000

A01207 Washing Allowance 8,000 8,000 8,000

A01209 Special Additional Allowance 125,000 270,000

A0120A Special Message Allowance 194,000 194,000

A0120D Integrated Allowance 161,000 155,000 259,000

A0120M Car Allowance 137,000 137,000

A0120N Spl. allowances @ 20% of basic 5,022,000 3,322,000 5,394,000

pay for Secretariat

A0120X Ad - hoc Allowance - 2010 11,974,000 8,224,000 12,413,000

A01216 Qualification Allowance 96,000 60,000 126,000

A01217 Medical Allowance 3,362,000 2,762,000 3,510,000

A0121A Adhoc Relief Allowance 2011 3,978,000 2,578,000 4,129,000

A0121M Adhoc Relief Allowance - 2012 7,078,000 6,078,000 6,991,000

A0121N Personal Allowance 170,000 472,000

A0121T Adhoc Relief Allowance 2013 2,900,000 3,638,000

A01224 Entertainment Allowance 28,000 25,000 97,000

A01226 Computer Allowance 108,000 83,000 108,000

A01228 Orderly Allowance 154,000 77,000 168,000

A01238 Charge Allowance 18,000

A01239 Special Allowance 299,000 199,000 334,000

001 Special Allowance 89,000 199,000 334,000

A01243 Special travelling allowance 200,000 150,000 250,000

A01252 Non Practicing Allowance 300,000 20,000 400,000

A01270 Others 1,240,000 990,000 992,000

027 Personal Allowance 75,000

037 30% Social Security Benefit in liue of Pension to the Contract Employees 488,000 990,000 992,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 623,000 681,000 1,659,000

Page 657: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

658

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0426 FOOD042601 ADMINISTRATION

LQ4071 Communication and Works Department

A01271 Overtime Allowance 275,000 185,000 330,000

A01273 Honoraria 146,000 146,000 515,000

000 Honoraria 25,000 146,000 515,000

A01274 Medical Charges 200,000 350,000 712,000

A01278 Leave Salary 2,000 102,000

A03 TOTAL OPERATING EXPENSES 17,233,000 22,688,000 24,955,000

A032 TOTAL COMMUNICATIONS 1,874,000 1,963,000 2,284,000

A03201 Postage and Telegraph 158,000 204,000 200,000

A03202 Telephone and Trunk Call 1,716,000 1,759,000 2,084,000

A033 TOTAL UTILITIES 3,357,000 1,539,000 2,275,000

A03301 Gas 123,000 55,000 137,000

A03303 Electricity 3,166,000 1,426,000 2,038,000

001 Electricity 2,700,000 1,426,000 2,038,000

A03304 Hot and Cold Weather Charges 68,000 58,000 100,000

A034 TOTAL OCCUPANCY COSTS 58,000 244,000 90,000

A03407 Rates and Taxes 58,000 244,000 90,000

A038 TOTAL TRAVEL & 7,849,000 8,367,000 9,547,000

TRANSPORTATION

A03805 Travelling Allowance 563,000 629,000 769,000

A03807 P.O.L Charges 7,281,000 7,734,000 8,773,000

A03808 Conveyance Charges 5,000 4,000 5,000

A039 TOTAL GENERAL 4,095,000 10,575,000 10,759,000

A03901 Stationery 1,990,000 2,831,000 3,484,000

A03902 Printing and Publication 340,000 1,519,000 2,022,000

001 Printing and Publications 300,000 1,519,000 2,022,000

A03903 Conference/Seminars/Workshops/ 500,000

Symposia

A03905 Newspapers Periodicals and Books 93,000 104,000 104,000

001 News Papers, Periodicals & Books 75,000 104,000 104,000

Page 658: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

659

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0426 FOOD042601 ADMINISTRATION

LQ4071 Communication and Works Department

A03906 Uniforms and Protective Clothing 103,000 288,000 239,000

A03907 Advertising & Publicity 38,000 82,000 41,000

001 Advertising & Publicity 20,000 82,000 41,000

A03917 Law Charges 43,000 47,000 147,000

A03918 Exhibitions, Fairs & Other 16,000 16,000

National Celebrations

A03919 Payments to Others for Service 1,000,000

Rendered

001 Payments to Others for Service Rendered 1,000,000

A03936 Foreign/Inland Training Course Fee 23,000 24,000

A03942 Cost of Other Stores 113,000 596,000 671,000

001 Cost of Other Stores 85,000 596,000 671,000

A03955 Computer Stationary 1,088,000 2,355,000 3,016,000

A03970 Others 248,000 1,253,000 995,000

001 Others 230,000 1,253,000 995,000

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 500,000 6,000 500,000

A052 TOTAL GRANTS-DOMESTIC 500,000 6,000 500,000

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

A05270 To Others 6,000

001 Others 6,000

A06 TOTAL TRANSFERS 184,000 356,000 301,000

A063 TOTAL ENTERTAINMENT & 184,000 356,000 301,000

GIFTS

A06301 Entertainments & Gifts 184,000 356,000 301,000

001 Entertainment & Gifts 150,000 356,000 301,000

Page 659: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

660

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0426 FOOD042601 ADMINISTRATION

LQ4071 Communication and Works Department

A09 TOTAL PHYSICAL ASSETS 3,288,000

A092 TOTAL COMPUTER EQUIPMENT 1,183,000

A09201 Hardware 970,000

A09203 I.T. Equipment 213,000

A096 TOTAL PURCHASE OF PLANT & 1,090,000

MACHINERY

A09601 Plant and Machinery 1,090,000

A097 TOTAL PURCHASE FURNITURE 1,015,000

& FIXTURE

A09701 Purchase of Furniture and Fixture 1,015,000

A13 TOTAL REPAIRS AND MAINTENANCE 1,498,000 5,012,000 4,013,000

A130 TOTAL TRANSPORT 955,000 2,750,000 2,069,000

A13001 Transport 955,000 2,750,000 2,069,000

A131 TOTAL MACHINERY AND 369,000 714,000 812,000

EQUIPMENT

A13101 Machinery and Equipment 369,000 714,000 812,000

A132 TOTAL FURNITURE AND 174,000 548,000 502,000

FIXTURE

A13201 Furniture and Fixture 174,000 548,000 502,000

A137 TOTAL COMPUTER EQUIPMENT 1,000,000 630,000

A13701 Hardware 600,000 460,000

A13702 Software 200,000 60,000

A13703 I.T. Equipment 200,000 110,000

Page 660: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

661

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS042 AGRI,FOOD,IRRIGATION,FORESTRY & FISHING0426 FOOD042601 ADMINISTRATION

LQ4071 Communication and Works Department

_______________________________________________________________________________Communication and Works Department 109,935,000 96,114,000 131,840,000

_______________________________________________________________________________

Page 661: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

662

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS043 FUEL AND ENERGY0437 OTHERS043701 ADMINISTRATION

LQ4905 Energy Department

A01 TOTAL EMPLOYEES RELATED EXPENSES. 29,466,000 22,623,000 39,737,000

A011 TOTAL PAY 56 89 14,080,000 10,367,000 17,700,000

A011-1 TOTAL PAY OF OFFICERS 16 25 8,430,000 5,290,000 8,950,000

A01101 Total Basic Pay of Officers 16 25 8,300,000 8,600,000

S045-M Secretary (BPS-20) 1 1 1,000,000 680,000

A029-M Additional Secretary (BPS-19) 1 1 900,000 622,000

D078-M Deputy Secretary (BPS-18) 2 4 1,600,000 1,628,000

M309-M Manager IT (BPS-18) 1 1,200,000

S053-M Section Officer (BPS-17) 4 600,000

U017-M Under Secretary/Section (BPS-17) 5 5 2,500,000 1,950,000Officer

P037-M Personal Assistant (BPS-16) 5 5 1,500,000 956,000

P139-M Private Secretary (BPS-16) 1 1 400,000 332,000

S114-M Senior Scale Stenographer (BPS-16) 2 300,000

S282-M Superintendent (BPS-16) 1 1 400,000 332,000

A01102 Personal pay 80,000 200,000

A01103 Special Pay 30,000 50,000

A01105 Qualification Pay 20,000 50,000

A01150 Others 5,290,000 50,000

A011-2 TOTAL PAY OF OTHER STAFF 40 64 5,650,000 5,077,000 8,750,000

A01151 Total Basic Pay of Other Staff 40 64 5,430,000 8,500,000

A097-M Assistant (BPS-14) 9 1,745,000

A336-M Assistant/Deputy (BPS-14) 5 1,200,000Superintendent

S216-M Stenographer (BPS-14) 4 325,000

S216-M Stenographer (BPS-12) 5 5 1,000,000 1,200,000

S078-M Senior Clerk (BPS-09) 10 11 1,600,000 2,060,000

J019-M Junior Clerk (BPS-07) 5 350,000

Page 662: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

663

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS043 FUEL AND ENERGY0437 OTHERS043701 ADMINISTRATION

LQ4905 Energy Department

D186-M Driver (BPS-05) 1 80,000

D011-M Dak Runner (BPS-04) 1 2 100,000 263,000

D186-M Driver (BPS-04) 5 6 500,000 910,000

D003-M Daftri (BPS-02) 1 2 85,000 144,000

Q003-M Qasid (BPS-02) 1 1 85,000 94,000

C112-M Chowkidar (BPS-01) 2 2 130,000 668,000

N006-M Naib Qasid (BPS-01) 8 14 600,000 513,000

S311-M Sanitary Worker (BPS-01) 2 2 130,000 148,000

A01152 Personal pay 200,000 200,000

A01153 Special Pay 20,000 50,000

A01170 Others 5,077,000

A012 TOTAL ALLOWANCES 15,386,000 12,256,000 22,037,000

A012-1 TOTAL REGULAR ALLOWANCES 14,693,000 11,273,000 21,300,000

A01201 Senior Post Allowance 20,000 10,000 50,000

A01202 House Rent Allowance 1,800,000 1,500,000 2,500,000

A01203 Conveyance Allowance 2,000,000 1,600,000 2,000,000

A01207 Washing Allowance 10,000 10,000 40,000

A0120D Integrated Allowance 80,000 40,000 210,000

A0120N Spl. allowances @ 20% of basic 1,500,000 1,200,000 2,000,000

pay for Secretariat

A0120X Ad - hoc Allowance - 2010 3,393,000 2,500,000 3,500,000

A01216 Qualification Allowance 50,000 10,000 50,000

A01217 Medical Allowance 1,500,000 1,000,000 1,650,000

A0121A Adhoc Relief Allowance 2011 1,200,000 800,000 1,900,000

A0121M Adhoc Relief Allowance - 2012 1,300,000 1,900,000 1,750,000

A0121T Adhoc Relief Allowance 2013 2,750,000

A01224 Entertainment Allowance 20,000 10,000 50,000

A01228 Orderly Allowance 40,000 20,000 50,000

A01236 Deputation Allowance 72,000 200,000

A01238 Charge Allowance 200,000

A01240 Utility allowance for Gas 400,000 200,000 400,000

A01243 Special travelling allowance 80,000 1,000 500,000

A01270 Others 1,300,000 400,000 1,500,000

Page 663: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

664

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS043 FUEL AND ENERGY0437 OTHERS043701 ADMINISTRATION

LQ4905 Energy Department

001 Others 1,300,000 400,000 1,500,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 693,000 983,000 737,000

A01271 Overtime Allowance 158,000 158,000 175,000

A01273 Honoraria 10,000 800,000 10,000

000 Honoraria 800,000

A01274 Medical Charges 315,000 15,000 331,000

A01278 Leave Salary 210,000 10,000 221,000

A03 TOTAL OPERATING EXPENSES 4,806,000 44,062,000 33,480,000

A032 TOTAL COMMUNICATIONS 386,000 1,379,000 6,210,000

A03201 Postage and Telegraph 83,000 201,000 310,000

A03202 Telephone and Trunk Call 303,000 1,178,000 5,900,000

A033 TOTAL UTILITIES 356,000 416,000 1,056,000

A03301 Gas 39,000 10,000 45,000

A03302 Water 17,000 1,000 19,000

A03303 Electricity 289,000 346,000 925,000

001 Electricity 346,000 600,000

A03304 Hot and Cold Weather Charges 11,000 59,000 67,000

A034 TOTAL OCCUPANCY COSTS 84,000 8,168,000 12,130,000

A03402 Rent for Office Building 7,968,000 12,000,000

A03407 Rates and Taxes 84,000 200,000 130,000

A038 TOTAL TRAVEL & 1,602,000 10,195,000 6,343,000

TRANSPORTATION

A03805 Travelling Allowance 277,000 5,429,000 600,000

A03806 Transportation of Goods 12,000 250,000

A03807 P.O.L Charges 1,313,000 4,516,000 5,743,000

A039 TOTAL GENERAL 2,378,000 23,904,000 7,741,000

A03901 Stationery 650,000 1,502,000 1,725,000

Page 664: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

665

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS043 FUEL AND ENERGY0437 OTHERS043701 ADMINISTRATION

LQ4905 Energy Department

A03902 Printing and Publication 331,000 1,000,000 1,000,000

001 Printing and Publications 1,000,000 650,000

A03905 Newspapers Periodicals and Books 44,000 150,000 145,000

001 News Papers, Periodicals & Books 150,000 85,000

A03906 Uniforms and Protective Clothing 88,000 150,000 217,000

A03907 Advertising & Publicity 49,000 500,000 300,000

001 Advertising & Publicity 500,000 200,000

A03917 Law Charges 39,000 1,000 41,000

A03918 Exhibitions, Fairs & Other 12,000 1,000 13,000

National Celebrations

A03942 Cost of Other Stores 300,000 3,700,000 1,250,000

001 Cost of Other Stores 3,700,000 750,000

A03955 Computer Stationary 467,000 1,400,000 1,600,000

A03970 Others 398,000 15,500,000 1,450,000

001 Others 15,500,000 850,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000

A041 TOTAL PENSION 1,000

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

A06 TOTAL TRANSFERS 100,000 500,000 800,000

A063 TOTAL ENTERTAINMENT & 100,000 500,000 800,000

GIFTS

A06301 Entertainments & Gifts 100,000 500,000 800,000

001 Entertainment & Gifts 500,000 500,000

A09 TOTAL PHYSICAL ASSETS 27,019,000

A092 TOTAL COMPUTER EQUIPMENT 3,919,000

A09203 I.T. Equipment 3,919,000

A095 TOTAL PURCHASE OF 6,100,000

TRANSPORT

A09501 Transport 6,100,000

Page 665: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

666

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS043 FUEL AND ENERGY0437 OTHERS043701 ADMINISTRATION

LQ4905 Energy Department

001 Transport 6,100,000

A096 TOTAL PURCHASE OF PLANT & 6,500,000

MACHINERY

A09601 Plant and Machinery 6,500,000

A097 TOTAL PURCHASE FURNITURE 10,500,000

& FIXTURE

A09701 Purchase of Furniture and Fixture 10,500,000

A13 TOTAL REPAIRS AND MAINTENANCE 336,000 10,000,000 3,141,000

A130 TOTAL TRANSPORT 105,000 1,500,000 1,220,000

A13001 Transport 105,000 1,500,000 1,220,000

A131 TOTAL MACHINERY AND 92,000 500,000 775,000

EQUIPMENT

A13101 Machinery and Equipment 92,000 500,000 775,000

A132 TOTAL FURNITURE AND 58,000 7,500,000 460,000

FIXTURE

A13201 Furniture and Fixture 58,000 7,500,000 460,000

A137 TOTAL COMPUTER EQUIPMENT 81,000 500,000 686,000

A13701 Hardware 81,000 500,000 486,000

A13702 Software 100,000

A13703 I.T. Equipment 100,000

_______________________________________________________________________________Energy Department 34,708,000 104,204,000 77,159,000

_______________________________________________________________________________

Page 666: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

667

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS044 MINING AND MANUFACTURING0441 MANUFACTURING044105 ADMINISTRATION

LQ4087 Industries Department

A01 TOTAL EMPLOYEES RELATED EXPENSES. 50,409,000 44,908,000 56,114,000

A011 TOTAL PAY 126 126 24,779,000 21,500,000 25,198,000

A011-1 TOTAL PAY OF OFFICERS 34 34 12,647,000 11,500,000 12,686,000

A01101 Total Basic Pay of Officers 34 34 12,647,000 11,500,000 12,686,000

S045-M Secretary (BPS-20) 1 1 841,000 849,000

A029-M Additional Secretary (BPS-19) 2 2 1,350,000 1,355,000

C395-M Chief (BPS-19) 1 1 766,000 761,000

D078-M Deputy Secretary (BPS-18) 2 2 987,000 988,000

E010-M Economic Adviser (BPS-18) 1 1 609,000 610,000

S090-M Senior Law Officer (BPS-18) 1 1 375,000 379,000

A170-M Assistant Economic (BPS-17) 3 3 1,665,000 1,665,000Advisor

L047-M Law Officer (BPS-17) 1 1 200,000 201,000

P076-M Planning Officer (BPS-17) 4 4 1,036,000 1,038,000

R059-M Research Officer (BPS-17) 1 1 487,000 490,000

S053-M Section Officer (BPS-17) 2 2 580,000 580,000

S211-M Statistical Officer (BPS-17) 1 1 346,000 350,000

U017-M Under Secretary/Section (BPS-17) 5 5 1,124,000 1,131,000Officer

P037-M Personal Assistant (BPS-16) 2 2 666,000 667,000

S114-M Senior Scale Stenographer (BPS-16) 5 5 943,000 945,000

S282-F Superintendent (BPS-16) 1 1 300,000 305,000

S282-M Superintendent (BPS-16) 1 1 372,000 372,000

A011-2 TOTAL PAY OF OTHER STAFF 92 92 12,132,000 10,000,000 12,512,000

A01151 Total Basic Pay of Other Staff 92 92 12,068,000 10,000,000 12,382,000

A097-M Assistant (BPS-14) 4 4 950,000 950,000

Page 667: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

668

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS044 MINING AND MANUFACTURING0441 MANUFACTURING044105 ADMINISTRATION

LQ4087 Industries Department

A336-M Assistant/Deputy (BPS-14) 12 12 2,404,000 2,460,000Superintendent

C162-M Composer (BPS-14) 2 2 273,000 280,000

S216-M Stenographer (BPS-14) 13 11 1,709,000 1,367,000

S216-M Stenographer (BPS-12) 2 402,000

S078-M Senior Clerk (BPS-09) 6 6 807,000 830,000

J019-M Junior Clerk (BPS-07) 9 9 1,190,000 1,210,000

D089-M Despatch Rider (BPS-05) 1 100,000

D089-M Despatch Rider (BPS-04) 3 3 307,000 341,000

D186-M Driver (BPS-04) 9 9 1,002,000 1,022,000

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 4 500,000 530,000

N006-M Naib Qasid (BPS-02) 4 4 250,000 250,000

Q003-M Qasid (BPS-02) 1 1 93,000 109,000

S311-M Sanitary Worker (BPS-02) 1 1 65,000 65,000

D089-M Despatch Rider (BPS-01) 1 100,000

F087-M Frash (BPS-01) 2 2 242,000 250,000

N006-M Naib Qasid (BPS-01) 19 19 2,031,000 2,071,000

A01152 Personal pay 28,000 55,000

A01153 Special Pay 24,000 50,000

A01155 Qualification Pay 12,000 25,000

A012 TOTAL ALLOWANCES 25,630,000 23,408,000 30,916,000

A012-1 TOTAL REGULAR ALLOWANCES 23,505,000 22,395,000 28,691,000

A01201 Senior Post Allowance 13,000 13,000 13,000

A01202 House Rent Allowance 3,448,000 2,450,000 3,448,000

A01203 Conveyance Allowance 3,092,000 3,267,000 3,780,000

A01207 Washing Allowance 20,000 9,000 21,000

A0120D Integrated Allowance 99,000 108,000 99,000

Page 668: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

669

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS044 MINING AND MANUFACTURING0441 MANUFACTURING044105 ADMINISTRATION

LQ4087 Industries Department

A0120N Spl. allowances @ 20% of basic 2,483,000 2,250,000 2,715,000

pay for Secretariat

A0120X Ad - hoc Allowance - 2010 6,258,000 5,700,000 6,908,000

A01216 Qualification Allowance 20,000 35,000 20,000

A01217 Medical Allowance 2,097,000 1,900,000 2,097,000

A0121A Adhoc Relief Allowance 2011 2,037,000 1,850,000 2,263,000

A0121M Adhoc Relief Allowance - 2012 3,385,000 4,100,000 4,616,000

A0121T Adhoc Relief Allowance 2013 1,960,000

A01224 Entertainment Allowance 19,000 25,000 19,000

A01226 Computer Allowance 18,000 18,000 18,000

A01228 Orderly Allowance 84,000 84,000 84,000

A01239 Special Allowance 181,000 345,000 231,000

001 Special Allowance 181,000 345,000 231,000

A01252 Non Practicing Allowance 10,000 10,000

A01270 Others 241,000 241,000 389,000

027 Personal Allowance 41,000

037 30% Social Security Benefit in liue of Pension to the Contract Employees 200,000 241,000 348,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 2,125,000 1,013,000 2,225,000

A01271 Overtime Allowance 420,000 370,000 420,000

A01273 Honoraria 610,000 610,000 710,000

000 Honoraria 400,000 610,000 710,000

A01274 Medical Charges 310,000 33,000 310,000

A01277 Contingent Paid Staff 775,000 775,000

A01278 Leave Salary 10,000 10,000

A03 TOTAL OPERATING EXPENSES 15,694,000 13,897,000 66,644,000

A032 TOTAL COMMUNICATIONS 1,911,000 1,400,000 2,030,000

A03201 Postage and Telegraph 178,000 22,000 190,000

A03202 Telephone and Trunk Call 1,722,000 1,369,000 1,828,000

A03205 Courier and Pilot Service 11,000 9,000 12,000

A033 TOTAL UTILITIES 1,094,000 273,000 1,127,000

A03301 Gas 82,000 61,000 84,000

A03302 Water 46,000 47,000

A03303 Electricity 875,000 135,000 900,000

Page 669: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

670

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS044 MINING AND MANUFACTURING0441 MANUFACTURING044105 ADMINISTRATION

LQ4087 Industries Department

001 Electricity 250,000 135,000 900,000

A03304 Hot and Cold Weather Charges 91,000 77,000 96,000

A034 TOTAL OCCUPANCY COSTS 172,000 93,000 174,000

A03407 Rates and Taxes 172,000 93,000 174,000

A038 TOTAL TRAVEL & 4,643,000 4,697,000 4,989,000

TRANSPORTATION

A03805 Travelling Allowance 966,000 821,000 1,024,000

A03806 Transportation of Goods 39,000 33,000 40,000

A03807 P.O.L Charges 3,615,000 3,823,000 3,902,000

A03808 Conveyance Charges 23,000 20,000 23,000

A039 TOTAL GENERAL 7,874,000 7,434,000 58,324,000

A03901 Stationery 1,647,000 1,400,000 1,777,000

A03902 Printing and Publication 716,000 609,000 771,000

001 Printing and Publications 550,000 609,000 771,000

A03903 Conference/Seminars/Workshops/ 1,662,000 263,000 1,762,000

Symposia

A03905 Newspapers Periodicals and Books 226,000 105,000 243,000

001 News Papers, Periodicals & Books 170,000 105,000 243,000

A03906 Uniforms and Protective Clothing 136,000 116,000 144,000

A03907 Advertising & Publicity 371,000 3,239,000 386,000

001 Advertising & Publicity 150,000 3,239,000 386,000

A03912 Delegation abroad 10,000 11,000

A03917 Law Charges 92,000 18,000 93,000

A03918 Exhibitions, Fairs & Other 149,000 56,000 150,000

National Celebrations

A03919 Payments to Others for Service 139,000 50,139,000

Rendered

001 Payments to Others for Service Rendered 50,000,000

A03936 Foreign/Inland Training Course Fee 149,000 150,000

A03942 Cost of Other Stores 243,000 207,000 259,000

001 Cost of Other Stores 160,000 207,000 259,000

A03955 Computer Stationary 761,000 647,000 808,000

A03960 Expenditure on Foreign 662,000 662,000

Delegation arriving in PAK

Page 670: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

671

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS044 MINING AND MANUFACTURING0441 MANUFACTURING044105 ADMINISTRATION

LQ4087 Industries Department

A03970 Others 911,000 774,000 969,000

001 Others 580,000 774,000 969,000

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 101,000,000 93,087,000 101,100,000

A052 TOTAL GRANTS-DOMESTIC 101,000,000 93,087,000 101,100,000

A05216 Fin. Assis. to the families of 1,000,000 200,000 1,100,000

G. Serv. who expire

001 Fin. Assis. to the families of the persons who expires during service. 1,000,000 200,000 1,100,000

A05270 To Others 100,000,000 92,887,000 100,000,000

U28 GRANT-IN-AID TO PBIT. 100,000,000 92,887,000 100,000,000

A06 TOTAL TRANSFERS 409,000 198,000 422,000

A063 TOTAL ENTERTAINMENT & 409,000 198,000 422,000

GIFTS

A06301 Entertainments & Gifts 409,000 198,000 422,000

001 Entertainment & Gifts 133,000 198,000 422,000

A09 TOTAL PHYSICAL ASSETS 1,200,000 1,200,000

A092 TOTAL COMPUTER EQUIPMENT 1,200,000 1,200,000

A09203 I.T. Equipment 1,200,000 1,200,000

A11 TOTAL INVESTMENT 12,995,000 12,995,000 13,428,000

A111 TOTAL INVESTMENT LOCAL 12,995,000 12,995,000 13,428,000

A11102 To non financial institutions 12,995,000 12,995,000 13,428,000

001 To non financial ins 12,995,000 13,428,000

Page 671: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

672

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS044 MINING AND MANUFACTURING0441 MANUFACTURING044105 ADMINISTRATION

LQ4087 Industries Department

A13 TOTAL REPAIRS AND MAINTENANCE 2,502,000 2,578,000 2,690,000

A130 TOTAL TRANSPORT 1,247,000 1,410,000 1,337,000

A13001 Transport 1,247,000 1,410,000 1,337,000

A131 TOTAL MACHINERY AND 854,000 826,000 922,000

EQUIPMENT

A13101 Machinery and Equipment 854,000 826,000 922,000

A132 TOTAL FURNITURE AND 356,000 303,000 380,000

FIXTURE

A13201 Furniture and Fixture 356,000 303,000 380,000

A137 TOTAL COMPUTER EQUIPMENT 45,000 39,000 51,000

A13701 Hardware 15,000 13,000 17,000

A13702 Software 15,000 13,000 17,000

A13703 I.T. Equipment 15,000 13,000 17,000

_______________________________________________________________________________Industries Department 183,009,000 168,863,000 241,599,000

_______________________________________________________________________________

Page 672: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

673

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS044 MINING AND MANUFACTURING0441 MANUFACTURING044105 ADMINISTRATION

LQ4106 Punjab Prices and Supply Board

A01 TOTAL EMPLOYEES RELATED EXPENSES. 4,902,000 3,867,000 5,163,000

A011 TOTAL PAY 23 23 2,436,000 1,756,000 2,436,000

A011-1 TOTAL PAY OF OFFICERS 4 4 1,034,000 804,000 1,034,000

A01101 Total Basic Pay of Officers 4 4 1,029,000 804,000 1,029,000

D078-M Deputy Secretary (BPS-18) 1 1 645,000 645,000

C176-M Computer Programmer (BPS-17) 1 1 139,000 139,000

S053-M Section Officer (BPS-17) 1 1 139,000 139,000

P037-M Personal Assistant (BPS-16) 1 1 106,000 106,000

A01103 Special Pay 5,000 5,000

A011-2 TOTAL PAY OF OTHER STAFF 19 19 1,402,000 952,000 1,402,000

A01151 Total Basic Pay of Other Staff 19 19 1,402,000 952,000 1,402,000

A097-M Assistant (BPS-14) 3 3 628,000 628,000

S218-M Stenographer-Cum-Computer (BPS-12) 3 3 162,000 162,000Operator

D089-M Despatch Rider (BPS-04) 1 1 75,000 75,000

D186-M Driver (BPS-04) 4 4 160,000 160,000

D003-M Daftri (BPS-02) 2 2 138,000 138,000

N006-M Naib Qasid (BPS-01) 5 5 199,000 199,000

S311-M Sanitary Worker (BPS-01) 1 1 40,000 40,000

A012 TOTAL ALLOWANCES 2,466,000 2,111,000 2,727,000

A012-1 TOTAL REGULAR ALLOWANCES 1,996,000 1,886,000 2,177,000

A01202 House Rent Allowance 258,000 258,000 258,000

A01203 Conveyance Allowance 250,000 250,000 250,000

A0120D Integrated Allowance 18,000 18,000 18,000

A0120N Spl. allowances @ 20% of basic 150,000 150,000 150,000

pay for Secretariat

A0120X Ad - hoc Allowance - 2010 500,000 500,000 500,000

Page 673: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

674

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS044 MINING AND MANUFACTURING0441 MANUFACTURING044105 ADMINISTRATION

LQ4106 Punjab Prices and Supply Board

A01217 Medical Allowance 200,000 200,000 200,000

A0121A Adhoc Relief Allowance 2011 150,000 150,000 150,000

A0121M Adhoc Relief Allowance - 2012 250,000 220,000 275,000

A0121T Adhoc Relief Allowance 2013 156,000

A01226 Computer Allowance 20,000 20,000 20,000

A01236 Deputation Allowance 100,000 50,000 100,000

A01270 Others 100,000 70,000 100,000

037 30% Social Security Benefit in liue of Pension to the Contract Employees 100,000 70,000 100,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 470,000 225,000 550,000

A01271 Overtime Allowance 50,000 50,000

A01273 Honoraria 270,000 190,000 350,000

000 Honoraria 270,000 190,000 350,000

A01274 Medical Charges 100,000 35,000 100,000

A01278 Leave Salary 50,000 50,000

A03 TOTAL OPERATING EXPENSES 3,113,000 2,310,000 3,344,000

A032 TOTAL COMMUNICATIONS 579,000 512,000 637,000

A03201 Postage and Telegraph 109,000 93,000 120,000

A03202 Telephone and Trunk Call 450,000 403,000 495,000

A03204 Electronic Communication 10,000 8,000 11,000

A03205 Courier and Pilot Service 10,000 8,000 11,000

A033 TOTAL UTILITIES 213,000 16,000 214,000

A03301 Gas 40,000 40,000

A03302 Water 11,000 11,000

A03303 Electricity 150,000 150,000

001 Electricity 150,000 150,000

A03304 Hot and Cold Weather Charges 12,000 16,000 13,000

A034 TOTAL OCCUPANCY COSTS 25,000 6,000 25,000

A03407 Rates and Taxes 25,000 6,000 25,000

Page 674: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

675

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS044 MINING AND MANUFACTURING0441 MANUFACTURING044105 ADMINISTRATION

LQ4106 Punjab Prices and Supply Board

A038 TOTAL TRAVEL & 1,125,000 996,000 1,200,000

TRANSPORTATION

A03805 Travelling Allowance 100,000 125,000 100,000

A03807 P.O.L Charges 1,025,000 871,000 1,100,000

A039 TOTAL GENERAL 1,171,000 780,000 1,268,000

A03901 Stationery 500,000 285,000 550,000

A03902 Printing and Publication 196,000 122,000 200,000

001 Printing and Publications 196,000 122,000 200,000

A03905 Newspapers Periodicals and Books 50,000 22,000 50,000

001 News Papers, Periodicals & Books 50,000 22,000 50,000

A03907 Advertising & Publicity 60,000 66,000

001 Advertising & Publicity 60,000 66,000

A03942 Cost of Other Stores 65,000 56,000 72,000

001 Cost of Other Stores 65,000 56,000 72,000

A03955 Computer Stationary 150,000 158,000 165,000

A03970 Others 150,000 137,000 165,000

001 Others 150,000 137,000 165,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000

A041 TOTAL PENSION 1,000

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

A06 TOTAL TRANSFERS 50,000 132,000 55,000

A063 TOTAL ENTERTAINMENT & 50,000 132,000 55,000

GIFTS

A06301 Entertainments & Gifts 50,000 132,000 55,000

001 Entertainment & Gifts 50,000 132,000 55,000

A13 TOTAL REPAIRS AND MAINTENANCE 580,000 593,000 638,000

A130 TOTAL TRANSPORT 370,000 394,000 407,000

A13001 Transport 370,000 394,000 407,000

Page 675: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

676

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS044 MINING AND MANUFACTURING0441 MANUFACTURING044105 ADMINISTRATION

LQ4106 Punjab Prices and Supply Board

A131 TOTAL MACHINERY AND 170,000 165,000 187,000

EQUIPMENT

A13101 Machinery and Equipment 170,000 165,000 187,000

A132 TOTAL FURNITURE AND 40,000 34,000 44,000

FIXTURE

A13201 Furniture and Fixture 40,000 34,000 44,000

_______________________________________________________________________________Punjab Prices and Supply Board 8,645,000 6,902,000 9,201,000

_______________________________________________________________________________

Page 676: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

677

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS044 MINING AND MANUFACTURING0441 MANUFACTURING044105 ADMINISTRATION

LQ4382 Mines and Minerals Department

A01 TOTAL EMPLOYEES RELATED EXPENSES. 18,641,000 21,936,000 23,117,000

A011 TOTAL PAY 55 61 9,989,000 10,257,000 11,188,000

A011-1 TOTAL PAY OF OFFICERS 15 17 5,477,000 6,101,000 6,286,000

A01101 Total Basic Pay of Officers 15 17 5,437,000 6,224,000

S045-M Secretary (BPS-20) 1 1 755,000 755,000

A029-M Additional Secretary (BPS-19) 1 1 700,000 700,000

D078-M Deputy Secretary (BPS-18) 1 2 474,000 912,000

L047-M Law Officer (BPS-17) 1 1 250,000 250,000

P139-M Private Secretary (BPS-17) 1 1 278,000 278,000

U017-M Under Secretary/Section (BPS-17) 5 5 1,611,000 1,611,000Officer

P037-M Personal Assistant (BPS-16) 4 5 1,018,000 1,367,000

S282-F Superintendent (BPS-16) 1 1 351,000 351,000

A01102 Personal pay 20,000 49,000 30,000

A01103 Special Pay 10,000 17,000 18,000

A01105 Qualification Pay 10,000 10,000 14,000

A01150 Others 6,025,000

A011-2 TOTAL PAY OF OTHER STAFF 40 44 4,512,000 4,156,000 4,902,000

A01151 Total Basic Pay of Other Staff 40 44 4,492,000 4,897,000

A097-M Assistant (BPS-14) 8 8 1,349,000 1,349,000

C162-M Composer (BPS-14) 1 1 198,000 198,000

S216-M Stenographer (BPS-14) 4 4 461,000 461,000

S078-F Senior Clerk (BPS-09) 1 1 120,000 120,000

S078-M Senior Clerk (BPS-09) 1 2 115,000 265,000

J019-M Junior Clerk (BPS-07) 6 6 583,000 583,000

D186-M Driver (BPS-05) 1 90,000

D089-M Despatch Rider (BPS-04) 2 2 225,000 225,000

Page 677: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

678

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS044 MINING AND MANUFACTURING0441 MANUFACTURING044105 ADMINISTRATION

LQ4382 Mines and Minerals Department

D186-M Driver (BPS-04) 2 2 254,000 254,000

D003-M Daftri (BPS-02) 1 1 67,000 67,000

N006-M Naib Qasid (BPS-02) 2 165,000

C112-M Chowkidar (BPS-01) 2 2 132,000 132,000

N006-M Naib Qasid (BPS-01) 11 11 866,000 866,000

S311-M Sanitary Worker (BPS-01) 1 1 122,000 122,000

A01152 Personal pay 5,000 3,000 5,000

A01153 Special Pay 15,000 6,000

A01170 Others 4,147,000

A012 TOTAL ALLOWANCES 8,652,000 11,679,000 11,929,000

A012-1 TOTAL REGULAR ALLOWANCES 8,477,000 11,499,000 11,734,000

A01201 Senior Post Allowance 16,000 19,000 15,000

A01202 House Rent Allowance 1,042,000 996,000 1,146,000

A01203 Conveyance Allowance 1,000,000 1,545,000 1,581,000

A01207 Washing Allowance 4,000 7,000 6,000

A01208 Dress Allowance 1,000 1,000 1,000

A01209 Special Additional Allowance 50,000

A0120D Integrated Allowance 60,000 49,000 61,000

A0120N Spl. allowances @ 20% of basic 900,000 1,042,000 1,037,000

pay for Secretariat

A0120X Ad - hoc Allowance - 2010 2,300,000 2,730,000 2,794,000

A01217 Medical Allowance 760,000 903,000 947,000

A0121A Adhoc Relief Allowance 2011 745,000 947,000 1,014,000

A0121M Adhoc Relief Allowance - 2012 1,300,000 1,809,000 1,739,000

A0121T Adhoc Relief Allowance 2013 969,000 985,000

A01224 Entertainment Allowance 15,000 18,000 14,000

A01228 Orderly Allowance 84,000 110,000 84,000

A01238 Charge Allowance 50,000 50,000

A01239 Special Allowance 50,000 79,000 50,000

001 Special Allowance 50,000 79,000 50,000

A01252 Non Practicing Allowance 60,000 55,000 60,000

A01270 Others 140,000 120,000 150,000

001 Others 75,000

027 Personal Allowance 60,000 75,000 51,000

037 30% Social Security Benefit in liue of Pension to the Contract Employees 5,000 45,000 99,000

Page 678: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

679

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS044 MINING AND MANUFACTURING0441 MANUFACTURING044105 ADMINISTRATION

LQ4382 Mines and Minerals Department

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 175,000 180,000 195,000

A01271 Overtime Allowance 130,000 110,000 150,000

A01273 Honoraria 15,000 65,000 15,000

000 Honoraria 15,000 65,000 15,000

A01274 Medical Charges 30,000 5,000 30,000

A03 TOTAL OPERATING EXPENSES 5,376,000 8,646,000 18,359,000

A032 TOTAL COMMUNICATIONS 632,000 687,000 835,000

A03201 Postage and Telegraph 32,000 27,000 35,000

A03202 Telephone and Trunk Call 600,000 660,000 800,000

A033 TOTAL UTILITIES 490,000 391,000 539,000

A03301 Gas 60,000 26,000 66,000

A03302 Water 20,000 17,000 22,000

A03303 Electricity 400,000 340,000 440,000

001 Electricity 400,000 340,000 440,000

A03304 Hot and Cold Weather Charges 10,000 8,000 11,000

A034 TOTAL OCCUPANCY COSTS 932,000 2,497,000 2,535,000

A03402 Rent for Office Building 900,000 2,465,000 2,500,000

A03407 Rates and Taxes 32,000 32,000 35,000

A038 TOTAL TRAVEL & 2,225,000 3,121,000 2,548,000

TRANSPORTATION

A03805 Travelling Allowance 225,000 1,221,000 248,000

A03807 P.O.L Charges 2,000,000 1,900,000 2,300,000

A039 TOTAL GENERAL 1,097,000 1,950,000 11,902,000

A03901 Stationery 300,000 490,000 330,000

A03902 Printing and Publication 145,000 290,000 160,000

001 Printing and Publications 145,000 290,000 160,000

A03905 Newspapers Periodicals and Books 50,000 137,000 55,000

Page 679: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

680

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS044 MINING AND MANUFACTURING0441 MANUFACTURING044105 ADMINISTRATION

LQ4382 Mines and Minerals Department

001 News Papers, Periodicals & Books 50,000 137,000 55,000

A03906 Uniforms and Protective Clothing 35,000 35,000 39,000

A03907 Advertising & Publicity 12,000 12,000 13,000

001 Advertising & Publicity 12,000 12,000 13,000

A03917 Law Charges 2,000 9,000 2,000

A03918 Exhibitions, Fairs & Other 2,000 92,000 2,000

National Celebrations

A03919 Payments to Others for Service 10,000,000

Rendered

001 Payments to Others for Service Rendered 10,000,000

A03936 Foreign/Inland Training Course Fee 5,000 700,000

001 Foreign Training 500,000

002 Inland Training Course Fee 200,000

A03942 Cost of Other Stores 1,000 91,000 1,000

001 Cost of Other Stores 1,000 91,000 1,000

A03955 Computer Stationary 300,000 406,000 330,000

A03970 Others 245,000 388,000 270,000

001 Others 245,000 388,000 270,000

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 500,000 200,000 500,000

A052 TOTAL GRANTS-DOMESTIC 500,000 200,000 500,000

A05216 Fin. Assis. to the families of 500,000 200,000 500,000

G. Serv. who expire

001 Fin. Assis. to the families of the persons who expires during service. 500,000 200,000 500,000

A06 TOTAL TRANSFERS 53,000 135,000 58,000

A063 TOTAL ENTERTAINMENT & 53,000 135,000 58,000

GIFTS

A06301 Entertainments & Gifts 53,000 135,000 58,000

001 Entertainment & Gifts 53,000 135,000 58,000

Page 680: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

681

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS044 MINING AND MANUFACTURING0441 MANUFACTURING044105 ADMINISTRATION

LQ4382 Mines and Minerals Department

A09 TOTAL PHYSICAL ASSETS 465,000

A096 TOTAL PURCHASE OF PLANT & 465,000

MACHINERY

A09601 Plant and Machinery 465,000

A13 TOTAL REPAIRS AND MAINTENANCE 635,000 1,126,000 699,000

A130 TOTAL TRANSPORT 500,000 660,000 550,000

A13001 Transport 500,000 660,000 550,000

A131 TOTAL MACHINERY AND 100,000 220,000 110,000

EQUIPMENT

A13101 Machinery and Equipment 100,000 220,000 110,000

A132 TOTAL FURNITURE AND 35,000 246,000 39,000

FIXTURE

A13201 Furniture and Fixture 35,000 246,000 39,000

_______________________________________________________________________________Mines and Minerals Department 25,205,000 32,508,000 42,734,000

_______________________________________________________________________________

Page 681: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

682

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS044 MINING AND MANUFACTURING0441 MANUFACTURING044105 ADMINISTRATION

LQ4776 District Consumer Protection Council

A01 TOTAL EMPLOYEES RELATED EXPENSES. 24,657,000 25,364,000 27,410,000

A011 TOTAL PAY 110 110 11,539,000 10,811,000 12,243,000

A011-1 TOTAL PAY OF OFFICERS 11 11 3,190,000 3,139,000 3,322,000

A01101 Total Basic Pay of Officers 11 11 3,190,000 3,139,000 3,322,000

A146-M Assistant Director (BPS-17) 11 11 3,190,000 3,322,000

A011-2 TOTAL PAY OF OTHER STAFF 99 99 8,349,000 7,672,000 8,921,000

A01151 Total Basic Pay of Other Staff 99 99 8,349,000 7,672,000 8,921,000

A097-M Assistant (BPS-14) 11 11 1,353,000 1,430,000

S216-M Stenographer (BPS-14) 11 11 1,210,000 1,353,000

S078-M Senior Clerk (BPS-09) 11 11 1,001,000 1,056,000

J019-M Junior Clerk (BPS-07) 22 22 1,837,000 1,925,000

D186-M Driver (BPS-04) 11 11 803,000 880,000

C112-M Chowkidar (BPS-01) 11 11 715,000 759,000

N006-M Naib Qasid (BPS-01) 11 11 715,000 759,000

S311-M Sanitary Worker (BPS-01) 11 11 715,000 759,000

A012 TOTAL ALLOWANCES 13,118,000 14,553,000 15,167,000

A012-1 TOTAL REGULAR ALLOWANCES 12,758,000 14,436,000 14,807,000

A01202 House Rent Allowance 2,400,000 2,211,000 2,387,000

A01203 Conveyance Allowance 1,700,000 2,698,000 2,672,000

A0120D Integrated Allowance 118,000 110,000 121,000

A0120X Ad - hoc Allowance - 2010 2,911,000 2,777,000 2,941,000

A01217 Medical Allowance 1,411,000 1,298,000 1,408,000

A0121A Adhoc Relief Allowance 2011 950,000 883,000 940,000

A0121M Adhoc Relief Allowance - 2012 2,000,000 2,137,000 2,070,000

A0121T Adhoc Relief Allowance 2013 1,083,000 1,000,000

A01270 Others 1,268,000 1,239,000 1,268,000

001 Others 504,000

027 Personal Allowance 518,000 518,000

Page 682: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

683

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS044 MINING AND MANUFACTURING0441 MANUFACTURING044105 ADMINISTRATION

LQ4776 District Consumer Protection Council

037 30% Social Security Benefit in liue of Pension to the Contract Employees 750,000 735,000 750,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 360,000 117,000 360,000

A01273 Honoraria 110,000 43,000 110,000

000 Honoraria 110,000 43,000 110,000

A01274 Medical Charges 250,000 74,000 250,000

A03 TOTAL OPERATING EXPENSES 15,139,000 11,739,000 15,959,000

A032 TOTAL COMMUNICATIONS 875,000 528,000 885,000

A03201 Postage and Telegraph 275,000 85,000 250,000

A03202 Telephone and Trunk Call 600,000 443,000 635,000

A033 TOTAL UTILITIES 1,999,000 851,000 2,111,000

A03301 Gas 150,000 162,000 165,000

A03302 Water 105,000 23,000 105,000

A03303 Electricity 1,622,000 579,000 1,707,000

001 Electricity 1,622,000 579,000 1,707,000

A03304 Hot and Cold Weather Charges 122,000 87,000 134,000

A034 TOTAL OCCUPANCY COSTS 3,633,000 3,427,000 3,996,000

A03402 Rent for Office Building 3,589,000 3,355,000 3,948,000

A03407 Rates and Taxes 44,000 72,000 48,000

A038 TOTAL TRAVEL & 2,516,000 2,006,000 2,470,000

TRANSPORTATION

A03805 Travelling Allowance 550,000 425,000 440,000

A03806 Transportation of Goods 55,000 19,000 55,000

A03807 P.O.L Charges 1,900,000 1,558,000 1,963,000

A03808 Conveyance Charges 11,000 4,000 12,000

A039 TOTAL GENERAL 6,116,000 4,927,000 6,497,000

A03901 Stationery 605,000 496,000 655,000

A03902 Printing and Publication 1,100,000 895,000 1,100,000

Page 683: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

684

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS044 MINING AND MANUFACTURING0441 MANUFACTURING044105 ADMINISTRATION

LQ4776 District Consumer Protection Council

001 Printing and Publications 1,100,000 895,000 1,100,000

A03905 Newspapers Periodicals and Books 275,000 168,000 275,000

001 News Papers, Periodicals & Books 275,000 168,000 275,000

A03906 Uniforms and Protective Clothing 121,000 85,000 131,000

A03907 Advertising & Publicity 2,750,000 2,338,000 3,025,000

001 Advertising & Publicity 2,750,000 2,338,000 3,025,000

A03918 Exhibitions, Fairs & Other 55,000 10,000 61,000

National Celebrations

A03942 Cost of Other Stores 605,000 420,000 605,000

001 Cost of Other Stores 605,000 420,000 605,000

A03970 Others 605,000 515,000 645,000

001 Others 605,000 515,000 645,000

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 500,000 85,000 550,000

A052 TOTAL GRANTS-DOMESTIC 500,000 85,000 550,000

A05216 Fin. Assis. to the families of 500,000 85,000 550,000

G. Serv. who expire

001 Fin. Assis. to the families of the persons who expires during service. 500,000 85,000 550,000

A06 TOTAL TRANSFERS 55,000 39,000 55,000

A063 TOTAL ENTERTAINMENT & 55,000 39,000 55,000

GIFTS

A06301 Entertainments & Gifts 55,000 39,000 55,000

001 Entertainment & Gifts 55,000 39,000 55,000

A13 TOTAL REPAIRS AND MAINTENANCE 1,185,000 1,031,000 1,304,000

A130 TOTAL TRANSPORT 670,000 568,000 737,000

A13001 Transport 670,000 568,000 737,000

Page 684: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

685

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS044 MINING AND MANUFACTURING0441 MANUFACTURING044105 ADMINISTRATION

LQ4776 District Consumer Protection Council

A131 TOTAL MACHINERY AND 275,000 269,000 303,000

EQUIPMENT

A13101 Machinery and Equipment 275,000 269,000 303,000

A132 TOTAL FURNITURE AND 130,000 106,000 143,000

FIXTURE

A13201 Furniture and Fixture 130,000 106,000 143,000

A137 TOTAL COMPUTER EQUIPMENT 110,000 88,000 121,000

A13703 I.T. Equipment 110,000 88,000 121,000

_______________________________________________________________________________District Consumer Protection Council 41,536,000 38,258,000 45,279,000

_______________________________________________________________________________

Page 685: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

686

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS044 MINING AND MANUFACTURING0441 MANUFACTURING044105 ADMINISTRATION

LQ5277 Punjab Consumer Protection Council

A01 TOTAL EMPLOYEES RELATED EXPENSES. 20,519,000 17,268,000 21,958,000

A011 TOTAL PAY 74 74 9,420,000 7,156,000 9,797,000

A011-1 TOTAL PAY OF OFFICERS 18 18 4,815,000 3,240,000 4,826,000

A01101 Total Basic Pay of Officers 18 18 4,815,000 3,240,000 4,816,000

D100-M Director (BPS-19) 1 1 814,000 814,000

D051-M Deputy Director (BPS-18) 3 3 1,039,000 1,125,000

A146-M Assistant Director (BPS-17) 7 7 1,877,000 1,798,000

P037-M Personal Assistant (BPS-16) 4 4 509,000 560,000

S282-M Superintendent (BPS-16) 3 3 576,000 519,000

A01103 Special Pay 10,000

A011-2 TOTAL PAY OF OTHER STAFF 56 56 4,605,000 3,916,000 4,971,000

A01151 Total Basic Pay of Other Staff 56 56 4,605,000 3,916,000 4,971,000

A097-F Assistant (BPS-14) 1 1 87,000 119,000

A097-M Assistant (BPS-14) 2 2 300,000 239,000

S216-M Stenographer (BPS-14) 9 9 981,000 1,117,000

S078-M Senior Clerk (BPS-09) 4 4 380,000 398,000

J019-M Junior Clerk (BPS-07) 7 7 608,000 662,000

D089-M Despatch Rider (BPS-04) 1 1 79,000 85,000

D186-M Driver (BPS-04) 8 8 631,000 676,000

D003-M Daftri (BPS-02) 5 5 357,000 333,000

C112-M Chowkidar (BPS-01) 2 2 136,000 144,000

N006-M Naib Qasid (BPS-01) 15 15 910,000 1,054,000

S311-M Sanitary Worker (BPS-01) 2 2 136,000 144,000

A012 TOTAL ALLOWANCES 11,099,000 10,112,000 12,161,000

A012-1 TOTAL REGULAR ALLOWANCES 10,574,000 9,562,000 11,436,000

Page 686: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

687

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS044 MINING AND MANUFACTURING0441 MANUFACTURING044105 ADMINISTRATION

LQ5277 Punjab Consumer Protection Council

A01201 Senior Post Allowance 14,000 10,000 14,000

A01202 House Rent Allowance 1,917,000 1,473,000 1,917,000

A01203 Conveyance Allowance 1,700,000 1,706,000 1,800,000

A0120D Integrated Allowance 87,000 75,000 87,000

A0120X Ad - hoc Allowance - 2010 2,478,000 1,928,000 2,478,000

A01217 Medical Allowance 1,090,000 841,000 1,090,000

A0121A Adhoc Relief Allowance 2011 791,000 598,000 791,000

A0121M Adhoc Relief Allowance - 2012 1,300,000 1,430,000 1,400,000

A0121T Adhoc Relief Allowance 2013 705,000 662,000

A01224 Entertainment Allowance 8,000 5,000 8,000

A01228 Orderly Allowance 36,000 56,000 36,000

A01236 Deputation Allowance 72,000 72,000

A01243 Special travelling allowance 50,000 50,000

A01270 Others 1,031,000 735,000 1,031,000

027 Personal Allowance 323,000 323,000

037 30% Social Security Benefit in liue of Pension to the Contract Employees 708,000 735,000 708,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 525,000 550,000 725,000

A01273 Honoraria 300,000 300,000 400,000

000 Honoraria 300,000 300,000 400,000

A01274 Medical Charges 200,000 250,000 300,000

A01278 Leave Salary 25,000 25,000

A03 TOTAL OPERATING EXPENSES 8,131,000 9,055,000 8,813,000

A032 TOTAL COMMUNICATIONS 453,000 290,000 403,000

A03201 Postage and Telegraph 53,000 55,000 53,000

A03202 Telephone and Trunk Call 400,000 235,000 350,000

A033 TOTAL UTILITIES 963,000 925,000 1,053,000

A03301 Gas 50,000 38,000 50,000

A03302 Water 10,000 10,000

A03303 Electricity 850,000 822,000 935,000

001 Electricity 850,000 822,000 935,000

A03304 Hot and Cold Weather Charges 53,000 65,000 58,000

Page 687: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

688

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS044 MINING AND MANUFACTURING0441 MANUFACTURING044105 ADMINISTRATION

LQ5277 Punjab Consumer Protection Council

A034 TOTAL OCCUPANCY COSTS 1,875,000 1,873,000 2,015,000

A03402 Rent for Office Building 1,860,000 1,860,000 1,998,000

A03407 Rates and Taxes 15,000 13,000 17,000

A038 TOTAL TRAVEL & 1,710,000 1,757,000 1,919,000

TRANSPORTATION

A03805 Travelling Allowance 50,000 117,000 55,000

A03806 Transportation of Goods 25,000 25,000

A03807 P.O.L Charges 1,600,000 1,610,000 1,800,000

A03808 Conveyance Charges 35,000 30,000 39,000

A039 TOTAL GENERAL 3,130,000 4,210,000 3,423,000

A03901 Stationery 450,000 448,000 495,000

A03902 Printing and Publication 550,000 467,000 605,000

001 Printing and Publications 550,000 467,000 605,000

A03905 Newspapers Periodicals and Books 75,000 40,000 83,000

001 News Papers, Periodicals & Books 75,000 40,000 83,000

A03906 Uniforms and Protective Clothing 55,000 47,000 60,000

A03907 Advertising & Publicity 1,300,000 1,105,000 1,430,000

001 Advertising & Publicity 1,300,000 1,105,000 1,430,000

A03915 Payments to Govt. Deptt. for 1,529,000

Service Rendered

001 Payments to Govt. Dept. 1,529,000

A03917 Law Charges 200,000 200,000

A03918 Exhibitions, Fairs & Other 80,000 68,000 88,000

National Celebrations

A03942 Cost of Other Stores 210,000 253,000 231,000

001 Cost of Other Stores 210,000 253,000 231,000

A03970 Others 210,000 253,000 231,000

001 Others 210,000 253,000 231,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000

A041 TOTAL PENSION 1,000

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

Page 688: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

689

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS044 MINING AND MANUFACTURING0441 MANUFACTURING044105 ADMINISTRATION

LQ5277 Punjab Consumer Protection Council

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 53,000 15,000 50,000

A063 TOTAL ENTERTAINMENT & 53,000 15,000 50,000

GIFTS

A06301 Entertainments & Gifts 53,000 15,000 50,000

001 Entertainment & Gifts 53,000 15,000 50,000

A13 TOTAL REPAIRS AND MAINTENANCE 670,000 919,000 738,000

A130 TOTAL TRANSPORT 400,000 540,000 440,000

A13001 Transport 400,000 540,000 440,000

A131 TOTAL MACHINERY AND 115,000 148,000 127,000

EQUIPMENT

A13101 Machinery and Equipment 115,000 148,000 127,000

A132 TOTAL FURNITURE AND 105,000 139,000 116,000

FIXTURE

A13201 Furniture and Fixture 105,000 139,000 116,000

A137 TOTAL COMPUTER EQUIPMENT 50,000 92,000 55,000

A13703 I.T. Equipment 50,000 92,000 55,000

_______________________________________________________________________________Punjab Consumer Protection Council 29,873,000 27,257,000 32,060,000

_______________________________________________________________________________

Page 689: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

690

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS044 MINING AND MANUFACTURING0441 MANUFACTURING044105 ADMINISTRATION

LQ5279 District Consumer Courts

A01 TOTAL EMPLOYEES RELATED EXPENSES. 63,292,000 67,006,000 69,864,000

A011 TOTAL PAY 154 154 24,228,000 24,698,000 25,787,000

A011-1 TOTAL PAY OF OFFICERS 33 33 14,438,000 15,161,000 15,337,000

A01101 Total Basic Pay of Officers 33 33 14,438,000 15,161,000 15,337,000

P126-M Presiding Officer (BPS-19) 11 11 9,224,000 9,485,000

P139-M Private Secretary (BPS-17) 11 11 2,024,000 3,322,000

R036-M Registrar (BPS-17) 11 11 3,190,000 2,530,000

A011-2 TOTAL PAY OF OTHER STAFF 121 121 9,790,000 9,537,000 10,450,000

A01151 Total Basic Pay of Other Staff 121 121 9,790,000 9,537,000 10,450,000

A097-M Assistant (BPS-14) 11 11 1,353,000 1,430,000

S216-M Stenographer (BPS-14) 11 11 1,210,000 1,353,000

S078-M Senior Clerk (BPS-09) 11 11 1,001,000 1,056,000

J019-M Junior Clerk (BPS-07) 22 22 1,837,000 1,925,000

D186-M Driver (BPS-04) 11 11 803,000 880,000

M116-M Messenger (BPS-02) 11 11 726,000 770,000

C112-M Chowkidar (BPS-01) 11 11 715,000 759,000

N006-M Naib Qasid (BPS-01) 22 22 1,430,000 1,518,000

S311-M Sanitary Worker (BPS-01) 11 11 715,000 759,000

A012 TOTAL ALLOWANCES 39,064,000 42,308,000 44,077,000

A012-1 TOTAL REGULAR ALLOWANCES 38,168,000 41,328,000 43,051,000

A01201 Senior Post Allowance 165,000 189,000 165,000

A01202 House Rent Allowance 4,512,000 4,304,000 4,512,000

A01203 Conveyance Allowance 3,000,000 3,747,000 3,862,000

A0120D Integrated Allowance 175,000 179,000 176,000

A0120K Special Judicial Allowance 10,255,000 9,818,000 10,255,000

A0120X Ad - hoc Allowance - 2010 2,491,000 2,382,000 2,236,000

A01217 Medical Allowance 2,587,000 2,481,000 2,587,000

Page 690: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

691

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS044 MINING AND MANUFACTURING0441 MANUFACTURING044105 ADMINISTRATION

LQ5279 District Consumer Courts

A0121A Adhoc Relief Allowance 2011 2,000,000 1,921,000 2,000,000

A0121M Adhoc Relief Allowance - 2012 3,700,000 4,397,000 4,398,000

A0121T Adhoc Relief Allowance 2013 2,235,000 2,052,000

A01224 Entertainment Allowance 93,000 89,000 93,000

A01239 Special Allowance 100,000 211,000 100,000

001 Special Allowance 100,000 211,000 100,000

A01241 Utility allowance for electricity 2,500,000 3,146,000 3,402,000

A01248 Judicial Allowance 4,900,000 4,544,000 5,506,000

A01270 Others 1,690,000 1,685,000 1,707,000

027 Personal Allowance 597,000 531,000 614,000

037 30% Social Security Benefit in liue of Pension to the Contract Employees 1,093,000 1,154,000 1,093,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 896,000 980,000 1,026,000

A01271 Overtime Allowance 330,000 380,000 460,000

A01273 Honoraria 66,000 100,000 66,000

000 Honoraria 66,000 100,000 66,000

A01274 Medical Charges 500,000 500,000 500,000

A03 TOTAL OPERATING EXPENSES 20,386,000 18,841,000 20,264,000

A032 TOTAL COMMUNICATIONS 1,200,000 984,000 1,320,000

A03201 Postage and Telegraph 200,000 145,000 220,000

A03202 Telephone and Trunk Call 1,000,000 839,000 1,100,000

A033 TOTAL UTILITIES 1,610,000 1,275,000 1,771,000

A03301 Gas 150,000 150,000 165,000

A03302 Water 50,000 50,000 55,000

A03303 Electricity 1,300,000 955,000 1,430,000

001 Electricity 1,300,000 955,000 1,430,000

A03304 Hot and Cold Weather Charges 110,000 120,000 121,000

A034 TOTAL OCCUPANCY COSTS 10,981,000 8,721,000 9,743,000

A03402 Rent for Office Building 10,935,000 8,681,000 9,692,000

A03407 Rates and Taxes 46,000 40,000 51,000

Page 691: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

692

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS044 MINING AND MANUFACTURING0441 MANUFACTURING044105 ADMINISTRATION

LQ5279 District Consumer Courts

A038 TOTAL TRAVEL & 4,590,000 5,799,000 5,224,000

TRANSPORTATION

A03805 Travelling Allowance 1,000,000 1,834,000 1,100,000

A03806 Transportation of Goods 50,000 20,000 55,000

A03807 P.O.L Charges 3,500,000 3,929,000 4,025,000

A03808 Conveyance Charges 40,000 16,000 44,000

A039 TOTAL GENERAL 2,005,000 2,062,000 2,206,000

A03901 Stationery 600,000 700,000 660,000

A03902 Printing and Publication 300,000 300,000 330,000

001 Printing and Publications 300,000 300,000 330,000

A03905 Newspapers Periodicals and Books 310,000 246,000 341,000

001 News Papers, Periodicals & Books 310,000 246,000 341,000

A03906 Uniforms and Protective Clothing 60,000 60,000 66,000

A03907 Advertising & Publicity 100,000 85,000 110,000

001 Advertising & Publicity 100,000 85,000 110,000

A03917 Law Charges 35,000 11,000 39,000

A03942 Cost of Other Stores 300,000 330,000 330,000

001 Cost of Other Stores 300,000 330,000 330,000

A03970 Others 300,000 330,000 330,000

001 Others 300,000 330,000 330,000

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 500,000 286,000 550,000

A052 TOTAL GRANTS-DOMESTIC 500,000 286,000 550,000

A05216 Fin. Assis. to the families of 500,000 286,000 550,000

G. Serv. who expire

001 Fin. Assis. to the families of the persons who expires during service. 500,000 286,000 550,000

A06 TOTAL TRANSFERS 60,000 60,000 66,000

Page 692: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

693

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS044 MINING AND MANUFACTURING0441 MANUFACTURING044105 ADMINISTRATION

LQ5279 District Consumer Courts

A063 TOTAL ENTERTAINMENT & 60,000 60,000 66,000

GIFTS

A06301 Entertainments & Gifts 60,000 60,000 66,000

001 Entertainment & Gifts 60,000 60,000 66,000

A13 TOTAL REPAIRS AND MAINTENANCE 670,000 880,000 739,000

A130 TOTAL TRANSPORT 280,000 455,000 308,000

A13001 Transport 280,000 455,000 308,000

A131 TOTAL MACHINERY AND 140,000 150,000 154,000

EQUIPMENT

A13101 Machinery and Equipment 140,000 150,000 154,000

A132 TOTAL FURNITURE AND 125,000 150,000 139,000

FIXTURE

A13201 Furniture and Fixture 125,000 150,000 139,000

A137 TOTAL COMPUTER EQUIPMENT 125,000 125,000 138,000

A13703 I.T. Equipment 125,000 125,000 138,000

_______________________________________________________________________________District Consumer Courts 84,908,000 87,073,000 91,484,000

_______________________________________________________________________________

Page 693: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

694

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS045 CONSTRUCTION AND TRANSPORT0452 ROAD TRANSPORT045201 ADMINISTRATION

LQ4088 Transport Department

A01 TOTAL EMPLOYEES RELATED EXPENSES. 22,040,000 22,755,000 25,551,000

A011 TOTAL PAY 61 61 11,656,000 10,581,000 11,820,000

A011-1 TOTAL PAY OF OFFICERS 16 16 5,650,000 5,990,000 6,188,000

A01101 Total Basic Pay of Officers 16 16 5,635,000 5,837,000 6,001,000

S045-M Secretary (BPS-20) 1 1 855,000 728,000

A029-M Additional Secretary (BPS-19) 1 1 525,000 727,000

C393-M Chief Transport Planner (BPS-19) 1 1 493,000 478,000

D078-M Deputy Secretary (BPS-18) 2 2 889,000 863,000

D023-M Data Processing Officer (BPS-17) 1 1 296,000 216,000

L047-M Law Officer (BPS-17) 1 1 239,000 244,000

U017-M Under Secretary/Section (BPS-17) 4 4 1,433,000 1,708,000Officer

P037-M Personal Assistant (BPS-16) 2 2 362,000 422,000

S114-M Senior Scale Stenographer (BPS-16) 2 2 250,000 346,000

S282-M Superintendent (BPS-16) 1 1 293,000 269,000

A01102 Personal pay 12,000 132,000 151,000

A01103 Special Pay 1,000 9,000 12,000

A01105 Qualification Pay 2,000 12,000 24,000

A011-2 TOTAL PAY OF OTHER STAFF 45 45 6,006,000 4,591,000 5,632,000

A01151 Total Basic Pay of Other Staff 45 45 6,006,000 4,591,000 5,622,000

A336-M Assistant/Deputy (BPS-14) 6 6 1,169,000 1,264,000Superintendent

A337-M Assistant Librarian (BPS-14) 1 1 162,000 107,000

C162-M Composer (BPS-14) 1 1 262,000 266,000

S216-M Stenographer (BPS-14) 5 5 630,000 535,000

S078-M Senior Clerk (BPS-09) 6 6 988,000 1,003,000

S307-M Surveyor (BPS-08) 2 2 204,000 148,000

J019-M Junior Clerk (BPS-07) 2 2 332,000 174,000

Page 694: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

695

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS045 CONSTRUCTION AND TRANSPORT0452 ROAD TRANSPORT045201 ADMINISTRATION

LQ4088 Transport Department

D089-M Despatch Rider (BPS-04) 1 1 139,000 141,000

D186-M Driver (BPS-04) 3 3 438,000 289,000

D003-M Daftri (BPS-02) 1 1 67,000 91,000

Q003-M Qasid (BPS-02) 1 1 133,000 134,000

C112-M Chowkidar (BPS-01) 2 2 179,000 181,000

M019-M Mali (BPS-01) 1 1 61,000 86,000

N006-M Naib Qasid (BPS-01) 10 10 918,000 877,000

S311-M Sanitary Worker (BPS-01) 2 2 232,000 234,000

W022-M Water Man (BPS-01) 1 1 92,000 92,000

A01152 Personal pay 10,000

A012 TOTAL ALLOWANCES 10,384,000 12,174,000 13,731,000

A012-1 TOTAL REGULAR ALLOWANCES 10,232,000 12,022,000 13,360,000

A01201 Senior Post Allowance 2,000 15,000 15,000

A01202 House Rent Allowance 1,200,000 1,100,000 1,200,000

A01203 Conveyance Allowance 1,200,000 1,430,000 1,500,000

A01207 Washing Allowance 4,000

A0120D Integrated Allowance 50,000 60,000

A0120N Spl. allowances @ 20% of basic 1,261,000 1,187,000 1,261,000

pay for Secretariat

A0120X Ad - hoc Allowance - 2010 3,020,000 2,955,000 3,100,000

A01217 Medical Allowance 952,000 952,000 1,000,000

A0121A Adhoc Relief Allowance 2011 900,000 910,000 1,000,000

A0121M Adhoc Relief Allowance - 2012 1,500,000 2,100,000 2,400,000

A0121T Adhoc Relief Allowance 2013 980,000 1,400,000

A01224 Entertainment Allowance 8,000 8,000 14,000

A01226 Computer Allowance 15,000 27,000 27,000

A01228 Orderly Allowance 84,000 84,000 84,000

A01239 Special Allowance 92,000 145,000

001 Special Allowance 92,000 145,000

A01270 Others 90,000 132,000 150,000

001 Others 40,000 82,000 70,000

037 30% Social Security Benefit in liue of Pension to the Contract Employees 50,000 50,000 80,000

Page 695: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

696

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS045 CONSTRUCTION AND TRANSPORT0452 ROAD TRANSPORT045201 ADMINISTRATION

LQ4088 Transport Department

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 152,000 152,000 371,000

A01271 Overtime Allowance 100,000 100,000 120,000

A01273 Honoraria 1,000 1,000 1,000

000 Honoraria 1,000 1,000 1,000

A01274 Medical Charges 50,000 50,000 50,000

A01278 Leave Salary 1,000 1,000 200,000

A03 TOTAL OPERATING EXPENSES 6,284,000 7,128,000 6,924,000

A032 TOTAL COMMUNICATIONS 827,000 803,000 906,000

A03201 Postage and Telegraph 42,000 36,000 46,000

A03202 Telephone and Trunk Call 785,000 767,000 855,000

A03204 Electronic Communication 5,000

A033 TOTAL UTILITIES 2,837,000 2,111,000 3,088,000

A03301 Gas 7,000 6,000 8,000

A03302 Water 5,000 204,000 50,000

A03303 Electricity 2,800,000 1,880,000 3,000,000

001 Electricity 2,800,000 1,880,000 3,000,000

A03304 Hot and Cold Weather Charges 25,000 21,000 30,000

A034 TOTAL OCCUPANCY COSTS 5,000 4,000 5,000

A03407 Rates and Taxes 5,000 4,000 5,000

A038 TOTAL TRAVEL & 1,600,000 2,560,000 1,820,000

TRANSPORTATION

A03805 Travelling Allowance 200,000 720,000 220,000

A03807 P.O.L Charges 1,400,000 1,840,000 1,600,000

A039 TOTAL GENERAL 1,015,000 1,650,000 1,105,000

A03901 Stationery 325,000 276,000 355,000

A03902 Printing and Publication 160,000 136,000 176,000

001 Printing and Publications 160,000 136,000 176,000

A03905 Newspapers Periodicals and Books 37,000 31,000 40,000

Page 696: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

697

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS045 CONSTRUCTION AND TRANSPORT0452 ROAD TRANSPORT045201 ADMINISTRATION

LQ4088 Transport Department

001 News Papers, Periodicals & Books 37,000 31,000 40,000

A03906 Uniforms and Protective Clothing 35,000 30,000 37,000

A03907 Advertising & Publicity 90,000 840,000 99,000

001 Advertising & Publicity 90,000 840,000 99,000

A03917 Law Charges 7,000 6,000 8,000

A03942 Cost of Other Stores 1,000 6,000 10,000

001 Cost of Other Stores 1,000 6,000 10,000

A03955 Computer Stationary 190,000 161,000 200,000

A03970 Others 170,000 164,000 180,000

001 Others 170,000 164,000 180,000

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 500,000 60,000 500,000

A052 TOTAL GRANTS-DOMESTIC 500,000 60,000 500,000

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

A05270 To Others 60,000

001 Others 60,000

A06 TOTAL TRANSFERS 42,000 36,000 45,000

A063 TOTAL ENTERTAINMENT & 42,000 36,000 45,000

GIFTS

A06301 Entertainments & Gifts 42,000 36,000 45,000

001 Entertainment & Gifts 42,000 36,000 45,000

A13 TOTAL REPAIRS AND MAINTENANCE 675,000 623,000 740,000

A130 TOTAL TRANSPORT 450,000 432,000 500,000

A13001 Transport 450,000 432,000 500,000

Page 697: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

698

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

04 ECONOMIC AFFAIRS045 CONSTRUCTION AND TRANSPORT0452 ROAD TRANSPORT045201 ADMINISTRATION

LQ4088 Transport Department

A131 TOTAL MACHINERY AND 160,000 136,000 170,000

EQUIPMENT

A13101 Machinery and Equipment 160,000 136,000 170,000

A132 TOTAL FURNITURE AND 65,000 55,000 70,000

FIXTURE

A13201 Furniture and Fixture 65,000 55,000 70,000

_______________________________________________________________________________Transport Department 29,541,000 30,602,000 33,761,000

_______________________________________________________________________________

Page 698: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

699

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

06 HOUSING AND COMMUNITY AMENITIES061 HOUSING DEVELOPMENT0611 HOUSING DEVELOPMENT061101 ADMINISTRATION

LQ4076 HUD & PHE Department

A01 TOTAL EMPLOYEES RELATED EXPENSES. 54,291,000 50,809,000 58,565,000

A011 TOTAL PAY 140 140 29,184,000 23,757,000 30,169,000

A011-1 TOTAL PAY OF OFFICERS 36 36 14,752,000 12,507,000 15,218,000

A01101 Total Basic Pay of Officers 36 36 14,602,000 12,507,000 15,033,000

S045-M Secretary (BPS-20) 1 1 901,000 615,000

T017-M Technical Advisor (BPS-20) 1 1 770,000 770,000

A029-M Additional Secretary (BPS-19) 2 2 1,474,000 1,502,000

D078-M Deputy Secretary (BPS-18) 4 4 2,283,000 2,373,000

S090-M Senior Law Officer (BPS-18) 1 1 400,000 410,000

L047-M Law Officer (BPS-17) 1 1 355,000 378,000

P139-M Private Secretary (BPS-17) 2 2 826,000 728,000

U017-M Under Secretary/Section (BPS-17) 14 14 4,682,000 5,108,000Officer

P037-M Personal Assistant (BPS-16) 4 4 1,319,000 1,325,000

S114-M Senior Scale Stenographer (BPS-16) 5 5 1,304,000 1,526,000

S282-M Superintendent (BPS-16) 1 1 288,000 298,000

A01102 Personal pay 80,000 110,000

A01103 Special Pay 20,000 25,000

A01105 Qualification Pay 25,000 25,000

A01150 Others 25,000 25,000

002 Pay of Officers 25,000 25,000

A011-2 TOTAL PAY OF OTHER STAFF 104 104 14,432,000 11,250,000 14,951,000

A01151 Total Basic Pay of Other Staff 104 104 14,432,000 11,250,000 14,951,000

A336-M Assistant/Deputy (BPS-14) 15 15 3,669,000 3,779,000Superintendent

C162-M Composer (BPS-14) 2 2 400,000 435,000

S216-M Stenographer (BPS-14) 13 13 1,751,000 2,040,000

S078-M Senior Clerk (BPS-09) 8 8 1,471,000 1,502,000

Page 699: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

700

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

06 HOUSING AND COMMUNITY AMENITIES061 HOUSING DEVELOPMENT0611 HOUSING DEVELOPMENT061101 ADMINISTRATION

LQ4076 HUD & PHE Department

J019-M Junior Clerk (BPS-07) 16 16 2,081,000 2,081,000

D011-M Dak Runner (BPS-05) 1 1 172,000 172,000

D186-M Driver (BPS-05) 7 7 705,000 726,000

D089-M Despatch Rider (BPS-04) 1 1 100,000 110,000

D186-M Driver (BPS-04) 1 1 100,000 110,000

S311-M Sanitary Worker (BPS-04) 4 4 468,000 469,000

D003-M Daftri (BPS-03) 4 4 668,000 472,000

Q003-M Qasid (BPS-03) 1 1 120,000 120,000

C112-M Chowkidar (BPS-01) 3 3 302,000 308,000

F087-M Frash (BPS-01) 2 2 166,000 174,000

N006-M Naib Qasid (BPS-01) 26 26 2,259,000 2,453,000

A012 TOTAL ALLOWANCES 25,107,000 27,052,000 28,396,000

A012-1 TOTAL REGULAR ALLOWANCES 23,612,000 25,657,000 26,776,000

A01201 Senior Post Allowance 33,000 13,000 33,000

A01202 House Rent Allowance 3,241,000 2,530,000 3,359,000

A01203 Conveyance Allowance 2,590,000 3,340,000 3,190,000

A01207 Washing Allowance 12,000 7,000 12,000

A01209 Special Additional Allowance 70,000 115,000 80,000

A0120D Integrated Allowance 150,000 150,000 155,000

A0120N Spl. allowances @ 20% of basic 2,627,000 2,300,000 2,627,000

pay for Secretariat

A0120W Public Service Commission Allowace 120,000 120,000

A0120X Ad - hoc Allowance - 2010 6,325,000 5,825,000 6,325,000

A01217 Medical Allowance 1,500,000 2,000,000 1,640,000

A0121A Adhoc Relief Allowance 2011 2,076,000 2,076,000 2,076,000

A0121M Adhoc Relief Allowance - 2012 3,945,000 4,260,000 3,960,000

A0121T Adhoc Relief Allowance 2013 2,376,000 2,230,000

A01224 Entertainment Allowance 43,000 20,000 43,000

A01228 Orderly Allowance 105,000 80,000 116,000

A01239 Special Allowance 120,000 190,000 130,000

001 Special Allowance 50,000 190,000 130,000

A01243 Special travelling allowance 25,000 45,000 25,000

A01252 Non Practicing Allowance 300,000 315,000

A01270 Others 330,000 330,000 340,000

Page 700: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

701

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

06 HOUSING AND COMMUNITY AMENITIES061 HOUSING DEVELOPMENT0611 HOUSING DEVELOPMENT061101 ADMINISTRATION

LQ4076 HUD & PHE Department

037 30% Social Security Benefit in liue of Pension to the Contract Employees 330,000 330,000 340,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 1,495,000 1,395,000 1,620,000

A01271 Overtime Allowance 310,000 210,000 365,000

A01273 Honoraria 335,000 1,085,000 360,000

000 Honoraria 325,000 1,085,000 360,000

A01274 Medical Charges 750,000 100,000 845,000

A01278 Leave Salary 100,000 50,000

A03 TOTAL OPERATING EXPENSES 12,794,000 12,909,000 23,963,000

A032 TOTAL COMMUNICATIONS 1,828,000 1,104,000 1,848,000

A03201 Postage and Telegraph 140,000 119,000 155,000

A03202 Telephone and Trunk Call 1,688,000 985,000 1,693,000

A033 TOTAL UTILITIES 2,411,000 1,649,000 2,536,000

A03301 Gas 92,000 178,000 103,000

A03302 Water 35,000 25,000

A03303 Electricity 2,239,000 1,403,000 2,358,000

001 Electricity 2,089,000 1,403,000 2,358,000

A03304 Hot and Cold Weather Charges 45,000 68,000 50,000

A034 TOTAL OCCUPANCY COSTS 55,000 97,000 62,000

A03407 Rates and Taxes 55,000 97,000 62,000

A038 TOTAL TRAVEL & 5,399,000 6,562,000 6,119,000

TRANSPORTATION

A03801 Training - domestic 10,000 1,000 10,000

001 Training - domestic 10,000 1,000 10,000

A03805 Travelling Allowance 608,000 997,000 661,000

A03807 P.O.L Charges 4,721,000 5,513,000 5,383,000

A03808 Conveyance Charges 60,000 51,000 65,000

A039 TOTAL GENERAL 3,101,000 3,497,000 13,398,000

Page 701: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

702

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

06 HOUSING AND COMMUNITY AMENITIES061 HOUSING DEVELOPMENT0611 HOUSING DEVELOPMENT061101 ADMINISTRATION

LQ4076 HUD & PHE Department

A03901 Stationery 980,000 1,133,000 1,082,000

A03902 Printing and Publication 350,000 497,000 385,000

001 Printing and Publications 350,000 497,000 385,000

A03903 Conference/Seminars/Workshops/ 10,000 8,000 10,000

Symposia

A03905 Newspapers Periodicals and Books 204,000 173,000 226,000

001 News Papers, Periodicals & Books 170,000 173,000 226,000

A03906 Uniforms and Protective Clothing 72,000 81,000 78,000

A03907 Advertising & Publicity 100,000 5,000 100,000

001 Advertising & Publicity 100,000 5,000 100,000

A03917 Law Charges 10,000 8,000 10,000

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 10,000

A03942 Cost of Other Stores 175,000 229,000 192,000

001 Cost of Other Stores 150,000 229,000 192,000

A03955 Computer Stationary 476,000 605,000 519,000

A03970 Others 714,000 757,000 786,000

001 Others 680,000 757,000 786,000

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 500,000 570,000 500,000

A052 TOTAL GRANTS-DOMESTIC 500,000 570,000 500,000

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

A05270 To Others 70,000

001 Others 70,000

A06 TOTAL TRANSFERS 379,000 422,000 416,000

Page 702: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

703

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

06 HOUSING AND COMMUNITY AMENITIES061 HOUSING DEVELOPMENT0611 HOUSING DEVELOPMENT061101 ADMINISTRATION

LQ4076 HUD & PHE Department

A063 TOTAL ENTERTAINMENT & 379,000 422,000 416,000

GIFTS

A06301 Entertainments & Gifts 379,000 422,000 416,000

001 Entertainment & Gifts 345,000 422,000 416,000

A13 TOTAL REPAIRS AND MAINTENANCE 3,057,000 3,599,000 3,347,000

A130 TOTAL TRANSPORT 1,769,000 2,304,000 1,935,000

A13001 Transport 1,769,000 2,304,000 1,935,000

A131 TOTAL MACHINERY AND 800,000 780,000 880,000

EQUIPMENT

A13101 Machinery and Equipment 800,000 780,000 880,000

A132 TOTAL FURNITURE AND 488,000 515,000 532,000

FIXTURE

A13201 Furniture and Fixture 488,000 515,000 532,000

_______________________________________________________________________________HUD & PHE Department 71,021,000 68,309,000 86,792,000

_______________________________________________________________________________

Page 703: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

704

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

06 HOUSING AND COMMUNITY AMENITIES061 HOUSING DEVELOPMENT0611 HOUSING DEVELOPMENT061101 ADMINISTRATION

LQ4077 Environment Protection Deptt

A01 TOTAL EMPLOYEES RELATED EXPENSES. 28,026,000 26,048,000 27,450,000

A011 TOTAL PAY 58 58 12,101,000 12,039,000 12,790,000

A011-1 TOTAL PAY OF OFFICERS 19 19 8,889,000 8,444,000 8,631,000

A01101 Total Basic Pay of Officers 19 19 8,889,000 8,444,000 8,631,000

C363-M Chairperson (BPS-22) 1 1 1,000,000 834,000

M110-M Member (Enquiries) (BPS-21) 2 1,600,000

M298-M Member (Technical) (BPS-21) 1 974,000

M299-M Member (General) (BPS-21) 1 941,000

S045-M Secretary (BPS-20) 1 1 815,000 843,000

A029-M Additional Secretary (BPS-19) 1 1 710,000 729,000

D078-M Deputy Secretary (BPS-18) 1 1 503,000 347,000

D079-M Deputy Secretary (Tech) (BPS-18) 1 611,000

T017-M Technical Advisor (BPS-18) 1 611,000

P139-M Private Secretary (BPS-17) 2 2 745,000 615,000

R036-M Registrar (BPS-17) 1 1 322,000 35,000

U017-M Under Secretary/Section (BPS-17) 3 3 1,067,000 961,000Officer

P037-M Personal Assistant (BPS-16) 1 342,000

S114-M Senior Scale Stenographer (BPS-16) 3 4 500,000 1,089,000

S282-M Superintendent (BPS-16) 2 2 674,000 652,000

A011-2 TOTAL PAY OF OTHER STAFF 39 39 3,212,000 3,595,000 4,159,000

A01151 Total Basic Pay of Other Staff 39 39 3,212,000 3,595,000 4,114,000

A097-M Assistant (BPS-14) 4 723,000

A336-M Assistant/Deputy (BPS-14) 4 694,000Superintendent

R016-M Reader (BPS-14) 1 1 150,000 231,000

S216-M Stenographer (BPS-14) 4 4 449,000 571,000

Page 704: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

705

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

06 HOUSING AND COMMUNITY AMENITIES061 HOUSING DEVELOPMENT0611 HOUSING DEVELOPMENT061101 ADMINISTRATION

LQ4077 Environment Protection Deptt

S078-M Senior Clerk (BPS-09) 3 3 323,000 317,000

J019-M Junior Clerk (BPS-07) 3 3 249,000 349,000

D186-M Driver (BPS-05) 3 3 200,000 195,000

D186-M Driver (BPS-04) 2 2 167,000 196,000

C112-M Chowkidar (BPS-02) 2 177,000

N006-M Naib Qasid (BPS-02) 10 16 413,000 1,291,000

S311-M Sanitary Worker (BPS-02) 1 64,000

C112-M Chowkidar (BPS-01) 2 171,000

N006-M Naib Qasid (BPS-01) 6 334,000

S311-M Sanitary Worker (BPS-01) 1 62,000

A01152 Personal pay 45,000

A012 TOTAL ALLOWANCES 15,925,000 14,009,000 14,660,000

A012-1 TOTAL REGULAR ALLOWANCES 15,425,000 13,899,000 14,439,000

A01201 Senior Post Allowance 80,000 51,000 80,000

A01202 House Rent Allowance 1,840,000 1,245,000 1,530,000

A01203 Conveyance Allowance 1,735,000 1,308,000 1,560,000

A01207 Washing Allowance 12,000 3,000 15,000

A0120D Integrated Allowance 66,000 39,000 65,000

A0120K Special Judicial Allowance 1,550,000 997,000 1,000,000

A0120N Spl. allowances @ 20% of basic 901,000 854,000 1,026,000

pay for Secretariat

A0120X Ad - hoc Allowance - 2010 3,402,000 3,082,000 3,222,000

A01216 Qualification Allowance 12,000 240,000 120,000

A01217 Medical Allowance 1,250,000 1,007,000 1,057,000

A0121A Adhoc Relief Allowance 2011 1,253,000 1,011,000 1,103,000

A0121M Adhoc Relief Allowance - 2012 2,070,000 2,035,000 2,224,000

A0121T Adhoc Relief Allowance 2013 905,000 702,000

A01224 Entertainment Allowance 45,000 42,000 45,000

A01228 Orderly Allowance 111,000 168,000 26,000

A01239 Special Allowance 304,000 308,000 304,000

001 Special Allowance 136,000 308,000 304,000

A01241 Utility allowance for electricity 144,000 4,000 150,000

Page 705: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

706

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

06 HOUSING AND COMMUNITY AMENITIES061 HOUSING DEVELOPMENT0611 HOUSING DEVELOPMENT061101 ADMINISTRATION

LQ4077 Environment Protection Deptt

A01248 Judicial Allowance 398,000

A01270 Others 650,000 202,000 210,000

001 Others 202,000

037 30% Social Security Benefit in liue of Pension to the Contract Employees 650,000 210,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 500,000 110,000 221,000

A01271 Overtime Allowance 150,000 60,000 61,000

A01273 Honoraria 20,000 40,000 30,000

000 Honoraria 20,000 40,000 30,000

A01274 Medical Charges 330,000 10,000 130,000

A03 TOTAL OPERATING EXPENSES 5,640,000 6,802,000 6,282,000

A032 TOTAL COMMUNICATIONS 802,000 702,000 896,000

A03201 Postage and Telegraph 57,000 73,000 65,000

A03202 Telephone and Trunk Call 715,000 618,000 796,000

A03205 Courier and Pilot Service 30,000 11,000 35,000

A033 TOTAL UTILITIES 858,000 452,000 903,000

A03301 Gas 40,000 28,000 40,000

A03302 Water 53,000 28,000 56,000

A03303 Electricity 730,000 360,000 763,000

001 Electricity 400,000 360,000 763,000

A03304 Hot and Cold Weather Charges 35,000 36,000 44,000

A034 TOTAL OCCUPANCY COSTS 100,000 78,000 112,000

A03402 Rent for Office Building 35,000 30,000 39,000

A03407 Rates and Taxes 65,000 48,000 73,000

A038 TOTAL TRAVEL & 2,406,000 3,975,000 2,719,000

TRANSPORTATION

A03805 Travelling Allowance 306,000 770,000 339,000

A03807 P.O.L Charges 2,050,000 3,163,000 2,325,000

A03808 Conveyance Charges 50,000 42,000 55,000

Page 706: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

707

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

06 HOUSING AND COMMUNITY AMENITIES061 HOUSING DEVELOPMENT0611 HOUSING DEVELOPMENT061101 ADMINISTRATION

LQ4077 Environment Protection Deptt

A039 TOTAL GENERAL 1,474,000 1,595,000 1,652,000

A03901 Stationery 525,000 596,000 570,000

A03902 Printing and Publication 118,000 130,000 129,000

001 Printing and Publications 55,000 130,000 129,000

A03905 Newspapers Periodicals and Books 106,000 100,000 114,000

001 News Papers, Periodicals & Books 43,000 100,000 114,000

A03906 Uniforms and Protective Clothing 11,000 19,000 12,000

A03907 Advertising & Publicity 5,000 10,000

001 Advertising & Publicity 5,000 10,000

A03936 Foreign/Inland Training Course Fee 10,000 10,000

A03942 Cost of Other Stores 21,000 38,000 30,000

001 Cost of Other Stores 21,000 38,000 30,000

A03955 Computer Stationary 296,000 287,000 350,000

A03970 Others 382,000 425,000 427,000

001 Others 130,000 425,000 427,000

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 1,000,000 800,000 501,000

A052 TOTAL GRANTS-DOMESTIC 1,000,000 800,000 501,000

A05216 Fin. Assis. to the families of 1,000,000 800,000 501,000

G. Serv. who expire

001 Fin. Assis. to the families of the persons who expires during service. 500,000 800,000 501,000

A06 TOTAL TRANSFERS 102,000 187,000 116,000

A063 TOTAL ENTERTAINMENT & 102,000 187,000 116,000

GIFTS

A06301 Entertainments & Gifts 102,000 187,000 116,000

001 Entertainment & Gifts 42,000 187,000 116,000

Page 707: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

708

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

06 HOUSING AND COMMUNITY AMENITIES061 HOUSING DEVELOPMENT0611 HOUSING DEVELOPMENT061101 ADMINISTRATION

LQ4077 Environment Protection Deptt

A13 TOTAL REPAIRS AND MAINTENANCE 1,044,000 1,282,000 1,176,000

A130 TOTAL TRANSPORT 647,000 825,000 730,000

A13001 Transport 647,000 825,000 730,000

A131 TOTAL MACHINERY AND 290,000 346,000 330,000

EQUIPMENT

A13101 Machinery and Equipment 290,000 346,000 330,000

A132 TOTAL FURNITURE AND 107,000 111,000 116,000

FIXTURE

A13201 Furniture and Fixture 107,000 111,000 116,000

_______________________________________________________________________________Environment Protection Deptt 35,812,000 35,119,000 35,526,000

_______________________________________________________________________________

Page 708: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

709

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

07 HEALTH074 PUBLIC HEALTH SERVICES0741 PUBLIC HEALTH SERVICES074107 POPULATION WELFARE MEASURES

LQ4575 Directorate Of P & P

A01 TOTAL EMPLOYEES RELATED EXPENSES. 12,025,000 12,318,000 13,293,000

A011 TOTAL PAY 39 39 5,758,000 5,758,000 5,936,000

A011-1 TOTAL PAY OF OFFICERS 4 4 1,220,000 1,220,000 1,259,000

A01101 Total Basic Pay of Officers 4 4 1,220,000 1,220,000 1,259,000

A146-M Assistant Director (BPS-17) 1 1 330,000 350,000

D281-M Deputy Manager (BPS-17) 1 1 330,000 349,000

A092-M Artist (BPS-16) 1 1 280,000 280,000

A334-M Accountant (BPS-16) 1 1 280,000 280,000

A011-2 TOTAL PAY OF OTHER STAFF 35 35 4,538,000 4,538,000 4,677,000

A01151 Total Basic Pay of Other Staff 35 35 4,538,000 4,538,000 4,677,000

S214-M Steno-Typist (BPS-14) 1 1 271,000 300,000

S248-M Store Supervisor (BPS-12) 1 1 250,000 250,000

E034-M Electrician (BPS-11) 1 1 240,000 240,000

H164-M Head Machine Operator (BPS-11) 1 1 240,000 240,000

C134-M Clerk (BPS-09) 1 1 200,000 200,000

C009-M Calligrapher (BPS-08) 2 2 400,000 400,000

D014-M Dark Room Assistant (BPS-07) 1 1 158,000 158,000

M005-M Machine Operator (BPS-07) 1 1 157,000 157,000

O067-M Offset Plate Maker (BPS-07) 1 1 152,000 152,000

A228-M Assistant Operator (BPS-06) 2 2 270,000 280,000

T072-M Tradle Machine Operator (BPS-06) 1 1 140,000 140,000

D143-M Distributor (BPS-05) 1 1 120,000 120,000

S060-M Security Incharge (BPS-05) 1 1 120,000 120,000

B066-M Book Binder (BPS-04) 3 3 350,000 350,000

D089-M Despatch Rider (BPS-04) 1 1 110,000 110,000

D186-M Driver (BPS-04) 2 2 220,000 220,000

Page 709: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

710

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

07 HEALTH074 PUBLIC HEALTH SERVICES0741 PUBLIC HEALTH SERVICES074107 POPULATION WELFARE MEASURES

LQ4575 Directorate Of P & P

H076-M Helper (BPS-02) 6 6 500,000 600,000

C112-M Chowkidar (BPS-01) 2 2 160,000 160,000

M019-M Mali (BPS-01) 1 1 80,000 80,000

N006-M Naib Qasid (BPS-01) 3 3 240,000 240,000

S311-M Sanitary Worker (BPS-01) 2 2 160,000 160,000

A012 TOTAL ALLOWANCES 6,267,000 6,560,000 7,357,000

A012-1 TOTAL REGULAR ALLOWANCES 5,992,000 6,285,000 7,112,000

A01202 House Rent Allowance 860,000 860,000 860,000

A01203 Conveyance Allowance 1,300,000 1,300,000 1,300,000

A01207 Washing Allowance 12,000 12,000 12,000

A0120X Ad - hoc Allowance - 2010 1,700,000 1,700,000 1,700,000

A01217 Medical Allowance 600,000 600,000 600,000

A0121A Adhoc Relief Allowance 2011 460,000 460,000 460,000

A0121M Adhoc Relief Allowance - 2012 1,060,000 1,060,000 1,100,000

A0121T Adhoc Relief Allowance 2013 293,000 1,080,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 275,000 275,000 245,000

A01271 Overtime Allowance 35,000

A01273 Honoraria 10,000

000 Honoraria 10,000

A01274 Medical Charges 275,000 275,000 200,000

A03 TOTAL OPERATING EXPENSES 2,912,000 2,821,000 3,112,000

A032 TOTAL COMMUNICATIONS 240,000 171,000 240,000

A03201 Postage and Telegraph 30,000 30,000

A03202 Telephone and Trunk Call 200,000 170,000 200,000

A03205 Courier and Pilot Service 10,000 1,000 10,000

A033 TOTAL UTILITIES 437,000 371,000 476,000

A03302 Water 45,000 38,000 45,000

A03303 Electricity 392,000 333,000 431,000

Page 710: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

711

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

07 HEALTH074 PUBLIC HEALTH SERVICES0741 PUBLIC HEALTH SERVICES074107 POPULATION WELFARE MEASURES

LQ4575 Directorate Of P & P

001 Electricity 333,000 431,000

A034 TOTAL OCCUPANCY COSTS 1,408,000 1,547,000 1,548,000

A03402 Rent for Office Building 1,400,000 1,540,000 1,540,000

A03407 Rates and Taxes 8,000 7,000 8,000

A038 TOTAL TRAVEL & 548,000 511,000 570,000

TRANSPORTATION

A03805 Travelling Allowance 35,000 30,000 37,000

A03806 Transportation of Goods 15,000 8,000 15,000

A03807 P.O.L Charges 481,000 459,000 500,000

A03808 Conveyance Charges 17,000 14,000 18,000

A039 TOTAL GENERAL 279,000 221,000 278,000

A03901 Stationery 40,000 34,000 42,000

A03902 Printing and Publication 100,000 85,000 100,000

001 Printing and Publications 85,000 100,000

A03905 Newspapers Periodicals and Books 35,000 24,000 35,000

001 News Papers, Periodicals & Books 24,000 35,000

A03906 Uniforms and Protective Clothing 6,000 5,000 7,000

A03907 Advertising & Publicity 25,000 11,000 25,000

001 Advertising & Publicity 11,000 25,000

A03918 Exhibitions, Fairs & Other 7,000 6,000 8,000

National Celebrations

A03919 Payments to Others for Service 7,000 6,000

Rendered

A03927 Purchase of drug and medicines 7,000 6,000 8,000

A03942 Cost of Other Stores 17,000 14,000 18,000

001 Cost of Other Stores 14,000 18,000

A03970 Others 35,000 30,000 35,000

001 Others 30,000 35,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000

A041 TOTAL PENSION 1,000

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

Page 711: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

712

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

07 HEALTH074 PUBLIC HEALTH SERVICES0741 PUBLIC HEALTH SERVICES074107 POPULATION WELFARE MEASURES

LQ4575 Directorate Of P & P

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

A13 TOTAL REPAIRS AND MAINTENANCE 330,000 349,000 344,000

A130 TOTAL TRANSPORT 120,000 172,000 125,000

A13001 Transport 120,000 172,000 125,000

A131 TOTAL MACHINERY AND 150,000 127,000 157,000

EQUIPMENT

A13101 Machinery and Equipment 150,000 127,000 157,000

A132 TOTAL FURNITURE AND 30,000 25,000 32,000

FIXTURE

A13201 Furniture and Fixture 30,000 25,000 32,000

A137 TOTAL COMPUTER EQUIPMENT 30,000 25,000 30,000

A13701 Hardware 20,000 17,000 20,000

A13702 Software 10,000 8,000 10,000

_______________________________________________________________________________Directorate Of P & P 15,467,000 15,488,000 16,950,000

_______________________________________________________________________________

Page 712: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

713

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

07 HEALTH074 PUBLIC HEALTH SERVICES0741 PUBLIC HEALTH SERVICES074107 POPULATION WELFARE MEASURES

LQ5364 Population Welfare Department

A01 TOTAL EMPLOYEES RELATED EXPENSES. 24,238,000 23,386,000 25,813,000

A011 TOTAL PAY 67 67 12,181,000 10,363,000 12,939,000

A011-1 TOTAL PAY OF OFFICERS 17 17 5,052,000 6,479,000 6,288,000

A01101 Total Basic Pay of Officers 17 17 5,032,000 6,479,000 6,264,000

S045-M Secretary (BPS-20) 1 1 583,000 732,000

A029-M Additional Secretary (BPS-19) 2 2 820,000 1,082,000

D078-M Deputy Secretary (BPS-18) 3 3 870,000 1,255,000

L047-M Law Officer (BPS-17) 1 1 287,000 271,000

P139-M Private Secretary (BPS-17) 1 1 215,000 330,000

S053-M Section Officer (BPS-17) 6 6 1,525,000 2,035,000

S114-M Senior Scale Stenographer (BPS-16) 2 2 517,000 346,000

S282-M Superintendent (BPS-16) 1 1 215,000 213,000

A01105 Qualification Pay 20,000 24,000

A011-2 TOTAL PAY OF OTHER STAFF 50 50 7,129,000 3,884,000 6,651,000

A01151 Total Basic Pay of Other Staff 50 50 7,129,000 3,884,000 6,651,000

A336-M Assistant/Deputy (BPS-14) 8 8 1,870,000 1,890,000Superintendent

C162-M Composer (BPS-14) 1 1 200,000 219,000

S216-M Stenographer (BPS-14) 4 4 820,000 540,000

S078-M Senior Clerk (BPS-09) 4 4 698,000 676,000

J019-M Junior Clerk (BPS-07) 8 8 1,145,000 1,010,000

D089-M Despatch Rider (BPS-04) 2 2 253,000 237,000

D186-M Driver (BPS-04) 5 5 632,000 537,000

D003-M Daftri (BPS-02) 1 1 104,000 70,000

Q003-M Qasid (BPS-02) 1 1 104,000 133,000

C112-M Chowkidar (BPS-01) 2 2 172,000 192,000

Page 713: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

714

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

07 HEALTH074 PUBLIC HEALTH SERVICES0741 PUBLIC HEALTH SERVICES074107 POPULATION WELFARE MEASURES

LQ5364 Population Welfare Department

N006-M Naib Qasid (BPS-01) 13 13 1,050,000 1,081,000

S311-M Sanitary Worker (BPS-01) 1 1 81,000 66,000

A012 TOTAL ALLOWANCES 12,057,000 13,023,000 12,874,000

A012-1 TOTAL REGULAR ALLOWANCES 11,392,000 12,625,000 12,259,000

A01201 Senior Post Allowance 20,000 20,000 20,000

A01202 House Rent Allowance 1,200,000 1,200,000 1,200,000

A01203 Conveyance Allowance 1,000,000 1,500,000 1,200,000

A01207 Washing Allowance 10,000

A0120D Integrated Allowance 50,000 50,000 50,000

A0120N Spl. allowances @ 20% of basic 1,538,000 1,538,000 1,300,000

pay for Secretariat

A0120X Ad - hoc Allowance - 2010 3,300,000 3,300,000 3,200,000

A01216 Qualification Allowance 10,000 10,000 10,000

A01217 Medical Allowance 1,305,000 1,305,000 1,200,000

A0121A Adhoc Relief Allowance 2011 1,020,000 1,020,000 1,020,000

A0121M Adhoc Relief Allowance - 2012 1,600,000 2,100,000 1,700,000

A0121T Adhoc Relief Allowance 2013 1,000,000

A01224 Entertainment Allowance 19,000 19,000 19,000

A01228 Orderly Allowance 36,000 84,000 36,000

A01252 Non Practicing Allowance 144,000 144,000 144,000

A01270 Others 150,000 335,000 150,000

001 Others 335,000

037 30% Social Security Benefit in liue of Pension to the Contract Employees 150,000 150,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 665,000 398,000 615,000

A01271 Overtime Allowance 210,000 148,000 210,000

A01274 Medical Charges 150,000 50,000 100,000

A01277 Contingent Paid Staff 200,000 200,000 200,000

A01278 Leave Salary 50,000 50,000

A01279 Extra duty allowance 55,000 55,000

A03 TOTAL OPERATING EXPENSES 9,071,000 10,521,000 10,100,000

A032 TOTAL COMMUNICATIONS 985,000 827,000 1,080,000

A03201 Postage and Telegraph 65,000 55,000 70,000

Page 714: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

715

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

07 HEALTH074 PUBLIC HEALTH SERVICES0741 PUBLIC HEALTH SERVICES074107 POPULATION WELFARE MEASURES

LQ5364 Population Welfare Department

A03202 Telephone and Trunk Call 900,000 765,000 990,000

A03205 Courier and Pilot Service 20,000 7,000 20,000

A033 TOTAL UTILITIES 1,113,000 920,000 1,225,000

A03301 Gas 70,000 84,000 77,000

A03302 Water 81,000 19,000 90,000

A03303 Electricity 950,000 807,000 1,045,000

001 Electricity 950,000 807,000 1,045,000

A03304 Hot and Cold Weather Charges 12,000 10,000 13,000

A034 TOTAL OCCUPANCY COSTS 2,181,000 4,179,000 2,400,000

A03402 Rent for Office Building 2,131,000 4,162,000 2,350,000

A03407 Rates and Taxes 50,000 17,000 50,000

A038 TOTAL TRAVEL & 2,996,000 3,046,000 3,421,000

TRANSPORTATION

A03805 Travelling Allowance 358,000 304,000 390,000

A03806 Transportation of Goods 13,000 11,000 14,000

A03807 P.O.L Charges 2,600,000 2,710,000 2,990,000

A03808 Conveyance Charges 25,000 21,000 27,000

A039 TOTAL GENERAL 1,796,000 1,549,000 1,974,000

A03901 Stationery 550,000 467,000 605,000

A03902 Printing and Publication 240,000 204,000 264,000

001 Printing and Publications 240,000 204,000 264,000

A03905 Newspapers Periodicals and Books 65,000 80,000 72,000

001 News Papers, Periodicals & Books 65,000 80,000 72,000

A03906 Uniforms and Protective Clothing 50,000 42,000 55,000

A03907 Advertising & Publicity 110,000 93,000 120,000

001 Advertising & Publicity 110,000 93,000 120,000

A03918 Exhibitions, Fairs & Other 100,000 85,000 110,000

National Celebrations

A03942 Cost of Other Stores 121,000 103,000 133,000

001 Cost of Other Stores 121,000 103,000 133,000

A03955 Computer Stationary 150,000 127,000 165,000

A03970 Others 410,000 348,000 450,000

Page 715: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

716

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

07 HEALTH074 PUBLIC HEALTH SERVICES0741 PUBLIC HEALTH SERVICES074107 POPULATION WELFARE MEASURES

LQ5364 Population Welfare Department

001 Others 410,000 348,000 450,000

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 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 99,000 84,000 109,000

A063 TOTAL ENTERTAINMENT & 99,000 84,000 109,000

GIFTS

A06301 Entertainments & Gifts 99,000 84,000 109,000

001 Entertainment & Gifts 99,000 84,000 109,000

A13 TOTAL REPAIRS AND MAINTENANCE 710,000 753,000 780,000

A130 TOTAL TRANSPORT 400,000 490,000 440,000

A13001 Transport 400,000 490,000 440,000

A131 TOTAL MACHINERY AND 250,000 212,000 275,000

EQUIPMENT

A13101 Machinery and Equipment 250,000 212,000 275,000

A132 TOTAL FURNITURE AND 60,000 51,000 65,000

FIXTURE

A13201 Furniture and Fixture 60,000 51,000 65,000

Page 716: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

717

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

07 HEALTH074 PUBLIC HEALTH SERVICES0741 PUBLIC HEALTH SERVICES074107 POPULATION WELFARE MEASURES

LQ5364 Population Welfare Department

_______________________________________________________________________________Population Welfare Department 34,618,000 34,744,000 37,303,000

_______________________________________________________________________________

Page 717: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

718

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

07 HEALTH076 HEALTH ADMINISTRATION0761 ADMINISTRATION076101 ADMINISTRATION

LQ4074 Health Department

A01 TOTAL EMPLOYEES RELATED EXPENSES. 128,167,000 101,925,000 166,793,000

A011 TOTAL PAY 300 308 65,569,000 48,148,000 82,883,000

A011-1 TOTAL PAY OF OFFICERS 81 89 33,362,000 29,932,000 46,853,000

A01101 Total Basic Pay of Officers 81 89 32,102,000 29,932,000 43,642,000

S045-M Secretary (BPS-20) 1 1 781,000 898,000

S397-M Special Secretary (BPS-20) 1 1 1,000,000 1,310,000

S615-M Secretary PQCB (BPS-20) 1 1 630,000 725,000

T017-M Technical Advisor (BPS-20) 1 1 1,000,000 1,060,000

A029-M Additional Secretary (BPS-19) 4 5 2,650,000 3,447,000

C078-M Chief Drug Inspector (BPS-19) 1 1 615,000 707,000

C444-M Chief Planning Officer (BPS-19) 1 1 600,000 600,000

D593-M Drug Controller (BPS-19) 1 880,000

S363-M Senior Planning Officer (BPS-19) 1 1 500,000 575,000

C452-M Contract Manager (BPS-18) 1 480,000

D051-M Deputy Director (BPS-18) 1 1 300,000 301,000

D078-M Deputy Secretary (BPS-18) 8 9 3,572,000 4,947,000

D594-M Deputy Drug Controller (BPS-18) 1 840,000

P361-M Pre-Qualification (BPS-18) 1 480,000Specialist

S090-M Senior Law Officer (BPS-18) 1 1 800,000 1,020,000

S363-M Senior Planning Officer (BPS-18) 2 2 850,000 978,000

B089-M Budget Officer (BPS-17) 2 2 400,000 280,000

C176-M Computer Programmer (BPS-17) 1 1 300,000 345,000

L047-M Law Officer (BPS-17) 2 2 1,050,000 1,980,000

P076-M Planning Officer (BPS-17) 6 6 1,809,000 2,175,000

P139-M Private Secretary (BPS-17) 1 1 350,000 890,000

P158-M Programmer (BPS-17) 1 1 220,000 220,000

S053-M Section Officer (BPS-17) 2 1,640,000

Page 718: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

719

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

07 HEALTH076 HEALTH ADMINISTRATION0761 ADMINISTRATION076101 ADMINISTRATION

LQ4074 Health Department

S602-M Scrutiny Officer (BPS-17) 3 3 600,000 690,000

U017-M Under Secretary/Section (BPS-17) 25 25 9,000,000 10,349,000Officer

P037-M Personal Assistant (BPS-16) 8 8 2,627,000 3,009,000

S114-M Senior Scale Stenographer (BPS-16) 7 7 1,818,000 2,091,000

S282-M Superintendent (BPS-16) 2 2 630,000 725,000

A01102 Personal pay 500,000 1,165,000

A01103 Special Pay 600,000 1,150,000

A01104 Technical pay 50,000 58,000

A01105 Qualification Pay 110,000 838,000

A011-2 TOTAL PAY OF OTHER STAFF 219 219 32,207,000 18,216,000 36,030,000

A01151 Total Basic Pay of Other Staff 219 219 32,137,000 18,216,000 35,995,000

C174-M Computer Operator (BPS-15) 6 6 605,000 504,000

S216-M Stenographer (BPS-15) 3 252,000

A097-M Assistant (BPS-14) 1 1 400,000 200,000

A336-M Assistant/Deputy (BPS-14) 30 30 6,230,000 7,163,000Superintendent

C162-M Composer (BPS-14) 3 3 1,050,000 940,000

S216-M Stenographer (BPS-14) 34 31 5,730,000 6,187,000

A317-M Auditor (BPS-11) 1 1 150,000 173,000

D222-M Draftsman (BPS-11) 3 3 400,000 460,000

A338-M Assistant Draftsman (BPS-09) 2 2 200,000 230,000

S078-M Senior Clerk (BPS-09) 35 35 5,875,000 6,256,000

J019-M Junior Clerk (BPS-07) 26 26 2,905,000 3,316,000

T061-M Tracer (BPS-05) 1 1 110,000 127,000

D089-M Despatch Rider (BPS-04) 4 4 625,000 730,000

D186-M Driver (BPS-04) 9 9 1,205,000 1,480,000

D003-M Daftri (BPS-02) 7 7 792,000 928,000

F087-M Frash (BPS-02) 3 3 300,000 345,000

Page 719: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

720

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

07 HEALTH076 HEALTH ADMINISTRATION0761 ADMINISTRATION076101 ADMINISTRATION

LQ4074 Health Department

N006-M Naib Qasid (BPS-01) 53 53 5,460,000 6,589,000

S311-M Sanitary Worker (BPS-01) 1 1 100,000 115,000

A01153 Special Pay 70,000 35,000

A012 TOTAL ALLOWANCES 62,598,000 53,777,000 83,910,000

A012-1 TOTAL REGULAR ALLOWANCES 61,555,000 52,509,000 82,604,000

A01201 Senior Post Allowance 130,000 155,000 428,000

A01202 House Rent Allowance 8,749,000 4,809,000 8,774,000

A01203 Conveyance Allowance 7,415,000 6,795,000 7,830,000

A01207 Washing Allowance 15,000

A01209 Special Additional Allowance 170,000

A0120D Integrated Allowance 185,000

A0120N Spl. allowances @ 20% of basic 6,800,000 5,550,000 11,572,000

pay for Secretariat

A0120P Adhoc Relief 2009 550,000 50,000 500,000

A0120X Ad - hoc Allowance - 2010 16,333,000 12,477,000 20,009,000

A01216 Qualification Allowance 120,000

A01217 Medical Allowance 5,558,000 4,016,000 6,507,000

A0121A Adhoc Relief Allowance 2011 6,622,000 4,332,000 8,628,000

A0121B Health Professional Allowance 200,000 410,000 500,000

A0121M Adhoc Relief Allowance - 2012 6,208,000 9,018,000 10,072,000

A0121T Adhoc Relief Allowance 2013 2,235,000 2,078,000

A01224 Entertainment Allowance 270,000 40,000 118,000

A01226 Computer Allowance 20,000

A01228 Orderly Allowance 175,000 83,000 86,000

A01236 Deputation Allowance 144,000 672,000

A01239 Special Allowance 90,000

001 Special Allowance 90,000

A01244 Adhoc Relief 50,000

A01252 Non Practicing Allowance 100,000 280,000 100,000

A01262 Special Relief Allowance 72,000 22,000

A01270 Others 2,323,000 1,493,000 4,730,000

001 Others 743,000

037 30% Social Security Benefit in liue of Pension to the Contract Employees 1,470,000 750,000 3,230,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 1,043,000 1,268,000 1,306,000

Page 720: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

721

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

07 HEALTH076 HEALTH ADMINISTRATION0761 ADMINISTRATION076101 ADMINISTRATION

LQ4074 Health Department

A01271 Overtime Allowance 420,000 420,000 450,000

A01273 Honoraria 35,000 35,000 38,000

000 Honoraria 35,000 35,000

A01274 Medical Charges 586,000 811,000 815,000

A01278 Leave Salary 2,000 2,000 3,000

A03 TOTAL OPERATING EXPENSES 31,661,000 53,504,000 37,832,000

A032 TOTAL COMMUNICATIONS 5,740,000 5,638,000 6,330,000

A03201 Postage and Telegraph 650,000 1,252,000 715,000

A03202 Telephone and Trunk Call 5,090,000 4,386,000 5,615,000

A033 TOTAL UTILITIES 700,000 3,814,000 1,370,000

A03301 Gas 75,000 214,000 183,000

A03302 Water 10,000 8,000 10,000

A03303 Electricity 550,000 2,467,000 1,105,000

001 Electricity 550,000 2,467,000

A03304 Hot and Cold Weather Charges 65,000 125,000 72,000

A03370 Others 1,000,000

A034 TOTAL OCCUPANCY COSTS 20,000 1,035,000 22,000

A03402 Rent for Office Building 218,000

A03407 Rates and Taxes 20,000 817,000 22,000

A038 TOTAL TRAVEL & 14,200,000 17,400,000 16,989,000

TRANSPORTATION

A03805 Travelling Allowance 1,036,000 1,181,000 1,430,000

A03807 P.O.L Charges 13,160,000 16,216,000 15,555,000

A03808 Conveyance Charges 4,000 3,000 4,000

A039 TOTAL GENERAL 11,001,000 25,617,000 13,121,000

A03901 Stationery 3,195,000 3,961,000 3,525,000

A03902 Printing and Publication 2,020,000 2,867,000 2,560,000

001 Printing and Publications 1,900,000 2,867,000

Page 721: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

722

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

07 HEALTH076 HEALTH ADMINISTRATION0761 ADMINISTRATION076101 ADMINISTRATION

LQ4074 Health Department

A03903 Conference/Seminars/Workshops/ 2,100,000

Symposia

A03905 Newspapers Periodicals and Books 217,000 374,000 397,000

001 News Papers, Periodicals & Books 120,000 374,000

A03906 Uniforms and Protective Clothing 30,000 75,000 33,000

A03907 Advertising & Publicity 781,000 6,814,000 980,000

001 Advertising & Publicity 600,000 6,814,000

A03917 Law Charges 110,000 193,000 121,000

A03919 Payments to Others for Service 10,000 2,748,000 10,000

Rendered

A03942 Cost of Other Stores 497,000 787,000 670,000

001 Cost of Other Stores 300,000 787,000

A03955 Computer Stationary 2,381,000 3,309,000 2,760,000

A03970 Others 1,760,000 2,389,000 2,065,000

001 Others 1,450,000 2,389,000 2,065,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 300,000 579,000 1,000

A041 TOTAL PENSION 300,000 579,000 1,000

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

A04115 Social Security benefit in 300,000 579,000

lieu of Pension

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 500,000 8,136,000 550,000

A052 TOTAL GRANTS-DOMESTIC 500,000 8,136,000 550,000

A05216 Fin. Assis. to the families of 500,000 425,000 550,000

G. Serv. who expire

001 Fin. Assis. to the families of the persons who expires during service. 500,000 425,000

A05270 To Others 7,711,000

001 Others 7,711,000

A06 TOTAL TRANSFERS 245,000 2,758,000 420,000

A063 TOTAL ENTERTAINMENT & 245,000 2,758,000 420,000

GIFTS

A06301 Entertainments & Gifts 245,000 2,758,000 420,000

Page 722: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

723

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

07 HEALTH076 HEALTH ADMINISTRATION0761 ADMINISTRATION076101 ADMINISTRATION

LQ4074 Health Department

001 Entertainment & Gifts 215,000 2,758,000

A13 TOTAL REPAIRS AND MAINTENANCE 5,476,000 6,588,000 6,118,000

A130 TOTAL TRANSPORT 2,570,000 3,274,000 2,885,000

A13001 Transport 2,570,000 3,274,000 2,885,000

A131 TOTAL MACHINERY AND 2,123,000 2,488,000 2,323,000

EQUIPMENT

A13101 Machinery and Equipment 2,123,000 2,488,000 2,323,000

A132 TOTAL FURNITURE AND 783,000 826,000 910,000

FIXTURE

A13201 Furniture and Fixture 783,000 826,000 910,000

_______________________________________________________________________________Health Department 166,349,000 173,490,000 211,714,000

_______________________________________________________________________________

Page 723: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

724

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

07 HEALTH076 HEALTH ADMINISTRATION0761 ADMINISTRATION076101 ADMINISTRATION

LQ4105 Drug Courts

A01 TOTAL EMPLOYEES RELATED EXPENSES. 29,456,000 24,337,000 33,009,000

A011 TOTAL PAY 68 68 14,032,000 8,426,000 15,434,000

A011-1 TOTAL PAY OF OFFICERS 20 20 8,400,000 3,960,000 9,240,000

A01101 Total Basic Pay of Officers 20 20 8,400,000 3,960,000 9,240,000

C055-M Chairman (BPS-21) 4 2,644,000

C055-M Chairman (BPS-20) 4 2,404,000

M109-M Member (BPS-19) 8 8 2,656,000 2,922,000

D146-M District Attorney (BPS-18) 4 4 2,008,000 2,209,000

D198-M Drug Inspector (BPS-17) 4 4 1,332,000 1,465,000

A011-2 TOTAL PAY OF OTHER STAFF 48 48 5,632,000 4,466,000 6,194,000

A01151 Total Basic Pay of Other Staff 48 48 5,632,000 4,466,000 6,194,000

S216-M Stenographer (BPS-14) 8 1,204,000

S216-M Stenographer (BPS-12) 8 1,324,000

A055-M Ahlmad (Civil) (BPS-07) 8 8 1,016,000 1,118,000

C040-M Cashier (BPS-07) 4 4 508,000 559,000

J019-M Junior Clerk (BPS-07) 4 4 432,000 475,000

R017-M Reader Clerk (BPS-07) 4 4 364,000 400,000

D186-M Driver (BPS-04) 4 4 500,000 550,000

C112-M Chowkidar (BPS-02) 8 884,000

N006-M Naib Qasid (BPS-02) 8 884,000

C112-M Chowkidar (BPS-01) 8 804,000

N006-M Naib Qasid (BPS-01) 8 804,000

A012 TOTAL ALLOWANCES 15,424,000 15,911,000 17,575,000

A012-1 TOTAL REGULAR ALLOWANCES 15,215,000 15,767,000 17,345,000

A01201 Senior Post Allowance 60,000 54,000 67,000

Page 724: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

725

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

07 HEALTH076 HEALTH ADMINISTRATION0761 ADMINISTRATION076101 ADMINISTRATION

LQ4105 Drug Courts

A01202 House Rent Allowance 2,000,000 1,560,000 2,000,000

A01203 Conveyance Allowance 800,000 895,000 850,000

A01205 Dearness Allowance 100,000

A01209 Special Additional Allowance 100,000

A0120D Integrated Allowance 174,000 68,000 153,000

A0120K Special Judicial Allowance 3,832,000 4,064,000 3,500,000

A0120X Ad - hoc Allowance - 2010 2,600,000 1,850,000 2,000,000

A01216 Qualification Allowance 30,000 7,000 60,000

A01217 Medical Allowance 1,052,000 819,000 1,052,000

A0121A Adhoc Relief Allowance 2011 900,000 745,000 946,000

A0121M Adhoc Relief Allowance - 2012 1,400,000 1,375,000 1,400,000

A0121T Adhoc Relief Allowance 2013 420,000 300,000

A01224 Entertainment Allowance 60,000 55,000 65,000

A01228 Orderly Allowance 85,000 26,000 90,000

A01236 Deputation Allowance 250,000 75,000 250,000

A01239 Special Allowance 15,000

001 Special Allowance 15,000

A01240 Utility allowance for Gas 500,000 230,000 500,000

A01241 Utility allowance for electricity 672,000 860,000 900,000

A01244 Adhoc Relief 400,000

A01248 Judicial Allowance 2,158,000 2,000,000

A01252 Non Practicing Allowance 91,000 96,000

A01262 Special Relief Allowance 100,000

A01270 Others 800,000 400,000 416,000

001 Others 700,000 300,000

037 30% Social Security Benefit in liue of Pension to the Contract Employees 100,000 100,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 209,000 144,000 230,000

A01271 Overtime Allowance 55,000

A01273 Honoraria 5,000 1,000 5,000

000 Honoraria 5,000 1,000

A01274 Medical Charges 200,000 86,000 220,000

A01277 Contingent Paid Staff 4,000 2,000 5,000

A03 TOTAL OPERATING EXPENSES 5,258,000 5,024,000 5,338,000

A032 TOTAL COMMUNICATIONS 498,000 348,000 567,000

A03201 Postage and Telegraph 80,000 52,000 88,000

Page 725: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

726

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

07 HEALTH076 HEALTH ADMINISTRATION0761 ADMINISTRATION076101 ADMINISTRATION

LQ4105 Drug Courts

A03202 Telephone and Trunk Call 418,000 296,000 469,000

A03205 Courier and Pilot Service 10,000

A033 TOTAL UTILITIES 670,000 620,000 741,000

A03301 Gas 83,000 113,000 91,000

A03302 Water 59,000 23,000 65,000

A03303 Electricity 527,000 474,000 580,000

001 Electricity 527,000 474,000

A03304 Hot and Cold Weather Charges 1,000 10,000 5,000

A034 TOTAL OCCUPANCY COSTS 1,370,000 749,000 1,022,000

A03402 Rent for Office Building 1,350,000 739,000 1,000,000

A03407 Rates and Taxes 20,000 10,000 22,000

A038 TOTAL TRAVEL & 1,240,000 1,763,000 1,372,000

TRANSPORTATION

A03805 Travelling Allowance 420,000 438,000 462,000

A03806 Transportation of Goods 60,000 1,000 66,000

A03807 P.O.L Charges 720,000 1,312,000 800,000

A03808 Conveyance Charges 40,000 12,000 44,000

A039 TOTAL GENERAL 1,480,000 1,544,000 1,636,000

A03901 Stationery 260,000 226,000 286,000

A03902 Printing and Publication 220,000 190,000 242,000

001 Printing and Publications 220,000 190,000

A03905 Newspapers Periodicals and Books 60,000 53,000 66,000

001 News Papers, Periodicals & Books 60,000 53,000

A03906 Uniforms and Protective Clothing 10,000 27,000 11,000

A03907 Advertising & Publicity 70,000 7,000 77,000

001 Advertising & Publicity 70,000 7,000

A03918 Exhibitions, Fairs & Other 10,000 6,000 11,000

National Celebrations

A03919 Payments to Others for Service 700,000 795,000 778,000

Rendered

A03942 Cost of Other Stores 80,000 101,000 88,000

001 Cost of Other Stores 80,000 101,000

Page 726: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

727

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

07 HEALTH076 HEALTH ADMINISTRATION0761 ADMINISTRATION076101 ADMINISTRATION

LQ4105 Drug Courts

A03970 Others 70,000 139,000 77,000

001 Others 70,000 139,000 77,000

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 500,000 213,000 500,000

A052 TOTAL GRANTS-DOMESTIC 500,000 213,000 500,000

A05216 Fin. Assis. to the families of 500,000 213,000 500,000

G. Serv. who expire

001 Fin. Assis. to the families of the persons who expires during service. 500,000 213,000

A13 TOTAL REPAIRS AND MAINTENANCE 495,000 456,000 545,000

A130 TOTAL TRANSPORT 280,000 278,000 308,000

A13001 Transport 280,000 278,000 308,000

A131 TOTAL MACHINERY AND 130,000 123,000 143,000

EQUIPMENT

A13101 Machinery and Equipment 130,000 123,000 143,000

A132 TOTAL FURNITURE AND 85,000 55,000 94,000

FIXTURE

A13201 Furniture and Fixture 85,000 55,000 94,000

_______________________________________________________________________________Drug Courts 35,709,000 30,030,000 39,393,000

_______________________________________________________________________________

Page 727: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

728

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

08 RECREATIONAL, CULTURE AND RELIGION081 RECREATIONAL AND SPORTING SERVICES0811 RECREATIONAL AND SPORTING SERVICES081105 ADMINISTRATION

LQ4152 Grants to Punjab Sports Board

A01 TOTAL EMPLOYEES RELATED EXPENSES. 17,865,000 17,865,000 27,290,000

A011 TOTAL PAY 8,850,000 8,850,000 8,699,000

A011-1 TOTAL PAY OF OFFICERS 1,922,000 1,922,000 2,332,000

A01150 Others 1,922,000 1,922,000 2,332,000

002 Pay of Officers 2,332,000

A011-2 TOTAL PAY OF OTHER STAFF 6,928,000 6,928,000 6,367,000

A01170 Others 6,928,000 6,928,000 6,367,000

002 Pay of Staff 6,367,000

A012 TOTAL ALLOWANCES 9,015,000 9,015,000 18,591,000

A012-1 TOTAL REGULAR ALLOWANCES 6,715,000 6,715,000 15,171,000

A01202 House Rent Allowance 1,712,000 1,712,000 1,710,000

A01203 Conveyance Allowance 543,000 543,000 1,800,000

A0120X Ad - hoc Allowance - 2010 2,016,000

A01217 Medical Allowance 1,900,000 1,900,000 1,800,000

A0121A Adhoc Relief Allowance 2011 120,000 120,000 768,000

A0121M Adhoc Relief Allowance - 2012 220,000 220,000 2,756,000

A0121T Adhoc Relief Allowance 2013 1,678,000

A01224 Entertainment Allowance 10,000 10,000 10,000

A01236 Deputation Allowance 110,000 110,000 120,000

A01270 Others 2,100,000 2,100,000 2,513,000

001 Others 2,100,000

037 30% Social Security Benefit in liue of Pension to the Contract Employees 2,513,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 2,300,000 2,300,000 3,420,000

A01273 Honoraria 100,000 100,000 800,000

000 Honoraria 100,000 800,000

A01274 Medical Charges 100,000 100,000 100,000

A01277 Contingent Paid Staff 2,000,000 2,000,000 2,500,000

A01278 Leave Salary 100,000 100,000 20,000

Page 728: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

729

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

08 RECREATIONAL, CULTURE AND RELIGION081 RECREATIONAL AND SPORTING SERVICES0811 RECREATIONAL AND SPORTING SERVICES081105 ADMINISTRATION

LQ4152 Grants to Punjab Sports Board

A03 TOTAL OPERATING EXPENSES 11,000,000 9,350,000 5,950,000

A032 TOTAL COMMUNICATIONS 1,000,000 850,000 500,000

A03202 Telephone and Trunk Call 1,000,000 850,000 500,000

A033 TOTAL UTILITIES 4,800,000 4,080,000 2,550,000

A03301 Gas 1,000,000 850,000 600,000

A03302 Water 700,000 595,000 200,000

A03303 Electricity 3,000,000 2,550,000 1,700,000

001 Electricity 2,550,000 1,700,000

A03370 Others 100,000 85,000 50,000

A038 TOTAL TRAVEL & 3,600,000 3,060,000 1,900,000

TRANSPORTATION

A03805 Travelling Allowance 100,000 85,000 200,000

A03807 P.O.L Charges 3,500,000 2,975,000 1,700,000

A039 TOTAL GENERAL 1,600,000 1,360,000 1,000,000

A03901 Stationery 500,000 425,000 300,000

A03902 Printing and Publication 200,000 170,000 50,000

001 Printing and Publications 170,000 50,000

A03907 Advertising & Publicity 200,000 170,000 100,000

001 Advertising & Publicity 170,000 100,000

A03955 Computer Stationary 200,000 170,000 50,000

A03970 Others 500,000 425,000 500,000

001 Others 425,000 500,000

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 1,496,330,000 500,000,000

Page 729: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

730

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

08 RECREATIONAL, CULTURE AND RELIGION081 RECREATIONAL AND SPORTING SERVICES0811 RECREATIONAL AND SPORTING SERVICES081105 ADMINISTRATION

LQ4152 Grants to Punjab Sports Board

A052 TOTAL GRANTS-DOMESTIC 1,496,330,000 500,000,000

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

G. Serv. who expire

001 Fin. Assis. to the families of the persons who expires during service. 200,000

A05270 To Others 1,496,130,000 500,000,000

001 Others 1,496,130,000

Z1Z Block Allocation 500,000,000

A06 TOTAL TRANSFERS 7,935,000 6,745,000 5,400,000

A061 TOTAL SCHOLARSHIP 800,000 680,000 300,000

A06102 Others 800,000 680,000 300,000

001 Others 680,000

A062 TOTAL TECHNICAL 7,000,000 5,950,000 5,000,000

ASSISTANCE

A06270 Others 7,000,000 5,950,000 5,000,000

001 Others 5,950,000

A063 TOTAL ENTERTAINMENT & 135,000 115,000 100,000

GIFTS

A06301 Entertainments & Gifts 135,000 115,000 100,000

001 Entertainment & Gifts 115,000 100,000

A09 TOTAL PHYSICAL ASSETS 900,000 765,000 260,000

A095 TOTAL PURCHASE OF 100,000 85,000 10,000

TRANSPORT

A09501 Transport 100,000 85,000 10,000

001 Transport 85,000

A096 TOTAL PURCHASE OF PLANT & 200,000 170,000 100,000

MACHINERY

A09601 Plant and Machinery 200,000 170,000 100,000

Page 730: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

731

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

08 RECREATIONAL, CULTURE AND RELIGION081 RECREATIONAL AND SPORTING SERVICES0811 RECREATIONAL AND SPORTING SERVICES081105 ADMINISTRATION

LQ4152 Grants to Punjab Sports Board

A097 TOTAL PURCHASE FURNITURE 200,000 170,000 50,000

& FIXTURE

A09701 Purchase of Furniture and Fixture 200,000 170,000 50,000

A098 TOTAL PURCHASE OF OTHER 400,000 340,000 100,000

ASSETS

A09899 Others 400,000 340,000 100,000

A13 TOTAL REPAIRS AND MAINTENANCE 2,300,000 1,955,000 1,100,000

A130 TOTAL TRANSPORT 500,000 425,000 300,000

A13001 Transport 500,000 425,000 300,000

A131 TOTAL MACHINERY AND 400,000 340,000 100,000

EQUIPMENT

A13101 Machinery and Equipment 400,000 340,000 100,000

A132 TOTAL FURNITURE AND 400,000 340,000 100,000

FIXTURE

A13201 Furniture and Fixture 400,000 340,000 100,000

A133 TOTAL BUILDINGS AND 1,000,000 850,000 600,000

STRUCTURE

A13370 Others 1,000,000 850,000 600,000

001 Others 850,000

_______________________________________________________________________________Grants to Punjab Sports Board 40,000,000 1,533,010,000 540,001,000

_______________________________________________________________________________

Page 731: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

732

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

08 RECREATIONAL, CULTURE AND RELIGION081 RECREATIONAL AND SPORTING SERVICES0811 RECREATIONAL AND SPORTING SERVICES081105 ADMINISTRATION

LQ4153 Directorate General Sports

A01 TOTAL EMPLOYEES RELATED EXPENSES. 76,014,000 71,870,000 79,752,000

A011 TOTAL PAY 286 286 39,124,000 33,570,000 39,189,000

A011-1 TOTAL PAY OF OFFICERS 58 58 17,531,000 15,000,000 18,281,000

A01101 Total Basic Pay of Officers 58 58 17,531,000 15,000,000 18,281,000

D110-M Director General (BPS-20) 1 1 482,000 497,000

D100-M Director (BPS-19) 2 2 902,000 754,000

D051-M Deputy Director (BPS-18) 4 4 993,000 979,000

S081-M Senior Coach (BPS-18) 6 6 2,583,000 2,970,000

A146-F Assistant Director (BPS-17) 1 164,000

A146-M Assistant Director (BPS-17) 5 4 768,000 684,000

C145-M Coach (BPS-17) 8 8 2,047,000 2,026,000

P174-F Provincial Coacher (BPS-17) 6 6 2,264,000 2,361,000

P174-M Provincial Coacher (BPS-17) 13 13 4,905,000 5,116,000

P184-M Public Relation Officer (BPS-17) 1 1 192,000 192,000

A035-M Administrator (BPS-16) 3 3 494,000 596,000

B088-M Budget and Accounts (BPS-16) 1 1 288,000 293,000Officer

C025-M Care-Taker (BPS-16) 2 2 394,000 356,000

J017-M Junior Assistant Director (BPS-16) 1 1 120,000 125,000

O010-M Officer Incharge (BPS-16) 1 1 245,000 278,000

S114-M Senior Scale Stenographer (BPS-16) 2 2 427,000 448,000

S282-M Superintendent (BPS-16) 2 2 427,000 442,000

A011-2 TOTAL PAY OF OTHER STAFF 228 228 21,593,000 18,570,000 20,908,000

A01151 Total Basic Pay of Other Staff 228 228 21,593,000 18,570,000 20,856,000

C145-M Coach (BPS-15) 4 4 408,000 425,000

S292-M Supervisor (BPS-15) 1 1 102,000 106,000

Page 732: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

733

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

08 RECREATIONAL, CULTURE AND RELIGION081 RECREATIONAL AND SPORTING SERVICES0811 RECREATIONAL AND SPORTING SERVICES081105 ADMINISTRATION

LQ4153 Directorate General Sports

A097-M Assistant (BPS-14) 9 9 1,473,000 1,417,000

S216-M Stenographer (BPS-14) 3 3 182,000 317,000

C026-M Care-Taker-Cum-Storekeepe (BPS-09) 2 2 288,000 288,000

C230-M Care Taker (BPS-09) 1 1 74,000 74,000

S078-M Senior Clerk (BPS-09) 9 9 1,257,000 1,375,000

A334-M Accountant (BPS-08) 3 3 618,000 627,000

J019-M Junior Clerk (BPS-07) 12 12 1,452,000 1,324,000

I006-M Imam-Cum-Khatib (BPS-06) 1 1 67,000 69,000

S250-M Store Keeper (BPS-06) 2 2 258,000 254,000

C027-M Carpenter (BPS-05) 1 1 65,000 65,000

E034-M Electrician (BPS-05) 4 4 534,000 539,000

H027-M Head Cook (BPS-05) 2 2 144,000 145,000

L072-M Life Guard (BPS-05) 1 1 70,000 82,000

P095-M Plumber (BPS-05) 1 1 65,000 65,000

P216-M Plumber/Carpenter (BPS-05) 7 7 868,000 860,000

T100-M Tubewell Mechanic (BPS-05) 3 3 304,000 300,000

D186-M Driver (BPS-04) 2 2 220,000 223,000

H041-M Head Mali (BPS-03) 2 2 124,000 78,000

A194-M Assistant Head Mali (BPS-02) 1 1 133,000 136,000

D003-M Daftri (BPS-02) 1 1 134,000 133,000

B005-M Baildar (BPS-01) 8 8 461,000 461,000

C112-M Chowkidar (BPS-01) 2 2 115,000 115,000

C194-M Cook Bearer (BPS-01) 13 13 1,109,000 798,000

M210-M Mali/Beldar/Sweeper (BPS-01) 119 119 9,853,000 9,455,000

N006-M Naib Qasid (BPS-01) 12 12 1,100,000 1,010,000

S311-M Sanitary Worker (BPS-01) 2 2 115,000 115,000

A01152 Personal pay 52,000

A012 TOTAL ALLOWANCES 36,890,000 38,300,000 40,563,000

Page 733: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

734

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

08 RECREATIONAL, CULTURE AND RELIGION081 RECREATIONAL AND SPORTING SERVICES0811 RECREATIONAL AND SPORTING SERVICES081105 ADMINISTRATION

LQ4153 Directorate General Sports

A012-1 TOTAL REGULAR ALLOWANCES 36,780,000 38,200,000 40,443,000

A01202 House Rent Allowance 6,270,000 6,170,000 6,770,000

A01203 Conveyance Allowance 5,125,000 6,225,000 7,125,000

A0120D Integrated Allowance 150,000 150,000 151,000

A0120P Adhoc Relief 2009 145,000

A0120X Ad - hoc Allowance - 2010 11,000,000 9,000,000 11,000,000

A01217 Medical Allowance 4,057,000 3,400,000 3,117,000

A0121A Adhoc Relief Allowance 2011 3,119,000 3,000,000 3,464,000

A0121M Adhoc Relief Allowance - 2012 6,170,000 6,300,000 7,465,000

A0121N Personal Allowance 100,000

A0121T Adhoc Relief Allowance 2013 3,200,000 273,000

A01224 Entertainment Allowance 5,000 6,000

A01236 Deputation Allowance 60,000

A01244 Adhoc Relief 218,000 218,000

A01262 Special Relief Allowance 307,000

A01270 Others 219,000 750,000 694,000

037 30% Social Security Benefit in liue of Pension to the Contract Employees 219,000 750,000 694,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 110,000 100,000 120,000

A01273 Honoraria 60,000 100,000 70,000

000 Honoraria 60,000 100,000 70,000

A01274 Medical Charges 50,000 50,000

A03 TOTAL OPERATING EXPENSES 4,463,000 3,902,000 4,924,000

A032 TOTAL COMMUNICATIONS 370,000 314,000 407,000

A03201 Postage and Telegraph 70,000 59,000 77,000

A03202 Telephone and Trunk Call 300,000 255,000 330,000

A033 TOTAL UTILITIES 2,660,000 2,261,000 2,927,000

A03301 Gas 90,000 76,000 100,000

A03302 Water 55,000 47,000 60,000

A03303 Electricity 2,500,000 2,125,000 2,750,000

001 Electricity 2,500,000 2,125,000 2,750,000

A03304 Hot and Cold Weather Charges 15,000 13,000 17,000

Page 734: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

735

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

08 RECREATIONAL, CULTURE AND RELIGION081 RECREATIONAL AND SPORTING SERVICES0811 RECREATIONAL AND SPORTING SERVICES081105 ADMINISTRATION

LQ4153 Directorate General Sports

A038 TOTAL TRAVEL & 618,000 635,000 695,000

TRANSPORTATION

A03805 Travelling Allowance 360,000 406,000 400,000

A03807 P.O.L Charges 250,000 222,000 290,000

A03808 Conveyance Charges 8,000 7,000 5,000

A039 TOTAL GENERAL 815,000 692,000 895,000

A03901 Stationery 140,000 119,000 155,000

A03902 Printing and Publication 120,000 102,000 130,000

001 Printing and Publications 120,000 102,000 130,000

A03907 Advertising & Publicity 25,000 21,000 25,000

001 Advertising & Publicity 25,000 21,000 25,000

A03955 Computer Stationary 150,000 127,000 165,000

A03970 Others 380,000 323,000 420,000

001 Others 380,000 323,000 420,000

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 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 115,000 98,000 120,000

A061 TOTAL SCHOLARSHIP 100,000 85,000 100,000

A06101 Merit 100,000 85,000 100,000

Page 735: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

736

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

08 RECREATIONAL, CULTURE AND RELIGION081 RECREATIONAL AND SPORTING SERVICES0811 RECREATIONAL AND SPORTING SERVICES081105 ADMINISTRATION

LQ4153 Directorate General Sports

A063 TOTAL ENTERTAINMENT & 15,000 13,000 20,000

GIFTS

A06301 Entertainments & Gifts 15,000 13,000 20,000

001 Entertainment & Gifts 15,000 13,000 20,000

A13 TOTAL REPAIRS AND MAINTENANCE 215,000 193,000 290,000

A130 TOTAL TRANSPORT 60,000 61,000 75,000

A13001 Transport 60,000 61,000 75,000

A131 TOTAL MACHINERY AND 95,000 81,000 100,000

EQUIPMENT

A13101 Machinery and Equipment 95,000 81,000 100,000

A132 TOTAL FURNITURE AND 60,000 51,000 65,000

FIXTURE

A13201 Furniture and Fixture 60,000 51,000 65,000

A137 TOTAL COMPUTER EQUIPMENT 50,000

A13703 I.T. Equipment 50,000

_______________________________________________________________________________Directorate General Sports 81,307,000 76,063,000 85,587,000

_______________________________________________________________________________

Page 736: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

737

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

08 RECREATIONAL, CULTURE AND RELIGION081 RECREATIONAL AND SPORTING SERVICES0811 RECREATIONAL AND SPORTING SERVICES081105 ADMINISTRATION

LQ5142 Youth Affairs Sports Archeology

A01 TOTAL EMPLOYEES RELATED EXPENSES. 22,811,000 20,453,000 27,690,000

A011 TOTAL PAY 76 76 9,573,000 9,010,000 13,224,000

A011-1 TOTAL PAY OF OFFICERS 16 16 5,410,000 5,010,000 5,799,000

A01101 Total Basic Pay of Officers 16 16 5,340,000 5,010,000 5,759,000

S045-M Secretary (BPS-20) 1 1 750,000 800,000

A029-M Additional Secretary (BPS-19) 1 1 600,000 650,000

D078-M Deputy Secretary (BPS-18) 2 2 980,000 1,179,000

P139-M Private Secretary (BPS-17) 1 280,000

U017-M Under Secretary/Section (BPS-17) 6 6 1,750,000 1,800,000Officer

P037-M Personal Assistant (BPS-16) 1 1 180,000 250,000

P139-M Private Secretary (BPS-16) 1 280,000

S114-M Senior Scale Stenographer (BPS-16) 3 3 520,000 550,000

S282-M Superintendent (BPS-16) 1 1 280,000 250,000

A01102 Personal pay 30,000 20,000

A01103 Special Pay 20,000

A01105 Qualification Pay 20,000 20,000

A011-2 TOTAL PAY OF OTHER STAFF 60 60 4,163,000 4,000,000 7,425,000

A01151 Total Basic Pay of Other Staff 60 60 4,163,000 4,000,000 7,425,000

A336-M Assistant/Deputy (BPS-14) 7 7 950,000 1,694,000Superintendent

S216-M Stenographer (BPS-14) 6 6 600,000 1,070,000

S078-M Senior Clerk (BPS-09) 6 6 500,000 892,000

J019-M Junior Clerk (BPS-07) 6 6 463,000 825,000

D089-M Despatch Rider (BPS-05) 4 4 250,000 446,000

D186-M Driver (BPS-05) 6 6 350,000 624,000

D003-M Daftri (BPS-02) 3 3 150,000 268,000

C112-M Chowkidar (BPS-01) 4 4 200,000 357,000

Page 737: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

738

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

08 RECREATIONAL, CULTURE AND RELIGION081 RECREATIONAL AND SPORTING SERVICES0811 RECREATIONAL AND SPORTING SERVICES081105 ADMINISTRATION

LQ5142 Youth Affairs Sports Archeology

N006-M Naib Qasid (BPS-01) 13 13 500,000 892,000

S311-M Sanitary Worker (BPS-01) 5 5 200,000 357,000

A012 TOTAL ALLOWANCES 13,238,000 11,443,000 14,466,000

A012-1 TOTAL REGULAR ALLOWANCES 13,128,000 11,403,000 14,355,000

A01201 Senior Post Allowance 15,000 15,000 15,000

A01202 House Rent Allowance 1,996,000 2,200,000 1,996,000

A01203 Conveyance Allowance 2,030,000 2,030,000 2,030,000

A0120D Integrated Allowance 90,000 50,000 90,000

A0120N Spl. allowances @ 20% of basic 700,000 700,000 700,000

pay for Secretariat

A0120X Ad - hoc Allowance - 2010 3,719,000 2,000,000 3,719,000

A01217 Medical Allowance 1,170,000 900,000 1,170,000

A0121A Adhoc Relief Allowance 2011 1,100,000 800,000 110,000

A0121M Adhoc Relief Allowance - 2012 1,750,000 1,600,000 2,645,000

A0121T Adhoc Relief Allowance 2013 750,000 1,322,000

A01270 Others 558,000 358,000 558,000

001 Others 358,000

037 30% Social Security Benefit in liue of Pension to the Contract Employees 558,000 558,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 110,000 40,000 111,000

A01273 Honoraria 10,000 10,000 11,000

000 Honoraria 10,000 11,000

A01274 Medical Charges 100,000 30,000 100,000

A03 TOTAL OPERATING EXPENSES 5,672,000 6,438,000 7,131,000

A032 TOTAL COMMUNICATIONS 482,000 505,000 506,000

A03201 Postage and Telegraph 41,000 55,000 43,000

A03202 Telephone and Trunk Call 441,000 450,000 463,000

A033 TOTAL UTILITIES 514,000 487,000 583,000

A03301 Gas 12,000 160,000 15,000

A03302 Water 12,000 15,000

A03303 Electricity 440,000 260,000 500,000

Page 738: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

739

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

08 RECREATIONAL, CULTURE AND RELIGION081 RECREATIONAL AND SPORTING SERVICES0811 RECREATIONAL AND SPORTING SERVICES081105 ADMINISTRATION

LQ5142 Youth Affairs Sports Archeology

001 Electricity 260,000 500,000

A03304 Hot and Cold Weather Charges 50,000 67,000 53,000

A034 TOTAL OCCUPANCY COSTS 35,000 280,000 38,000

A03407 Rates and Taxes 35,000 280,000 38,000

A038 TOTAL TRAVEL & 2,419,000 3,157,000 3,559,000

TRANSPORTATION

A03805 Travelling Allowance 56,000 348,000 59,000

A03807 P.O.L Charges 2,363,000 2,809,000 3,500,000

A039 TOTAL GENERAL 2,222,000 2,009,000 2,445,000

A03901 Stationery 386,000 428,000 450,000

A03902 Printing and Publication 331,000 311,000 350,000

001 Printing and Publications 311,000 350,000

A03905 Newspapers Periodicals and Books 56,000 63,000 60,000

001 News Papers, Periodicals & Books 63,000 60,000

A03906 Uniforms and Protective Clothing 400,000 200,000 400,000

A03907 Advertising & Publicity 56,000 78,000 60,000

001 Advertising & Publicity 78,000 60,000

A03917 Law Charges 56,000 10,000 60,000

A03918 Exhibitions, Fairs & Other 105,000 89,000 115,000

National Celebrations

A03942 Cost of Other Stores 551,000 548,000 600,000

001 Cost of Other Stores 548,000 600,000

A03955 Computer Stationary 50,000 62,000 100,000

A03970 Others 231,000 220,000 250,000

001 Others 220,000 250,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000

A041 TOTAL PENSION 1,000

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

A06 TOTAL TRANSFERS 200,000 4,805,000 210,000

Page 739: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

740

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

08 RECREATIONAL, CULTURE AND RELIGION081 RECREATIONAL AND SPORTING SERVICES0811 RECREATIONAL AND SPORTING SERVICES081105 ADMINISTRATION

LQ5142 Youth Affairs Sports Archeology

A061 TOTAL SCHOLARSHIP 4,560,000

A06103 Cash Awards 4,560,000

A063 TOTAL ENTERTAINMENT & 200,000 245,000 210,000

GIFTS

A06301 Entertainments & Gifts 200,000 245,000 210,000

001 Entertainment & Gifts 245,000 210,000

A13 TOTAL REPAIRS AND MAINTENANCE 1,886,000 1,732,000 1,980,000

A130 TOTAL TRANSPORT 346,000 344,000 400,000

A13001 Transport 346,000 344,000 400,000

A131 TOTAL MACHINERY AND 990,000 891,000 1,000,000

EQUIPMENT

A13101 Machinery and Equipment 990,000 891,000 1,000,000

A132 TOTAL FURNITURE AND 550,000 497,000 580,000

FIXTURE

A13201 Furniture and Fixture 550,000 497,000 580,000

_______________________________________________________________________________Youth Affairs Sports Archeology 30,569,000 33,428,000 37,012,000

_______________________________________________________________________________

Page 740: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

741

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

08 RECREATIONAL, CULTURE AND RELIGION084 RELIGIOUS AFFAIRS0841 RELIGIOUS AFFAIRS084103 AUQAF

LQ4080 Auqaf Department

A01 TOTAL EMPLOYEES RELATED EXPENSES. 23,422,000 25,017,000 25,174,000

A011 TOTAL PAY 59 59 11,556,000 10,671,000 11,556,000

A011-1 TOTAL PAY OF OFFICERS 16 16 6,227,000 6,546,000 6,132,000

A01101 Total Basic Pay of Officers 16 16 6,083,000 6,546,000 5,971,000

S045-M Secretary (BPS-20) 1 1 813,000 813,000

A029-M Additional Secretary (BPS-19) 1 1 804,000 785,000

D078-M Deputy Secretary (BPS-18) 1 1 663,000 681,000

C196-M Coordinator (BPS-17) 3 3 754,000 814,000

U017-M Under Secretary/Section (BPS-17) 3 3 937,000 1,145,000Officer

P037-M Personal Assistant (BPS-16) 1 1 336,000 288,000

S114-M Senior Scale Stenographer (BPS-16) 3 3 547,000 461,000

S282-M Superintendent (BPS-16) 3 3 1,229,000 984,000

A01102 Personal pay 122,000 101,000

A01103 Special Pay 10,000 7,000

A01105 Qualification Pay 12,000 53,000

A011-2 TOTAL PAY OF OTHER STAFF 43 43 5,329,000 4,125,000 5,424,000

A01151 Total Basic Pay of Other Staff 43 43 5,319,000 4,125,000 5,409,000

A336-M Assistant/Deputy (BPS-14) 8 8 1,793,000 1,688,000Superintendent

S216-M Stenographer (BPS-14) 6 6 581,000 602,000

S078-M Senior Clerk (BPS-09) 4 4 626,000 644,000

J019-M Junior Clerk (BPS-07) 5 5 446,000 454,000

D011-M Dak Runner (BPS-04) 1 1 187,000 191,000

D186-M Driver (BPS-04) 5 5 439,000 453,000

D003-M Daftri (BPS-02) 1 1 68,000 119,000

C112-M Chowkidar (BPS-01) 1 1 101,000 103,000

N006-M Naib Qasid (BPS-01) 11 11 967,000 1,042,000

Page 741: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

742

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

08 RECREATIONAL, CULTURE AND RELIGION084 RELIGIOUS AFFAIRS0841 RELIGIOUS AFFAIRS084103 AUQAF

LQ4080 Auqaf Department

S311-M Sanitary Worker (BPS-01) 1 1 111,000 113,000

A01152 Personal pay 7,000 10,000

A01153 Special Pay 3,000 5,000

A012 TOTAL ALLOWANCES 11,866,000 14,346,000 13,618,000

A012-1 TOTAL REGULAR ALLOWANCES 11,594,000 12,565,000 13,216,000

A01201 Senior Post Allowance 14,000 15,000 15,000

A01202 House Rent Allowance 1,294,000 1,294,000 1,318,000

A01203 Conveyance Allowance 1,322,000 1,272,000 1,522,000

A01207 Washing Allowance 16,000 7,000 16,000

A0120D Integrated Allowance 51,000 45,000 51,000

A0120N Spl. allowances @ 20% of basic 1,299,000 1,254,000 1,350,000

pay for Secretariat

A0120X Ad - hoc Allowance - 2010 3,275,000 2,975,000 3,275,000

A01216 Qualification Allowance 10,000 165,000 30,000

A01217 Medical Allowance 1,014,000 964,000 1,062,000

A0121A Adhoc Relief Allowance 2011 1,076,000 906,000 1,076,000

A0121M Adhoc Relief Allowance - 2012 1,814,000 2,129,000 2,014,000

A0121N Personal Allowance 10,000

A0121T Adhoc Relief Allowance 2013 1,000,000 1,000,000

A01224 Entertainment Allowance 14,000 22,000 21,000

A01226 Computer Allowance 10,000 9,000 10,000

A01228 Orderly Allowance 84,000 84,000 84,000

A01236 Deputation Allowance 50,000 108,000 75,000

A01238 Charge Allowance 1,000

A01239 Special Allowance 100,000 50,000 100,000

001 Special Allowance 100,000 50,000 100,000

A01270 Others 151,000 266,000 186,000

001 Others 60,000 75,000

037 30% Social Security Benefit in liue of Pension to the Contract Employees 91,000 266,000 111,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 272,000 1,781,000 402,000

A01271 Overtime Allowance 150,000 160,000 150,000

A01273 Honoraria 20,000 1,020,000 50,000

000 Honoraria 20,000 1,020,000 50,000

A01274 Medical Charges 100,000 100,000 100,000

Page 742: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

743

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

08 RECREATIONAL, CULTURE AND RELIGION084 RELIGIOUS AFFAIRS0841 RELIGIOUS AFFAIRS084103 AUQAF

LQ4080 Auqaf Department

A01277 Contingent Paid Staff 500,000 100,000

A01278 Leave Salary 2,000 1,000 2,000

A03 TOTAL OPERATING EXPENSES 8,172,000 8,496,000 9,020,000

A032 TOTAL COMMUNICATIONS 998,000 673,000 1,082,000

A03201 Postage and Telegraph 152,000 29,000 152,000

A03202 Telephone and Trunk Call 846,000 644,000 930,000

A033 TOTAL UTILITIES 636,000 513,000 690,000

A03301 Gas 90,000 256,000 100,000

A03303 Electricity 446,000 229,000 490,000

001 Electricity 446,000 229,000 490,000

A03304 Hot and Cold Weather Charges 100,000 28,000 100,000

A034 TOTAL OCCUPANCY COSTS 80,000 18,000 90,000

A03407 Rates and Taxes 80,000 18,000 90,000

A038 TOTAL TRAVEL & 4,383,000 4,758,000 4,967,000

TRANSPORTATION

A03805 Travelling Allowance 326,000 407,000 360,000

A03806 Transportation of Goods 37,000 37,000

A03807 P.O.L Charges 3,650,000 4,302,000 4,200,000

A03808 Conveyance Charges 30,000 30,000

A03825 Travelling allowance 340,000 49,000 340,000

A039 TOTAL GENERAL 2,075,000 2,534,000 2,191,000

A03901 Stationery 416,000 200,000 420,000

A03902 Printing and Publication 391,000 332,000 400,000

001 Printing and Publications 391,000 332,000 400,000

A03903 Conference/Seminars/Workshops/ 10,000 10,000

Symposia

A03905 Newspapers Periodicals and Books 116,000 69,000 130,000

001 News Papers, Periodicals & Books 116,000 69,000 130,000

A03906 Uniforms and Protective Clothing 85,000 72,000 95,000

Page 743: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

744

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

08 RECREATIONAL, CULTURE AND RELIGION084 RELIGIOUS AFFAIRS0841 RELIGIOUS AFFAIRS084103 AUQAF

LQ4080 Auqaf Department

A03907 Advertising & Publicity 62,000 1,253,000 68,000

001 Advertising & Publicity 62,000 1,253,000 68,000

A03917 Law Charges 3,000 3,000

A03918 Exhibitions, Fairs & Other 30,000 30,000

National Celebrations

A03919 Payments to Others for Service 10,000 10,000

Rendered

A03942 Cost of Other Stores 251,000 203,000 270,000

001 Cost of Other Stores 251,000 203,000 270,000

A03954 Ordinance Store 5,000 5,000

A03955 Computer Stationary 366,000 200,000 400,000

A03970 Others 330,000 205,000 350,000

001 Others 330,000 205,000 350,000

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 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 165,000 190,000 181,000

A063 TOTAL ENTERTAINMENT & 165,000 190,000 181,000

GIFTS

A06301 Entertainments & Gifts 165,000 190,000 181,000

001 Entertainment & Gifts 165,000 190,000 181,000

A09 TOTAL PHYSICAL ASSETS 980,000

Page 744: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

745

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

08 RECREATIONAL, CULTURE AND RELIGION084 RELIGIOUS AFFAIRS0841 RELIGIOUS AFFAIRS084103 AUQAF

LQ4080 Auqaf Department

A096 TOTAL PURCHASE OF PLANT & 980,000

MACHINERY

A09601 Plant and Machinery 980,000

A13 TOTAL REPAIRS AND MAINTENANCE 1,704,000 2,734,000 1,874,000

A130 TOTAL TRANSPORT 1,350,000 2,433,000 1,485,000

A13001 Transport 1,350,000 2,433,000 1,485,000

A131 TOTAL MACHINERY AND 160,000 136,000 175,000

EQUIPMENT

A13101 Machinery and Equipment 160,000 136,000 175,000

A132 TOTAL FURNITURE AND 194,000 165,000 214,000

FIXTURE

A13201 Furniture and Fixture 194,000 165,000 214,000

_______________________________________________________________________________Auqaf Department 33,963,000 36,437,000 37,730,000

_______________________________________________________________________________

Page 745: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

746

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

08 RECREATIONAL, CULTURE AND RELIGION086 ADMIN.OF INFO.,RECREATION & CULTURE0861 ADMIN.OF INFO.,RECREATION & CULTURE086101 ADMINISTRATION

LQ4069 Information and Culture Department

A01 TOTAL EMPLOYEES RELATED EXPENSES. 35,386,000 37,893,000 42,264,000

A011 TOTAL PAY 103 109 18,223,000 17,613,000 20,894,000

A011-1 TOTAL PAY OF OFFICERS 26 31 8,672,000 8,862,000 11,532,000

A01101 Total Basic Pay of Officers 26 31 8,662,000 8,852,000 11,504,000

C321-M Consultant (Special) 4 4 1,360,000 1,440,000

C363-F Chairperson (Special) 1 1,320,000

S045-M Secretary (BPS-20) 1 1 559,000 587,000

A029-M Additional Secretary (BPS-19) 1 1 651,000 708,000

D078-M Deputy Secretary (BPS-18) 2 2 1,038,000 858,000

D100-M Director (BPS-18) 1 1 500,000 455,000

L047-M Law Officer (BPS-17) 1 1 221,000 408,000

P237-M Programme Coordinator (BPS-17) 1 1 300,000 300,000

S045-M Secretary (BPS-17) 1 1 250,000 300,000

S053-M Section Officer (BPS-17) 7 7 2,016,000 2,647,000

F128 Film Inspector (BPS-16) 2 314,000

F128-M Film Inspector (BPS-16) 2 283,000

P037-M Personal Assistant (BPS-16) 2 2 675,000 710,000

S114-M Senior Scale Stenographer (BPS-16) 4 720,000

S282-F Superintendent (BPS-16) 1 1 307,000 317,000

S282-M Superintendent (BPS-16) 1 1 346,000 326,000

S314-M System Administrator (BPS-16) 1 1 125,000 125,000

A01103 Special Pay 10,000 10,000 10,000

A01105 Qualification Pay 18,000

A011-2 TOTAL PAY OF OTHER STAFF 77 78 9,551,000 8,751,000 9,362,000

A01151 Total Basic Pay of Other Staff 77 78 9,547,000 8,747,000 9,358,000

A097-M Assistant (BPS-14) 10 10 2,153,000 2,109,000

Page 746: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

747

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

08 RECREATIONAL, CULTURE AND RELIGION086 ADMIN.OF INFO.,RECREATION & CULTURE0861 ADMIN.OF INFO.,RECREATION & CULTURE086101 ADMINISTRATION

LQ4069 Information and Culture Department

C162-M Composer (BPS-14) 1 1 132,000 125,000

S216-M Stenographer (BPS-14) 10 10 1,189,000 796,000

D020-M Data Entry Operator (BPS-12) 1 1 150,000 150,000

S214-M Steno-Typist (BPS-12) 1 1 198,000 130,000

A007-M Account Assistant (BPS-11) 1 1 140,000 120,000

S078-M Senior Clerk (BPS-09) 7 8 1,314,000 1,286,000

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

J019-M Junior Clerk (BPS-07) 5 3 484,000 413,000

P166-M Projectionist (BPS-07) 2 2 250,000 210,000

D011-M Dak Runner (BPS-05) 1 1 100,000 115,000

D186-M Driver (BPS-05) 1 1 100,000 115,000

D011-M Dak Runner (BPS-04) 1 1 100,000 100,000

D089-M Despatch Rider (BPS-04) 3 3 328,000 339,000

D186-M Driver (BPS-04) 5 5 396,000 407,000

B030-M Bill Messenger (BPS-02) 1 1 115,000 117,000

D003-M Daftri (BPS-02) 2 2 260,000 265,000

F087-M Frash (BPS-02) 2 185,000

N006-M Naib Qasid (BPS-02) 3 3 214,000 371,000

Q003-M Qasid (BPS-02) 1 2 88,000 88,000

S311-M Sanitary Worker (BPS-02) 1 1 60,000 110,000

C112-M Chowkidar (BPS-01) 1 3 60,000 235,000

C321-M Consultant (BPS-01) 2 120,000

F087-M Frash (BPS-01) 2 181,000

N006-M Naib Qasid (BPS-01) 14 14 1,355,000 1,403,000

S311-M Sanitary Worker (BPS-01) 1 1 60,000 90,000

A01153 Special Pay 4,000 4,000 4,000

A012 TOTAL ALLOWANCES 17,163,000 20,280,000 21,370,000

A012-1 TOTAL REGULAR ALLOWANCES 16,387,000 19,105,000 20,704,000

Page 747: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

748

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

08 RECREATIONAL, CULTURE AND RELIGION086 ADMIN.OF INFO.,RECREATION & CULTURE0861 ADMIN.OF INFO.,RECREATION & CULTURE086101 ADMINISTRATION

LQ4069 Information and Culture Department

A01201 Senior Post Allowance 13,000 13,000 15,000

A01202 House Rent Allowance 2,115,000 2,609,000 2,989,000

A01203 Conveyance Allowance 2,345,000 2,495,000 2,545,000

A01205 Dearness Allowance 65,000 65,000

A01207 Washing Allowance 6,000 6,000 7,000

A01209 Special Additional Allowance 33,000 33,000 33,000

A0120D Integrated Allowance 87,000 87,000 97,000

A0120M Car Allowance 150,000

A0120N Spl. allowances @ 20% of basic 1,372,000 1,497,000 1,560,000

pay for Secretariat

A0120P Adhoc Relief 2009 260,000 260,000

A0120X Ad - hoc Allowance - 2010 4,073,000 4,298,000 4,148,000

A01217 Medical Allowance 1,498,000 1,398,000 1,605,000

A0121A Adhoc Relief Allowance 2011 1,140,000 1,290,000 1,234,000

A0121M Adhoc Relief Allowance - 2012 2,177,000 3,007,000 3,268,000

A0121T Adhoc Relief Allowance 2013 1,400,000 1,688,000

A01224 Entertainment Allowance 13,000 13,000 13,000

A01226 Computer Allowance 45,000 45,000 15,000

A01228 Orderly Allowance 36,000 81,000 75,000

A01236 Deputation Allowance 453,000 333,000 471,000

A01239 Special Allowance 63,000 63,000 63,000

001 Special Allowance 63,000 63,000 63,000

A01244 Adhoc Relief 51,000

A01252 Non Practicing Allowance 110,000 20,000 120,000

A01262 Special Relief Allowance 51,000 51,000

A01270 Others 282,000 417,000 331,000

027 Personal Allowance 20,000 20,000 24,000

037 30% Social Security Benefit in liue of Pension to the Contract Employees 142,000 397,000 307,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 776,000 1,175,000 666,000

A01271 Overtime Allowance 240,000 170,000 230,000

A01273 Honoraria 120,000 620,000 70,000

000 Honoraria 60,000 620,000 70,000

A01274 Medical Charges 110,000 10,000 60,000

A01277 Contingent Paid Staff 300,000 375,000 300,000

A01278 Leave Salary 6,000 6,000

Page 748: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

749

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

08 RECREATIONAL, CULTURE AND RELIGION086 ADMIN.OF INFO.,RECREATION & CULTURE0861 ADMIN.OF INFO.,RECREATION & CULTURE086101 ADMINISTRATION

LQ4069 Information and Culture Department

A03 TOTAL OPERATING EXPENSES 13,209,000 10,738,000 15,433,000

A032 TOTAL COMMUNICATIONS 1,786,000 1,522,000 1,937,000

A03201 Postage and Telegraph 131,000 61,000 140,000

A03202 Telephone and Trunk Call 1,425,000 1,411,000 1,567,000

A03205 Courier and Pilot Service 30,000 30,000

A03206 Photography charges 200,000 50,000 200,000

A033 TOTAL UTILITIES 1,230,000 796,000 1,428,000

A03301 Gas 49,000 42,000 55,000

A03302 Water 58,000 64,000

A03303 Electricity 1,034,000 678,000 1,212,000

001 Electricity 300,000 678,000 1,212,000

A03304 Hot and Cold Weather Charges 89,000 76,000 97,000

A034 TOTAL OCCUPANCY COSTS 1,660,000 901,000 1,708,000

A03402 Rent for Office Building 1,641,000 865,000 1,686,000

A03403 Rent for Residential Building 1,000 1,000 1,000

A03407 Rates and Taxes 18,000 35,000 21,000

A038 TOTAL TRAVEL & 4,155,000 3,879,000 5,591,000

TRANSPORTATION

A03805 Travelling Allowance 654,000 106,000 719,000

A03806 Transportation of Goods 30,000 25,000 30,000

A03807 P.O.L Charges 3,335,000 3,732,000 4,742,000

A03808 Conveyance Charges 136,000 16,000 100,000

A039 TOTAL GENERAL 4,378,000 3,640,000 4,769,000

A03901 Stationery 1,007,000 856,000 1,078,000

A03902 Printing and Publication 642,000 546,000 707,000

001 Printing and Publications 200,000 546,000 707,000

A03903 Conference/Seminars/Workshops/ 1,000

Symposia

A03905 Newspapers Periodicals and Books 196,000 177,000 216,000

001 News Papers, Periodicals & Books 90,000 177,000 216,000

Page 749: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

750

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

08 RECREATIONAL, CULTURE AND RELIGION086 ADMIN.OF INFO.,RECREATION & CULTURE0861 ADMIN.OF INFO.,RECREATION & CULTURE086101 ADMINISTRATION

LQ4069 Information and Culture Department

A03906 Uniforms and Protective Clothing 50,000 42,000 52,000

A03907 Advertising & Publicity 436,000 371,000 502,000

001 Advertising & Publicity 15,000 371,000 502,000

A03917 Law Charges 10,000 10,000

A03918 Exhibitions, Fairs & Other 400,000 290,000 400,000

National Celebrations

A03919 Payments to Others for Service 304,000 35,000 336,000

Rendered

A03921 Unforeseen exp.for disaster 50,000 1,000 55,000

preparedness & relief

A03930 Vocational and Manpower Training 22,000 1,000 24,000

A03942 Cost of Other Stores 300,000 355,000 330,000

001 Cost of Other Stores 355,000 330,000

A03955 Computer Stationary 477,000 405,000 525,000

A03970 Others 484,000 561,000 533,000

001 Others 475,000 561,000 533,000

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 501,000 4,001,000 4,500,000

A052 TOTAL GRANTS-DOMESTIC 501,000 4,001,000 4,500,000

A05216 Fin. Assis. to the families of 501,000 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 4,000,000 4,000,000

001 Others 4,000,000

57 Grant in Aid to Gold Medalist of Pakistan Movement 2,000,000

58 Grant in aid to Punjab Writers Welfare Fund 2,000,000

A06 TOTAL TRANSFERS 401,000 391,000 442,000

A063 TOTAL ENTERTAINMENT & 401,000 391,000 442,000

GIFTS

Page 750: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

751

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

08 RECREATIONAL, CULTURE AND RELIGION086 ADMIN.OF INFO.,RECREATION & CULTURE0861 ADMIN.OF INFO.,RECREATION & CULTURE086101 ADMINISTRATION

LQ4069 Information and Culture Department

A06301 Entertainments & Gifts 401,000 391,000 442,000

001 Entertainment & Gifts 400,000 391,000 442,000

A13 TOTAL REPAIRS AND MAINTENANCE 1,910,000 1,723,000 2,073,000

A130 TOTAL TRANSPORT 997,000 897,000 1,097,000

A13001 Transport 997,000 897,000 1,097,000

A131 TOTAL MACHINERY AND 667,000 597,000 704,000

EQUIPMENT

A13101 Machinery and Equipment 667,000 597,000 704,000

A132 TOTAL FURNITURE AND 141,000 140,000 156,000

FIXTURE

A13201 Furniture and Fixture 141,000 140,000 156,000

A137 TOTAL COMPUTER EQUIPMENT 105,000 89,000 116,000

A13701 Hardware 105,000 89,000 116,000

_______________________________________________________________________________Information and Culture Department 51,407,000 54,746,000 64,713,000

_______________________________________________________________________________

Page 751: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

752

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

09 EDUCATION AFFAIRS AND SERVICES093 TERTIARY EDUCATION AFFAIRS AND SERVICES0931 TERTIARY EDUCATION AFFAIRS AND SERVICES093103 ADMINISTRATION

LQ4073 Literacy Department

A01 TOTAL EMPLOYEES RELATED EXPENSES. 19,476,000 12,589,000 24,258,000

A011 TOTAL PAY 54 69 9,885,000 5,581,000 11,550,000

A011-1 TOTAL PAY OF OFFICERS 10 13 4,469,000 2,780,000 5,350,000

A01101 Total Basic Pay of Officers 10 13 4,399,000 2,780,000 5,250,000

S045-M Secretary (BPS-20) 1 1 770,000 825,000

A029-M Additional Secretary (BPS-19) 1 1 660,000 700,000

D078-M Deputy Secretary (BPS-18) 2 2 876,000 920,000

P139-M Private Secretary (BPS-17) 1 450,000

S053-M Section Officer (BPS-17) 4 6 1,517,000 1,750,000

P037-M Personal Assistant (BPS-16) 1 1 264,000 277,000

S282-M Superintendent (BPS-16) 1 1 312,000 328,000

A01102 Personal pay 10,000

A01103 Special Pay 40,000 40,000

A01105 Qualification Pay 30,000 50,000

A011-2 TOTAL PAY OF OTHER STAFF 44 56 5,416,000 2,801,000 6,200,000

A01151 Total Basic Pay of Other Staff 44 56 5,396,000 2,801,000 6,166,000

A336-M Assistant/Deputy (BPS-14) 5 7 1,149,000 1,356,000Superintendent

S216-M Stenographer (BPS-14) 7 600,000

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 4 555,000 583,000

J019-M Junior Clerk (BPS-07) 5 8 792,000 917,000

D011-M Dak Runner (BPS-04) 1 1 80,000 30,000

D186-M Driver (BPS-04) 5 5 700,000 735,000

D003-M Daftri (BPS-02) 1 1 145,000 152,000

Page 752: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

753

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

09 EDUCATION AFFAIRS AND SERVICES093 TERTIARY EDUCATION AFFAIRS AND SERVICES0931 TERTIARY EDUCATION AFFAIRS AND SERVICES093103 ADMINISTRATION

LQ4073 Literacy Department

S311-M Sanitary Worker (BPS-02) 2 184,000

C112-M Chowkidar (BPS-01) 3 3 200,000 210,000

M019-M Mali (BPS-01) 2 2 200,000 210,000

N006-M Naib Qasid (BPS-01) 9 12 800,000 925,000

S311-M Sanitary Worker (BPS-01) 2 1 175,000 30,000

A01153 Special Pay 20,000 34,000

A012 TOTAL ALLOWANCES 9,591,000 7,008,000 12,708,000

A012-1 TOTAL REGULAR ALLOWANCES 9,421,000 6,838,000 12,441,000

A01201 Senior Post Allowance 25,000 12,000 25,000

A01202 House Rent Allowance 1,110,000 700,000 1,510,000

A01203 Conveyance Allowance 1,150,000 860,000 1,370,000

A01207 Washing Allowance 7,000 25,000 52,000

A01208 Dress Allowance 10,000 35,000

A01209 Special Additional Allowance 25,000 25,000

A0120D Integrated Allowance 125,000 50,000 100,000

A0120N Spl. allowances @ 20% of basic 895,000 600,000 1,095,000

pay for Secretariat

A0120X Ad - hoc Allowance - 2010 2,500,000 1,500,000 2,725,000

A01216 Qualification Allowance 50,000 10,000 50,000

A01217 Medical Allowance 690,000 600,000 850,000

A0121A Adhoc Relief Allowance 2011 805,000 500,000 1,030,000

A0121M Adhoc Relief Allowance - 2012 1,400,000 1,100,000 1,600,000

A0121T Adhoc Relief Allowance 2013 500,000 870,000

A01224 Entertainment Allowance 10,000 10,000 40,000

A01228 Orderly Allowance 84,000 84,000 84,000

A01239 Special Allowance 125,000 100,000 125,000

001 Special Allowance 125,000 100,000 125,000

A01265 Cash Handling Allowance 5,000 2,000 5,000

A01270 Others 440,000 150,000 850,000

001 Others 400,000 150,000 850,000

037 30% Social Security Benefit in liue of Pension to the Contract Employees 40,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 170,000 170,000 267,000

A01271 Overtime Allowance 95,000 100,000 172,000

Page 753: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

754

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

09 EDUCATION AFFAIRS AND SERVICES093 TERTIARY EDUCATION AFFAIRS AND SERVICES0931 TERTIARY EDUCATION AFFAIRS AND SERVICES093103 ADMINISTRATION

LQ4073 Literacy Department

A01273 Honoraria 20,000 20,000 20,000

000 Honoraria 20,000 20,000

A01274 Medical Charges 50,000 50,000 65,000

A01278 Leave Salary 5,000 10,000

A03 TOTAL OPERATING EXPENSES 7,073,000 10,624,000 10,025,000

A032 TOTAL COMMUNICATIONS 515,000 636,000 714,000

A03201 Postage and Telegraph 55,000 120,000 91,000

A03202 Telephone and Trunk Call 460,000 516,000 606,000

A03203 Telex Teleprinter and Fax 10,000

A03204 Electronic Communication 7,000

A033 TOTAL UTILITIES 755,000 786,000 956,000

A03301 Gas 50,000 62,000 55,000

A03302 Water 30,000 33,000

A03303 Electricity 660,000 711,000 826,000

001 Electricity 660,000 711,000 826,000

A03304 Hot and Cold Weather Charges 15,000 13,000 42,000

A034 TOTAL OCCUPANCY COSTS 2,465,000 2,915,000 2,717,000

A03402 Rent for Office Building 2,450,000 2,882,000 2,695,000

A03407 Rates and Taxes 15,000 33,000 22,000

A038 TOTAL TRAVEL & 2,485,000 3,937,000 2,894,000

TRANSPORTATION

A03805 Travelling Allowance 170,000 94,000 197,000

A03806 Transportation of Goods 15,000 13,000 42,000

A03807 P.O.L Charges 2,300,000 3,830,000 2,645,000

A03808 Conveyance Charges 10,000

A039 TOTAL GENERAL 853,000 2,350,000 2,744,000

A03901 Stationery 280,000 463,000 658,000

A03902 Printing and Publication 50,000 217,000 325,000

001 Printing and Publications 50,000 217,000 325,000

Page 754: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

755

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

09 EDUCATION AFFAIRS AND SERVICES093 TERTIARY EDUCATION AFFAIRS AND SERVICES0931 TERTIARY EDUCATION AFFAIRS AND SERVICES093103 ADMINISTRATION

LQ4073 Literacy Department

A03903 Conference/Seminars/Workshops/ 255,000

Symposia

A03904 Hire of Vehicles 5,000

A03905 Newspapers Periodicals and Books 58,000 99,000 64,000

001 News Papers, Periodicals & Books 58,000 99,000 64,000

A03906 Uniforms and Protective Clothing 22,000 169,000 24,000

A03907 Advertising & Publicity 11,000 209,000 12,000

001 Advertising & Publicity 11,000 209,000 12,000

A03917 Law Charges 5,000 4,000 6,000

A03918 Exhibitions, Fairs & Other 10,000 8,000 111,000

National Celebrations

A03940 Unforeseen expenditure 100,000

A03942 Cost of Other Stores 42,000 231,000 271,000

001 Cost of Other Stores 42,000 231,000 271,000

A03955 Computer Stationary 235,000 450,000 509,000

A03970 Others 140,000 500,000 404,000

001 Others 140,000 500,000 404,000

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 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 37,000 15,068,000 91,000

A063 TOTAL ENTERTAINMENT & 37,000 200,000 91,000

GIFTS

A06301 Entertainments & Gifts 37,000 200,000 91,000

001 Entertainment & Gifts 37,000 200,000 91,000

Page 755: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

756

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

09 EDUCATION AFFAIRS AND SERVICES093 TERTIARY EDUCATION AFFAIRS AND SERVICES0931 TERTIARY EDUCATION AFFAIRS AND SERVICES093103 ADMINISTRATION

LQ4073 Literacy Department

A064 TOTAL OTHER TRANSFER 14,868,000

PAYMENTS

A06470 Others 14,868,000

001 Others 14,868,000

A13 TOTAL REPAIRS AND MAINTENANCE 225,000 2,427,000 988,000

A130 TOTAL TRANSPORT 150,000 1,625,000 565,000

A13001 Transport 150,000 1,625,000 565,000

A131 TOTAL MACHINERY AND 55,000 650,000 160,000

EQUIPMENT

A13101 Machinery and Equipment 55,000 650,000 160,000

A132 TOTAL FURNITURE AND 20,000 52,000 57,000

FIXTURE

A13201 Furniture and Fixture 20,000 52,000 57,000

A137 TOTAL COMPUTER EQUIPMENT 100,000 206,000

A13701 Hardware 102,000

A13702 Software 50,000 52,000

A13703 I.T. Equipment 50,000 52,000

_______________________________________________________________________________Literacy Department 27,311,000 40,708,000 35,863,000

_______________________________________________________________________________

Page 756: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

757

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

09 EDUCATION AFFAIRS AND SERVICES093 TERTIARY EDUCATION AFFAIRS AND SERVICES0931 TERTIARY EDUCATION AFFAIRS AND SERVICES093103 ADMINISTRATION

LQ4448 Higher Education Department

A01 TOTAL EMPLOYEES RELATED EXPENSES. 89,275,000 64,357,000 95,395,000

A011 TOTAL PAY 172 172 43,491,000 31,923,000 45,315,000

A011-1 TOTAL PAY OF OFFICERS 69 67 27,573,000 17,543,000 28,585,000

A01101 Total Basic Pay of Officers 69 67 27,267,000 17,543,000 28,040,000

S045-M Secretary (BPS-20) 1 1 950,000 998,000

S397-M Special Secretary (BPS-20) 1 1 870,000 850,000

A029-M Additional Secretary (BPS-19) 3 3 2,100,000 2,205,000

D078-M Deputy Secretary (BPS-18) 8 8 4,100,000 4,305,000

O012-M Officer On Special Duty (BPS-18) 1 1 650,000 683,000

L047-M Law Officer (BPS-17) 1 1 475,000 499,000

P139-M Private Secretary (BPS-17) 1 1 380,000 340,000

U017-F Under Secretary/Section (BPS-17) 1 1 530,000 557,000Officer

U017-M Under Secretary/Section (BPS-17) 20 20 9,000,000 9,250,000Officer

P037-M Personal Assistant (BPS-16) 2 2 712,000 713,000

S053-M Section Officer (BPS-16) 1 458,000

S114-M Senior Scale Stenographer (BPS-16) 26 26 6,412,000 6,709,000

S282-M Superintendent (BPS-16) 1 1 450,000 473,000

U017-M Under Secretary/Section (BPS-16) 1 450,000Officer

J019-M Junior Clerk (BPS-07) 1 118,000

N006-M Naib Qasid (BPS-01) 1 70,000

A01102 Personal pay 200,000 325,000

A01103 Special Pay 65,000 135,000

A01105 Qualification Pay 31,000 60,000

A01150 Others 10,000 25,000

002 Pay of Officers 10,000 25,000

A011-2 TOTAL PAY OF OTHER STAFF 103 105 15,918,000 14,380,000 16,730,000

Page 757: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

758

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

09 EDUCATION AFFAIRS AND SERVICES093 TERTIARY EDUCATION AFFAIRS AND SERVICES0931 TERTIARY EDUCATION AFFAIRS AND SERVICES093103 ADMINISTRATION

LQ4448 Higher Education Department

A01151 Total Basic Pay of Other Staff 103 105 15,844,000 14,380,000 16,580,000

A097-M Assistant (BPS-14) 1 1 250,000 270,000

A336-F Assistant/Deputy (BPS-14) 2 2 529,000 555,000Superintendent

A336-M Assistant/Deputy (BPS-14) 18 18 4,000,000 4,200,000Superintendent

C162-M Composer (BPS-14) 1 1 250,000 263,000

L068-M Library Assistant (BPS-14) 1 1 250,000 263,000

D020-M Data Entry Operator (BPS-12) 3 3 600,000 630,000

S078-M Senior Clerk (BPS-09) 15 15 2,500,000 2,625,000

J019-M Junior Clerk (BPS-07) 13 14 2,000,000 2,095,000

D089-M Despatch Rider (BPS-04) 3 3 460,000 483,000

D186-M Driver (BPS-04) 13 13 1,600,000 1,625,000

D003-M Daftri (BPS-02) 3 3 250,000 263,000

F004-M Farashes (BPS-01) 2 2 265,000 278,000

N006-M Naib Qasid (BPS-01) 28 29 2,890,000 3,030,000

A01152 Personal pay 50,000 25,000

A01153 Special Pay 14,000 100,000

A01170 Others 10,000 25,000

002 Pay of Staff 10,000 25,000

A012 TOTAL ALLOWANCES 45,784,000 32,434,000 50,080,000

A012-1 TOTAL REGULAR ALLOWANCES 44,244,000 30,834,000 48,505,000

A01201 Senior Post Allowance 31,000 31,000 45,000

A01202 House Rent Allowance 7,015,000 515,000 7,015,000

A01203 Conveyance Allowance 4,715,000 4,715,000 5,500,000

A01205 Dearness Allowance 100,000 10,000

A01207 Washing Allowance 270,000 30,000 45,000

A0120D Integrated Allowance 120,000 120,000 147,000

A0120N Spl. allowances @ 20% of basic 5,222,000 2,822,000 5,125,000

pay for Secretariat

A0120X Ad - hoc Allowance - 2010 10,715,000 6,915,000 10,400,000

Page 758: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

759

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

09 EDUCATION AFFAIRS AND SERVICES093 TERTIARY EDUCATION AFFAIRS AND SERVICES0931 TERTIARY EDUCATION AFFAIRS AND SERVICES093103 ADMINISTRATION

LQ4448 Higher Education Department

A01216 Qualification Allowance 100,000 50,000 100,000

A01217 Medical Allowance 3,789,000 2,789,000 3,500,000

A0121A Adhoc Relief Allowance 2011 4,380,000 2,680,000 4,372,000

A0121M Adhoc Relief Allowance - 2012 5,100,000 6,100,000 6,625,000

A0121T Adhoc Relief Allowance 2013 2,800,000 3,355,000

A01224 Entertainment Allowance 45,000 45,000 45,000

A01226 Computer Allowance 50,000 25,000 50,000

A01228 Orderly Allowance 96,000 176,000 161,000

A01236 Deputation Allowance 197,000 7,000 150,000

A01238 Charge Allowance 55,000 5,000 30,000

A01239 Special Allowance 970,000 270,000 970,000

001 Special Allowance 130,000 270,000 130,000

A01241 Utility allowance for electricity 100,000

A01243 Special travelling allowance 50,000 5,000 50,000

A01270 Others 1,224,000 624,000 820,000

001 Others 500,000 200,000 550,000

030 Integrated Allowance 35,000 35,000

037 30% Social Security Benefit in liue of Pension to the Contract Employees 689,000 389,000 270,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 1,540,000 1,600,000 1,575,000

A01271 Overtime Allowance 790,000 540,000 570,000

A01273 Honoraria 50,000 450,000 120,000

000 Honoraria 50,000 450,000

A01274 Medical Charges 600,000 600,000 745,000

A01277 Contingent Paid Staff 50,000 5,000 70,000

A01278 Leave Salary 50,000 5,000 70,000

A03 TOTAL OPERATING EXPENSES 19,798,000 28,893,000 24,238,000

A032 TOTAL COMMUNICATIONS 3,000,000 3,149,000 3,400,000

A03201 Postage and Telegraph 350,000 597,000 415,000

A03202 Telephone and Trunk Call 2,650,000 2,552,000 2,985,000

A033 TOTAL UTILITIES 608,000 558,000 857,000

A03301 Gas 50,000 92,000 50,000

A03302 Water 10,000 11,000

A03303 Electricity 388,000 330,000 600,000

Page 759: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

760

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

09 EDUCATION AFFAIRS AND SERVICES093 TERTIARY EDUCATION AFFAIRS AND SERVICES0931 TERTIARY EDUCATION AFFAIRS AND SERVICES093103 ADMINISTRATION

LQ4448 Higher Education Department

001 Electricity 388,000 330,000 400,000

A03304 Hot and Cold Weather Charges 160,000 136,000 196,000

A034 TOTAL OCCUPANCY COSTS 35,000 330,000 64,000

A03407 Rates and Taxes 35,000 330,000 64,000

A038 TOTAL TRAVEL & 9,195,000 9,578,000 11,270,000

TRANSPORTATION

A03805 Travelling Allowance 650,000 1,427,000 785,000

A03806 Transportation of Goods 30,000 75,000 63,000

A03807 P.O.L Charges 8,500,000 7,825,000 10,375,000

A03808 Conveyance Charges 15,000 13,000 47,000

A03824 Other -international 238,000

A039 TOTAL GENERAL 6,960,000 15,278,000 8,647,000

A03901 Stationery 2,700,000 3,095,000 3,170,000

A03902 Printing and Publication 1,100,000 1,635,000 1,410,000

001 Printing and Publications 1,100,000 1,635,000 1,210,000

A03903 Conference/Seminars/Workshops/ 2,800,000 110,000

Symposia

A03905 Newspapers Periodicals and Books 175,000 164,000 228,000

001 News Papers, Periodicals & Books 175,000 164,000 193,000

A03906 Uniforms and Protective Clothing 170,000 144,000 217,000

A03907 Advertising & Publicity 180,000 3,651,000 218,000

001 Advertising & Publicity 180,000 3,651,000 198,000

A03917 Law Charges 25,000 21,000 73,000

A03918 Exhibitions, Fairs & Other 10,000 8,000 11,000

National Celebrations

A03942 Cost of Other Stores 400,000 740,000 540,000

001 Cost of Other Stores 400,000 740,000 440,000

A03955 Computer Stationary 1,700,000 2,095,000 2,020,000

A03970 Others 500,000 925,000 650,000

001 Others 500,000 925,000 550,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000

Page 760: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

761

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

09 EDUCATION AFFAIRS AND SERVICES093 TERTIARY EDUCATION AFFAIRS AND SERVICES0931 TERTIARY EDUCATION AFFAIRS AND SERVICES093103 ADMINISTRATION

LQ4448 Higher Education Department

A041 TOTAL PENSION 1,000

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

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 500,000 1,672,000 500,000

A052 TOTAL GRANTS-DOMESTIC 500,000 1,672,000 500,000

A05216 Fin. Assis. to the families of 500,000 425,000 500,000

G. Serv. who expire

001 Fin. Assis. to the families of the persons who expires during service. 500,000 425,000 500,000

A05270 To Others 1,247,000

001 Others 1,247,000

A06 TOTAL TRANSFERS 200,000 420,000 290,000

A063 TOTAL ENTERTAINMENT & 200,000 420,000 290,000

GIFTS

A06301 Entertainments & Gifts 200,000 420,000 290,000

001 Entertainment & Gifts 200,000 420,000 220,000

A13 TOTAL REPAIRS AND MAINTENANCE 3,495,000 5,719,000 4,245,000

A130 TOTAL TRANSPORT 1,650,000 2,702,000 1,915,000

A13001 Transport 1,650,000 2,702,000 1,915,000

A131 TOTAL MACHINERY AND 1,050,000 1,692,000 1,255,000

EQUIPMENT

A13101 Machinery and Equipment 1,050,000 1,692,000 1,255,000

A132 TOTAL FURNITURE AND 315,000 818,000 447,000

FIXTURE

A13201 Furniture and Fixture 315,000 818,000 447,000

A137 TOTAL COMPUTER EQUIPMENT 480,000 507,000 628,000

Page 761: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

762

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

09 EDUCATION AFFAIRS AND SERVICES093 TERTIARY EDUCATION AFFAIRS AND SERVICES0931 TERTIARY EDUCATION AFFAIRS AND SERVICES093103 ADMINISTRATION

LQ4448 Higher Education Department

A13701 Hardware 230,000 195,000 283,000

A13703 I.T. Equipment 250,000 312,000 345,000

_______________________________________________________________________________Higher Education Department 113,268,000 101,061,000 124,669,000

_______________________________________________________________________________

Page 762: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

763

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

09 EDUCATION AFFAIRS AND SERVICES093 TERTIARY EDUCATION AFFAIRS AND SERVICES0931 TERTIARY EDUCATION AFFAIRS AND SERVICES093103 ADMINISTRATION

LQ4451 School Education Department

A01 TOTAL EMPLOYEES RELATED EXPENSES. 80,102,000 86,234,000 108,324,000

A011 TOTAL PAY 203 241 45,559,000 42,446,000 54,999,000

A011-1 TOTAL PAY OF OFFICERS 56 68 23,334,000 24,008,000 29,440,000

A01101 Total Basic Pay of Officers 56 68 23,154,000 24,008,000 29,140,000

S045-M Secretary (BPS-20) 1 1 760,000 785,000

S397-M Special Secretary (BPS-20) 1 700,000

A029-M Additional Secretary (BPS-19) 4 5 2,710,000 3,500,000

O012-M Officer On Special Duty (BPS-19) 1 1 660,000 700,000

D078-F Deputy Secretary (BPS-18) 1 1 600,000 608,000

D078-M Deputy Secretary (BPS-18) 8 9 4,400,000 5,050,000

O012-M Officer On Special Duty (BPS-18) 1 1 640,000 1,336,000

S090-M Senior Law Officer (BPS-18) 1 550,000

A146-M Assistant Director (BPS-17) 1 550,000

D530-M Data Base Administrator (BPS-17) 1 550,000

I115-M IT Manager (BPS-17) 1 550,000

L047-M Law Officer (BPS-17) 1 1 320,000 357,000

P139-M Private Secretary (BPS-17) 1 2 430,000 922,000

S112-F Senior Research Officer (BPS-17) 1 1 300,000 328,000

U017-M Under Secretary/Section (BPS-17) 26 26 9,000,000 8,000,000Officer

N055-M Network Administrator (BPS-16) 1 500,000

P037-M Personal Assistant (BPS-16) 4 6 1,346,000 1,896,000

S114-M Senior Scale Stenographer (BPS-16) 6 6 1,555,000 1,561,000

S282-M Superintendent (BPS-16) 1 2 433,000 697,000

A01102 Personal pay 100,000 20,000

A01103 Special Pay 50,000 230,000

A01105 Qualification Pay 30,000 50,000

A011-2 TOTAL PAY OF OTHER STAFF 147 173 22,225,000 18,438,000 25,559,000

Page 763: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

764

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

09 EDUCATION AFFAIRS AND SERVICES093 TERTIARY EDUCATION AFFAIRS AND SERVICES0931 TERTIARY EDUCATION AFFAIRS AND SERVICES093103 ADMINISTRATION

LQ4451 School Education Department

A01151 Total Basic Pay of Other Staff 147 173 22,185,000 18,438,000 25,544,000

A336-F Assistant/Deputy (BPS-14) 1 1 500,000 500,000Superintendent

A336-M Assistant/Deputy (BPS-14) 23 23 5,000,000 5,800,000Superintendent

C162-M Composer (BPS-14) 2 2 307,000 307,000

S216-M Stenographer (BPS-14) 24 24 3,195,000 3,195,000

C173-M Computer Operator (BPS-12) 10 1,050,000

D020-M Data Entry Operator (BPS-12) 3 3 431,000 431,000

S078-F Senior Clerk (BPS-09) 1 1 122,000 122,000

S078-M Senior Clerk (BPS-09) 19 21 3,378,000 3,628,000

J019-F Junior Clerk (BPS-07) 2 2 374,000 374,000

J019-M Junior Clerk (BPS-07) 13 15 2,390,000 2,590,000

D011-M Dak Runner (BPS-05) 1 125,000

D089-M Despatch Rider (BPS-04) 3 3 306,000 306,000

D186-M Driver (BPS-04) 14 17 1,470,000 1,795,000

M005-M Machine Operator (BPS-04) 1 1 152,000 152,000

D003-M Daftri (BPS-02) 4 4 298,000 298,000

Q003-M Qasid (BPS-02) 1 1 122,000 122,000

C112-M Chowkidar (BPS-01) 3 254,000

F004-M Farashes (BPS-01) 2 2 140,000 140,000

N006-F Naib Qasid (BPS-01) 2 2 170,000 170,000

N006-M Naib Qasid (BPS-01) 32 36 3,830,000 4,085,000

S311-M Sanitary Worker (BPS-01) 1 100,000

A01152 Personal pay 25,000

A01153 Special Pay 15,000 15,000

A012 TOTAL ALLOWANCES 34,543,000 43,788,000 53,325,000

A012-1 TOTAL REGULAR ALLOWANCES 34,043,000 42,393,000 52,440,000

Page 764: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

765

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

09 EDUCATION AFFAIRS AND SERVICES093 TERTIARY EDUCATION AFFAIRS AND SERVICES0931 TERTIARY EDUCATION AFFAIRS AND SERVICES093103 ADMINISTRATION

LQ4451 School Education Department

A01201 Senior Post Allowance 15,000 23,000 60,000

A01202 House Rent Allowance 4,606,000 4,155,000 5,962,000

A01203 Conveyance Allowance 3,560,000 5,301,000 6,387,000

A01207 Washing Allowance 21,000 32,000 37,000

A01209 Special Additional Allowance 100,000 100,000

A0120D Integrated Allowance 150,000 180,000 197,000

A0120N Spl. allowances @ 20% of basic 4,070,000 3,923,000 4,904,000

pay for Secretariat

A0120X Ad - hoc Allowance - 2010 9,256,000 9,991,000 12,173,000

A01216 Qualification Allowance 20,000 20,000 50,000

A01217 Medical Allowance 2,950,000 3,475,000 4,017,000

A0121A Adhoc Relief Allowance 2011 2,810,000 3,079,000 3,817,000

A0121M Adhoc Relief Allowance - 2012 6,120,000 7,260,000 8,839,000

A0121T Adhoc Relief Allowance 2013 3,320,000 4,420,000

A01224 Entertainment Allowance 45,000 52,000 74,000

A01226 Computer Allowance 36,000 106,000 136,000

A01228 Orderly Allowance 84,000 84,000 168,000

A01236 Deputation Allowance 72,000 147,000

A01238 Charge Allowance 150,000 160,000

A01239 Special Allowance 150,000 200,000 250,000

001 Special Allowance 150,000 200,000 250,000

A01252 Non Practicing Allowance 180,000 180,000

A01270 Others 150,000 690,000 362,000

001 Others 110,000

037 30% Social Security Benefit in liue of Pension to the Contract Employees 150,000 690,000 252,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 500,000 1,395,000 885,000

A01271 Overtime Allowance 350,000 395,000 585,000

A01273 Honoraria 40,000 220,000 90,000

000 Honoraria 40,000 220,000 50,000

A01274 Medical Charges 100,000 280,000 200,000

A01277 Contingent Paid Staff 460,000

A01278 Leave Salary 10,000 40,000 10,000

A03 TOTAL OPERATING EXPENSES 20,354,000 36,622,000 28,315,000

A032 TOTAL COMMUNICATIONS 2,740,000 3,370,000 3,675,000

Page 765: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

766

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

09 EDUCATION AFFAIRS AND SERVICES093 TERTIARY EDUCATION AFFAIRS AND SERVICES0931 TERTIARY EDUCATION AFFAIRS AND SERVICES093103 ADMINISTRATION

LQ4451 School Education Department

A03201 Postage and Telegraph 325,000 355,000 388,000

A03202 Telephone and Trunk Call 2,415,000 3,015,000 3,157,000

A03203 Telex Teleprinter and Fax 30,000

A03204 Electronic Communication 100,000

A033 TOTAL UTILITIES 657,000 1,147,000 1,233,000

A03301 Gas 55,000 75,000 261,000

A03302 Water 12,000 22,000 23,000

A03303 Electricity 400,000 600,000 540,000

001 Electricity 400,000 600,000 540,000

A03304 Hot and Cold Weather Charges 190,000 400,000 359,000

A03370 Others 50,000 50,000

A034 TOTAL OCCUPANCY COSTS 20,000 1,081,000 82,000

A03404 Rent for other building 929,000

A03407 Rates and Taxes 20,000 152,000 82,000

A036 TOTAL MOTOR VEHICLES 80,000 80,000

A03601 Fuel 80,000 80,000

A038 TOTAL TRAVEL & 8,777,000 18,194,000 12,868,000

TRANSPORTATION

A03801 Training - domestic 27,000

001 Training - domestic 27,000

A03805 Travelling Allowance 750,000 2,680,000 1,025,000

A03806 Transportation of Goods 12,000 72,000 93,000

A03807 P.O.L Charges 8,000,000 15,300,000 11,733,000

A03808 Conveyance Charges 15,000 65,000 17,000

A03809 CNG Charges (Govt) 50,000

A039 TOTAL GENERAL 8,160,000 12,750,000 10,377,000

A03901 Stationery 3,450,000 4,450,000 3,995,000

A03902 Printing and Publication 1,300,000 2,400,000 1,530,000

001 Printing and Publications 1,300,000 2,400,000 1,530,000

Page 766: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

767

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

09 EDUCATION AFFAIRS AND SERVICES093 TERTIARY EDUCATION AFFAIRS AND SERVICES0931 TERTIARY EDUCATION AFFAIRS AND SERVICES093103 ADMINISTRATION

LQ4451 School Education Department

A03903 Conference/Seminars/Workshops/ 100,000

Symposia

A03905 Newspapers Periodicals and Books 170,000 670,000 387,000

001 News Papers, Periodicals & Books 170,000 670,000 387,000

A03906 Uniforms and Protective Clothing 170,000 220,000 237,000

A03907 Advertising & Publicity 160,000 360,000 376,000

001 Advertising & Publicity 160,000 360,000 376,000

A03917 Law Charges 20,000 360,000 172,000

A03918 Exhibitions, Fairs & Other 5,000 5,000 6,000

National Celebrations

A03942 Cost of Other Stores 470,000 770,000 717,000

001 Cost of Other Stores 470,000 770,000 717,000

A03955 Computer Stationary 1,785,000 2,585,000 1,964,000

A03970 Others 630,000 930,000 893,000

001 Others 630,000 930,000 893,000

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 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

A06 TOTAL TRANSFERS 236,000 386,000 253,000

A063 TOTAL ENTERTAINMENT & 236,000 386,000 253,000

GIFTS

A06301 Entertainments & Gifts 236,000 386,000 253,000

001 Entertainment & Gifts 230,000 386,000 253,000

A13 TOTAL REPAIRS AND MAINTENANCE 3,120,000 5,405,000 4,983,000

Page 767: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

768

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

09 EDUCATION AFFAIRS AND SERVICES093 TERTIARY EDUCATION AFFAIRS AND SERVICES0931 TERTIARY EDUCATION AFFAIRS AND SERVICES093103 ADMINISTRATION

LQ4451 School Education Department

A130 TOTAL TRANSPORT 1,440,000 2,640,000 2,394,000

A13001 Transport 1,440,000 2,640,000 2,394,000

A131 TOTAL MACHINERY AND 875,000 1,025,000 1,123,000

EQUIPMENT

A13101 Machinery and Equipment 875,000 975,000 1,073,000

A13199 Others 50,000 50,000

A132 TOTAL FURNITURE AND 400,000 475,000 470,000

FIXTURE

A13201 Furniture and Fixture 400,000 475,000 470,000

A137 TOTAL COMPUTER EQUIPMENT 405,000 1,265,000 996,000

A13701 Hardware 5,000 105,000 156,000

A13702 Software 10,000 100,000

A13703 I.T. Equipment 400,000 1,150,000 740,000

_______________________________________________________________________________School Education Department 104,312,000 129,147,000 142,376,000

_______________________________________________________________________________

Page 768: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

769

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

09 EDUCATION AFFAIRS AND SERVICES093 TERTIARY EDUCATION AFFAIRS AND SERVICES0931 TERTIARY EDUCATION AFFAIRS AND SERVICES093103 ADMINISTRATION

LQ4766 Monitoring and Evaluation Cell

A01 TOTAL EMPLOYEES RELATED EXPENSES. 8,517,000 9,281,000 9,547,000

A011 TOTAL PAY 22 22 3,857,000 3,977,000 4,629,000

A011-1 TOTAL PAY OF OFFICERS 10 10 2,318,000 2,138,000 2,782,000

A01101 Total Basic Pay of Officers 10 10 2,318,000 2,138,000 2,782,000

D051-M Deputy Director (BPS-18) 1 1 550,000 661,000

A146-M Assistant Director (BPS-17) 2 2 550,000 660,000

S315-M System Analyst (BPS-17) 1 1 370,000 444,000

C174-M Computer Operator (BPS-16) 6 6 848,000 1,017,000

A011-2 TOTAL PAY OF OTHER STAFF 12 12 1,539,000 1,839,000 1,847,000

A01151 Total Basic Pay of Other Staff 12 12 1,539,000 1,839,000 1,847,000

A007-M Account Assistant (BPS-14) 1 1 225,000 270,000

S078-M Senior Clerk (BPS-09) 3 3 500,000 600,000

D186-M Driver (BPS-04) 3 3 350,000 420,000

C112-M Chowkidar (BPS-01) 1 1 90,000 108,000

N006-M Naib Qasid (BPS-01) 3 3 284,000 341,000

S311-M Sanitary Worker (BPS-01) 1 1 90,000 108,000

A012 TOTAL ALLOWANCES 4,660,000 5,304,000 4,918,000

A012-1 TOTAL REGULAR ALLOWANCES 4,380,000 5,106,000 4,583,000

A01202 House Rent Allowance 700,000 700,000 945,000

A01203 Conveyance Allowance 600,000 650,000 810,000

A01207 Washing Allowance 4,000

A0120D Integrated Allowance 20,000 20,000 35,000

A0120N Spl. allowances @ 20% of basic 400,000 650,000

pay for Secretariat

A0120X Ad - hoc Allowance - 2010 935,000 700,000

A01216 Qualification Allowance 60,000

A01217 Medical Allowance 200,000 350,000 270,000

Page 769: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

770

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

09 EDUCATION AFFAIRS AND SERVICES093 TERTIARY EDUCATION AFFAIRS AND SERVICES0931 TERTIARY EDUCATION AFFAIRS AND SERVICES093103 ADMINISTRATION

LQ4766 Monitoring and Evaluation Cell

A0121A Adhoc Relief Allowance 2011 310,000 350,000

A0121M Adhoc Relief Allowance - 2012 750,000 450,000

A0121T Adhoc Relief Allowance 2013 375,000 300,000

A01224 Entertainment Allowance 10,000 7,000 13,000

A01226 Computer Allowance 250,000 115,000

A01238 Charge Allowance 50,000 60,000

A01239 Special Allowance 500,000

A01244 Adhoc Relief 1,400,000

A01270 Others 650,000 430,000

037 30% Social Security Benefit in liue of Pension to the Contract Employees 650,000 430,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 280,000 198,000 335,000

A01271 Overtime Allowance 100,000 98,000 100,000

A01273 Honoraria 100,000 100,000 105,000

000 Honoraria 100,000

A01274 Medical Charges 50,000 80,000

A01277 Contingent Paid Staff 30,000 50,000

A03 TOTAL OPERATING EXPENSES 2,320,000 2,107,000 2,476,000

A032 TOTAL COMMUNICATIONS 375,000 276,000 370,000

A03201 Postage and Telegraph 50,000 25,000

A03202 Telephone and Trunk Call 300,000 255,000 315,000

A03204 Electronic Communication 25,000 21,000 30,000

A033 TOTAL UTILITIES 35,000 30,000 38,000

A03304 Hot and Cold Weather Charges 35,000 30,000 38,000

A034 TOTAL OCCUPANCY COSTS 25,000 21,000 30,000

A03407 Rates and Taxes 25,000 21,000 30,000

A038 TOTAL TRAVEL & 945,000 886,000 1,035,000

TRANSPORTATION

A03805 Travelling Allowance 75,000 64,000 80,000

A03806 Transportation of Goods 10,000 10,000

Page 770: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

771

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

09 EDUCATION AFFAIRS AND SERVICES093 TERTIARY EDUCATION AFFAIRS AND SERVICES0931 TERTIARY EDUCATION AFFAIRS AND SERVICES093103 ADMINISTRATION

LQ4766 Monitoring and Evaluation Cell

A03807 P.O.L Charges 850,000 822,000 935,000

A03808 Conveyance Charges 10,000 10,000

A039 TOTAL GENERAL 940,000 894,000 1,003,000

A03901 Stationery 250,000 262,000 260,000

A03902 Printing and Publication 130,000 135,000 135,000

001 Printing and Publications 135,000

A03905 Newspapers Periodicals and Books 25,000 31,000 30,000

001 News Papers, Periodicals & Books 31,000

A03906 Uniforms and Protective Clothing 25,000 21,000 28,000

A03907 Advertising & Publicity 25,000 21,000 25,000

001 Advertising & Publicity 21,000

A03918 Exhibitions, Fairs & Other 15,000 15,000

National Celebrations

A03942 Cost of Other Stores 60,000 51,000 65,000

001 Cost of Other Stores 51,000

A03955 Computer Stationary 350,000 322,000 380,000

A03970 Others 60,000 51,000 65,000

001 Others 51,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000

A041 TOTAL PENSION 1,000

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

A06 TOTAL TRANSFERS 60,000 76,000 65,000

A063 TOTAL ENTERTAINMENT & 60,000 76,000 65,000

GIFTS

A06301 Entertainments & Gifts 60,000 76,000 65,000

001 Entertainment & Gifts 76,000

A13 TOTAL REPAIRS AND MAINTENANCE 360,000 531,000 385,000

A130 TOTAL TRANSPORT 115,000 198,000 120,000

A13001 Transport 115,000 198,000 120,000

Page 771: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

772

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

09 EDUCATION AFFAIRS AND SERVICES093 TERTIARY EDUCATION AFFAIRS AND SERVICES0931 TERTIARY EDUCATION AFFAIRS AND SERVICES093103 ADMINISTRATION

LQ4766 Monitoring and Evaluation Cell

A131 TOTAL MACHINERY AND 115,000 148,000 120,000

EQUIPMENT

A13101 Machinery and Equipment 115,000 148,000 120,000

A132 TOTAL FURNITURE AND 70,000 84,000 80,000

FIXTURE

A13201 Furniture and Fixture 70,000 84,000 80,000

A137 TOTAL COMPUTER EQUIPMENT 60,000 101,000 65,000

A13703 I.T. Equipment 60,000 101,000 65,000

_______________________________________________________________________________Monitoring and Evaluation Cell 11,257,000 11,995,000 12,474,000

_______________________________________________________________________________

Page 772: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

773

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

09 EDUCATION AFFAIRS AND SERVICES094 EDUCATION SERVICES NONDEFINABLE BY LEVEL0941 EDUCATION SERVICES NONDEFINABLE BY LEVEL094101 SCHOOL FOR HANDICAPPED / RETARDED PERSON

LQ4378 Special Education Department

A01 TOTAL EMPLOYEES RELATED EXPENSES. 29,193,000 17,585,000 34,664,000

A011 TOTAL PAY 46 46 13,574,000 8,156,000 15,550,000

A011-1 TOTAL PAY OF OFFICERS 11 11 6,145,000 4,346,000 7,200,000

A01101 Total Basic Pay of Officers 11 11 5,945,000 4,300,000 6,850,000

S045-M Secretary (BPS-21) 1 1 850,000 950,000

A029-M Additional Secretary (BPS-19) 1 1 750,000 850,000

D078-M Deputy Secretary (BPS-18) 1 1 650,000 750,000

L047-M Law Officer (BPS-17) 1 1 400,000 450,000

S053-M Section Officer (BPS-17) 5 5 2,395,000 2,750,000

P139-M Private Secretary (BPS-16) 1 1 450,000 550,000

S282-M Superintendent (BPS-16) 1 1 450,000 550,000

A01102 Personal pay 100,000 10,000 150,000

A01103 Special Pay 50,000 18,000 100,000

A01105 Qualification Pay 50,000 18,000 100,000

A011-2 TOTAL PAY OF OTHER STAFF 35 35 7,429,000 3,810,000 8,350,000

A01151 Total Basic Pay of Other Staff 35 35 7,429,000 3,800,000 8,350,000

A336-M Assistant/Deputy (BPS-14) 6 6 1,989,000 2,200,000Superintendent

C162-M Composer (BPS-14) 1 1 350,000 300,000

S216-M Stenographer (BPS-14) 5 1,150,000

D020-M Data Entry Operator (BPS-12) 1 1 350,000 450,000

S216-M Stenographer (BPS-12) 5 1,250,000

S078-M Senior Clerk (BPS-09) 5 5 950,000 1,000,000

J019-M Junior Clerk (BPS-07) 2 2 300,000 400,000

D089-M Despatch Rider (BPS-04) 1 1 200,000 200,000

D186-M Driver (BPS-04) 4 4 750,000 950,000

C112-M Chowkidar (BPS-02) 1 1 150,000 200,000

Page 773: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

774

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

09 EDUCATION AFFAIRS AND SERVICES094 EDUCATION SERVICES NONDEFINABLE BY LEVEL0941 EDUCATION SERVICES NONDEFINABLE BY LEVEL094101 SCHOOL FOR HANDICAPPED / RETARDED PERSON

LQ4378 Special Education Department

M019-M Mali (BPS-02) 1 1 120,000 150,000

N006-M Naib Qasid (BPS-02) 6 6 850,000 950,000

S311-M Sanitary Worker (BPS-02) 1 1 120,000 150,000

N006-M Naib Qasid (BPS-01) 1 1 150,000 150,000

A01152 Personal pay 10,000

A012 TOTAL ALLOWANCES 15,619,000 9,429,000 19,114,000

A012-1 TOTAL REGULAR ALLOWANCES 15,394,000 9,148,000 18,800,000

A01201 Senior Post Allowance 50,000 15,000 100,000

A01202 House Rent Allowance 1,680,000 680,000 1,850,000

A01203 Conveyance Allowance 1,120,000 1,133,000 1,300,000

A01207 Washing Allowance 50,000 3,000 80,000

A01208 Dress Allowance 1,000

A01209 Special Additional Allowance 5,000

A0120D Integrated Allowance 100,000 23,000 150,000

A0120N Spl. allowances @ 20% of basic 2,165,000 815,000 2,550,000

pay for Secretariat

A0120X Ad - hoc Allowance - 2010 3,667,000 2,100,000 3,900,000

A01216 Qualification Allowance 1,000

A01217 Medical Allowance 1,474,000 642,000 1,470,000

A0121A Adhoc Relief Allowance 2011 1,358,000 612,000 1,500,000

A0121M Adhoc Relief Allowance - 2012 1,750,000 1,548,000 2,000,000

A0121T Adhoc Relief Allowance 2013 750,000 1,500,000

A01224 Entertainment Allowance 70,000 12,000 100,000

A01226 Computer Allowance 70,000 10,000 100,000

A01228 Orderly Allowance 150,000 82,000 200,000

A01238 Charge Allowance 300,000 100,000 350,000

A01239 Special Allowance 300,000 206,000 350,000

001 Special Allowance 206,000

A01252 Non Practicing Allowance 60,000

A01270 Others 1,090,000 350,000 1,300,000

001 Others 200,000 100,000 300,000

030 Integrated Allowance 40,000 90,000 250,000

037 30% Social Security Benefit in liue of Pension to the Contract Employees 700,000 160,000 750,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 225,000 281,000 314,000

Page 774: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

775

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

09 EDUCATION AFFAIRS AND SERVICES094 EDUCATION SERVICES NONDEFINABLE BY LEVEL0941 EDUCATION SERVICES NONDEFINABLE BY LEVEL094101 SCHOOL FOR HANDICAPPED / RETARDED PERSON

LQ4378 Special Education Department

A01271 Overtime Allowance 165,000 70,000 250,000

A01273 Honoraria 10,000 210,000 10,000

000 Honoraria 210,000

A01274 Medical Charges 50,000 1,000 54,000

A03 TOTAL OPERATING EXPENSES 3,575,000 5,788,000 4,148,000

A032 TOTAL COMMUNICATIONS 595,000 651,000 623,000

A03201 Postage and Telegraph 146,000 124,000 161,000

A03202 Telephone and Trunk Call 449,000 527,000 462,000

A033 TOTAL UTILITIES 207,000 423,000 260,000

A03301 Gas 63,000 10,000 70,000

A03302 Water 32,000

A03303 Electricity 121,000 343,000 133,000

001 Electricity 343,000

A03304 Hot and Cold Weather Charges 23,000 70,000 25,000

A034 TOTAL OCCUPANCY COSTS 24,000 52,000 26,000

A03407 Rates and Taxes 24,000 52,000 26,000

A038 TOTAL TRAVEL & 1,547,000 2,340,000 1,832,000

TRANSPORTATION

A03805 Travelling Allowance 140,000 144,000 147,000

A03806 Transportation of Goods 15,000 13,000 16,000

A03807 P.O.L Charges 1,379,000 2,172,000 1,655,000

A03808 Conveyance Charges 13,000 11,000 14,000

A039 TOTAL GENERAL 1,202,000 2,322,000 1,407,000

A03901 Stationery 289,000 496,000 305,000

A03902 Printing and Publication 117,000 249,000 128,000

001 Printing and Publications 249,000

A03905 Newspapers Periodicals and Books 50,000 42,000 55,000

001 News Papers, Periodicals & Books 42,000

Page 775: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

776

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

09 EDUCATION AFFAIRS AND SERVICES094 EDUCATION SERVICES NONDEFINABLE BY LEVEL0941 EDUCATION SERVICES NONDEFINABLE BY LEVEL094101 SCHOOL FOR HANDICAPPED / RETARDED PERSON

LQ4378 Special Education Department

A03906 Uniforms and Protective Clothing 30,000 25,000 33,000

A03907 Advertising & Publicity 128,000 209,000 140,000

001 Advertising & Publicity 209,000

A03917 Law Charges 13,000 11,000 14,000

A03918 Exhibitions, Fairs & Other 117,000 99,000 128,000

National Celebrations

A03936 Foreign/Inland Training Course Fee 6,000 1,000 7,000

A03942 Cost of Other Stores 140,000 350,000 154,000

001 Cost of Other Stores 350,000

A03955 Computer Stationary 121,000 443,000 133,000

A03970 Others 191,000 397,000 310,000

001 Others 397,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000

A041 TOTAL PENSION 1,000

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

A06 TOTAL TRANSFERS 29,000 93,000 32,000

A063 TOTAL ENTERTAINMENT & 29,000 93,000 32,000

GIFTS

A06301 Entertainments & Gifts 29,000 93,000 32,000

001 Entertainment & Gifts 93,000

A13 TOTAL REPAIRS AND MAINTENANCE 514,000 1,202,000 564,000

A130 TOTAL TRANSPORT 294,000 720,000 323,000

A13001 Transport 294,000 720,000 323,000

A131 TOTAL MACHINERY AND 146,000 369,000 160,000

EQUIPMENT

A13101 Machinery and Equipment 146,000 369,000 160,000

Page 776: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

777

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

09 EDUCATION AFFAIRS AND SERVICES094 EDUCATION SERVICES NONDEFINABLE BY LEVEL0941 EDUCATION SERVICES NONDEFINABLE BY LEVEL094101 SCHOOL FOR HANDICAPPED / RETARDED PERSON

LQ4378 Special Education Department

A132 TOTAL FURNITURE AND 74,000 113,000 81,000

FIXTURE

A13201 Furniture and Fixture 74,000 113,000 81,000

_______________________________________________________________________________Special Education Department 33,311,000 24,668,000 39,409,000

_______________________________________________________________________________

Page 777: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

778

PC21010/PC24010 (010)GENERAL ADMINISTRATION

_______________________________________________________________________________ 095101 ARCHIVES LIBRARY AND MUSEUMS_______________________________________________________________________________

FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET

AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

09 EDUCATION AFFAIRS AND SERVICES095 SUBSIDIARY SERVICES TO EDUCATION0951 SUBSIDIARY SERVICES TO EDUCATION095101 ARCHIVES LIBRARY AND MUSEUMS

LQ4051 Archives and Libraries

A01 TOTAL EMPLOYEES RELATED EXPENSES. 31,112,000

A011 TOTAL PAY 18,479,000

A011-1 TOTAL PAY OF OFFICERS 7,722,000

A01150 Others 7,722,000

002 Pay of Officers 7,722,000

A011-2 TOTAL PAY OF OTHER STAFF 10,757,000

A01170 Others 10,757,000

002 Pay of Staff 10,757,000

A012 TOTAL ALLOWANCES 12,633,000

A012-1 TOTAL REGULAR ALLOWANCES 12,113,000

A01202 House Rent Allowance 2,446,000

A01203 Conveyance Allowance 2,972,000

A01216 Qualification Allowance 90,000

A01217 Medical Allowance 1,629,000

A0121A Adhoc Relief Allowance 2011 1,160,000

A0121M Adhoc Relief Allowance - 2012 3,492,000

A01224 Entertainment Allowance 7,000

A01236 Deputation Allowance 72,000

A01243 Special travelling allowance 200,000

A01270 Others 45,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 520,000

A01273 Honoraria 110,000

A01274 Medical Charges 260,000

A01278 Leave Salary 150,000

A03 TOTAL OPERATING EXPENSES 22,965,000

A032 TOTAL COMMUNICATIONS 410,000

A03201 Postage and Telegraph 50,000

Page 778: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

779

PC21010/PC24010 (010)GENERAL ADMINISTRATION

_______________________________________________________________________________ 095101 ARCHIVES LIBRARY AND MUSEUMS_______________________________________________________________________________

FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET

AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

09 EDUCATION AFFAIRS AND SERVICES095 SUBSIDIARY SERVICES TO EDUCATION0951 SUBSIDIARY SERVICES TO EDUCATION095101 ARCHIVES LIBRARY AND MUSEUMS

LQ4051 Archives and Libraries

A03202 Telephone and Trunk Call 90,000

A03204 Electronic Communication 270,000

A033 TOTAL UTILITIES 6,050,000

A03302 Water 50,000

A03303 Electricity 6,000,000

A038 TOTAL TRAVEL & 420,000

TRANSPORTATION

A03805 Travelling Allowance 20,000

A03807 P.O.L Charges 400,000

A039 TOTAL GENERAL 16,085,000

A03901 Stationery 225,000

A03902 Printing and Publication 300,000

A03903 Conference/Seminars/Workshops/ 110,000

Symposia

A03905 Newspapers Periodicals and Books 15,000,000

A03906 Uniforms and Protective Clothing 10,000

A03907 Advertising & Publicity 10,000

A03917 Law Charges 10,000

A03918 Exhibitions, Fairs & Other 20,000

National Celebrations

A03942 Cost of Other Stores 400,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 3,700,000

A041 TOTAL PENSION 3,700,000

A04170 Others 3,700,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 43,400,000

A052 TOTAL GRANTS-DOMESTIC 43,400,000

A05270 To Others 43,400,000

Page 779: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

780

PC21010/PC24010 (010)GENERAL ADMINISTRATION

_______________________________________________________________________________ 095101 ARCHIVES LIBRARY AND MUSEUMS_______________________________________________________________________________

FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET

AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

09 EDUCATION AFFAIRS AND SERVICES095 SUBSIDIARY SERVICES TO EDUCATION0951 SUBSIDIARY SERVICES TO EDUCATION095101 ARCHIVES LIBRARY AND MUSEUMS

LQ4051 Archives and Libraries

A09 TOTAL PHYSICAL ASSETS 135,000

A096 TOTAL PURCHASE OF PLANT & 135,000

MACHINERY

A09601 Plant and Machinery 135,000

A13 TOTAL REPAIRS AND MAINTENANCE 255,000

A130 TOTAL TRANSPORT 55,000

A13001 Transport 55,000

A131 TOTAL MACHINERY AND 50,000

EQUIPMENT

A13101 Machinery and Equipment 50,000

A132 TOTAL FURNITURE AND 50,000

FIXTURE

A13201 Furniture and Fixture 50,000

A133 TOTAL BUILDINGS AND 100,000

STRUCTURE

A13301 Office Buildings 100,000

_______________________________________________________________________________Archives and Libraries 101,567,000

_______________________________________________________________________________

Page 780: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

781

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

10 SOCIAL PROTECTION108 OTHERS1081 OTHERS108101 SOCIAL WELFARE MEASURES

LQ5035 Women Development Department

A01 TOTAL EMPLOYEES RELATED EXPENSES. 14,654,000 13,134,000 62,541,000

A011 TOTAL PAY 33 34 7,213,000 6,214,000 30,816,000

A011-1 TOTAL PAY OF OFFICERS 8 8 3,660,000 2,978,000 20,419,000

A01101 Total Basic Pay of Officers 8 8 3,652,000 4,152,000

S045-M Secretary (BPS-20) 1 1 950,000 950,000

D078-M Deputy Secretary (BPS-18) 1 1 650,000 700,000

L047-M Law Officer (BPS-17) 1 1 252,000 252,000

P139-M Private Secretary (BPS-17) 1 390,000

P158-M Programmer (BPS-17) 1 360,000

S053-M Section Officer (BPS-17) 2 1,000,000

U017-M Under Secretary/Section (BPS-17) 2 800,000Officer

P037-M Personal Assistant (BPS-16) 1 350,000

S114-M Senior Scale Stenographer (BPS-16) 1 350,000

S282-M Superintendent (BPS-16) 1 1 300,000 500,000

A01102 Personal pay 3,000 79,000

A01103 Special Pay 6,000

A01105 Qualification Pay 12,000

A01150 Others 5,000 2,978,000 16,170,000

002 Pay of Officers 2,978,000 16,170,000

A011-2 TOTAL PAY OF OTHER STAFF 25 26 3,553,000 3,236,000 10,397,000

A01151 Total Basic Pay of Other Staff 25 26 3,553,000 4,373,000

A097-M Assistant (BPS-14) 4 1,100,000

A336-M Assistant/Deputy (BPS-14) 4 1,100,000Superintendent

S216-M Stenographer (BPS-14) 2 550,000

S216-M Stenographer (BPS-12) 2 550,000

S078-M Senior Clerk (BPS-09) 2 2 331,000 400,000

Page 781: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

782

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

10 SOCIAL PROTECTION108 OTHERS1081 OTHERS108101 SOCIAL WELFARE MEASURES

LQ5035 Women Development Department

J019-M Junior Clerk (BPS-07) 3 3 477,000 654,000

D089-M Despatch Rider (BPS-04) 1 1 120,000 120,000

D186-M Driver (BPS-04) 2 2 250,000 300,000

C112-M Chowkidar (BPS-01) 2 2 120,000 300,000

M019-M Mali (BPS-01) 1 1 70,000 70,000

N006-M Naib Qasid (BPS-01) 7 7 465,000 708,000

S311-M Sanitary Worker (BPS-01) 1 2 70,000 171,000

A01170 Others 3,236,000 6,024,000

002 Pay of Staff 3,236,000 6,024,000

A012 TOTAL ALLOWANCES 7,441,000 6,920,000 31,725,000

A012-1 TOTAL REGULAR ALLOWANCES 7,306,000 6,553,000 30,758,000

A01201 Senior Post Allowance 20,000 19,000 36,000

A01202 House Rent Allowance 896,000 550,000 6,203,000

A01203 Conveyance Allowance 1,008,000 869,000 3,778,000

A01207 Washing Allowance 19,000 7,000 49,000

A0120D Integrated Allowance 57,000 23,000 93,000

A0120N Spl. allowances @ 20% of basic 1,158,000 711,000 3,288,000

pay for Secretariat

A0120X Ad - hoc Allowance - 2010 1,736,000 1,749,000 5,773,000

A01216 Qualification Allowance 15,000 111,000

A01217 Medical Allowance 700,000 496,000 1,642,000

A0121A Adhoc Relief Allowance 2011 738,000 488,000 3,326,000

A0121M Adhoc Relief Allowance - 2012 644,000 1,000,000 4,174,000

A0121T Adhoc Relief Allowance 2013 535,000 806,000

A01224 Entertainment Allowance 15,000 10,000 22,000

A01228 Orderly Allowance 40,000 96,000 127,000

A01236 Deputation Allowance 10,000 130,000

A01239 Special Allowance 240,000

001 Special Allowance 240,000

A01270 Others 250,000 960,000

001 Others 50,000 400,000

037 30% Social Security Benefit in liue of Pension to the Contract Employees 200,000 510,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 135,000 367,000 967,000

Page 782: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

783

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

10 SOCIAL PROTECTION108 OTHERS1081 OTHERS108101 SOCIAL WELFARE MEASURES

LQ5035 Women Development Department

A01271 Overtime Allowance 90,000 73,000 240,000

A01273 Honoraria 20,000 294,000 55,000

000 Honoraria 294,000 55,000

001 Lady Doctor (part time) Rs. 10,000/- PM Fixed 20,000

A01274 Medical Charges 25,000 657,000

A01278 Leave Salary 15,000

A03 TOTAL OPERATING EXPENSES 3,451,000 5,112,000 13,739,000

A032 TOTAL COMMUNICATIONS 136,000 595,000 633,000

A03201 Postage and Telegraph 50,000 42,000 74,000

A03202 Telephone and Trunk Call 34,000 474,000 384,000

A03204 Electronic Communication 25,000 60,000 122,000

A03205 Courier and Pilot Service 22,000 19,000 48,000

A03270 Others 5,000 5,000

A033 TOTAL UTILITIES 247,000 567,000 994,000

A03301 Gas 6,000 122,000 112,000

A03302 Water 16,000 20,000 72,000

A03303 Electricity 225,000 425,000 810,000

001 Electricity 225,000 425,000 810,000

A034 TOTAL OCCUPANCY COSTS 1,550,000 1,580,000 5,275,000

A03402 Rent for Office Building 1,500,000 1,475,000 4,025,000

A03407 Rates and Taxes 50,000 105,000 1,250,000

A038 TOTAL TRAVEL & 625,000 1,319,000 1,622,000

TRANSPORTATION

A03805 Travelling Allowance 53,000 60,000 118,000

A03806 Transportation of Goods 22,000 59,000 324,000

A03807 P.O.L Charges 550,000 1,200,000 1,180,000

A039 TOTAL GENERAL 893,000 1,051,000 5,215,000

A03901 Stationery 200,000 200,000 640,000

Page 783: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

784

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

10 SOCIAL PROTECTION108 OTHERS1081 OTHERS108101 SOCIAL WELFARE MEASURES

LQ5035 Women Development Department

A03902 Printing and Publication 47,000 100,000 330,000

001 Printing and Publications 47,000 100,000 330,000

A03903 Conference/Seminars/Workshops/ 47,000 289,000

Symposia

A03905 Newspapers Periodicals and Books 24,000 120,000 66,000

001 News Papers, Periodicals & Books 24,000 120,000 66,000

A03906 Uniforms and Protective Clothing 25,000 21,000 290,000

A03907 Advertising & Publicity 205,000 1,405,000

001 Advertising & Publicity 205,000 1,405,000

A03918 Exhibitions, Fairs & Other 45,000 38,000 465,000

National Celebrations

A03942 Cost of Other Stores 100,000 200,000 560,000

001 Cost of Other Stores 100,000 200,000 560,000

A03955 Computer Stationary 100,000 200,000 610,000

A03970 Others 100,000 172,000 560,000

001 Others 100,000 172,000 560,000

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 201,500,000

A052 TOTAL GRANTS-DOMESTIC 201,500,000

A05270 To Others 201,500,000

001 Others 201,500,000

A06 TOTAL TRANSFERS 25,000 97,000 390,000

A063 TOTAL ENTERTAINMENT & 25,000 97,000 390,000

GIFTS

A06301 Entertainments & Gifts 25,000 97,000 390,000

001 Entertainment & Gifts 25,000 97,000 390,000

A09 TOTAL PHYSICAL ASSETS 1,600,000 8,293,000

Page 784: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

785

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

10 SOCIAL PROTECTION108 OTHERS1081 OTHERS108101 SOCIAL WELFARE MEASURES

LQ5035 Women Development Department

A095 TOTAL PURCHASE OF 1,600,000 3,482,000

TRANSPORT

A09501 Transport 1,600,000 3,482,000

001 Transport 1,600,000 3,482,000

A096 TOTAL PURCHASE OF PLANT & 2,811,000

MACHINERY

A09601 Plant and Machinery 2,811,000

A097 TOTAL PURCHASE FURNITURE 2,000,000

& FIXTURE

A09701 Purchase of Furniture and Fixture 2,000,000

A13 TOTAL REPAIRS AND MAINTENANCE 172,000 256,000 2,002,000

A130 TOTAL TRANSPORT 100,000 172,000 440,000

A13001 Transport 100,000 172,000 440,000

A131 TOTAL MACHINERY AND 50,000 65,000 340,000

EQUIPMENT

A13101 Machinery and Equipment 50,000 65,000 340,000

A132 TOTAL FURNITURE AND 22,000 19,000 1,222,000

FIXTURE

A13201 Furniture and Fixture 22,000 19,000 1,222,000

_______________________________________________________________________________Women Development Department 18,302,000 221,699,000 86,966,000

_______________________________________________________________________________

Page 785: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

786

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

10 SOCIAL PROTECTION108 OTHERS1081 OTHERS108101 SOCIAL WELFARE MEASURES

LQ4078 Social Welfare and Bait-ul-MalDepartment

A01 TOTAL EMPLOYEES RELATED EXPENSES. 13,644,000 13,793,000 15,430,000

A011 TOTAL PAY 38 38 7,299,000 6,848,000 7,845,000

A011-1 TOTAL PAY OF OFFICERS 8 9 3,675,000 3,013,000 3,977,000

A01101 Total Basic Pay of Officers 8 9 3,607,000 3,013,000 3,909,000

S045-M Secretary (BPS-20) 1 1 841,000 813,000

D078-M Deputy Secretary (BPS-18) 1 1 520,000 537,000

U017-M Under Secretary/Section (BPS-17) 4 4 1,604,000 1,675,000Officer

P037-M Personal Assistant (BPS-16) 1 1 332,000 336,000

S216-M Stenographer (BPS-16) 1 231,000

S282-M Superintendent (BPS-16) 1 1 310,000 317,000

A01102 Personal pay 65,000 65,000

A01103 Special Pay 3,000 3,000

A011-2 TOTAL PAY OF OTHER STAFF 30 29 3,624,000 3,835,000 3,868,000

A01151 Total Basic Pay of Other Staff 30 29 3,624,000 3,835,000 3,868,000

A336-M Assistant/Deputy (BPS-14) 5 5 1,003,000 1,267,000Superintendent

S216-M Stenographer (BPS-14) 5 4 691,000 567,000

C134-M Clerk (BPS-07) 6 812,000

J019-M Junior Clerk (BPS-07) 6 750,000

D089-M Despatch Rider (BPS-05) 1 151,000

D186-M Driver (BPS-05) 2 239,000

D089-M Despatch Rider (BPS-04) 1 151,000

D186-M Driver (BPS-04) 2 192,000

D003-M Daftri (BPS-03) 1 70,000

D003-M Daftri (BPS-02) 1 72,000

C112-M Chowkidar (BPS-01) 1 1 66,000 66,000

Page 786: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

787

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

10 SOCIAL PROTECTION108 OTHERS1081 OTHERS108101 SOCIAL WELFARE MEASURES

LQ4078 Social Welfare and Bait-ul-MalDepartment

N006-M Naib Qasid (BPS-01) 8 8 618,000 616,000

S311-M Sanitary Worker (BPS-01) 1 1 81,000 80,000

A012 TOTAL ALLOWANCES 6,345,000 6,945,000 7,585,000

A012-1 TOTAL REGULAR ALLOWANCES 6,184,000 6,784,000 7,414,000

A01201 Senior Post Allowance 15,000 15,000 15,000

A01202 House Rent Allowance 625,000 625,000 675,000

A01203 Conveyance Allowance 700,000 800,000 950,000

A01207 Washing Allowance 1,000 1,000 1,000

A0120D Integrated Allowance 35,000 35,000 35,000

A0120N Spl. allowances @ 20% of basic 670,000 670,000

pay for Secretariat

A0120X Ad - hoc Allowance - 2010 1,800,000 1,700,000 2,000,000

A01210 Risk Allowance 700,000

A01216 Qualification Allowance 12,000 12,000 12,000

A01217 Medical Allowance 600,000 550,000 600,000

A0121A Adhoc Relief Allowance 2011 570,000 520,000 600,000

A0121M Adhoc Relief Allowance - 2012 1,000,000 1,100,000 1,050,000

A0121T Adhoc Relief Allowance 2013 600,000 600,000

A01224 Entertainment Allowance 12,000 12,000 12,000

A01228 Orderly Allowance 84,000 84,000 84,000

A01270 Others 60,000 60,000 80,000

037 30% Social Security Benefit in liue of Pension to the Contract Employees 60,000 60,000 80,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 161,000 161,000 171,000

A01271 Overtime Allowance 100,000 100,000 100,000

A01273 Honoraria 20,000 20,000 20,000

000 Honoraria 20,000 20,000 20,000

A01274 Medical Charges 40,000 40,000 50,000

A01278 Leave Salary 1,000 1,000 1,000

A03 TOTAL OPERATING EXPENSES 6,797,000 6,442,000 5,386,000

A032 TOTAL COMMUNICATIONS 618,000 641,000 653,000

A03201 Postage and Telegraph 48,000 41,000 53,000

Page 787: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

788

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

10 SOCIAL PROTECTION108 OTHERS1081 OTHERS108101 SOCIAL WELFARE MEASURES

LQ4078 Social Welfare and Bait-ul-MalDepartment

A03202 Telephone and Trunk Call 570,000 600,000 600,000

A033 TOTAL UTILITIES 667,000 967,000 729,000

A03301 Gas 100,000 85,000 110,000

A03302 Water 45,000 38,000 45,000

A03303 Electricity 500,000 825,000 550,000

001 Electricity 500,000 825,000 550,000

A03304 Hot and Cold Weather Charges 22,000 19,000 24,000

A034 TOTAL OCCUPANCY COSTS 2,511,000 589,000 3,000

A03402 Rent for Office Building 2,508,000 586,000

A03407 Rates and Taxes 3,000 3,000 3,000

A038 TOTAL TRAVEL & 1,993,000 3,073,000 2,621,000

TRANSPORTATION

A03805 Travelling Allowance 110,000 373,000 121,000

A03806 Transportation of Goods 100,000

A03807 P.O.L Charges 1,883,000 2,600,000 2,500,000

A039 TOTAL GENERAL 1,008,000 1,172,000 1,380,000

A03901 Stationery 325,000 326,000 358,000

A03902 Printing and Publication 150,000 150,000 350,000

001 Printing and Publications 150,000 150,000 350,000

A03905 Newspapers Periodicals and Books 22,000 19,000 24,000

001 News Papers, Periodicals & Books 22,000 19,000 24,000

A03906 Uniforms and Protective Clothing 25,000 21,000 28,000

A03907 Advertising & Publicity 12,000 10,000 13,000

001 Advertising & Publicity 12,000 10,000 13,000

A03917 Law Charges 1,000 1,000 1,000

A03942 Cost of Other Stores 43,000 37,000 47,000

001 Cost of Other Stores 43,000 37,000 47,000

A03955 Computer Stationary 190,000 204,000 209,000

A03970 Others 240,000 404,000 350,000

001 Others 240,000 404,000 350,000

Page 788: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

789

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

10 SOCIAL PROTECTION108 OTHERS1081 OTHERS108101 SOCIAL WELFARE MEASURES

LQ4078 Social Welfare and Bait-ul-MalDepartment

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 500,000 45,000 500,000

A052 TOTAL GRANTS-DOMESTIC 500,000 45,000 500,000

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

A05270 To Others 45,000

001 Others 45,000

A06 TOTAL TRANSFERS 47,000 55,000 100,000

A063 TOTAL ENTERTAINMENT & 47,000 55,000 100,000

GIFTS

A06301 Entertainments & Gifts 47,000 55,000 100,000

001 Entertainment & Gifts 47,000 55,000 100,000

A09 TOTAL PHYSICAL ASSETS 400,000

A096 TOTAL PURCHASE OF PLANT & 400,000

MACHINERY

A09601 Plant and Machinery 400,000

A13 TOTAL REPAIRS AND MAINTENANCE 805,000 1,117,000 886,000

A130 TOTAL TRANSPORT 530,000 620,000 583,000

A13001 Transport 530,000 620,000 583,000

Page 789: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

790

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

10 SOCIAL PROTECTION108 OTHERS1081 OTHERS108101 SOCIAL WELFARE MEASURES

LQ4078 Social Welfare and Bait-ul-MalDepartment

A131 TOTAL MACHINERY AND 210,000 360,000 231,000

EQUIPMENT

A13101 Machinery and Equipment 210,000 360,000 231,000

A132 TOTAL FURNITURE AND 65,000 137,000 72,000

FIXTURE

A13201 Furniture and Fixture 65,000 137,000 72,000

_______________________________________________________________________________Social Welfare and Bait-ul-Mal 21,793,000 21,452,000 22,703,000

Department

_______________________________________________________________________________

Page 790: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

791

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

10 SOCIAL PROTECTION108 OTHERS1081 OTHERS108101 SOCIAL WELFARE MEASURES

LQ4079 Zakat and Ushr Department

A01 TOTAL EMPLOYEES RELATED EXPENSES. 15,838,000 14,603,000 17,414,000

A011 TOTAL PAY 42 42 8,080,000 7,100,000 8,658,000

A011-1 TOTAL PAY OF OFFICERS 10 10 4,173,000 3,556,000 4,495,000

A01101 Total Basic Pay of Officers 10 10 4,173,000 3,556,000 4,495,000

S045-M Secretary (BPS-20) 1 1 841,000 841,000

D078-M Deputy Secretary (BPS-18) 1 1 609,000 609,000

L047-M Law Officer (BPS-17) 1 1 243,000 256,000

P139-M Private Secretary (BPS-17) 1 1 394,000 430,000

U017-M Under Secretary/Section (BPS-17) 3 3 1,200,000 1,274,000Officer

P037-M Personal Assistant (BPS-16) 1 283,000

P038-M Personnel Computer (BPS-16) 1 413,000Operator

S282-M Superintendent (BPS-16) 2 2 603,000 672,000

A011-2 TOTAL PAY OF OTHER STAFF 32 32 3,907,000 3,544,000 4,163,000

A01151 Total Basic Pay of Other Staff 32 32 3,907,000 3,544,000 4,163,000

A336-M Assistant/Deputy (BPS-14) 3 3 746,000 768,000Superintendent

C162-M Composer (BPS-14) 1 1 135,000 140,000

S216-M Stenographer (BPS-14) 3 3 635,000 592,000

C134-M Clerk (BPS-07) 6 544,000

J019-M Junior Clerk (BPS-07) 6 487,000

D089-M Despatch Rider (BPS-05) 2 251,000

D186-M Driver (BPS-05) 3 318,000

D089-M Despatch Rider (BPS-04) 2 245,000

D186-M Driver (BPS-04) 3 309,000

D201-M Duplicating Machine (BPS-03) 1 117,000Operator

Page 791: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

792

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

10 SOCIAL PROTECTION108 OTHERS1081 OTHERS108101 SOCIAL WELFARE MEASURES

LQ4079 Zakat and Ushr Department

P051-M Photo Stat Machine (BPS-03) 1 117,000Operator

C112-M Chowkidar (BPS-02) 2 195,000

D201-M Duplicating Machine (BPS-02) 1 80,000Operator

N006-M Naib Qasid (BPS-02) 8 946,000

P051-M Photo Stat Machine (BPS-02) 1 80,000Operator

C112-M Chowkidar (BPS-01) 2 191,000

N006-M Naib Qasid (BPS-01) 9 1 884,000 58,000

S311-M Sanitary Worker (BPS-01) 1 1 115,000 117,000

A012 TOTAL ALLOWANCES 7,758,000 7,503,000 8,756,000

A012-1 TOTAL REGULAR ALLOWANCES 7,546,000 7,291,000 8,544,000

A01201 Senior Post Allowance 15,000 15,000 15,000

A01202 House Rent Allowance 735,000 600,000 765,000

A01203 Conveyance Allowance 756,000 814,000 965,000

A0120D Integrated Allowance 55,000 55,000 50,000

A0120N Spl. allowances @ 20% of basic 816,000 600,000 75,000

pay for Secretariat

A0120X Ad - hoc Allowance - 2010 2,158,000 1,750,000 2,158,000

A01210 Risk Allowance 750,000

A01216 Qualification Allowance 15,000 15,000 15,000

A01217 Medical Allowance 654,000 600,000 705,000

A0121A Adhoc Relief Allowance 2011 670,000 570,000 670,000

A0121M Adhoc Relief Allowance - 2012 1,299,000 1,230,000 1,360,000

A0121T Adhoc Relief Allowance 2013 630,000 599,000

A01224 Entertainment Allowance 8,000 8,000 8,000

A01228 Orderly Allowance 50,000 84,000 84,000

A01239 Special Allowance 150,000 150,000 150,000

001 Special Allowance 150,000

A01252 Non Practicing Allowance 120,000 120,000 120,000

A01270 Others 45,000 50,000 55,000

030 Integrated Allowance 5,000

037 30% Social Security Benefit in liue of Pension to the Contract Employees 45,000 50,000 50,000

Page 792: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

793

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

10 SOCIAL PROTECTION108 OTHERS1081 OTHERS108101 SOCIAL WELFARE MEASURES

LQ4079 Zakat and Ushr Department

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 212,000 212,000 212,000

A01271 Overtime Allowance 150,000 150,000 150,000

A01273 Honoraria 1,000 1,000 1,000

000 Honoraria 1,000 1,000 1,000

A01274 Medical Charges 60,000 60,000 60,000

A01278 Leave Salary 1,000 1,000 1,000

A03 TOTAL OPERATING EXPENSES 6,187,000 5,636,000 6,726,000

A032 TOTAL COMMUNICATIONS 500,000 334,000 524,000

A03201 Postage and Telegraph 40,000 34,000 44,000

A03202 Telephone and Trunk Call 460,000 300,000 480,000

A033 TOTAL UTILITIES 638,000 545,000 700,000

A03301 Gas 55,000 47,000 61,000

A03302 Water 50,000 42,000 55,000

A03303 Electricity 525,000 446,000 575,000

001 Electricity 525,000 446,000 575,000

A03304 Hot and Cold Weather Charges 8,000 10,000 9,000

A034 TOTAL OCCUPANCY COSTS 2,201,000 2,195,000 2,421,000

A03402 Rent for Office Building 2,188,000 2,184,000 2,407,000

A03407 Rates and Taxes 13,000 11,000 14,000

A038 TOTAL TRAVEL & 2,108,000 1,791,000 2,261,000

TRANSPORTATION

A03805 Travelling Allowance 200,000 170,000 220,000

A03806 Transportation of Goods 12,000 10,000 13,000

A03807 P.O.L Charges 1,871,000 1,590,000 2,000,000

A03825 Travelling allowance 25,000 21,000 28,000

A039 TOTAL GENERAL 740,000 771,000 820,000

A03901 Stationery 240,000 250,000 264,000

A03902 Printing and Publication 95,000 81,000 105,000

Page 793: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

794

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

10 SOCIAL PROTECTION108 OTHERS1081 OTHERS108101 SOCIAL WELFARE MEASURES

LQ4079 Zakat and Ushr Department

001 Printing and Publications 95,000 81,000 105,000

A03905 Newspapers Periodicals and Books 25,000 26,000 28,000

001 News Papers, Periodicals & Books 25,000 26,000 28,000

A03906 Uniforms and Protective Clothing 20,000 17,000 27,000

A03907 Advertising & Publicity 20,000 17,000 22,000

001 Advertising & Publicity 20,000 17,000 22,000

A03917 Law Charges 20,000 10,000 22,000

A03955 Computer Stationary 160,000 170,000 176,000

A03970 Others 160,000 200,000 176,000

001 Others 160,000 200,000 176,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000

A041 TOTAL PENSION 1,000

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

A06 TOTAL TRANSFERS 60,000 60,000 66,000

A063 TOTAL ENTERTAINMENT & 60,000 60,000 66,000

GIFTS

A06301 Entertainments & Gifts 60,000 60,000 66,000

001 Entertainment & Gifts 60,000 60,000 66,000

A13 TOTAL REPAIRS AND MAINTENANCE 650,000 501,000 716,000

A130 TOTAL TRANSPORT 425,000 421,000 468,000

A13001 Transport 425,000 421,000 468,000

A131 TOTAL MACHINERY AND 180,000 20,000 198,000

EQUIPMENT

A13101 Machinery and Equipment 180,000 20,000 198,000

A132 TOTAL FURNITURE AND 45,000 60,000 50,000

FIXTURE

A13201 Furniture and Fixture 45,000 60,000 50,000

Page 794: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

795

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

10 SOCIAL PROTECTION108 OTHERS1081 OTHERS108101 SOCIAL WELFARE MEASURES

LQ4079 Zakat and Ushr Department

_______________________________________________________________________________Zakat and Ushr Department 22,735,000 20,800,000 24,923,000

_______________________________________________________________________________

Page 795: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

797

PC21011/PC24011 (011)ADMINISTRATION OF JUSTICEBUDGET ESTIMATES 2014-2015

_______________________________________________________________________________BUDGET REVISED BUDGET ESTIMATES 2014-2015

POSTS ESTIMATES ESTIMATES ________________________________________2014-2015 2013-2014 2013-2014 SALARY NON-SALARY TOTAL

_______________________________________________________________________________

PROVINCIAL 28,960 10,331,773,000 9,505,753,000 10,605,074,000 679,524,000 11,284,598,000

_______________________________________________________________________________TOTAL 28,960 10,331,773,000 9,505,753,000 10,605,074,000 679,524,000 11,284,598,000

_______________________________________________________________________________

Page 796: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

798

PC21011/PC24011 (011)ADMINISTRATION OF JUSTICE

RsCharged: 2,419,653,000______________Voted: 8,864,945,000______________Total: 11,284,598,000______________

_______________________________________________________________________________HEAD OF DEPARTMENT

_______________________________________________________________________________BUDGET REVISED BUDGET

ESTIMATES ESTIMATES ESTIMATES2013-2014 2013-2014 2014-2015

_______________________________________________________________________________Rs Rs Rs

SUMMARYFUNCTIONAL

031101 COURTS/JUSTICE (CHARGED) 2,161,528,000 2,247,262,000 2,419,653,000

031101 COURTS/JUSTICE 7,356,018,000 6,546,235,000 7,980,576,000

031102 ATTORNEYS/LEGAL SERVICES 754,040,000 654,565,000 822,517,000

031103 TRAINING 58,965,000 56,556,000 60,578,000

031120 OTHERS 1,222,000 1,135,000 1,274,000

_______________________________________________________________________________ TOTAL 10,331,773,000 9,505,753,000 11,284,598,000_______________________________________________________________________________

Page 797: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

799

PC21011/PC24011 (011)ADMINISTRATION OF JUSTICE

_______________________________________________________________________________BUDGET REVISED BUDGET

SCHEME SCHEME NAME ESTIMATES ESTIMATES ESTIMATES NO 2013-2014 2013-2014 2014-2015_______________________________________________________________________________

Rs Rs Rs

LQ4110 ADMINISTRATIVE-GENERAL AND 1,222,000 1,135,000 1,274,000OFFICIAL TRUSTEE

LQ4111 HIGH COURT ( VOTED) 5,805,000 5,972,000 5,805,000

LQ4112 HIGH COURT (CHARGED) 2,161,528,000 2,247,262,000 2,419,653,000

LQ4114 SESSION COURTS 2,035,824,000 2,177,253,000 2,272,479,000

LQ4115 CIVIL COURTS 5,196,405,000 4,225,397,000 5,572,238,000

LQ4116 SPECIAL COURTS 90,133,000 110,020,000 101,548,000

LQ4117 COURTS OF SMALL CAUSES 27,851,000 27,593,000 28,506,000

LQ4472 PUNJAB JUDICIAL ACADEMY 58,965,000 56,556,000 60,578,000

LQ5467 SOLICITORS DEPARTMENT 32,168,000 28,648,000 35,885,000

LQ5468 MUFASSIL ESTABLISHMENT 412,786,000 335,136,000 440,867,000

LQ5469 ADVOCATE GENERAL 309,086,000 290,781,000 345,765,000

_______________________________________________________________________________ TOTAL 10,331,773,000 9,505,753,000 11,284,598,000_______________________________________________________________________________

Page 798: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

800

PC21011/PC24011 (011)ADMINISTRATION OF JUSTICE

_______________________________________________________________________________BUDGET REVISED BUDGET

ESTIMATES ESTIMATES ESTIMATES2013-2014 2013-2014 2014-2015

_______________________________________________________________________________Rs Rs Rs

SUMMARY OBJECT

A01 TOTAL EMPLOYEES RELATED 9,737,939,000 7,871,857,000 10,605,074,000EXPENSES.

A011 PAY 4,053,308,000 2,727,985,000 4,313,859,000

A011-1 TOTAL PAY OF OFFICERS 1,512,234,000 1,338,562,000 1,637,247,000

A01101 Basic Pay of Officers 1,510,581,000 1,338,562,000 1,634,942,000A01102 Personal pay 300,000 600,000A01103 Special Pay 1,343,000 1,645,000A01105 Qualification Pay 10,000 60,000

A011-2 TOTAL PAY OF OTHER STAFF 2,541,074,000 1,389,423,000 2,676,612,000

A01151 Basic Pay of Other Staff 1,540,624,000 1,389,423,000 1,675,824,000A01152 Personal pay 365,000A01153 Special Pay 480,000 453,000A01170 Others 999,970,000 999,970,000

A012 ALLOWANCES 5,684,631,000 5,143,872,000 6,291,215,000

A012-1 TOTAL REGULAR ALLOWANCES 5,613,521,000 5,047,856,000 6,210,471,000

A01201 Senior Post Allowance 5,132,000 5,610,000 5,132,000A01202 House Rent Allowance 462,059,000 328,079,000 492,842,000A01203 Conveyance Allowance 548,288,000 478,801,000 590,159,000A01207 Washing Allowance 2,837,000 3,179,000 2,866,000A01208 Dress Allowance 551,000 699,000 564,000A0120D Integrated Allowance 16,041,000 14,016,000 17,206,000A0120K Special Judicial Allowance 1,197,700,000 1,086,109,000 1,239,914,000A0120X Ad - hoc Allowance - 2010 72,560,000 58,825,000 73,457,000A01211 Hill Allowance 730,000 298,000 730,000A01216 Qualification Allowance 1,555,000 4,774,000 3,425,000A01217 Medical Allowance 339,646,000 255,197,000 354,139,000A0121A Adhoc Relief Allowance 2011 262,139,000 202,215,000 279,891,000A0121M Adhoc Relief Allowance - 2012 523,390,000 471,526,000 543,166,000A0121P Superior Judicial Allowance 135,576,000 112,733,000 135,576,000A0121T Adhoc Relief Allowance 2013 241,759,000 295,519,000A01224 Entertainment Allowance 3,412,000 3,297,000 3,418,000A01225 Instructional Allowance 432,000 132,000 432,000A01226 Computer Allowance 314,000 276,000 314,000A01228 Orderly Allowance 125,000 9,000 40,000A01233 Unattractive Area Allowance 11,000 11,000A01236 Deputation Allowance 1,295,000 1,051,000 1,315,000A01239 Special Allowance 21,365,000 20,811,000 22,284,000A01240 Utility allowance for Gas 2,300,000 2,550,000 2,300,000

Page 799: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

801

PC21011/PC24011 (011)ADMINISTRATION OF JUSTICE

_______________________________________________________________________________BUDGET REVISED BUDGET

ESTIMATES ESTIMATES ESTIMATES2013-2014 2013-2014 2014-2015

_______________________________________________________________________________Rs Rs Rs

SUMMARY OBJECT

A01241 Utility allowance for 741,599,000 637,529,000 791,269,000electricity

A01242 Consolidation Travelling 492,000 492,000Allowance

A01248 Judicial Allowance 1,139,581,000 996,285,000 1,214,946,000A01252 Non Practicing Allowance 97,800,000 96,985,000 99,600,000A01266 Disturbance Allowance 6,135,000 2,151,000 6,135,000A01270 Others 30,456,000 22,949,000 33,340,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 71,110,000 96,016,000 80,744,000

A01271 Overtime Allowance 4,720,000 4,684,000 4,730,000A01273 Honoraria 3,775,000 18,207,000 4,024,000A01274 Medical Charges 27,445,000 15,606,000 29,428,000A01277 Contingent Paid Staff 33,875,000 54,641,000 41,172,000A01278 Leave Salary 1,104,000 2,862,000 1,187,000A01299 Others 191,000 16,000 203,000

A03 TOTAL OPERATING EXPENSES 540,858,000 811,821,000 607,059,000

A032 COMMUNICATIONS 39,290,000 48,217,000 45,208,000

A03201 Postage and Telegraph 8,166,000 9,483,000 10,695,000A03202 Telephone and Trunk Call 30,766,000 34,275,000 34,223,000A03203 Telex Teleprinter and Fax 157,000 5,000 72,000A03205 Courier and Pilot Service 189,000 4,437,000 205,000A03270 Others 12,000 17,000 13,000

A033 UTILITIES 254,034,000 255,339,000 274,809,000

A03301 Gas 21,746,000 38,437,000 23,899,000A03302 Water 1,970,000 1,622,000 2,127,000A03303 Electricity 227,902,000 211,858,000 246,132,000A03304 Hot and Cold Weather Charges 2,414,000 3,422,000 2,649,000A03370 Others 2,000 2,000

A034 OCCUPANCY COSTS 8,450,000 10,743,000 9,147,000

A03402 Rent for Office Building 3,514,000 4,444,000 3,865,000A03403 Rent for Residential Building 4,000 4,000A03404 Rent for other building 4,003,000 252,000 4,283,000A03407 Rates and Taxes 928,000 6,047,000 994,000A03470 Others 1,000 1,000

A038 TRAVEL & TRANSPORTATION 143,825,000 279,823,000 161,509,000

A03805 Travelling Allowance 62,118,000 153,002,000 68,584,000

Page 800: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

802

PC21011/PC24011 (011)ADMINISTRATION OF JUSTICE

_______________________________________________________________________________BUDGET REVISED BUDGET

ESTIMATES ESTIMATES ESTIMATES2013-2014 2013-2014 2014-2015

_______________________________________________________________________________Rs Rs Rs

SUMMARY OBJECT

A03806 Transportation of Goods 595,000 618,000 618,000A03807 P.O.L Charges 80,640,000 125,740,000 91,825,000A03808 Conveyance Charges 361,000 461,000 364,000A03820 Others 6,000 1,000 6,000A03821 Training - domestic 100,000 107,000A03825 Travelling allowance 5,000 1,000 5,000

A039 GENERAL 95,259,000 217,699,000 116,386,000

A03901 Stationery 38,895,000 57,665,000 43,021,000A03902 Printing and Publication 5,020,000 11,174,000 5,513,000A03905 Newspapers Periodicals and 12,210,000 25,238,000 13,543,000

BooksA03906 Uniforms and Protective 6,716,000 9,978,000 7,379,000

ClothingA03907 Advertising & Publicity 946,000 3,663,000 1,037,000A03917 Law Charges 3,968,000 4,421,000 4,470,000A03918 Exhibitions, Fairs & Other 610,000 1,021,000 671,000

National CelebrationsA03919 Payments to Others for Service 1,503,000 12,618,000 5,307,000

RenderedA03936 Foreign/Inland Training Course 1,004,000 1,080,000 1,005,000

FeeA03942 Cost of Other Stores 9,761,000 44,334,000 10,951,000A03955 Computer Stationary 6,891,000 15,571,000 10,047,000A03970 Others 7,735,000 30,936,000 13,442,000

A04 TOTAL EMPLOYEES' RETIREMENT 310,000 320,000BENEFITS

A041 PENSION 310,000 320,000

A04101 Pension-Civil 10,000 10,000A04114 Superannuation Encashment Of 10,000

L.P.RA04116 Pension contribution (LCS/ Non 300,000 300,000

LCS)

A05 TOTAL GRANTS SUBSIDIES AND 21,707,000 16,105,000 28,707,000WRITE OFF LOANS

A052 GRANTS-DOMESTIC 21,707,000 16,105,000 28,707,000

A05216 Fin. Assis. to the families of 21,705,000 15,122,000 28,705,000G. Serv. who expire

A05270 To Others 2,000 983,000 2,000

Page 801: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

803

PC21011/PC24011 (011)ADMINISTRATION OF JUSTICE

_______________________________________________________________________________BUDGET REVISED BUDGET

ESTIMATES ESTIMATES ESTIMATES2013-2014 2013-2014 2014-2015

_______________________________________________________________________________Rs Rs Rs

SUMMARY OBJECT

A06 TOTAL TRANSFERS 2,513,000 10,028,000 2,640,000

A063 ENTERTAINMENT & GIFTS 2,513,000 10,028,000 2,640,000

A06301 Entertainments & Gifts 2,513,000 10,028,000 2,640,000

A08 TOTAL LOANS AND ADVANCES 100,000 107,000

A081 ADVANCES TO GOVERNMENT 100,000 107,000SERVANTS

A08170 Others 100,000 107,000

A09 TOTAL PHYSICAL ASSETS 1,863,000 747,548,000 11,147,000

A092 COMPUTER EQUIPMENT 994,000 196,774,000 10,212,000

A09201 Hardware 465,000 1,354,000 497,000A09202 Software 76,000 64,000 81,000A09203 I.T. Equipment 453,000 195,356,000 9,634,000

A095 PURCHASE OF TRANSPORT 7,000 90,304,000 14,000

A09501 Transport 7,000 90,304,000 14,000

A096 PURCHASE OF PLANT & MACHINERY 156,000 106,104,000 166,000

A09601 Plant and Machinery 156,000 106,104,000 166,000

A097 PURCHASE FURNITURE & FIXTURE 706,000 354,366,000 755,000

A09701 Purchase of Furniture and 706,000 354,366,000 755,000Fixture

A13 TOTAL REPAIRS AND MAINTENANCE 26,483,000 48,394,000 29,544,000

A130 TRANSPORT 10,180,000 17,324,000 11,307,000

A13001 Transport 10,180,000 17,324,000 11,307,000

A131 MACHINERY AND EQUIPMENT 10,487,000 21,800,000 11,704,000

A13101 Machinery and Equipment 10,487,000 21,800,000 11,704,000

A132 FURNITURE AND FIXTURE 5,156,000 8,231,000 5,824,000

A13201 Furniture and Fixture 5,156,000 8,231,000 5,824,000

Page 802: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

804

PC21011/PC24011 (011)ADMINISTRATION OF JUSTICE

_______________________________________________________________________________BUDGET REVISED BUDGET

ESTIMATES ESTIMATES ESTIMATES2013-2014 2013-2014 2014-2015

_______________________________________________________________________________Rs Rs Rs

SUMMARY OBJECT

A133 BUILDINGS AND STRUCTURE 510,000 146,000 546,000

A13301 Office Buildings 500,000 116,000 535,000A13370 Others 10,000 30,000 11,000

A137 COMPUTER EQUIPMENT 150,000 93,000 162,000

A13701 Hardware 50,000 43,000 55,000A13703 I.T. Equipment 100,000 50,000 107,000

A138 GENERAL 800,000 1,000

A13801 Maintenance of Gardens 800,000 1,000

_______________________________________________________________________________ NET TOTAL 10,331,773,000 9,505,753,000 11,284,598,000_______________________________________________________________________________

Page 803: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

805

PC21011/PC24011 (011)ADMINISTRATION OF JUSTICE

SUMMARY OF SCALES FOR 2014-2015_______________________________________________________________________________

Pay Permanent Fresh Continued Total Basic SCALE POSTS POSTS POSTS POSTS PAY_______________________________________________________________________________

01 2659 339 1691 4689 279,887,000

02 413 14 427 42,446,000

03 2843 80 1535 4458 283,117,000

04 996 95 775 1866 93,553,000

05 413 47 33 493 53,190,000

06 2 2 4 397,000

07 3378 221 2212 5811 415,281,000

08 30 2 32 3,529,000

09 109 9 727 845 23,804,000

10 37 37 5,662,000

11 1746 31 34 1811 290,938,000

12 10 1 2 13 1,993,000

13 217 14 1024 1255 39,606,000

14 495 39 377 911 87,781,000

15 231 39 27 297 54,640,000

16 1443 217 1032 2692 356,580,000

17 587 8 706 1301 157,682,000

18 1051 5 30 1086 398,338,000

19 106 5 2 113 57,960,000

20 353 1 319 673 224,457,000

21 37 1 38 32,782,000

22 1 1 883,000

(Special) 89 18 107 406,260,000

_______________________________________________________________________________TOTAL 17246 1156 10558 28960 3,310,766,000

_______________________________________________________________________________

Page 804: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

806

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS031 LAW COURTS0311 LAW COURTS031101 COURTS/JUSTICE

LQ4111 High Court ( Voted)

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 5,005,000 1,372,000 5,005,000

A052 TOTAL GRANTS-DOMESTIC 5,005,000 1,372,000 5,005,000

A05216 Fin. Assis. to the families of 5,005,000 1,372,000 5,005,000

G. Serv. who expire

001 Fin. Assis. to the families of the persons who expires during service. 5,005,000 1,372,000 5,005,000

A06 TOTAL TRANSFERS 800,000 4,600,000 800,000

A063 TOTAL ENTERTAINMENT & 800,000 4,600,000 800,000

GIFTS

A06301 Entertainments & Gifts 800,000 4,600,000 800,000

001 Entertainment & Gifts 800,000 4,600,000 800,000

_______________________________________________________________________________High Court ( Voted) 5,805,000 5,972,000 5,805,000

_______________________________________________________________________________

Page 805: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

807

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS031 LAW COURTS0311 LAW COURTS031101 COURTS/JUSTICE

LQ4112 High Court (Charged)

A01 TOTAL EMPLOYEES RELATED EXPENSES. 1,950,399,000 1,760,887,000 2,178,991,000

A011 TOTAL PAY 2088 2346 680,309,000 656,859,000 765,525,000

A011-1 TOTAL PAY OF OFFICERS 441 478 491,318,000 461,634,000 540,922,000

A01101 Total Basic Pay of Officers 441 478 490,158,000 461,634,000 539,412,000

C088-M Chief Justice (Special) 1 1 5,982,000 6,580,000

J012-M Judge (Special) 10 10 57,520,000 63,273,000

J053-M Judge/Additional Judge (Special) 49 49 281,850,000 310,035,000

O012-M Officer On Special Duty (Special) 1 1 727,000 755,000

R036-M Registrar (BPS-22) 1 1 846,000 883,000

D697-M District & Session Judge (BPS-21) 1 717,000(Establishment)

M113-M Member Inspection Team (BPS-21) 1 1 886,000 917,000

A027-M Additional Member (BPS-20) 2 2 1,324,000 1,381,000Inspection Team

A028-M Additional Registrar (BPS-20) 11 12 9,091,000 10,021,000

S050-M Secretary To Chief (BPS-20) 1 1 696,000 727,000Justice

D077-F Deputy Registrar (BPS-19) 1 1 545,000 564,000

D077-M Deputy Registrar (BPS-19) 21 26 11,878,000 13,706,000

P140-M Private Secretary To (BPS-19) 1 1 583,000 602,000Chief Justice

P173-M Protocol Officer (BPS-19) 1 1 286,000 305,000

R055-M Research And Reference (BPS-19) 1 1 679,000 698,000Officer

A255-M Assistant Registrar (BPS-18) 70 75 24,934,000 29,163,000

C446-M Court Associate Reader (BPS-18) 1 84 248,000 27,032,000

L066-M Librarian (BPS-18) 1 1 438,000 456,000

P139-M Private Secretary (BPS-18) 68 68 30,676,000 32,162,000

P173-M Protocol Officer (BPS-18) 1 1 248,000 275,000

R016-M Reader (BPS-18) 67 1 25,567,000 280,000

Page 806: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

808

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS031 LAW COURTS0311 LAW COURTS031101 COURTS/JUSTICE

LQ4112 High Court (Charged)

S201-M Staff Officer (BPS-18) 1 1 456,000 474,000

T089-M Treasury Officer (BPS-18) 1 1 285,000 303,000

A008-M Accountant (BPS-17) 4 4 831,000 889,000

A012-M Accounts Officer (BPS-17) 1 1 322,000 337,000

A337-M Assistant Librarian (BPS-17) 4 4 1,542,000 1,600,000

D037-M Denter (BPS-17) 2 494,000

P037-M Personal Assistant (BPS-17) 88 88 23,763,000 25,315,000

S216-M Stenographer (BPS-17) 22 27 6,151,000 7,415,000

H144-M Hardware Technician (BPS-16) 3 3 552,000 577,000

K015-M Khateeb (BPS-16) 1 129,000

N054-M Networking Technician (BPS-16) 3 3 455,000 512,000

S292-M Supervisor (BPS-16) 4 4 797,000 835,000

A01102 Personal pay 300,000 500,000

A01103 Special Pay 850,000 1,000,000

A01105 Qualification Pay 10,000 10,000

A011-2 TOTAL PAY OF OTHER STAFF 1647 1868 188,991,000 195,225,000 224,603,000

A01151 Total Basic Pay of Other Staff 1647 1868 188,641,000 195,225,000 224,243,000

A097-M Assistant (BPS-15) 168 178 34,151,000 38,150,000

C097-M Chief Radiographer (BPS-15) 6 6 646,000 762,000

C173-M Computer Operator (BPS-15) 2 2 270,000 270,000

C233-M Computer Operator (BPS-15) 6 7 1,429,000 1,587,000

C040-M Cashier (BPS-14) 1 2 131,000 263,000

C230-M Care Taker (BPS-14) 2 8 205,000 872,000

D020-F Data Entry Operator (BPS-13) 5 5 840,000 873,000

D020-M Data Entry Operator (BPS-13) 22 22 3,695,000 3,840,000

K007-M Key Punch Operator (BPS-13) 4 4 489,000 763,000

N065-M Network Associate (BPS-13) 2 2 213,000 226,000

S078-M Senior Clerk (BPS-13) 194 208 30,608,000 33,772,000

Page 807: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

809

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS031 LAW COURTS0311 LAW COURTS031101 COURTS/JUSTICE

LQ4112 High Court (Charged)

G102-M Garage Supervisor (BPS-12) 1 80,000

S322-M Senior Auditor (BPS-12) 6 6 806,000 842,000

J018-M Junior Auditor (BPS-11) 4 4 354,000 377,000

J019-F Junior Clerk (BPS-11) 1 1 106,000 112,000

J019-M Junior Clerk (BPS-11) 421 450 41,399,000 48,946,000

P170-M Proof Reader (BPS-11) 2 160,000

A709-M Auto Mechanic (BPS-09) 1 107,000

C010-M Calligraphist (BPS-09) 2 2 279,000 288,000

M065-M Mechanic (BPS-09) 1 3 113,000 278,000

S250-M Store Keeper (BPS-09) 1 80,000

T036-M Telephone Operator (BPS-09) 5 387,000

T038-M Telephone Technician (BPS-08) 2 150,000

A320-M Auto Electrician (BPS-07) 2 134,000

C193-M Cook (BPS-07) 41 52 3,462,000 5,541,000

D201-M Duplicating Machine (BPS-07) 1 1 96,000 100,000Operator

I004-M Imam Masjid (BPS-07) 4 4 704,000 720,000

P360-M Photo Machine Operator (BPS-07) 3 303,000

T028-M Technician (BPS-07) 1 67,000

E034-M Electrician (BPS-06) 2 120,000

B066-M Book Binder (BPS-05) 4 4 454,000 467,000

D003-M Daftri (BPS-05) 104 117 9,577,000 10,879,000

D186-M Driver (BPS-05) 94 122 10,028,000 12,467,000

E034 Electrician (BPS-05) 1 64,000

E034-M Electrician (BPS-05) 1 67,000

F048-M Fireman (BPS-05) 2 4 175,000 301,000

H041-M Head Mali (BPS-05) 2 2 212,000 218,000

H076-M Helper (BPS-05) 4 300,000

Q003-M Qasid (BPS-05) 62 62 7,525,000 7,719,000

Page 808: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

810

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS031 LAW COURTS0311 LAW COURTS031101 COURTS/JUSTICE

LQ4112 High Court (Charged)

R026-M Record Lifter (BPS-05) 2 2 246,000 252,000

C112-M Chowkidar (BPS-04) 4 250,000

B005-M Baildar (BPS-03) 7 7 406,000 410,000

B015-M Bearer (BPS-03) 41 45 3,105,000 4,453,000

B019-M Beldar (BPS-03) 16 21 1,529,000 1,723,000

C112-M Chowkidar (BPS-03) 24 23 1,941,000 2,272,000

D038-M Denter-Cum-Painter (BPS-03) 1 57,000

D204-M Dusting Cooli (BPS-03) 21 24 1,954,000 2,368,000

F087-M Frash (BPS-03) 5 11 331,000 673,000

F088-M Frashman (BPS-03) 20 20 1,813,000 2,284,000

M019-M Mali (BPS-03) 27 39 2,677,000 3,735,000

M214-M Moazzan (BPS-03) 4 4 358,000 368,000

N006-M Naib Qasid (BPS-03) 229 260 18,231,000 22,676,000

S311-M Sanitary Worker (BPS-03) 77 91 6,850,000 8,826,000

U020-M Usher (BPS-03) 1 1 115,000 115,000

W022-M Water Man (BPS-03) 10 10 987,000 1,069,000

W108-M Washer Man (BPS-03) 1 55,000

W108-M Washer Man (BPS-01) 1 1 67,000 69,000

A01152 Personal pay 10,000

A01153 Special Pay 350,000 350,000

A012 TOTAL ALLOWANCES 1,270,090,000 1,104,028,000 1,413,466,000

A012-1 TOTAL REGULAR ALLOWANCES 1,226,504,000 1,046,791,000 1,369,800,000

A01201 Senior Post Allowance 586,000 395,000 586,000

A01202 House Rent Allowance 103,476,000 67,698,000 109,979,000

A01203 Conveyance Allowance 66,607,000 62,099,000 72,067,000

A01207 Washing Allowance 243,000 199,000 256,000

A01208 Dress Allowance 70,000 50,000

A0120D Integrated Allowance 2,228,000 1,818,000 2,292,000

A0120K Special Judicial Allowance 448,260,000 376,151,000 490,474,000

Page 809: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

811

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS031 LAW COURTS0311 LAW COURTS031101 COURTS/JUSTICE

LQ4112 High Court (Charged)

A0120X Ad - hoc Allowance - 2010 320,000 384,000 705,000

A01211 Hill Allowance 200,000 200,000

A01216 Qualification Allowance 60,000 479,000 330,000

A01217 Medical Allowance 70,488,000 56,298,000 73,752,000

A0121A Adhoc Relief Allowance 2011 53,792,000 28,817,000 49,304,000

A0121M Adhoc Relief Allowance - 2012 66,542,000 66,600,000 72,797,000

A0121P Superior Judicial Allowance 135,576,000 112,733,000 135,576,000

A0121T Adhoc Relief Allowance 2013 40,092,000 55,159,000

A01224 Entertainment Allowance 393,000 295,000 393,000

A01226 Computer Allowance 237,000 231,000 237,000

A01236 Deputation Allowance 70,000 83,000 90,000

A01239 Special Allowance 130,000 219,000

001 Special Allowance 130,000 219,000

A01241 Utility allowance for electricity 99,940,000 87,691,000 110,272,000

A01248 Judicial Allowance 164,920,000 140,408,000 182,566,000

A01266 Disturbance Allowance 6,000,000 2,016,000 6,000,000

A01270 Others 6,496,000 2,174,000 6,496,000

001 Others 6,496,000 2,174,000 6,496,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 43,586,000 57,237,000 43,666,000

A01271 Overtime Allowance 2,820,000 2,823,000 2,820,000

A01273 Honoraria 800,000 15,000,000 880,000

000 Honoraria 800,000 15,000,000 880,000

A01274 Medical Charges 10,260,000 4,759,000 10,260,000

A01277 Contingent Paid Staff 29,700,000 34,655,000 29,700,000

A01278 Leave Salary 1,000 1,000

A01299 Others 5,000 5,000

001 Others 5,000 5,000

A03 TOTAL OPERATING EXPENSES 203,774,000 332,236,000 232,590,000

A032 TOTAL COMMUNICATIONS 14,200,000 23,907,000 15,520,000

A03201 Postage and Telegraph 3,500,000 4,150,000 3,850,000

A03202 Telephone and Trunk Call 10,500,000 15,528,000 11,550,000

A03203 Telex Teleprinter and Fax 100,000 2,000 10,000

A03205 Courier and Pilot Service 100,000 4,227,000 110,000

Page 810: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

812

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS031 LAW COURTS0311 LAW COURTS031101 COURTS/JUSTICE

LQ4112 High Court (Charged)

A033 TOTAL UTILITIES 98,361,000 111,650,000 108,197,000

A03301 Gas 12,360,000 24,810,000 13,596,000

A03302 Water 1,000,000 1,190,000 1,100,000

A03303 Electricity 85,000,000 85,650,000 93,500,000

001 Electricity 85,000,000 85,650,000 93,500,000

A03304 Hot and Cold Weather Charges 1,000 1,000

A034 TOTAL OCCUPANCY COSTS 333,000 767,000 366,000

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 330,000 767,000 363,000

A038 TOTAL TRAVEL & 70,600,000 131,899,000 80,100,000

TRANSPORTATION

A03805 Travelling Allowance 20,000,000 72,693,000 22,000,000

A03806 Transportation of Goods 300,000 66,000 300,000

A03807 P.O.L Charges 50,000,000 58,800,000 57,500,000

A03808 Conveyance Charges 300,000 340,000 300,000

A039 TOTAL GENERAL 20,280,000 64,013,000 28,407,000

A03901 Stationery 7,700,000 13,056,000 8,470,000

A03902 Printing and Publication 1,100,000 1,948,000 1,210,000

001 Printing and Publications 1,100,000 1,948,000 1,210,000

A03905 Newspapers Periodicals and Books 3,200,000 12,450,000 3,520,000

001 News Papers, Periodicals & Books 3,200,000 12,450,000 3,520,000

A03906 Uniforms and Protective Clothing 1,050,000 1,066,000 1,155,000

A03907 Advertising & Publicity 300,000 671,000 330,000

001 Advertising & Publicity 300,000 671,000 330,000

A03917 Law Charges 9,000 10,000

A03918 Exhibitions, Fairs & Other 20,000 147,000 22,000

National Celebrations

A03919 Payments to Others for Service 1,000 9,618,000 3,700,000

Rendered

A03936 Foreign/Inland Training Course Fee 1,000,000 1,000,000 1,000,000

A03942 Cost of Other Stores 2,100,000 8,217,000 2,310,000

Page 811: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

813

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS031 LAW COURTS0311 LAW COURTS031101 COURTS/JUSTICE

LQ4112 High Court (Charged)

001 Cost of Other Stores 2,100,000 8,217,000 2,310,000

A03955 Computer Stationary 1,800,000 3,559,000 4,480,000

A03970 Others 2,000,000 12,281,000 2,200,000

001 Others 2,000,000 12,281,000 2,200,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000

A041 TOTAL PENSION 1,000

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

A09 TOTAL PHYSICAL ASSETS 5,000 141,184,000 5,000

A092 TOTAL COMPUTER EQUIPMENT 2,000 64,268,000 2,000

A09202 Software 1,000 1,000 1,000

A09203 I.T. Equipment 1,000 64,267,000 1,000

A095 TOTAL PURCHASE OF 1,000 25,091,000 1,000

TRANSPORT

A09501 Transport 1,000 25,091,000 1,000

001 Transport 25,091,000 1,000

A096 TOTAL PURCHASE OF PLANT & 1,000 37,361,000 1,000

MACHINERY

A09601 Plant and Machinery 1,000 37,361,000 1,000

A097 TOTAL PURCHASE FURNITURE 1,000 14,464,000 1,000

& FIXTURE

A09701 Purchase of Furniture and Fixture 1,000 14,464,000 1,000

A13 TOTAL REPAIRS AND MAINTENANCE 7,350,000 12,955,000 8,066,000

A130 TOTAL TRANSPORT 4,400,000 8,200,000 4,840,000

A13001 Transport 4,400,000 8,200,000 4,840,000

Page 812: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

814

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS031 LAW COURTS0311 LAW COURTS031101 COURTS/JUSTICE

LQ4112 High Court (Charged)

A131 TOTAL MACHINERY AND 2,400,000 2,821,000 2,620,000

EQUIPMENT

A13101 Machinery and Equipment 2,400,000 2,821,000 2,620,000

A132 TOTAL FURNITURE AND 550,000 1,134,000 605,000

FIXTURE

A13201 Furniture and Fixture 550,000 1,134,000 605,000

A138 TOTAL GENERAL 800,000 1,000

A13801 Maintenance of Gardens 800,000 1,000

_______________________________________________________________________________High Court (Charged) 2,161,528,000 2,247,262,000 2,419,653,000

_______________________________________________________________________________

Page 813: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

815

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS031 LAW COURTS0311 LAW COURTS031101 COURTS/JUSTICE

LQ4114 Session Courts

A01 TOTAL EMPLOYEES RELATED EXPENSES. 1,914,753,000 1,801,989,000 2,134,454,000

A011 TOTAL PAY 6582 6956 689,301,000 615,965,000 749,855,000

A011-1 TOTAL PAY OF OFFICERS 1360 1504 322,397,000 292,245,000 351,952,000

A01101 Total Basic Pay of Officers 1360 1504 322,097,000 292,245,000 351,502,000

D144-F District & Session Judge (BPS-21) 1 1 789,000 820,000

D144-M District & Session Judge (BPS-21) 35 35 28,236,000 30,328,000

A023-F Additional Distt. & (BPS-20) 4 4 2,241,000 2,354,000Session Judges

A023-M Additional Distt. & (BPS-20) 602 602 176,330,000 184,368,000Session Judges

S216-M Stenographer (BPS-16) 682 826 98,923,000 117,708,000

S282-M Superintendent (BPS-16) 36 36 15,578,000 15,924,000

A01102 Personal pay 100,000

A01103 Special Pay 300,000 300,000

A01105 Qualification Pay 50,000

A011-2 TOTAL PAY OF OTHER STAFF 5222 5452 366,904,000 323,720,000 397,903,000

A01151 Total Basic Pay of Other Staff 5222 5452 366,804,000 323,720,000 397,803,000

A133-M Assistant Clerk Of Court (BPS-15) 28 3,220,000

A097-M Assistant (BPS-14) 15 15 2,815,000 2,925,000

A124-M Assistant Care-Taker (BPS-14) 5 5 675,000 675,000

A133-M Assistant Clerk Of Court (BPS-14) 22 22 2,937,000 3,157,000

A275-M Assistant Superintendent (BPS-14) 5 5 675,000 675,000

A337-M Assistant Librarian (BPS-14) 7 7 928,000 950,000

C230-M Care Taker (BPS-14) 32 3,680,000

C233-M Computer Operator (BPS-14) 36 36 4,836,000 5,099,000

R016-M Reader (BPS-14) 317 317 1,000 1,000

R092-M Reader (BPS-14) 1 1 133,000 140,000

D020-M Data Entry Operator (BPS-13) 317 317 1,000 1,000

Page 814: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

816

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS031 LAW COURTS0311 LAW COURTS031101 COURTS/JUSTICE

LQ4114 Session Courts

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 11,852,000 12,145,000

A292-M Assistant-Cum-Librarian (BPS-11) 1 1 112,000 117,000

A334-M Accountant (BPS-11) 8 8 1,285,000 1,330,000

B130-M Budget & Accounts (BPS-11) 36 36 4,341,000 4,544,000Examiner

R092-M Reader (BPS-11) 325 325 72,644,000 74,477,000

D020-M Data Entry Operator (BPS-09) 2 2 240,000 240,000

E059-M English Clerk (BPS-09) 1 1 98,000 105,000

R024-M Record Keeper (BPS-09) 7 7 840,000 840,000

S078-M Senior Clerk (BPS-09) 11 11 1,151,000 1,266,000

T036-M Telephone Operator (BPS-09) 3 3 360,000 360,000

N017-M Nazar (BPS-08) 29 29 3,098,000 3,220,000

A055-M Ahlmad (Civil) (BPS-07) 647 647 34,187,000 35,455,000

A181-M Assistant English Clerk (BPS-07) 2 2 210,000 218,000

A300-M Asstt: Record Keeper (BPS-07) 19 101 1,636,000 9,069,000

C134-M Clerk (BPS-07) 103 103 5,035,000 5,535,000

C197-M Copyist (BPS-07) 38 38 5,395,000 5,465,000

C199-M Copy Clerk (BPS-07) 697 695 33,823,000 35,283,000

C203-M Copy Typist (BPS-07) 138 138 15,636,000 16,166,000

D088-M Despatch Clerk (BPS-07) 46 46 4,508,000 4,653,000

E059-M English Clerk (BPS-07) 35 35 6,290,000 6,424,000

I004-M Imam Masjid (BPS-07) 5 5 429,000 434,000

J019-M Junior Clerk (BPS-07) 31 31 3,112,000 3,231,000

N017-M Nazar (BPS-07) 1 1 86,000 90,000

R022-M Record Clerk (BPS-07) 48 48 5,098,000 5,282,000

R023-M Record Inspection Clerk (BPS-07) 36 36 3,616,000 3,754,000

R024-M Record Keeper (BPS-07) 35 15 5,960,000 6,094,000

Page 815: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

817

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS031 LAW COURTS0311 LAW COURTS031101 COURTS/JUSTICE

LQ4114 Session Courts

T113-M Typist (BPS-07) 65 65 6,330,000 6,548,000

G041-M Generator Operator (BPS-05) 23 23 1,610,000 1,810,000

C193-M Cook (BPS-04) 4 37 260,000 2,271,000

D186-M Driver (BPS-04) 36 72 4,790,000 6,901,000

D685-M Dak Rider (BPS-04) 1 1 65,000 65,000

P148-M Process Server (BPS-03) 7 7 876,000 893,000

D003-M Daftri (BPS-02) 38 38 5,626,000 5,699,000

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 3 174,000 180,000

R026-M Record Lifter (BPS-02) 39 39 4,334,000 4,409,000

B019-M Beldar (BPS-01) 6 6 615,000 626,000

C112-M Chowkidar (BPS-01) 125 129 8,875,000 9,257,000

F038-M File Fetcher (BPS-01) 3 3 239,000 244,000

M019-M Mali (BPS-01) 109 119 10,307,000 10,992,000

N006-M Naib Qasid (BPS-01) 1448 1448 68,854,000 70,266,000

S025-M Sanitary Worker (BPS-01) 94 94 9,306,000 9,475,000

S311-M Sanitary Worker (BPS-01) 54 81 3,000,000 4,230,000

W018-M Watchman (BPS-01) 2 2 133,000 137,000

W019-M Water Carrier (BPS-01) 13 13 715,000 715,000

W022-M Water Man (BPS-01) 63 63 6,037,000 6,150,000

A01153 Special Pay 100,000 100,000

A012 TOTAL ALLOWANCES 1,225,452,000 1,186,024,000 1,384,599,000

A012-1 TOTAL REGULAR ALLOWANCES 1,217,022,000 1,169,782,000 1,372,435,000

A01201 Senior Post Allowance 4,334,000 4,963,000 4,334,000

A01202 House Rent Allowance 70,791,000 62,243,000 80,525,000

A01203 Conveyance Allowance 121,214,000 107,565,000 135,884,000

Page 816: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

818

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS031 LAW COURTS0311 LAW COURTS031101 COURTS/JUSTICE

LQ4114 Session Courts

A01207 Washing Allowance 50,000 27,000 66,000

A01208 Dress Allowance 35,000 6,000 35,000

A0120D Integrated Allowance 4,178,000 3,478,000 4,422,000

A0120K Special Judicial Allowance 276,422,000 282,560,000 276,422,000

A01211 Hill Allowance 20,000 6,000 20,000

A01216 Qualification Allowance 490,000 652,000 540,000

A01217 Medical Allowance 65,554,000 57,188,000 70,304,000

A0121A Adhoc Relief Allowance 2011 68,858,000 51,754,000 72,102,000

A0121M Adhoc Relief Allowance - 2012 134,293,000 121,307,000 141,591,000

A0121T Adhoc Relief Allowance 2013 60,917,000 71,846,000

A01224 Entertainment Allowance 2,401,000 2,435,000 2,401,000

A01241 Utility allowance for electricity 192,481,000 165,368,000 210,169,000

A01248 Judicial Allowance 275,653,000 248,896,000 301,525,000

A01270 Others 248,000 417,000 249,000

001 Others 100,000 383,000 100,000

006 Uniform Allowance 98,000 1,000

007 Fixed Travelling Allowance 50,000 34,000 50,000

008 Social Security Allowance 98,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 8,430,000 16,242,000 12,164,000

A01271 Overtime Allowance 1,080,000 1,025,000 1,080,000

A01273 Honoraria 700,000 799,000 770,000

000 Honoraria 700,000 799,000 770,000

A01274 Medical Charges 4,400,000 2,367,000 4,840,000

A01277 Contingent Paid Staff 1,775,000 10,945,000 4,952,000

A01278 Leave Salary 400,000 1,106,000 440,000

A01299 Others 75,000 82,000

001 Others 75,000 82,000

A03 TOTAL OPERATING EXPENSES 106,753,000 200,108,000 120,875,000

A032 TOTAL COMMUNICATIONS 6,435,000 8,611,000 7,828,000

A03201 Postage and Telegraph 1,700,000 1,956,000 2,620,000

A03202 Telephone and Trunk Call 4,700,000 6,628,000 5,170,000

A03203 Telex Teleprinter and Fax 20,000 2,000 22,000

A03205 Courier and Pilot Service 15,000 25,000 16,000

Page 817: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

819

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS031 LAW COURTS0311 LAW COURTS031101 COURTS/JUSTICE

LQ4114 Session Courts

A033 TOTAL UTILITIES 50,210,000 52,232,000 55,230,000

A03301 Gas 5,000,000 6,095,000 5,500,000

A03302 Water 100,000 27,000 110,000

A03303 Electricity 44,809,000 45,495,000 49,289,000

001 Electricity 44,809,000 45,495,000 49,289,000

A03304 Hot and Cold Weather Charges 300,000 615,000 330,000

A03370 Others 1,000 1,000

A034 TOTAL OCCUPANCY COSTS 203,000 2,840,000 223,000

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 200,000 2,840,000 220,000

A038 TOTAL TRAVEL & 28,065,000 83,133,000 31,570,000

TRANSPORTATION

A03805 Travelling Allowance 14,000,000 32,517,000 15,400,000

A03806 Transportation of Goods 50,000 408,000 55,000

A03807 P.O.L Charges 14,000,000 50,206,000 16,100,000

A03808 Conveyance Charges 5,000 5,000

A03820 Others 5,000 1,000 5,000

001 Others 5,000 1,000 5,000

A03825 Travelling allowance 5,000 1,000 5,000

A039 TOTAL GENERAL 21,840,000 53,292,000 26,024,000

A03901 Stationery 11,000,000 17,990,000 12,100,000

A03902 Printing and Publication 1,600,000 3,454,000 1,760,000

001 Printing and Publications 1,600,000 3,454,000 1,760,000

A03905 Newspapers Periodicals and Books 3,000,000 4,682,000 3,300,000

001 News Papers, Periodicals & Books 3,000,000 4,682,000 3,300,000

A03906 Uniforms and Protective Clothing 280,000 436,000 308,000

A03907 Advertising & Publicity 300,000 1,865,000 330,000

001 Advertising & Publicity 300,000 1,865,000 330,000

A03917 Law Charges 9,000 1,000 9,000

A03918 Exhibitions, Fairs & Other 250,000 412,000 275,000

National Celebrations

Page 818: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

820

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS031 LAW COURTS0311 LAW COURTS031101 COURTS/JUSTICE

LQ4114 Session Courts

A03919 Payments to Others for Service 1,000 1,000

Rendered

A03936 Foreign/Inland Training Course Fee 1,000

A03942 Cost of Other Stores 2,600,000 11,200,000 2,860,000

001 Cost of Other Stores 2,600,000 11,200,000 2,860,000

A03955 Computer Stationary 2,200,000 5,031,000 2,420,000

A03970 Others 600,000 8,221,000 2,660,000

001 Others 600,000 8,221,000 2,660,000

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 6,000,000 2,700,000 8,000,000

A052 TOTAL GRANTS-DOMESTIC 6,000,000 2,700,000 8,000,000

A05216 Fin. Assis. to the families of 6,000,000 2,700,000 8,000,000

G. Serv. who expire

001 Fin. Assis. to the families of the persons who expires during service. 6,000,000 2,700,000 8,000,000

A06 TOTAL TRANSFERS 100,000 858,000 110,000

A063 TOTAL ENTERTAINMENT & 100,000 858,000 110,000

GIFTS

A06301 Entertainments & Gifts 100,000 858,000 110,000

001 Entertainment & Gifts 100,000 858,000 110,000

A09 TOTAL PHYSICAL ASSETS 8,000 156,404,000 8,000

A092 TOTAL COMPUTER EQUIPMENT 2,000 30,364,000 2,000

A09203 I.T. Equipment 2,000 30,364,000 2,000

A095 TOTAL PURCHASE OF 2,000 451,000 2,000

TRANSPORT

Page 819: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

821

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS031 LAW COURTS0311 LAW COURTS031101 COURTS/JUSTICE

LQ4114 Session Courts

A09501 Transport 2,000 451,000 2,000

001 Transport 451,000 2,000

A096 TOTAL PURCHASE OF PLANT & 2,000 39,932,000 2,000

MACHINERY

A09601 Plant and Machinery 2,000 39,932,000 2,000

A097 TOTAL PURCHASE FURNITURE 2,000 85,657,000 2,000

& FIXTURE

A09701 Purchase of Furniture and Fixture 2,000 85,657,000 2,000

A13 TOTAL REPAIRS AND MAINTENANCE 8,210,000 15,194,000 9,031,000

A130 TOTAL TRANSPORT 2,750,000 4,601,000 3,025,000

A13001 Transport 2,750,000 4,601,000 3,025,000

A131 TOTAL MACHINERY AND 3,800,000 7,879,000 4,180,000

EQUIPMENT

A13101 Machinery and Equipment 3,800,000 7,879,000 4,180,000

A132 TOTAL FURNITURE AND 1,650,000 2,684,000 1,815,000

FIXTURE

A13201 Furniture and Fixture 1,650,000 2,684,000 1,815,000

A133 TOTAL BUILDINGS AND 10,000 30,000 11,000

STRUCTURE

A13370 Others 10,000 30,000 11,000

001 Others 10,000 30,000 11,000

_______________________________________________________________________________Session Courts 2,035,824,000 2,177,253,000 2,272,479,000

_______________________________________________________________________________

Page 820: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

822

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS031 LAW COURTS0311 LAW COURTS031101 COURTS/JUSTICE

LQ4115 Civil Courts

A01 TOTAL EMPLOYEES RELATED EXPENSES. 5,044,494,000 3,567,335,000 5,401,436,000

A011 TOTAL PAY 17173 17691 2,337,142,000 1,181,172,000 2,441,818,000

A011-1 TOTAL PAY OF OFFICERS 3407 3479 527,188,000 452,095,000 561,892,000

A01101 Total Basic Pay of Officers 3407 3479 527,188,000 452,095,000 561,892,000

S077-F Senior Civil Judge (BPS-19) 1 1 483,000 502,000

S077-M Senior Civil Judge (BPS-19) 35 35 17,303,000 17,975,000

C121-F Civil Judges (BPS-18) 33 33 11,840,000 12,434,000

C121-M Civil Judges (BPS-18) 720 720 248,336,000 261,296,000

C121-M Civil Judges (BPS-17) 696 696 1,000 1,000

C383-M Civil Judge-cum-Judicial (BPS-17) 200 200 47,040,000 49,920,000Magistrate

P126-M Presiding Officer (BPS-17) 35 35 12,432,000 12,936,000

S216-M Stenographer (BPS-16) 1687 1759 189,753,000 206,828,000

A011-2 TOTAL PAY OF OTHER STAFF 13766 14212 1,809,954,000 729,077,000 1,879,926,000

A01151 Total Basic Pay of Other Staff 13766 14212 809,984,000 729,077,000 879,956,000

S216-M Stenographer (BPS-15) 35 35 3,958,000 4,252,000

A097-M Assistant (BPS-14) 2 2 344,000 358,000

A337-M Assistant Librarian (BPS-14) 1 1 135,000 135,000

C123-M Civil Nazars (BPS-14) 1 1 118,000 125,000

C233-M Computer Operator (BPS-14) 36 36 4,972,000 5,235,000

R092-M Reader (BPS-14) 202 202 23,838,000 25,316,000

D020-M Data Entry Operator (BPS-13) 696 696 1,000 1,000

A008-M Accountant (BPS-11) 1 1 130,000 130,000

B130-M Budget & Accounts (BPS-11) 36 36 3,795,000 3,998,000Examiner

C123-M Civil Nazars (BPS-11) 35 35 6,808,000 7,005,000

C135-M Clerk Of Court (BPS-11) 34 34 7,486,000 7,678,000

Page 821: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

823

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS031 LAW COURTS0311 LAW COURTS031101 COURTS/JUSTICE

LQ4115 Civil Courts

R092-M Reader (BPS-11) 822 822 124,617,000 129,253,000

R016-M Reader (BPS-09) 696 696 1,000 1,000

A055-M Ahlmad (Civil) (BPS-07) 1784 1784 100,604,000 104,783,000

A300-M Asstt: Record Keeper (BPS-07) 119 9,710,000

A434-M Ahlmad (Criminal) (BPS-07) 1256 1256 67,567,000 69,718,000

C203 Copy Typist (BPS-07) 2 170,000

C203-F Copy Typist (BPS-07) 2 162,000

D088-M Despatch Clerk (BPS-07) 2 2 230,000 237,000

J019-M Junior Clerk (BPS-07) 16 16 1,796,000 1,857,000

N005-M Naib Nazar (BPS-07) 201 204 29,354,000 33,138,000

R023-M Record Inspection Clerk (BPS-07) 2 2 374,000 382,000

R024-M Record Keeper (BPS-07) 2 2 290,000 297,000

T036-M Telephone Operator (BPS-07) 1 1 120,000 120,000

T113-M Typist (BPS-07) 6 6 828,000 851,000

T114-M Typist Clerk (BPS-07) 18 18 1,226,000 1,295,000

B006-M Bailiff (BPS-05) 144 144 17,595,000 18,044,000

B006-M Bailiff (BPS-04) 1379 1379 72,323,000 76,589,000

D186-M Driver (BPS-04) 10 36 550,000 2,292,000

P148-M Process Server (BPS-04) 288 288 857,000 885,000

P148-M Process Server (BPS-03) 3821 3821 215,266,000 224,468,000

C112-M Chowkidar (BPS-02) 4 4 328,000 336,000

D003-M Daftri (BPS-02) 37 37 4,191,000 4,266,000

F087-M Frash (BPS-02) 1 1 72,000 74,000

M019-M Mali (BPS-02) 1 1 87,000 89,000

N006-M Naib Qasid (BPS-02) 135 135 11,708,000 11,983,000

S311-M Sanitary Worker (BPS-02) 6 6 582,000 594,000

W022-M Water Man (BPS-02) 1 1 89,000 91,000

C112-M Chowkidar (BPS-01) 144 156 10,837,000 13,202,000

Page 822: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

824

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS031 LAW COURTS0311 LAW COURTS031101 COURTS/JUSTICE

LQ4115 Civil Courts

F087-M Frash (BPS-01) 5 5 399,000 408,000

M019-M Mali (BPS-01) 65 130 4,018,000 9,607,000

N006-M Naib Qasid (BPS-01) 1629 1629 76,517,000 78,293,000

S311-M Sanitary Worker (BPS-01) 126 347 9,642,000 24,925,000

W018-M Watchman (BPS-01) 1 1 63,000 65,000

W019-M Water Carrier (BPS-01) 80 80 5,954,000 7,544,000

W022-M Water Man (BPS-01) 2 2 152,000 156,000

A01170 Others 999,970,000 999,970,000

004 Block Allocation for Pay and Allowances 999,970,000 999,970,000

A012 TOTAL ALLOWANCES 2,707,352,000 2,386,163,000 2,959,618,000

A012-1 TOTAL REGULAR ALLOWANCES 2,697,852,000 2,370,847,000 2,945,196,000

A01202 House Rent Allowance 225,814,000 145,066,000 235,732,000

A01203 Conveyance Allowance 306,671,000 256,485,000 320,294,000

A01207 Washing Allowance 2,368,000 2,853,000 2,368,000

A01208 Dress Allowance 389,000 692,000 422,000

A0120D Integrated Allowance 7,683,000 6,987,000 8,521,000

A0120K Special Judicial Allowance 458,800,000 408,209,000 458,800,000

A01211 Hill Allowance 500,000 292,000 500,000

A01216 Qualification Allowance 1,000,000 2,860,000 2,300,000

A01217 Medical Allowance 176,013,000 118,794,000 182,229,000

A0121A Adhoc Relief Allowance 2011 111,205,000 98,802,000 129,820,000

A0121M Adhoc Relief Allowance - 2012 260,527,000 233,562,000 267,833,000

A0121T Adhoc Relief Allowance 2013 116,429,000 138,996,000

A01224 Entertainment Allowance 216,000 216,000 216,000

A01241 Utility allowance for electricity 442,525,000 376,638,000 463,504,000

A01242 Consolidation Travelling Allowance 492,000 492,000

A01248 Judicial Allowance 681,817,000 584,897,000 711,337,000

A01270 Others 21,832,000 18,065,000 21,832,000

001 Others 3,000,000 870,000 3,000,000

006 Uniform Allowance 1,148,000 513,000 1,148,000

007 Fixed Travelling Allowance 17,684,000 16,682,000 17,684,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 9,500,000 15,316,000 14,422,000

Page 823: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

825

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS031 LAW COURTS0311 LAW COURTS031101 COURTS/JUSTICE

LQ4115 Civil Courts

A01273 Honoraria 585,000 405,000 616,000

000 Honoraria 585,000 405,000 616,000

A01274 Medical Charges 6,465,000 4,810,000 7,111,000

A01277 Contingent Paid Staff 1,800,000 8,404,000 5,980,000

A01278 Leave Salary 600,000 1,685,000 660,000

A01299 Others 50,000 12,000 55,000

001 Others 50,000 12,000 55,000

A03 TOTAL OPERATING EXPENSES 142,272,000 197,908,000 155,699,000

A032 TOTAL COMMUNICATIONS 4,734,000 7,110,000 6,207,000

A03201 Postage and Telegraph 1,700,000 2,186,000 2,870,000

A03202 Telephone and Trunk Call 3,000,000 4,920,000 3,300,000

A03203 Telex Teleprinter and Fax 30,000 1,000 33,000

A03205 Courier and Pilot Service 2,000 3,000 2,000

A03270 Others 2,000 2,000

A033 TOTAL UTILITIES 87,715,000 70,411,000 92,010,000

A03301 Gas 3,600,000 5,927,000 3,960,000

A03302 Water 250,000 45,000 250,000

A03303 Electricity 82,165,000 62,177,000 85,930,000

001 Electricity 82,165,000 62,177,000 85,930,000

A03304 Hot and Cold Weather Charges 1,700,000 2,262,000 1,870,000

A034 TOTAL OCCUPANCY COSTS 742,000 2,933,000 792,000

A03402 Rent for Office Building 500,000 586,000 550,000

A03403 Rent for Residential Building 1,000 1,000

A03407 Rates and Taxes 240,000 2,347,000 240,000

A03470 Others 1,000 1,000

A038 TOTAL TRAVEL & 20,166,000 45,100,000 22,385,000

TRANSPORTATION

A03805 Travelling Allowance 16,000,000 37,887,000 17,600,000

A03806 Transportation of Goods 100,000 131,000 110,000

A03807 P.O.L Charges 4,060,000 7,081,000 4,669,000

A03808 Conveyance Charges 5,000 1,000 5,000

Page 824: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

826

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS031 LAW COURTS0311 LAW COURTS031101 COURTS/JUSTICE

LQ4115 Civil Courts

A03820 Others 1,000 1,000

001 Others 1,000 1,000

A039 TOTAL GENERAL 28,915,000 72,354,000 34,305,000

A03901 Stationery 13,200,000 20,985,000 14,520,000

A03902 Printing and Publication 1,600,000 4,810,000 1,760,000

001 Printing and Publications 1,600,000 4,810,000 1,760,000

A03905 Newspapers Periodicals and Books 3,000,000 5,862,000 3,300,000

001 News Papers, Periodicals & Books 3,000,000 5,862,000 3,300,000

A03906 Uniforms and Protective Clothing 4,800,000 6,761,000 5,280,000

A03907 Advertising & Publicity 200,000 728,000 220,000

001 Advertising & Publicity 200,000 728,000 220,000

A03917 Law Charges 35,000 10,000 38,000

A03918 Exhibitions, Fairs & Other 300,000 335,000 330,000

National Celebrations

A03919 Payments to Others for Service 1,000 1,000

Rendered

A03936 Foreign/Inland Training Course Fee 4,000 80,000 4,000

A03942 Cost of Other Stores 2,625,000 21,840,000 2,887,000

001 Cost of Other Stores 2,625,000 21,840,000 2,887,000

A03955 Computer Stationary 1,650,000 5,493,000 1,815,000

A03970 Others 1,500,000 5,450,000 4,150,000

001 Others 1,500,000 5,450,000 4,150,000

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 5,002,000 8,483,000 10,002,000

A052 TOTAL GRANTS-DOMESTIC 5,002,000 8,483,000 10,002,000

A05216 Fin. Assis. to the families of 5,000,000 7,500,000 10,000,000

G. Serv. who expire

001 Fin. Assis. to the families of the persons who expires during service. 5,000,000 7,500,000 10,000,000

A05270 To Others 2,000 983,000 2,000

001 Others 2,000 983,000 2,000

Page 825: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

827

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS031 LAW COURTS0311 LAW COURTS031101 COURTS/JUSTICE

LQ4115 Civil Courts

A06 TOTAL TRANSFERS 13,000 73,000 14,000

A063 TOTAL ENTERTAINMENT & 13,000 73,000 14,000

GIFTS

A06301 Entertainments & Gifts 13,000 73,000 14,000

001 Entertainment & Gifts 13,000 73,000 14,000

A09 TOTAL PHYSICAL ASSETS 4,000 438,117,000 4,000

A092 TOTAL COMPUTER EQUIPMENT 1,000 99,337,000 1,000

A09203 I.T. Equipment 1,000 99,337,000 1,000

A095 TOTAL PURCHASE OF 1,000 61,250,000 1,000

TRANSPORT

A09501 Transport 1,000 61,250,000 1,000

001 Transport 61,250,000 1,000

A096 TOTAL PURCHASE OF PLANT & 1,000 25,864,000 1,000

MACHINERY

A09601 Plant and Machinery 1,000 25,864,000 1,000

A097 TOTAL PURCHASE FURNITURE 1,000 251,666,000 1,000

& FIXTURE

A09701 Purchase of Furniture and Fixture 1,000 251,666,000 1,000

A13 TOTAL REPAIRS AND MAINTENANCE 4,620,000 13,481,000 5,082,000

A130 TOTAL TRANSPORT 770,000 1,577,000 847,000

A13001 Transport 770,000 1,577,000 847,000

A131 TOTAL MACHINERY AND 2,200,000 8,740,000 2,420,000

EQUIPMENT

Page 826: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

828

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS031 LAW COURTS0311 LAW COURTS031101 COURTS/JUSTICE

LQ4115 Civil Courts

A13101 Machinery and Equipment 2,200,000 8,740,000 2,420,000

A132 TOTAL FURNITURE AND 1,650,000 3,164,000 1,815,000

FIXTURE

A13201 Furniture and Fixture 1,650,000 3,164,000 1,815,000

_______________________________________________________________________________Civil Courts 5,196,405,000 4,225,397,000 5,572,238,000

_______________________________________________________________________________

Page 827: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

829

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS031 LAW COURTS0311 LAW COURTS031101 COURTS/JUSTICE

LQ4116 Special Courts

A01 TOTAL EMPLOYEES RELATED EXPENSES. 71,188,000 78,814,000 80,026,000

A011 TOTAL PAY 144 144 24,150,000 25,015,000 28,292,000

A011-1 TOTAL PAY OF OFFICERS 15 15 10,925,000 14,804,000 14,479,000

A01101 Total Basic Pay of Officers 15 15 10,805,000 14,804,000 14,209,000

J012-M Judge (BPS-20) 14 14 10,685,000 14,080,000

S282-M Superintendent (BPS-16) 1 1 120,000 129,000

A01103 Special Pay 120,000 270,000

A011-2 TOTAL PAY OF OTHER STAFF 129 129 13,225,000 10,211,000 13,813,000

A01151 Total Basic Pay of Other Staff 129 129 13,225,000 10,211,000 13,813,000

S216-M Stenographer (BPS-15) 28 28 3,892,000 4,127,000

A097-M Assistant (BPS-14) 28 28 3,914,000 4,119,000

J019-M Junior Clerk (BPS-07) 1 1 75,000 78,000

D186-M Driver (BPS-04) 15 15 1,089,000 1,130,000

C112-M Chowkidar (BPS-01) 14 14 1,087,000 1,112,000

M019-M Mali (BPS-01) 1 1 55,000 58,000

N006-M Naib Qasid (BPS-01) 28 28 2,000,000 2,051,000

S311-M Sanitary Worker (BPS-01) 14 14 1,113,000 1,138,000

A012 TOTAL ALLOWANCES 47,038,000 53,799,000 51,734,000

A012-1 TOTAL REGULAR ALLOWANCES 45,443,000 51,649,000 50,089,000

A01201 Senior Post Allowance 212,000 212,000 212,000

A01202 House Rent Allowance 3,730,000 5,614,000 3,730,000

A01203 Conveyance Allowance 3,379,000 3,607,000 3,380,000

A01207 Washing Allowance 77,000 9,000 77,000

A01208 Dress Allowance 57,000 1,000 57,000

A0120D Integrated Allowance 240,000 209,000 240,000

A0120K Special Judicial Allowance 13,044,000 12,076,000 13,044,000

A0120X Ad - hoc Allowance - 2010 2,000,000 2,209,000 2,135,000

Page 828: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

830

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS031 LAW COURTS0311 LAW COURTS031101 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 2,299,000 2,629,000

A0121A Adhoc Relief Allowance 2011 2,408,000 1,903,000 2,408,000

A0121M Adhoc Relief Allowance - 2012 4,628,000 4,270,000 4,631,000

A0121T Adhoc Relief Allowance 2013 2,066,000 1,742,000

A01224 Entertainment Allowance 118,000 113,000 118,000

A01226 Computer Allowance 37,000 37,000

A01228 Orderly Allowance 125,000 9,000 40,000

A01236 Deputation Allowance 1,125,000 968,000 1,125,000

A01239 Special Allowance 1,585,000 1,523,000 1,585,000

001 Special Allowance 1,585,000 1,523,000 1,585,000

A01241 Utility allowance for electricity 3,918,000 5,328,000 4,575,000

A01248 Judicial Allowance 5,614,000 8,083,000 7,805,000

A01270 Others 502,000 1,150,000 504,000

001 Others 400,000 1,061,000 400,000

006 Uniform Allowance 2,000 4,000

025 Special Judicial Allowance to Honorable Judges 50,000 50,000

037 30% Social Security Benefit in liue of Pension to the Contract Employees 50,000 89,000 50,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 1,595,000 2,150,000 1,645,000

A01271 Overtime Allowance 420,000 436,000 420,000

A01273 Honoraria 600,000 1,088,000 650,000

000 Honoraria 600,000 1,088,000 650,000

A01274 Medical Charges 500,000 621,000 500,000

A01277 Contingent Paid Staff 10,000 1,000 10,000

A01278 Leave Salary 5,000 5,000

A01299 Others 60,000 4,000 60,000

001 Others 60,000 4,000 60,000

A03 TOTAL OPERATING EXPENSES 16,241,000 25,580,000 18,698,000

A032 TOTAL COMMUNICATIONS 1,185,000 1,455,000 1,288,000

A03201 Postage and Telegraph 150,000 260,000 150,000

A03202 Telephone and Trunk Call 1,000,000 1,151,000 1,100,000

A03203 Telex Teleprinter and Fax 5,000 5,000

A03205 Courier and Pilot Service 20,000 27,000 22,000

A03270 Others 10,000 17,000 11,000

Page 829: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

831

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS031 LAW COURTS0311 LAW COURTS031101 COURTS/JUSTICE

LQ4116 Special Courts

A033 TOTAL UTILITIES 4,179,000 5,990,000 4,596,000

A03301 Gas 200,000 1,475,000 220,000

A03302 Water 100,000 130,000 110,000

A03303 Electricity 3,628,000 4,023,000 3,990,000

001 Electricity 3,628,000 4,023,000 3,990,000

A03304 Hot and Cold Weather Charges 250,000 362,000 275,000

A03370 Others 1,000 1,000

A034 TOTAL OCCUPANCY COSTS 53,000 6,000 58,000

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 50,000 6,000 55,000

A038 TOTAL TRAVEL & 5,526,000 7,998,000 6,231,000

TRANSPORTATION

A03805 Travelling Allowance 300,000 2,218,000 330,000

A03806 Transportation of Goods 25,000 5,000 25,000

A03807 P.O.L Charges 5,200,000 5,655,000 5,875,000

A03808 Conveyance Charges 1,000 120,000 1,000

A039 TOTAL GENERAL 5,298,000 10,131,000 6,525,000

A03901 Stationery 770,000 1,034,000 847,000

A03902 Printing and Publication 300,000 520,000 330,000

001 Printing and Publications 300,000 520,000 330,000

A03905 Newspapers Periodicals and Books 250,000 745,000 275,000

001 News Papers, Periodicals & Books 250,000 745,000 275,000

A03906 Uniforms and Protective Clothing 210,000 395,000 231,000

A03907 Advertising & Publicity 5,000 220,000 5,000

001 Advertising & Publicity 5,000 220,000 5,000

A03917 Law Charges 2,965,000 3,904,000 3,760,000

A03918 Exhibitions, Fairs & Other 20,000 77,000 22,000

National Celebrations

A03942 Cost of Other Stores 158,000 693,000 173,000

001 Cost of Other Stores 158,000 693,000 173,000

Page 830: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

832

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS031 LAW COURTS0311 LAW COURTS031101 COURTS/JUSTICE

LQ4116 Special Courts

A03955 Computer Stationary 220,000 443,000 242,000

A03970 Others 400,000 2,100,000 640,000

001 Others 400,000 2,100,000 640,000

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 1,500,000 1,500,000

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

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

G. Serv. who expire

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

A06 TOTAL TRANSFERS 100,000 212,000 110,000

A063 TOTAL ENTERTAINMENT & 100,000 212,000 110,000

GIFTS

A06301 Entertainments & Gifts 100,000 212,000 110,000

001 Entertainment & Gifts 100,000 212,000 110,000

A09 TOTAL PHYSICAL ASSETS 4,000 2,594,000 4,000

A092 TOTAL COMPUTER EQUIPMENT 1,000 1,008,000 1,000

A09203 I.T. Equipment 1,000 1,008,000 1,000

A095 TOTAL PURCHASE OF 1,000 12,000 1,000

TRANSPORT

A09501 Transport 1,000 12,000 1,000

001 Transport 12,000 1,000

Page 831: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

833

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS031 LAW COURTS0311 LAW COURTS031101 COURTS/JUSTICE

LQ4116 Special Courts

A096 TOTAL PURCHASE OF PLANT & 1,000 790,000 1,000

MACHINERY

A09601 Plant and Machinery 1,000 790,000 1,000

A097 TOTAL PURCHASE FURNITURE 1,000 784,000 1,000

& FIXTURE

A09701 Purchase of Furniture and Fixture 1,000 784,000 1,000

A13 TOTAL REPAIRS AND MAINTENANCE 1,100,000 2,820,000 1,209,000

A130 TOTAL TRANSPORT 605,000 1,655,000 665,000

A13001 Transport 605,000 1,655,000 665,000

A131 TOTAL MACHINERY AND 330,000 777,000 363,000

EQUIPMENT

A13101 Machinery and Equipment 330,000 777,000 363,000

A132 TOTAL FURNITURE AND 165,000 388,000 181,000

FIXTURE

A13201 Furniture and Fixture 165,000 388,000 181,000

_______________________________________________________________________________Special Courts 90,133,000 110,020,000 101,548,000

_______________________________________________________________________________

Page 832: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

834

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS031 LAW COURTS0311 LAW COURTS031101 COURTS/JUSTICE

LQ4117 Courts of Small Causes

A01 TOTAL EMPLOYEES RELATED EXPENSES. 22,541,000 20,286,000 22,841,000

A011 TOTAL PAY 63 63 8,599,000 7,074,000 8,119,000

A011-1 TOTAL PAY OF OFFICERS 4 4 1,684,000 915,000 1,513,000

A01101 Total Basic Pay of Officers 4 4 1,684,000 915,000 1,513,000

J012-F Judge (BPS-19) 1 1 670,000 608,000

R036-M Registrar (BPS-18) 1 1 411,000 430,000

S216-M Stenographer (BPS-16) 2 2 603,000 475,000

A011-2 TOTAL PAY OF OTHER STAFF 59 59 6,915,000 6,159,000 6,606,000

A01151 Total Basic Pay of Other Staff 59 59 6,915,000 6,159,000 6,606,000

C233-M Computer Operator (BPS-14) 1 1 187,000 138,000

B130-M Budget & Accounts (BPS-11) 1 1 167,000 95,000Examiner

C135-M Clerk Of Court (BPS-11) 1 1 202,000 254,000

I004-M Imam Masjid (BPS-09) 2 2 213,000 222,000

C040-M Cashier (BPS-08) 1 1 154,000 159,000

A055-M Ahlmad (Civil) (BPS-07) 4 4 612,000 583,000

C197-M Copyist (BPS-07) 2 2 248,000 256,000

N005-M Naib Nazar (BPS-07) 2 2 333,000 335,000

R024-M Record Keeper (BPS-07) 1 1 117,000 95,000

R092-M Reader (BPS-07) 2 2 427,000 434,000

B006-M Bailiff (BPS-04) 6 6 863,000 804,000

D003-M Daftri (BPS-03) 1 1 124,000 123,000

P148-M Process Server (BPS-03) 22 22 2,031,000 2,025,000

C112-M Chowkidar (BPS-01) 3 3 267,000 213,000

M019-M Mali (BPS-01) 1 1 123,000 121,000

M214-M Moazzan (BPS-01) 1 1 61,000 62,000

Page 833: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

835

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS031 LAW COURTS0311 LAW COURTS031101 COURTS/JUSTICE

LQ4117 Courts of Small Causes

N006-M Naib Qasid (BPS-01) 3 3 246,000 228,000

S311-M Sanitary Worker (BPS-01) 4 4 413,000 393,000

W019-M Water Carrier (BPS-01) 1 1 127,000 66,000

A012 TOTAL ALLOWANCES 13,942,000 13,212,000 14,722,000

A012-1 TOTAL REGULAR ALLOWANCES 13,742,000 13,112,000 14,595,000

A01202 House Rent Allowance 1,463,000 1,207,000 1,463,000

A01203 Conveyance Allowance 1,505,000 1,432,000 1,505,000

A01207 Washing Allowance 51,000 43,000 51,000

A0120D Integrated Allowance 60,000 51,000 60,000

A0120K Special Judicial Allowance 1,173,000 1,112,000 1,173,000

A01217 Medical Allowance 830,000 742,000 830,000

A0121A Adhoc Relief Allowance 2011 648,000 562,000 648,000

A0121M Adhoc Relief Allowance - 2012 1,536,000 1,373,000 1,536,000

A0121T Adhoc Relief Allowance 2013 708,000 860,000

A01224 Entertainment Allowance 6,000 5,000 6,000

A01241 Utility allowance for electricity 2,556,000 2,354,000 2,568,000

A01248 Judicial Allowance 3,696,000 3,370,000 3,720,000

A01270 Others 218,000 153,000 175,000

007 Fixed Travelling Allowance 218,000 153,000 175,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 200,000 100,000 127,000

A01273 Honoraria 50,000 60,000 55,000

000 Honoraria 50,000 60,000 55,000

A01274 Medical Charges 50,000 10,000 50,000

A01277 Contingent Paid Staff 80,000 30,000 20,000

A01278 Leave Salary 20,000 2,000

A03 TOTAL OPERATING EXPENSES 3,866,000 5,124,000 4,198,000

A032 TOTAL COMMUNICATIONS 30,000 20,000 32,000

A03201 Postage and Telegraph 10,000 10,000

A03202 Telephone and Trunk Call 20,000 20,000 22,000

A033 TOTAL UTILITIES 2,555,000 3,313,000 2,809,000

Page 834: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

836

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS031 LAW COURTS0311 LAW COURTS031101 COURTS/JUSTICE

LQ4117 Courts of Small Causes

A03301 Gas 15,000 20,000 15,000

A03303 Electricity 2,500,000 3,213,000 2,750,000

001 Electricity 2,500,000 3,213,000 2,750,000

A03304 Hot and Cold Weather Charges 40,000 80,000 44,000

A034 TOTAL OCCUPANCY COSTS 1,000 1,000

A03402 Rent for Office Building 1,000 1,000

A038 TOTAL TRAVEL & 520,000 150,000 521,000

TRANSPORTATION

A03805 Travelling Allowance 10,000 150,000 11,000

A03806 Transportation of Goods 10,000 10,000

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

A039 TOTAL GENERAL 760,000 1,641,000 835,000

A03901 Stationery 300,000 724,000 330,000

A03902 Printing and Publication 50,000 104,000 55,000

001 Printing and Publications 50,000 104,000 55,000

A03905 Newspapers Periodicals and Books 50,000 50,000 55,000

001 News Papers, Periodicals & Books 50,000 50,000 55,000

A03906 Uniforms and Protective Clothing 105,000 105,000 115,000

A03907 Advertising & Publicity 1,000 1,000

001 Advertising & Publicity 1,000 1,000

A03918 Exhibitions, Fairs & Other 20,000 50,000 22,000

National Celebrations

A03942 Cost of Other Stores 74,000 190,000 81,000

001 Cost of Other Stores 74,000 190,000 81,000

A03955 Computer Stationary 110,000 261,000 121,000

A03970 Others 50,000 157,000 55,000

001 Others 50,000 157,000 55,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000

A041 TOTAL PENSION 1,000

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

Page 835: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

837

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS031 LAW COURTS0311 LAW COURTS031101 COURTS/JUSTICE

LQ4117 Courts of Small Causes

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

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

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

G. Serv. who expire

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

A06 TOTAL TRANSFERS 10,000 1,000

A063 TOTAL ENTERTAINMENT & 10,000 1,000

GIFTS

A06301 Entertainments & Gifts 10,000 1,000

001 Entertainment & Gifts 10,000 1,000

A09 TOTAL PHYSICAL ASSETS 4,000 1,800,000 4,000

A092 TOTAL COMPUTER EQUIPMENT 1,000 1,000

A09203 I.T. Equipment 1,000 1,000

A095 TOTAL PURCHASE OF 1,000 1,000

TRANSPORT

A09501 Transport 1,000 1,000

001 Transport 1,000

A096 TOTAL PURCHASE OF PLANT & 1,000 800,000 1,000

MACHINERY

A09601 Plant and Machinery 1,000 800,000 1,000

A097 TOTAL PURCHASE FURNITURE 1,000 1,000,000 1,000

& FIXTURE

A09701 Purchase of Furniture and Fixture 1,000 1,000,000 1,000

A13 TOTAL REPAIRS AND MAINTENANCE 240,000 373,000 261,000

Page 836: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

838

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS031 LAW COURTS0311 LAW COURTS031101 COURTS/JUSTICE

LQ4117 Courts of Small Causes

A130 TOTAL TRANSPORT 20,000 20,000

A13001 Transport 20,000 20,000

A131 TOTAL MACHINERY AND 165,000 273,000 181,000

EQUIPMENT

A13101 Machinery and Equipment 165,000 273,000 181,000

A132 TOTAL FURNITURE AND 55,000 100,000 60,000

FIXTURE

A13201 Furniture and Fixture 55,000 100,000 60,000

_______________________________________________________________________________Courts of Small Causes 27,851,000 27,593,000 28,506,000

_______________________________________________________________________________

Page 837: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

839

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS031 LAW COURTS0311 LAW COURTS031102 ATTORNEYS/LEGAL SERVICES

LQ5467 Solicitors Department

A01 TOTAL EMPLOYEES RELATED EXPENSES. 25,570,000 22,054,000 28,703,000

A011 TOTAL PAY 71 70 13,607,000 10,584,000 14,482,000

A011-1 TOTAL PAY OF OFFICERS 12 16 5,630,000 4,134,000 6,570,000

A01101 Total Basic Pay of Officers 12 16 5,625,000 4,134,000 6,565,000

A030-M Additional Solicitor (Special) 2 2 1,525,000 1,185,000

D080-M Deputy Solicitor (Special) 4 4 1,395,000 1,620,000

S316-M Solicitor (Special) 1 1 1,200,000 1,400,000

A032-M Administrative Officer (BPS-17) 1 200,000

P037-M Personal Assistant (BPS-16) 3 450,000

S282-M Superintendent (BPS-16) 5 5 1,505,000 1,710,000

A01103 Special Pay 5,000 5,000

A011-2 TOTAL PAY OF OTHER STAFF 59 54 7,977,000 6,450,000 7,912,000

A01151 Total Basic Pay of Other Staff 59 54 7,977,000 6,450,000 7,612,000

P037-M Personal Assistant (BPS-15) 3 450,000

S114-M Senior Scale Stenographer (BPS-15) 1 230,000

A097-M Assistant (BPS-14) 7 7 1,489,000 1,440,000

S216-M Stenographer (BPS-12) 4 4 800,000 880,000

A334-F Accountant (BPS-10) 1 1 200,000 200,000

S078-M Senior Clerk (BPS-09) 15 15 2,090,000 2,140,000

J019-M Junior Clerk (BPS-07) 6 6 759,000 865,000

D011-M Dak Runner (BPS-05) 1 1 80,000 80,000

D186-M Driver (BPS-05) 1 1 151,000 160,000

D089-M Despatch Rider (BPS-04) 1 1 67,000 67,000

D186-M Driver (BPS-04) 1 1 70,000 70,000

D003-M Daftri (BPS-03) 2 2 170,000 170,000

C112-M Chowkidar (BPS-02) 2 2 140,000 210,000

Page 838: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

840

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS031 LAW COURTS0311 LAW COURTS031102 ATTORNEYS/LEGAL SERVICES

LQ5467 Solicitors Department

N006-M Naib Qasid (BPS-02) 10 10 909,000 1,100,000

S311-M Sanitary Worker (BPS-02) 1 1 152,000 100,000

W019-M Water Carrier (BPS-02) 1 90,000

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

A012 TOTAL ALLOWANCES 11,963,000 11,470,000 14,221,000

A012-1 TOTAL REGULAR ALLOWANCES 11,691,000 11,350,000 13,937,000

A01202 House Rent Allowance 2,368,000 1,950,000 2,577,000

A01203 Conveyance Allowance 1,922,000 1,600,000 1,908,000

A0120D Integrated Allowance 72,000 50,000 72,000

A0120X Ad - hoc Allowance - 2010 2,933,000 2,333,000 2,993,000

A01217 Medical Allowance 978,000 778,000 1,020,000

A0121A Adhoc Relief Allowance 2011 991,000 730,000 1,009,000

A0121M Adhoc Relief Allowance - 2012 1,940,000 1,740,000 1,998,000

A0121T Adhoc Relief Allowance 2013 870,000 1,165,000

A01224 Entertainment Allowance 4,000 6,000

A01239 Special Allowance 300,000 1,120,000 1,000,000

001 Special Allowance 300,000 1,120,000 1,000,000

A01241 Utility allowance for electricity 179,000 150,000 181,000

A01270 Others 8,000 25,000 8,000

027 Personal Allowance 8,000 25,000 8,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 272,000 120,000 284,000

A01273 Honoraria 120,000 120,000 132,000

000 Honoraria 120,000 120,000 132,000

A01274 Medical Charges 150,000 150,000

A01278 Leave Salary 1,000 1,000

A01299 Others 1,000 1,000

001 Others 1,000 1,000

A03 TOTAL OPERATING EXPENSES 6,197,000 6,243,000 6,740,000

Page 839: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

841

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS031 LAW COURTS0311 LAW COURTS031102 ATTORNEYS/LEGAL SERVICES

LQ5467 Solicitors Department

A032 TOTAL COMMUNICATIONS 400,000 305,000 420,000

A03201 Postage and Telegraph 200,000 170,000 200,000

A03202 Telephone and Trunk Call 200,000 135,000 220,000

A033 TOTAL UTILITIES 1,067,000 555,000 1,169,000

A03301 Gas 50,000 42,000 50,000

A03302 Water 10,000 7,000 11,000

A03303 Electricity 1,000,000 500,000 1,100,000

001 Electricity 1,000,000 500,000 1,100,000

A03304 Hot and Cold Weather Charges 7,000 6,000 8,000

A034 TOTAL OCCUPANCY COSTS 3,005,000 3,857,000 3,306,000

A03402 Rent for Office Building 3,000,000 3,850,000 3,300,000

A03407 Rates and Taxes 5,000 7,000 6,000

A038 TOTAL TRAVEL & 780,000 663,000 870,000

TRANSPORTATION

A03805 Travelling Allowance 200,000 170,000 220,000

A03807 P.O.L Charges 580,000 493,000 650,000

A039 TOTAL GENERAL 945,000 863,000 975,000

A03901 Stationery 400,000 340,000 400,000

A03902 Printing and Publication 60,000 70,000 66,000

001 Printing and Publications 60,000 70,000 66,000

A03905 Newspapers Periodicals and Books 100,000 85,000 110,000

001 News Papers, Periodicals & Books 100,000 85,000 110,000

A03906 Uniforms and Protective Clothing 10,000 9,000 11,000

A03907 Advertising & Publicity 10,000 18,000 11,000

001 Advertising & Publicity 10,000 18,000 11,000

A03942 Cost of Other Stores 80,000 88,000 88,000

001 Cost of Other Stores 80,000 88,000 88,000

A03955 Computer Stationary 250,000 213,000 250,000

A03970 Others 35,000 40,000 39,000

001 Others 35,000 40,000 39,000

Page 840: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

842

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS031 LAW COURTS0311 LAW COURTS031102 ATTORNEYS/LEGAL SERVICES

LQ5467 Solicitors Department

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000

A041 TOTAL PENSION 1,000

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

A09 TOTAL PHYSICAL ASSETS 1,000 1,000 1,000

A092 TOTAL COMPUTER EQUIPMENT 1,000 1,000 1,000

A09203 I.T. Equipment 1,000 1,000 1,000

A13 TOTAL REPAIRS AND MAINTENANCE 400,000 350,000 440,000

A130 TOTAL TRANSPORT 200,000 170,000 220,000

A13001 Transport 200,000 170,000 220,000

A131 TOTAL MACHINERY AND 100,000 85,000 110,000

EQUIPMENT

A13101 Machinery and Equipment 100,000 85,000 110,000

A132 TOTAL FURNITURE AND 50,000 52,000 55,000

FIXTURE

A13201 Furniture and Fixture 50,000 52,000 55,000

A137 TOTAL COMPUTER EQUIPMENT 50,000 43,000 55,000

A13701 Hardware 50,000 43,000 55,000

_______________________________________________________________________________Solicitors Department 32,168,000 28,648,000 35,885,000

_______________________________________________________________________________

Page 841: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

843

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS031 LAW COURTS0311 LAW COURTS031102 ATTORNEYS/LEGAL SERVICES

LQ5468 Mufassil Establishment

A01 TOTAL EMPLOYEES RELATED EXPENSES. 404,926,000 326,663,000 432,241,000

A011 TOTAL PAY 1123 1123 208,381,000 149,989,000 209,845,000

A011-1 TOTAL PAY OF OFFICERS 373 373 109,560,000 70,723,000 109,913,000

A01101 Total Basic Pay of Officers 373 373 109,560,000 70,723,000 109,913,000

D146-M District Attorney (BPS-19) 43 43 21,242,000 21,287,000

D065-M Deputy District Attorney (BPS-18) 99 99 33,691,000 33,809,000

A301-M Asstt: Distt. Attorney (BPS-17) 222 222 51,795,000 51,928,000

S282-M Superintendent (BPS-16) 9 9 2,832,000 2,889,000

A011-2 TOTAL PAY OF OTHER STAFF 750 750 98,821,000 79,266,000 99,932,000

A01151 Total Basic Pay of Other Staff 750 750 98,821,000 79,266,000 99,877,000

S216-M Stenographer (BPS-15) 78 6,355,000

A097-M Assistant (BPS-14) 1 30 235,000 6,624,000

H024-M Head Clerk (BPS-14) 29 13,986,000

S216-M Stenographer (BPS-14) 1 79 84,000 13,886,000

A008-M Accountant (BPS-10) 36 36 5,460,000 5,462,000

S078-M Senior Clerk (BPS-09) 69 69 13,245,000 13,818,000

J019-M Junior Clerk (BPS-07) 228 228 30,710,000 31,332,000

D003-M Daftri (BPS-03) 43 3,915,000

D003-M Daftri (BPS-02) 43 4,327,000

N006-M Naib Qasid (BPS-01) 265 265 24,419,000 24,840,000

A01152 Personal pay 55,000

A012 TOTAL ALLOWANCES 196,545,000 176,674,000 222,396,000

A012-1 TOTAL REGULAR ALLOWANCES 195,855,000 175,900,000 221,636,000

A01202 House Rent Allowance 21,472,000 19,403,000 25,000,000

A01203 Conveyance Allowance 25,450,000 25,685,000 29,450,000

Page 842: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

844

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS031 LAW COURTS0311 LAW COURTS031102 ATTORNEYS/LEGAL SERVICES

LQ5468 Mufassil Establishment

A0120D Integrated Allowance 1,042,000 880,000 1,040,000

A0120X Ad - hoc Allowance - 2010 51,668,000 39,160,000 51,670,000

A01216 Qualification Allowance 783,000 250,000

A01217 Medical Allowance 16,327,000 12,535,000 16,330,000

A0121A Adhoc Relief Allowance 2011 17,885,000 13,296,000 17,885,000

A0121M Adhoc Relief Allowance - 2012 41,181,000 30,577,000 39,534,000

A0121T Adhoc Relief Allowance 2013 14,584,000 20,083,000

A01224 Entertainment Allowance 258,000 204,000 258,000

A01239 Special Allowance 19,480,000 17,888,000 19,480,000

001 Special Allowance 19,480,000 17,888,000 19,480,000

A01270 Others 1,092,000 905,000 656,000

027 Personal Allowance 906,000 719,000 638,000

037 30% Social Security Benefit in liue of Pension to the Contract Employees 186,000 186,000 18,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 690,000 774,000 760,000

A01273 Honoraria 10,000 30,000 11,000

000 Honoraria 10,000 30,000 11,000

A01274 Medical Charges 675,000 744,000 743,000

A01278 Leave Salary 5,000 6,000

A03 TOTAL OPERATING EXPENSES 7,410,000 7,119,000 8,130,000

A032 TOTAL COMMUNICATIONS 778,000 661,000 856,000

A03201 Postage and Telegraph 256,000 209,000 282,000

A03202 Telephone and Trunk Call 520,000 452,000 572,000

A03203 Telex Teleprinter and Fax 2,000 2,000

A033 TOTAL UTILITIES 686,000 418,000 744,000

A03303 Electricity 600,000 325,000 649,000

001 Electricity 600,000 325,000 649,000

A03304 Hot and Cold Weather Charges 86,000 93,000 95,000

A038 TOTAL TRAVEL & 4,040,000 4,434,000 4,444,000

TRANSPORTATION

A03805 Travelling Allowance 4,040,000 4,434,000 4,444,000

Page 843: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

845

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS031 LAW COURTS0311 LAW COURTS031102 ATTORNEYS/LEGAL SERVICES

LQ5468 Mufassil Establishment

A039 TOTAL GENERAL 1,906,000 1,606,000 2,086,000

A03901 Stationery 820,000 687,000 902,000

A03902 Printing and Publication 10,000 14,000 10,000

001 Printing and Publications 10,000 14,000 10,000

A03905 Newspapers Periodicals and Books 260,000 251,000 286,000

001 News Papers, Periodicals & Books 260,000 251,000 286,000

A03917 Law Charges 100,000 26,000 100,000

A03955 Computer Stationary 411,000 359,000 452,000

A03970 Others 305,000 269,000 336,000

001 Others 305,000 269,000 336,000

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 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

A13 TOTAL REPAIRS AND MAINTENANCE 450,000 354,000 495,000

A131 TOTAL MACHINERY AND 250,000 169,000 275,000

EQUIPMENT

A13101 Machinery and Equipment 250,000 169,000 275,000

A132 TOTAL FURNITURE AND 200,000 185,000 220,000

FIXTURE

A13201 Furniture and Fixture 200,000 185,000 220,000

Page 844: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

846

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS031 LAW COURTS0311 LAW COURTS031102 ATTORNEYS/LEGAL SERVICES

LQ5468 Mufassil Establishment

_______________________________________________________________________________Mufassil Establishment 412,786,000 335,136,000 440,867,000

_______________________________________________________________________________

Page 845: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

847

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS031 LAW COURTS0311 LAW COURTS031102 ATTORNEYS/LEGAL SERVICES

LQ5469 Advocate General

A01 TOTAL EMPLOYEES RELATED EXPENSES. 267,203,000 255,881,000 289,466,000

A011 TOTAL PAY 468 473 74,205,000 69,066,000 78,306,000

A011-1 TOTAL PAY OF OFFICERS 93 120 31,531,000 34,792,000 38,005,000

A01101 Total Basic Pay of Officers 93 120 31,463,000 34,792,000 37,935,000

A015-M Additional Advocate (Special) 22 23 7,930,000 8,495,000General

A040-M Advocate General (Special) 1 1 1,200,000 1,200,000

A102-M Assistant Advocate (Special) 9 9 2,700,000 2,700,000General

A102-F Assistant Advocate (BPS-20) 4 3 1,200,000 900,000General

A102-M Assistant Advocate (BPS-20) 32 33 9,600,000 9,900,000General

A579-M Advocate-on-Record (BPS-19) 1 1 631,000 640,000

G065-M Govt. Attorney-Cum-State (BPS-19) 1 1 766,000 766,000Advocate

B088-M Budget and Accounts (BPS-17) 1 1 344,000 358,000Officer

P139-M Private Secretary (BPS-17) 11 4,135,000

P209-M Protocol Officer (BPS-17) 1 1 401,000 415,000

S201-M Staff Officer (BPS-17) 1 1 488,000 487,000

P037-M Personal Assistant (BPS-16) 10 2,534,000

P139-M Private Secretary (BPS-16) 1 1 199,000 146,000

S114-M Senior Scale Stenographer (BPS-16) 10 15 3,495,000 2,672,000

S282-M Superintendent (BPS-16) 9 9 2,509,000 2,587,000

A01103 Special Pay 68,000 70,000

A011-2 TOTAL PAY OF OTHER STAFF 375 353 42,674,000 34,274,000 40,301,000

A01151 Total Basic Pay of Other Staff 375 353 42,644,000 34,274,000 40,298,000

L103-M Librarian (BPS-15) 1 1 241,000 249,000

Page 846: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

848

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS031 LAW COURTS0311 LAW COURTS031102 ATTORNEYS/LEGAL SERVICES

LQ5469 Advocate General

P037-M Personal Assistant (BPS-15) 10 2,373,000

S114-M Senior Scale Stenographer (BPS-15) 16 2,555,000

S216-M Stenographer (BPS-15) 12 12 1,646,000 2,023,000

A097-M Assistant (BPS-14) 42 43 7,409,000 7,898,000

A291-M Assistant-Cum-Accountant (BPS-14) 1 1 254,000 253,000

A292-M Assistant-Cum-Librarian (BPS-14) 1 1 198,000 202,000

S216-M Stenographer (BPS-14) 21 2,519,000

S216-M Stenographer (BPS-12) 21 2,181,000

R092-M Reader (BPS-11) 1 1 187,000 192,000

S078-M Senior Clerk (BPS-09) 27 27 3,479,000 3,672,000

J019-M Junior Clerk (BPS-07) 71 72 6,942,000 7,106,000

D186-M Driver (BPS-06) 2 2 268,000 277,000

D089-M Despatch Rider (BPS-04) 12 6 1,054,000 568,000

D186-M Driver (BPS-04) 2 2 200,000 207,000

M089-M Mechanical Inspector (BPS-04) 6 630,000

D003-M Daftri (BPS-03) 4 4 431,000 439,000

C112-M Chowkidar (BPS-02) 5 5 439,000 448,000

D011-M Dak Runner (BPS-02) 47 48 4,351,000 4,750,000

N006-M Naib Qasid (BPS-02) 3 73 265,000 6,415,000

S311-M Sanitary Worker (BPS-02) 17 1,342,000

D011-M Dak Runner (BPS-01) 1 90,000

D089-M Despatch Rider (BPS-01) 1 99,000

N006-M Naib Qasid (BPS-01) 79 10 6,853,000 1,009,000

S311-M Sanitary Worker (BPS-01) 17 1,228,000

A01153 Special Pay 30,000 3,000

A012 TOTAL ALLOWANCES 192,998,000 186,815,000 211,160,000

A012-1 TOTAL REGULAR ALLOWANCES 188,307,000 184,424,000 205,630,000

Page 847: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

849

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS031 LAW COURTS0311 LAW COURTS031102 ATTORNEYS/LEGAL SERVICES

LQ5469 Advocate General

A01202 House Rent Allowance 29,662,000 22,385,000 30,553,000

A01203 Conveyance Allowance 19,089,000 18,150,000 23,220,000

A01207 Washing Allowance 48,000 48,000 48,000

A0120D Integrated Allowance 422,000 422,000 443,000

A0120X Ad - hoc Allowance - 2010 12,131,000 12,131,000 12,446,000

A01217 Medical Allowance 5,477,000 5,477,000 5,695,000

A0121A Adhoc Relief Allowance 2011 5,284,000 5,284,000 5,647,000

A0121M Adhoc Relief Allowance - 2012 10,358,000 10,358,000 10,858,000

A0121T Adhoc Relief Allowance 2013 5,148,000 5,623,000

A01233 Unattractive Area Allowance 11,000 11,000

A01248 Judicial Allowance 7,880,000 7,880,000 7,992,000

A01252 Non Practicing Allowance 97,800,000 96,985,000 99,600,000

A01266 Disturbance Allowance 135,000 135,000 135,000

A01270 Others 10,000 10,000 3,370,000

001 Others 3,360,000

037 30% Social Security Benefit in liue of Pension to the Contract Employees 10,000 10,000 10,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 4,691,000 2,391,000 5,530,000

A01271 Overtime Allowance 130,000 130,000 140,000

A01273 Honoraria 5,000 5,000 5,000

000 Honoraria 5,000 5,000 5,000

A01274 Medical Charges 4,545,000 2,245,000 5,374,000

A01277 Contingent Paid Staff 10,000 10,000 10,000

A01278 Leave Salary 1,000 1,000 1,000

A03 TOTAL OPERATING EXPENSES 36,070,000 26,809,000 40,579,000

A032 TOTAL COMMUNICATIONS 10,228,000 5,494,000 11,667,000

A03201 Postage and Telegraph 600,000 510,000 660,000

A03202 Telephone and Trunk Call 9,626,000 4,982,000 11,005,000

A03205 Courier and Pilot Service 2,000 2,000 2,000

A033 TOTAL UTILITIES 5,036,000 7,571,000 5,534,000

A03301 Gas 21,000 8,000 23,000

A03302 Water 10,000 9,000 11,000

A03303 Electricity 5,000,000 7,550,000 5,500,000

001 Electricity 5,000,000 7,550,000 5,500,000

Page 848: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

850

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS031 LAW COURTS0311 LAW COURTS031102 ATTORNEYS/LEGAL SERVICES

LQ5469 Advocate General

A03304 Hot and Cold Weather Charges 5,000 4,000

A034 TOTAL OCCUPANCY COSTS 13,000 11,000 14,000

A03402 Rent for Office Building 10,000 8,000 11,000

A03407 Rates and Taxes 3,000 3,000 3,000

A038 TOTAL TRAVEL & 10,378,000 5,021,000 11,376,000

TRANSPORTATION

A03805 Travelling Allowance 7,368,000 2,763,000 8,365,000

A03806 Transportation of Goods 10,000 8,000 11,000

A03807 P.O.L Charges 3,000,000 2,250,000 3,000,000

A039 TOTAL GENERAL 10,415,000 8,712,000 11,988,000

A03901 Stationery 4,305,000 2,159,000 5,024,000

A03902 Printing and Publication 50,000 42,000 55,000

001 Printing and Publications 50,000 42,000 55,000

A03905 Newspapers Periodicals and Books 850,000 1,022,000 1,092,000

001 News Papers, Periodicals & Books 850,000 1,022,000 1,092,000

A03906 Uniforms and Protective Clothing 11,000 994,000 12,000

A03907 Advertising & Publicity 30,000 76,000 33,000

001 Advertising & Publicity 30,000 76,000 33,000

A03917 Law Charges 800,000 480,000 500,000

A03919 Payments to Others for Service 125,000

Rendered

A03942 Cost of Other Stores 2,024,000 1,821,000 2,445,000

001 Cost of Other Stores 2,024,000 1,821,000 2,445,000

A03970 Others 2,345,000 1,993,000 2,827,000

001 Others 2,345,000 1,993,000 2,827,000

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 3,000,000 2,550,000 3,000,000

Page 849: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

851

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS031 LAW COURTS0311 LAW COURTS031102 ATTORNEYS/LEGAL SERVICES

LQ5469 Advocate General

A052 TOTAL GRANTS-DOMESTIC 3,000,000 2,550,000 3,000,000

A05216 Fin. Assis. to the families of 3,000,000 2,550,000 3,000,000

G. Serv. who expire

001 Fin. Assis. to the families of the persons who expires during service. 3,000,000 2,550,000 3,000,000

A09 TOTAL PHYSICAL ASSETS 3,500,000 9,150,000

A092 TOTAL COMPUTER EQUIPMENT 9,150,000

A09203 I.T. Equipment 9,150,000

A095 TOTAL PURCHASE OF 3,500,000

TRANSPORT

A09501 Transport 3,500,000

001 Transport 3,500,000

A13 TOTAL REPAIRS AND MAINTENANCE 2,813,000 2,041,000 3,569,000

A130 TOTAL TRANSPORT 935,000 645,000 1,155,000

A13001 Transport 935,000 645,000 1,155,000

A131 TOTAL MACHINERY AND 1,142,000 971,000 1,448,000

EQUIPMENT

A13101 Machinery and Equipment 1,142,000 971,000 1,448,000

A132 TOTAL FURNITURE AND 736,000 425,000 966,000

FIXTURE

A13201 Furniture and Fixture 736,000 425,000 966,000

_______________________________________________________________________________Advocate General 309,086,000 290,781,000 345,765,000

_______________________________________________________________________________

Page 850: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

852

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS031 LAW COURTS0311 LAW COURTS031103 TRAINING

LQ4472 Punjab Judicial Academy

A01 TOTAL EMPLOYEES RELATED EXPENSES. 35,643,000 36,813,000 35,643,000

A011 TOTAL PAY 87 87 16,850,000 11,569,000 16,850,000

A011-1 TOTAL PAY OF OFFICERS 20 20 11,761,000 6,980,000 11,761,000

A01101 Total Basic Pay of Officers 20 20 11,761,000 6,980,000 11,761,000

D100-M Director (Special) 3 3 3,498,000 3,498,000

D110-M Director General (Special) 1 1 5,279,000 5,279,000

S088-M Senior Instructor (BPS-20) 2 2 726,000 726,000

A032-M Administrative Officer (BPS-19) 1 1 307,000 307,000

D051-M Deputy Director (BPS-18) 1 1 224,000 224,000

A146-M Assistant Director (BPS-17) 2 2 343,000 343,000

I081-M IT Instructor (BPS-17) 1 1 229,000 229,000

L103-M Librarian (BPS-17) 1 1 172,000 172,000

P139-M Private Secretary (BPS-17) 2 2 336,000 336,000

W012-M Warden (BPS-17) 1 1 172,000 172,000

H167-M Hardware Engineer (BPS-16) 1 1 94,000 94,000

P037-M Personal Assistant (BPS-16) 4 4 381,000 381,000

A011-2 TOTAL PAY OF OTHER STAFF 67 67 5,089,000 4,589,000 5,089,000

A01151 Total Basic Pay of Other Staff 67 67 5,089,000 4,589,000 5,089,000

A097-M Assistant (BPS-14) 6 6 848,000 848,000

C040-M Cashier (BPS-14) 1 1 135,000 135,000

C230-M Care Taker (BPS-14) 1 1 113,000 113,000

D020-M Data Entry Operator (BPS-12) 2 2 191,000 191,000

J019-M Junior Clerk (BPS-07) 8 8 607,000 607,000

D201-M Duplicating Machine (BPS-05) 2 2 142,000 142,000Operator

E034-M Electrician (BPS-05) 1 1 71,000 71,000

Page 851: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

853

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS031 LAW COURTS0311 LAW COURTS031103 TRAINING

LQ4472 Punjab Judicial Academy

L069-M Library Attendant (BPS-05) 1 1 71,000 71,000

T036-M Telephone Operator (BPS-05) 2 2 142,000 142,000

C193-M Cook (BPS-04) 3 3 206,000 206,000

D089-M Despatch Rider (BPS-04) 1 1 69,000 69,000

D186-M Driver (BPS-04) 8 8 549,000 549,000

C112-M Chowkidar (BPS-01) 3 3 184,000 184,000

C281-M Chapatimen (BPS-01) 1 1 62,000 62,000

C398-M Class Room Attendant (BPS-01) 2 2 123,000 123,000

D305-M Dish Washer (BPS-01) 1 1 62,000 62,000

H095-M Hostel Attendant (BPS-01) 1 1 62,000 62,000

N006-M Naib Qasid (BPS-01) 14 14 893,000 893,000

P095-M Plumber (BPS-01) 1 1 62,000 62,000

S311-M Sanitary Worker (BPS-01) 4 4 250,000 250,000

W001-M Waiter (BPS-01) 4 4 247,000 247,000

A012 TOTAL ALLOWANCES 18,793,000 25,244,000 18,793,000

A012-1 TOTAL REGULAR ALLOWANCES 16,653,000 23,558,000 16,653,000

A01201 Senior Post Allowance 40,000

A01202 House Rent Allowance 3,200,000 2,450,000 3,200,000

A01203 Conveyance Allowance 2,353,000 2,103,000 2,353,000

A0120D Integrated Allowance 112,000 117,000 112,000

A0120K Special Judicial Allowance 1,000 6,001,000 1,000

A0120X Ad - hoc Allowance - 2010 3,400,000 2,500,000 3,400,000

A01217 Medical Allowance 1,300,000 1,050,000 1,300,000

A0121A Adhoc Relief Allowance 2011 1,034,000 1,034,000 1,034,000

A0121M Adhoc Relief Allowance - 2012 2,310,000 1,660,000 2,310,000

A0121T Adhoc Relief Allowance 2013 900,000

A01224 Entertainment Allowance 20,000 25,000 20,000

A01225 Instructional Allowance 432,000 132,000 432,000

A01226 Computer Allowance 40,000 45,000 40,000

A01236 Deputation Allowance 100,000 100,000

A01239 Special Allowance 150,000

001 Special Allowance 150,000

Page 852: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

854

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS031 LAW COURTS0311 LAW COURTS031103 TRAINING

LQ4472 Punjab Judicial Academy

A01240 Utility allowance for Gas 2,300,000 2,550,000 2,300,000

A01248 Judicial Allowance 1,000 2,751,000 1,000

A01270 Others 50,000 50,000 50,000

001 Others 50,000 50,000 50,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 2,140,000 1,686,000 2,140,000

A01271 Overtime Allowance 270,000 270,000 270,000

A01273 Honoraria 900,000 700,000 900,000

000 Honoraria 900,000 700,000 900,000

A01274 Medical Charges 400,000 50,000 400,000

A01277 Contingent Paid Staff 500,000 596,000 500,000

A01278 Leave Salary 70,000 70,000 70,000

A03 TOTAL OPERATING EXPENSES 18,275,000 10,694,000 19,550,000

A032 TOTAL COMMUNICATIONS 1,300,000 654,000 1,390,000

A03201 Postage and Telegraph 50,000 42,000 53,000

A03202 Telephone and Trunk Call 1,200,000 459,000 1,284,000

A03205 Courier and Pilot Service 50,000 153,000 53,000

A033 TOTAL UTILITIES 4,225,000 3,199,000 4,520,000

A03301 Gas 500,000 60,000 535,000

A03302 Water 500,000 214,000 535,000

A03303 Electricity 3,200,000 2,925,000 3,424,000

001 Electricity 3,200,000 2,925,000 3,424,000

A03304 Hot and Cold Weather Charges 25,000 26,000

A034 TOTAL OCCUPANCY COSTS 4,100,000 329,000 4,387,000

A03404 Rent for other building 4,000,000 252,000 4,280,000

A03407 Rates and Taxes 100,000 77,000 107,000

A038 TOTAL TRAVEL & 3,750,000 1,425,000 4,012,000

TRANSPORTATION

A03805 Travelling Allowance 200,000 170,000 214,000

A03806 Transportation of Goods 100,000 107,000

Page 853: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

855

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS031 LAW COURTS0311 LAW COURTS031103 TRAINING

LQ4472 Punjab Judicial Academy

A03807 P.O.L Charges 3,300,000 1,255,000 3,531,000

A03808 Conveyance Charges 50,000 53,000

A03821 Training - domestic 100,000 107,000

A039 TOTAL GENERAL 4,900,000 5,087,000 5,241,000

A03901 Stationery 400,000 690,000 428,000

A03902 Printing and Publication 250,000 212,000 267,000

001 Printing and Publications 250,000 212,000 267,000

A03905 Newspapers Periodicals and Books 1,500,000 91,000 1,605,000

001 News Papers, Periodicals & Books 1,500,000 91,000 1,605,000

A03906 Uniforms and Protective Clothing 250,000 212,000 267,000

A03907 Advertising & Publicity 100,000 85,000 107,000

001 Advertising & Publicity 100,000 85,000 107,000

A03917 Law Charges 50,000 53,000

A03919 Payments to Others for Service 1,500,000 2,875,000 1,605,000

Rendered

A03942 Cost of Other Stores 100,000 285,000 107,000

001 Cost of Other Stores 100,000 285,000 107,000

A03955 Computer Stationary 250,000 212,000 267,000

A03970 Others 500,000 425,000 535,000

001 Others 500,000 425,000 535,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 310,000 311,000

A041 TOTAL PENSION 310,000 311,000

A04101 Pension-Civil 10,000 10,000

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

A04116 Pension contribution (LCS/ Non LCS) 300,000 300,000

A06 TOTAL TRANSFERS 1,500,000 4,275,000 1,605,000

A063 TOTAL ENTERTAINMENT & 1,500,000 4,275,000 1,605,000

GIFTS

A06301 Entertainments & Gifts 1,500,000 4,275,000 1,605,000

001 Entertainment & Gifts 1,500,000 4,275,000 1,605,000

Page 854: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

856

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS031 LAW COURTS0311 LAW COURTS031103 TRAINING

LQ4472 Punjab Judicial Academy

A08 TOTAL LOANS AND ADVANCES 100,000 107,000

A081 TOTAL ADVANCES TO 100,000 107,000

GOVERNMENT SERVANTS

A08170 Others 100,000 107,000

A09 TOTAL PHYSICAL ASSETS 1,837,000 3,948,000 1,971,000

A092 TOTAL COMPUTER EQUIPMENT 986,000 1,796,000 1,054,000

A09201 Hardware 465,000 1,354,000 497,000

A09202 Software 75,000 63,000 80,000

A09203 I.T. Equipment 446,000 379,000 477,000

A095 TOTAL PURCHASE OF 1,000 8,000

TRANSPORT

A09501 Transport 1,000 8,000

001 Transport 8,000

A096 TOTAL PURCHASE OF PLANT & 150,000 1,357,000 160,000

MACHINERY

A09601 Plant and Machinery 150,000 1,357,000 160,000

A097 TOTAL PURCHASE FURNITURE 700,000 795,000 749,000

& FIXTURE

A09701 Purchase of Furniture and Fixture 700,000 795,000 749,000

A13 TOTAL REPAIRS AND MAINTENANCE 1,300,000 826,000 1,391,000

A130 TOTAL TRANSPORT 500,000 476,000 535,000

A13001 Transport 500,000 476,000 535,000

A131 TOTAL MACHINERY AND 100,000 85,000 107,000

EQUIPMENT

Page 855: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

857

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS031 LAW COURTS0311 LAW COURTS031103 TRAINING

LQ4472 Punjab Judicial Academy

A13101 Machinery and Equipment 100,000 85,000 107,000

A132 TOTAL FURNITURE AND 100,000 99,000 107,000

FIXTURE

A13201 Furniture and Fixture 100,000 99,000 107,000

A133 TOTAL BUILDINGS AND 500,000 116,000 535,000

STRUCTURE

A13301 Office Buildings 500,000 116,000 535,000

001 Office Buildings 500,000 116,000 535,000

A137 TOTAL COMPUTER EQUIPMENT 100,000 50,000 107,000

A13703 I.T. Equipment 100,000 50,000 107,000

_______________________________________________________________________________Punjab Judicial Academy 58,965,000 56,556,000 60,578,000

_______________________________________________________________________________

Page 856: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

858

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS031 LAW COURTS0311 LAW COURTS031120 OTHERS

LQ4110 Administrative-General and OfficialTrustee

A01 TOTAL EMPLOYEES RELATED EXPENSES. 1,222,000 1,135,000 1,273,000

A011 TOTAL PAY 7 7 764,000 692,000 767,000

A011-1 TOTAL PAY OF OFFICERS 2 2 240,000 240,000 240,000

A01101 Total Basic Pay of Officers 2 2 240,000 240,000 240,000

A718-M Administrator General (Special) 1 1 120,000 120,000

O086-M Official Trustee (Special) 1 1 120,000 120,000

A011-2 TOTAL PAY OF OTHER STAFF 5 5 524,000 452,000 527,000

A01151 Total Basic Pay of Other Staff 5 5 524,000 452,000 527,000

C134-M Clerk (BPS-07) 4 4 464,000 466,000

N006-M Naib Qasid (BPS-01) 1 1 60,000 61,000

A012 TOTAL ALLOWANCES 458,000 443,000 506,000

A012-1 TOTAL REGULAR ALLOWANCES 452,000 443,000 500,000

A01202 House Rent Allowance 83,000 63,000 83,000

A01203 Conveyance Allowance 98,000 75,000 98,000

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 36,000 50,000

A0121A Adhoc Relief Allowance 2011 34,000 33,000 34,000

A0121M Adhoc Relief Allowance - 2012 75,000 79,000 78,000

A0121T Adhoc Relief Allowance 2013 45,000 45,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 6,000 6,000

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

Page 857: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

859

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS031 LAW COURTS0311 LAW COURTS031120 OTHERS

LQ4110 Administrative-General and OfficialTrustee

A041 TOTAL PENSION 1,000

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

_______________________________________________________________________________Administrative-General and Official 1,222,000 1,135,000 1,274,000

Trustee

_______________________________________________________________________________

Page 858: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

861

PC21012 (012)JAILS AND CONVICT SETTLEMENTS

BUDGET ESTIMATES 2014-2015_______________________________________________________________________________

BUDGET REVISED BUDGET ESTIMATES 2014-2015POSTS ESTIMATES ESTIMATES ________________________________________

2014-2015 2013-2014 2013-2014 SALARY NON-SALARY TOTAL_______________________________________________________________________________

PROVINCIAL 15,867 5,746,794,000 5,942,860,000 3,927,052,000 3,435,864,000 7,362,916,000

_______________________________________________________________________________TOTAL 15,867 5,746,794,000 5,942,860,000 3,927,052,000 3,435,864,000 7,362,916,000

_______________________________________________________________________________

Page 859: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

862

PC21012 (012)JAILS AND CONVICT SETTLEMENTS

RsCharged: 0______________Voted: 7,362,916,000______________Total: 7,362,916,000______________

_______________________________________________________________________________HEAD OF DEPARTMENT

_______________________________________________________________________________BUDGET REVISED BUDGET

ESTIMATES ESTIMATES ESTIMATES2013-2014 2013-2014 2014-2015

_______________________________________________________________________________Rs Rs Rs

SUMMARYFUNCTIONAL

034101 JAILS AND CONVICT SETTLEMENT 5,746,794,000 5,942,860,000 7,362,916,000

_______________________________________________________________________________ TOTAL 5,746,794,000 5,942,860,000 7,362,916,000_______________________________________________________________________________

Page 860: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

863

PC21012 (012)JAILS AND CONVICT SETTLEMENTS

_______________________________________________________________________________BUDGET REVISED BUDGET

SCHEME SCHEME NAME ESTIMATES ESTIMATES ESTIMATES NO 2013-2014 2013-2014 2014-2015_______________________________________________________________________________

Rs Rs Rs

LQ4118 DIRECTION 79,074,000 114,704,000 85,772,000

LQ4119 CENTRAL JAILS 2,730,455,000 3,052,394,000 3,556,753,000

LQ4120 DISTRICT JAIL 2,790,097,000 2,664,152,000 3,562,023,000

LQ4121 LOCK UPS 65,363,000 33,574,000 69,392,000

LQ4122 JAILS (MANUFACTURES) CENTRAL 74,892,000 72,054,000 81,454,000JAILS

LQ4123 JAILS (MANUFACTURES) DISTRICT 1,313,000 382,000 1,362,000JAILS

LQ4124 WORKS 5,600,000 5,600,000 6,160,000

_______________________________________________________________________________ TOTAL 5,746,794,000 5,942,860,000 7,362,916,000_______________________________________________________________________________

Page 861: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

864

PC21012 (012)JAILS AND CONVICT SETTLEMENTS

_______________________________________________________________________________BUDGET REVISED BUDGET

ESTIMATES ESTIMATES ESTIMATES2013-2014 2013-2014 2014-2015

_______________________________________________________________________________Rs Rs Rs

SUMMARY OBJECT

A01 TOTAL EMPLOYEES RELATED 3,228,929,000 3,004,912,000 3,927,052,000EXPENSES.

A011 PAY 1,457,777,000 1,266,417,000 1,660,312,000

A011-1 TOTAL PAY OF OFFICERS 136,515,000 102,387,000 156,383,000

A01101 Basic Pay of Officers 135,313,000 101,728,000 150,951,000A01102 Personal pay 500,000 251,000 500,000A01103 Special Pay 402,000 108,000 312,000A01106 Pay of contract staff 300,000 300,000 4,620,000

A011-2 TOTAL PAY OF OTHER STAFF 1,321,262,000 1,164,030,000 1,503,929,000

A01151 Basic Pay of Other Staff 1,319,210,000 1,162,636,000 1,491,357,000A01152 Personal pay 700,000 206,000 750,000A01153 Special Pay 652,000 365,000 522,000A01156 Pay of contract staff 700,000 823,000 11,300,000

A012 ALLOWANCES 1,771,152,000 1,738,495,000 2,266,740,000

A012-1 TOTAL REGULAR ALLOWANCES 1,768,748,000 1,738,117,000 2,264,336,000

A01201 Senior Post Allowance 62,000 62,000 62,000A01202 House Rent Allowance 187,848,000 161,753,000 225,397,000A01203 Conveyance Allowance 306,471,000 250,174,000 369,991,000A01207 Washing Allowance 12,163,000 11,306,000 14,580,000A01208 Dress Allowance 1,422,000 1,566,000 1,422,000A0120D Integrated Allowance 5,997,000 3,904,000 5,997,000A0120R Prison Allowance 516,614,000 485,872,000 625,274,000A0120X Ad - hoc Allowance - 2010 3,853,000 2,572,000 3,853,000A01211 Hill Allowance 12,000 6,000 10,000A01216 Qualification Allowance 40,000 60,000 66,000A01217 Medical Allowance 146,018,000 148,001,000 179,896,000A0121A Adhoc Relief Allowance 2011 122,463,000 108,681,000 138,733,000A0121B Health Professional Allowance 7,930,000 8,119,000 8,470,000A0121M Adhoc Relief Allowance - 2012 244,572,000 251,462,000 297,333,000A0121T Adhoc Relief Allowance 2013 115,499,000 139,198,000A01224 Entertainment Allowance 50,000 55,000 52,000A01225 Instructional Allowance 200,000 118,000 200,000A01226 Computer Allowance 311,000 68,000 311,000A01236 Deputation Allowance 48,000 55,000 48,000A01239 Special Allowance 3,880,000 879,000 4,312,000A01252 Non Practicing Allowance 3,024,000 1,670,000 3,168,000A01260 Ration Allowance 127,311,000 117,435,000 151,324,000A01270 Others 78,459,000 68,800,000 94,639,000

Page 862: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

865

PC21012 (012)JAILS AND CONVICT SETTLEMENTS

_______________________________________________________________________________BUDGET REVISED BUDGET

ESTIMATES ESTIMATES ESTIMATES2013-2014 2013-2014 2014-2015

_______________________________________________________________________________Rs Rs Rs

SUMMARY OBJECT

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 2,404,000 378,000 2,404,000

A01273 Honoraria 53,000 53,000A01274 Medical Charges 2,274,000 369,000 2,274,000A01277 Contingent Paid Staff 40,000 9,000 40,000A01278 Leave Salary 23,000 23,000A01286 Suspension Allowance 1,000 1,000A01299 Others 13,000 13,000

A03 TOTAL OPERATING EXPENSES 2,411,425,000 2,453,024,000 2,579,159,000

A032 COMMUNICATIONS 11,504,000 11,271,000 13,035,000

A03201 Postage and Telegraph 4,181,000 2,546,000 4,581,000A03202 Telephone and Trunk Call 7,323,000 8,725,000 8,454,000

A033 UTILITIES 608,168,000 775,237,000 656,395,000

A03301 Gas 113,996,000 140,265,000 125,174,000A03302 Water 952,000 574,000 952,000A03303 Electricity 492,968,000 634,000,000 529,993,000A03304 Hot and Cold Weather Charges 252,000 398,000 276,000

A034 OCCUPANCY COSTS 2,581,000 2,264,000 3,372,000

A03402 Rent for Office Building 2,200,000 1,748,000 2,200,000A03407 Rates and Taxes 381,000 516,000 1,172,000

A038 TRAVEL & TRANSPORTATION 85,773,000 90,265,000 96,526,000

A03804 Other -international 70,000 70,000A03805 Travelling Allowance 42,173,000 46,432,000 47,405,000A03806 Transportation of Goods 1,460,000 2,477,000 2,705,000A03807 P.O.L Charges 40,391,000 40,259,000 44,799,000A03809 CNG Charges (Govt) 1,075,000 937,000 1,183,000A03828 Conveyance charges 104,000 160,000 114,000A03840 Others 500,000 250,000

A039 GENERAL 1,703,399,000 1,573,987,000 1,809,831,000

A03901 Stationery 10,963,000 9,185,000 12,187,000A03902 Printing and Publication 4,588,000 5,923,000 5,667,000A03905 Newspapers Periodicals and 195,000 215,000 525,000

BooksA03906 Uniforms and Protective 33,774,000 31,177,000 40,278,000

ClothingA03907 Advertising & Publicity 3,855,000 5,208,000 5,739,000

Page 863: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

866

PC21012 (012)JAILS AND CONVICT SETTLEMENTS

_______________________________________________________________________________BUDGET REVISED BUDGET

ESTIMATES ESTIMATES ESTIMATES2013-2014 2013-2014 2014-2015

_______________________________________________________________________________Rs Rs Rs

SUMMARY OBJECT

A03917 Law Charges 2,000 2,000A03918 Exhibitions, Fairs & Other 33,000 5,000 35,000

National CelebrationsA03925 Subsistence allowance to 470,000 470,000

detenusA03927 Purchase of drug and medicines 84,600,000 56,100,000 86,800,000A03936 Foreign/Inland Training Course 200,000 220,000

FeeA03942 Cost of Other Stores 1,545,124,000 1,426,173,000 1,627,187,000A03955 Computer Stationary 4,251,000 3,585,000 4,343,000A03970 Others 15,344,000 36,416,000 26,378,000

A04 TOTAL EMPLOYEES' RETIREMENT 947,000 6,000BENEFITS

A041 PENSION 947,000 6,000

A04114 Superannuation Encashment Of 947,000 6,000L.P.R

A05 TOTAL GRANTS SUBSIDIES AND 40,800,000 52,150,000 40,300,000WRITE OFF LOANS

A052 GRANTS-DOMESTIC 40,800,000 52,150,000 40,300,000

A05216 Fin. Assis. to the families of 31,300,000 11,300,000 30,800,000G. Serv. who expire

A05270 To Others 9,500,000 40,850,000 9,500,000

A06 TOTAL TRANSFERS 2,950,000 3,967,000 4,300,000

A061 SCHOLARSHIP 2,950,000 3,967,000 4,300,000

A06103 Cash Awards 2,950,000 3,967,000 4,300,000

A09 TOTAL PHYSICAL ASSETS 50,083,000 412,685,000 797,820,000

A094 OTHER STORES AND STOCKS 48,500,000

A09404 Medical And Laboratory 48,500,000Equipment

A095 PURCHASE OF TRANSPORT 27,703,000 30,856,000

A09501 Transport 27,703,000 30,856,000

Page 864: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

867

PC21012 (012)JAILS AND CONVICT SETTLEMENTS

_______________________________________________________________________________BUDGET REVISED BUDGET

ESTIMATES ESTIMATES ESTIMATES2013-2014 2013-2014 2014-2015

_______________________________________________________________________________Rs Rs Rs

SUMMARY OBJECT

A096 PURCHASE OF PLANT & MACHINERY 50,083,000 333,000,000 406,336,000

A09601 Plant and Machinery 50,083,000 333,000,000 406,336,000

A097 PURCHASE FURNITURE & FIXTURE 948,000 6,600,000

A09701 Purchase of Furniture and 948,000 6,600,000Fixture

A098 PURCHASE OF OTHER ASSETS 51,034,000 305,528,000

A09802 Purchase of other 1,051,000 5,528,000assets-others

A09899 Others 49,983,000 300,000,000

A13 TOTAL REPAIRS AND MAINTENANCE 12,607,000 15,175,000 14,279,000

A130 TRANSPORT 1,571,000 3,007,000 2,500,000

A13001 Transport 1,571,000 3,007,000 2,500,000

A131 MACHINERY AND EQUIPMENT 4,780,000 5,768,000 4,943,000

A13101 Machinery and Equipment 4,780,000 5,768,000 4,943,000

A132 FURNITURE AND FIXTURE 206,000 345,000 226,000

A13201 Furniture and Fixture 206,000 345,000 226,000

A133 BUILDINGS AND STRUCTURE 5,600,000 5,600,000 6,160,000

A13303 Other Buildings 5,600,000 5,600,000 6,160,000

A137 COMPUTER EQUIPMENT 450,000 455,000 450,000

A13701 Hardware 350,000 361,000 360,000A13702 Software 100,000 94,000 90,000

_______________________________________________________________________________ NET TOTAL 5,746,794,000 5,942,860,000 7,362,916,000_______________________________________________________________________________

Page 865: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

868

PC21012 (012)JAILS AND CONVICT SETTLEMENTSSUMMARY OF SCALES FOR 2014-2015

_______________________________________________________________________________ Pay Permanent Fresh Continued Total Basic

SCALE POSTS POSTS POSTS POSTS PAY_______________________________________________________________________________

01 932 215 1147 81,134,000

02 588 588 44,232,000

03 19 19 1,650,000

04 65 37 16 118 8,853,000

05 9260 1862 48 11170 1,101,798,000

06 90 21 45 156 11,996,000

07 1071 258 4 1333 160,848,000

08 45 6 51 6,150,000

09 253 42 36 331 42,949,000

10 16 4 20 1,890,000

11 7 6 13 1,334,000

12 40 40 6,396,000

14 120 12 132 22,025,000

15 1 1 102,000

16 377 66 443 75,161,000

17 140 28 6 174 44,376,000

18 53 5 58 18,380,000

19 22 1 23 9,163,000

20 6 6 3,157,000

21 1 1 714,000

(Fixed) 43 43 14,820,000

_______________________________________________________________________________TOTAL 13106 2606 155 15867 1,657,128,000

_______________________________________________________________________________

Page 866: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

869

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS034 PRISON ADMINISTRATION AND OPERATION0341 PRISON ADMINISTRATION AND OPERATION034101 JAILS AND CONVICT SETTLEMENT

LQ4118 Direction

A01 TOTAL EMPLOYEES RELATED EXPENSES. 59,772,000 54,281,000 62,922,000

A011 TOTAL PAY 188 188 27,851,000 26,101,000 27,771,000

A011-1 TOTAL PAY OF OFFICERS 47 46 12,924,000 10,545,000 12,860,000

A01101 Total Basic Pay of Officers 47 46 12,724,000 10,511,000 12,750,000

I024-M Inspector General of (BPS-21) 1 1 683,000 714,000Prisons

D211-M Deputy Inspector General (BPS-20) 2 2 981,000 1,090,000Of Prison

A004-M A.I.G. of Prisons (BPS-19) 4 4 1,779,000 1,573,000

D288-M Director Development (BPS-19) 1 1 372,000 372,000

S371-M Superintendent (Jail) (BPS-19) 2 2 744,000 744,000

D289-M Deputy Director (BPS-18) 1 1 240,000 240,000Development

S211-M Statistical Officer (BPS-18) 1 1 192,000 228,000

S371-M Superintendent (Jail) (BPS-18) 4 4 1,149,000 1,167,000

T023-M Technical Officer Health (BPS-18) 1 1 240,000 321,000

A146-M Assistant Director (BPS-17) 4 4 912,000 970,000

D259-M Deputy Superintendent (BPS-17) 6 6 1,227,000 1,246,000(Jail)

L047-M Law Officer (BPS-17) 1 1 387,000 372,000

P179-M Psychologist (BPS-17) 1 1 192,000 228,000

A032-M Administrative Officer (BPS-16) 1 1 384,000 384,000

A395-M Assistant Superintendent (BPS-16) 10 10 1,104,000 1,104,000(Jail)

S116-M Senior Stenographer (BPS-16) 1 102,000

S282-M Superintendent (BPS-16) 6 6 2,036,000 1,997,000

A01102 Personal pay 100,000 26,000 100,000

A01103 Special Pay 100,000 8,000 10,000

A011-2 TOTAL PAY OF OTHER STAFF 141 142 14,927,000 15,556,000 14,911,000

Page 867: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

870

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS034 PRISON ADMINISTRATION AND OPERATION0341 PRISON ADMINISTRATION AND OPERATION034101 JAILS AND CONVICT SETTLEMENT

LQ4118 Direction

A01151 Total Basic Pay of Other Staff 141 142 14,627,000 15,514,000 14,701,000

S116-M Senior Stenographer (BPS-15) 1 102,000

A097-M Assistant (BPS-14) 12 12 2,821,000 2,385,000

S216-M Stenographer (BPS-14) 8 8 954,000 859,000

S322-M Senior Auditor (BPS-14) 1 96,000

S322-M Senior Auditor (BPS-13) 1 96,000

S327-M Statistical Assistant (BPS-11) 1 1 115,000 115,000

C105-M Chief Warder (BPS-09) 1 1 86,000 90,000

S078-M Senior Clerk (BPS-09) 16 16 2,440,000 2,629,000

H063-M Head Warder (BPS-07) 6 6 475,000 498,000

J019-M Junior Clerk (BPS-07) 30 30 2,522,000 2,624,000

D186-M Driver (BPS-05) 3 3 317,000 385,000

W013-M Warder (BPS-05) 32 32 2,323,000 2,424,000

D003-M Daftri (BPS-04) 1 1 151,000 154,000

C112-M Chowkidar (BPS-02) 1 1 69,000 69,000

D011-M Dak Runner (BPS-02) 1 1 126,000 120,000

N006-M Naib Qasid (BPS-02) 17 17 1,452,000 1,440,000

S311-M Sanitary Worker (BPS-02) 1 1 59,000 72,000

S309-M Sweeper Jamadar (BPS-01) 10 621,000

S311-M Sanitary Worker (BPS-01) 10 639,000

A01152 Personal pay 200,000 32,000 200,000

A01153 Special Pay 100,000 10,000 10,000

A012 TOTAL ALLOWANCES 31,921,000 28,180,000 35,151,000

A012-1 TOTAL REGULAR ALLOWANCES 31,614,000 28,180,000 34,844,000

A01201 Senior Post Allowance 32,000 32,000 32,000

A01202 House Rent Allowance 3,561,000 2,643,000 3,561,000

A01203 Conveyance Allowance 5,005,000 4,474,000 5,581,000

A01207 Washing Allowance 107,000 49,000 107,000

Page 868: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

871

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS034 PRISON ADMINISTRATION AND OPERATION0341 PRISON ADMINISTRATION AND OPERATION034101 JAILS AND CONVICT SETTLEMENT

LQ4118 Direction

A01208 Dress Allowance 120,000 121,000 120,000

A0120D Integrated Allowance 100,000 110,000 100,000

A0120R Prison Allowance 9,731,000 8,553,000 9,731,000

A0120X Ad - hoc Allowance - 2010 153,000 153,000

A01216 Qualification Allowance 20,000 30,000 30,000

A01217 Medical Allowance 2,767,000 2,262,000 2,767,000

A0121A Adhoc Relief Allowance 2011 2,463,000 1,990,000 2,463,000

A0121B Health Professional Allowance 180,000 180,000

A0121M Adhoc Relief Allowance - 2012 5,369,000 4,671,000 5,511,000

A0121T Adhoc Relief Allowance 2013 2,271,000 2,602,000

A01224 Entertainment Allowance 20,000 22,000 20,000

A01252 Non Practicing Allowance 48,000 48,000

A01260 Ration Allowance 1,043,000 503,000 1,043,000

A01270 Others 895,000 449,000 795,000

009 Jail Warder Allowance 495,000 449,000 495,000

027 Personal Allowance 200,000 100,000

037 30% Social Security Benefit in liue of Pension to the Contract Employees 200,000 200,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 307,000 307,000

A01273 Honoraria 3,000 3,000

000 Honoraria 3,000 3,000

A01274 Medical Charges 300,000 300,000

A01278 Leave Salary 2,000 2,000

A01299 Others 2,000 2,000

001 Others 2,000 2,000

A03 TOTAL OPERATING EXPENSES 16,077,000 18,219,000 18,682,000

A032 TOTAL COMMUNICATIONS 1,800,000 1,320,000 1,960,000

A03201 Postage and Telegraph 200,000 170,000 200,000

A03202 Telephone and Trunk Call 1,600,000 1,150,000 1,760,000

A033 TOTAL UTILITIES 4,186,000 3,550,000 4,604,000

A03301 Gas 176,000 150,000 194,000

A03303 Electricity 4,000,000 3,400,000 4,400,000

001 Electricity 4,000,000 3,400,000 4,400,000

A03304 Hot and Cold Weather Charges 10,000 10,000

Page 869: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

872

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS034 PRISON ADMINISTRATION AND OPERATION0341 PRISON ADMINISTRATION AND OPERATION034101 JAILS AND CONVICT SETTLEMENT

LQ4118 Direction

A034 TOTAL OCCUPANCY COSTS 32,000 32,000 70,000

A03407 Rates and Taxes 32,000 32,000 70,000

A038 TOTAL TRAVEL & 5,877,000 6,127,000 6,638,000

TRANSPORTATION

A03805 Travelling Allowance 1,400,000 1,390,000 1,535,000

A03806 Transportation of Goods 10,000 20,000

A03807 P.O.L Charges 4,392,000 4,693,000 5,000,000

A03809 CNG Charges (Govt) 75,000 44,000 83,000

A039 TOTAL GENERAL 4,182,000 7,190,000 5,410,000

A03901 Stationery 1,896,000 1,612,000 2,000,000

A03902 Printing and Publication 324,000 275,000 350,000

001 Printing and Publications 324,000 275,000 350,000

A03905 Newspapers Periodicals and Books 45,000 46,000 50,000

001 News Papers, Periodicals & Books 45,000 46,000 50,000

A03906 Uniforms and Protective Clothing 36,000 40,000

A03907 Advertising & Publicity 1,000,000 2,650,000 2,000,000

001 Advertising & Publicity 1,000,000 2,650,000 2,000,000

A03918 Exhibitions, Fairs & Other 6,000 5,000 7,000

National Celebrations

A03936 Foreign/Inland Training Course Fee 50,000 55,000

A03955 Computer Stationary 425,000 461,000 468,000

A03970 Others 400,000 2,141,000 440,000

001 Others 400,000 2,141,000 440,000

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 2,000,000 40,850,000 2,500,000

A052 TOTAL GRANTS-DOMESTIC 2,000,000 40,850,000 2,500,000

Page 870: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

873

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS034 PRISON ADMINISTRATION AND OPERATION0341 PRISON ADMINISTRATION AND OPERATION034101 JAILS AND CONVICT SETTLEMENT

LQ4118 Direction

A05216 Fin. Assis. to the families of 2,000,000 2,500,000

G. Serv. who expire

001 Fin. Assis. to the families of the persons who expires during service. 2,000,000 2,500,000

A05270 To Others 40,850,000

001 Others 40,850,000

A06 TOTAL TRANSFERS 400,000 400,000 600,000

A061 TOTAL SCHOLARSHIP 400,000 400,000 600,000

A06103 Cash Awards 400,000 400,000 600,000

A13 TOTAL REPAIRS AND MAINTENANCE 825,000 954,000 1,067,000

A130 TOTAL TRANSPORT 378,000 500,000 600,000

A13001 Transport 378,000 500,000 600,000

A131 TOTAL MACHINERY AND 288,000 325,000 300,000

EQUIPMENT

A13101 Machinery and Equipment 288,000 325,000 300,000

A132 TOTAL FURNITURE AND 84,000 71,000 92,000

FIXTURE

A13201 Furniture and Fixture 84,000 71,000 92,000

A137 TOTAL COMPUTER EQUIPMENT 75,000 58,000 75,000

A13701 Hardware 50,000 47,000 55,000

A13702 Software 25,000 11,000 20,000

_______________________________________________________________________________Direction 79,074,000 114,704,000 85,772,000

_______________________________________________________________________________

Page 871: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

874

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS034 PRISON ADMINISTRATION AND OPERATION0341 PRISON ADMINISTRATION AND OPERATION034101 JAILS AND CONVICT SETTLEMENT

LQ4119 Central Jails

A01 TOTAL EMPLOYEES RELATED EXPENSES. 1,449,213,000 1,356,868,000 1,729,463,000

A011 TOTAL PAY 5979 6871 645,826,000 566,121,000 727,486,000

A011-1 TOTAL PAY OF OFFICERS 253 293 59,128,000 42,653,000 68,980,000

A01101 Total Basic Pay of Officers 253 285 58,728,000 42,628,000 64,260,000

D211-M Deputy Inspector General (BPS-20) 4 4 2,067,000 2,067,000Of Prison

S371-M Superintendent (Jail) (BPS-19) 15 16 6,074,000 6,474,000

A745-M Additional Superintendent (BPS-18) 1 267,000Jail

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) 37 41 10,419,000 11,500,000(Jail)

L023-F Lady Deputy (BPS-17) 5 5 1,457,000 1,457,000Superintendent

L047-M Law Officer (BPS-17) 2 2 427,000 456,000

L135-F Lady Medical Officer (BPS-17) 7 7 1,344,000 1,344,000

M098-M Medical Officer (BPS-17) 1 4 300,000 942,000

P179-M Psychologist (BPS-17) 1 213,000

A395-M Assistant Superintendent (BPS-16) 133 152 24,204,000 26,714,000(Jail)

J036-M Junior Psychologist (BPS-16) 1 135,000

L117-F Lady Assistant (BPS-16) 12 13 1,752,000 1,872,000Superintendent (Jail)

S282-M Superintendent (BPS-16) 13 14 3,053,000 3,188,000

A01102 Personal pay 200,000 25,000 200,000

A01103 Special Pay 200,000 200,000

A01106 Total Pay of contract staff 8 4,320,000

D703-M Diploma Holder Engineer (Fixed) 6 2,520,000

S314-M System Administrator (Fixed) 2 1,800,000

Page 872: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

875

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS034 PRISON ADMINISTRATION AND OPERATION0341 PRISON ADMINISTRATION AND OPERATION034101 JAILS AND CONVICT SETTLEMENT

LQ4119 Central Jails

001 Pay of Contract Staff 4,320,000

A011-2 TOTAL PAY OF OTHER STAFF 5726 6578 586,698,000 523,468,000 658,506,000

A01151 Total Basic Pay of Other Staff 5726 6543 586,298,000 523,298,000 647,606,000

A097-M Assistant (BPS-14) 13 14 2,251,000 2,358,000

A334-M Accountant (BPS-14) 1 1 188,000 188,000

H024-M Head Clerk (BPS-14) 10 11 2,303,000 2,410,000

N038-M Nursing Assistant (BPS-14) 9 10 1,011,000 1,118,000

S216-M Stenographer (BPS-14) 14 15 1,428,000 1,535,000

H042-M Head Master (BPS-12) 1 1 87,000 87,000

R045-M Religious Teacher (BPS-12) 18 18 2,706,000 2,706,000

M002-M Machine Attendant (BPS-11) 3 3 453,000 453,000

S262-M Sub Engineer (BPS-11) 2 4 159,000 334,000

C173-M Computer Operator (BPS-10) 14 18 1,259,000 1,696,000

C105-F Chief Warder (BPS-09) 6 6 1,025,000 1,025,000

C105-M Chief Warder (BPS-09) 45 50 6,766,000 7,219,000

D036-M Dental Technician (BPS-09) 11 12 884,000 1,017,000

D175-M Drill Instructor (BPS-09) 3 5 244,000 419,000

S078-M Senior Clerk (BPS-09) 25 29 3,728,000 4,046,000

S250-M Store Keeper (BPS-09) 11 13 1,562,000 1,725,000

L026-F Lady Health Visitor (BPS-08) 6 6 554,000 554,000

L136-F Lady Dispenser (BPS-08) 1 72,000

P052-M Photographer (BPS-08) 10 11 1,508,000 1,586,000

A086-M Armourer (BPS-07) 4 5 301,000 392,000

A271-M Assistant Storekeeper (BPS-07) 2 2 156,000 156,000

G025-M Gatekeeper (BPS-07) 10 10 1,544,000 1,544,000

H063-F Head Warder (BPS-07) 13 14 1,828,000 1,903,000

H063-M Head Warder (BPS-07) 399 476 62,573,000 69,111,000

J019-M Junior Clerk (BPS-07) 69 76 6,070,000 6,586,000

Page 873: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

876

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS034 PRISON ADMINISTRATION AND OPERATION0341 PRISON ADMINISTRATION AND OPERATION034101 JAILS AND CONVICT SETTLEMENT

LQ4119 Central Jails

D137-M Dispenser (BPS-06) 33 36 2,646,000 2,890,000

L012-M Laboratory Technician (BPS-06) 11 12 758,000 869,000

L136-F Lady Dispenser (BPS-06) 7 7 471,000 471,000

X003-M X-Ray Operator (BPS-06) 11 12 811,000 894,000

B010-M Barber (BPS-05) 11 15 764,000 1,077,000

C027-M Carpenter (BPS-05) 1 1 116,000 116,000

C193-M Cook (BPS-05) 11 53 741,000 3,659,000

D015-M Dark Room Attendant (BPS-05) 10 10 1,155,000 1,155,000

D030-M Dental Assistant (BPS-05) 1 1 110,000 110,000

D186-M Driver (BPS-05) 17 17 1,670,000 1,670,000

E034-M Electrician (BPS-05) 9 14 625,000 1,000,000

F053-M Fitter (BPS-05) 1 1 79,000 79,000

L004-M Laboratory Assistant (BPS-05) 9 9 799,000 799,000

M048-M Mason (BPS-05) 13 16 1,237,000 1,446,000

M064-F Matron(Female Warder) (BPS-05) 176 187 18,097,000 19,047,000

M173-M Motor Mechanic (BPS-05) 2 2 235,000 235,000

T005-M Tailor Master (BPS-05) 1 1 101,000 101,000

T065-M Tractor Driver (BPS-05) 1 70,000

T101-M Tubewell Operator (BPS-05) 1 69,000

W013-M Warder (BPS-05) 4069 4634 404,904,000 447,210,000

H017-M Head Armourer (BPS-04) 1 1 144,000 144,000

M169-M Motor Driver (BPS-04) 32 38 2,474,000 2,873,000

P095-M Plumber (BPS-04) 9 12 599,000 824,000

A086-M Armourer (BPS-03) 1 1 74,000 74,000

B003-M Bag Pipe Master (BPS-03) 1 1 83,000 83,000

B009-M Band Master (BPS-03) 2 2 160,000 160,000

D175-M Drill Instructor (BPS-03) 1 1 62,000 62,000

G072-M Gymnastic Master (BPS-03) 1 1 83,000 83,000

Page 874: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

877

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS034 PRISON ADMINISTRATION AND OPERATION0341 PRISON ADMINISTRATION AND OPERATION034101 JAILS AND CONVICT SETTLEMENT

LQ4119 Central Jails

I039-M Instructor (BPS-03) 2 2 182,000 182,000

C037-M Cartman (BPS-01) 8 8 688,000 688,000

C112-M Chowkidar (BPS-01) 4 4 259,000 259,000

C193-M Cook (BPS-01) 9 9 559,000 559,000

E084-M Executioner (BPS-01) 3 4 244,000 292,000

F063-M Flower Mali (BPS-01) 1 3 84,000 180,000

G009-M Garden Coolie (BPS-01) 27 31 2,382,000 2,576,000

G011-M Gardener (BPS-01) 1 4 66,000 211,000

M019-M Mali (BPS-01) 3 3 253,000 253,000

N006-M Naib Qasid (BPS-01) 15 19 965,000 1,201,000

O042-M Orderli (BPS-01) 11 11 912,000 912,000

S309-M Sweeper Jamadar (BPS-01) 250 15,525,000

S311-M Sanitary Worker (BPS-01) 252 546 24,593,000 42,735,000

S433-M Superintendent Orderly (BPS-01) 1 48,000

A01152 Personal pay 200,000 156,000 200,000

A01153 Special Pay 200,000 14,000 200,000

A01156 Total Pay of contract staff 35 10,500,000

D020-M Data Entry Operator (Fixed) 15 4,500,000

S488-M System Operator (Fixed) 20 6,000,000

A012 TOTAL ALLOWANCES 803,387,000 790,747,000 1,001,977,000

A012-1 TOTAL REGULAR ALLOWANCES 802,238,000 790,452,000 1,000,828,000

A01201 Senior Post Allowance 30,000 30,000 30,000

A01202 House Rent Allowance 85,733,000 75,083,000 101,613,000

A01203 Conveyance Allowance 136,159,000 113,159,000 158,675,000

A01207 Washing Allowance 5,601,000 5,241,000 6,403,000

A01208 Dress Allowance 693,000 541,000 693,000

A0120D Integrated Allowance 2,767,000 1,990,000 2,767,000

A0120R Prison Allowance 236,195,000 221,095,000 272,632,000

A0120X Ad - hoc Allowance - 2010 1,900,000 830,000 1,900,000

A01216 Qualification Allowance 20,000 30,000 36,000

A01217 Medical Allowance 68,410,000 66,210,000 81,608,000

Page 875: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

878

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS034 PRISON ADMINISTRATION AND OPERATION0341 PRISON ADMINISTRATION AND OPERATION034101 JAILS AND CONVICT SETTLEMENT

LQ4119 Central Jails

A0121A Adhoc Relief Allowance 2011 49,930,000 47,770,000 55,397,000

A0121B Health Professional Allowance 3,550,000 3,088,000 4,090,000

A0121M Adhoc Relief Allowance - 2012 114,248,000 113,949,000 140,978,000

A0121T Adhoc Relief Allowance 2013 52,120,000 63,809,000

A01224 Entertainment Allowance 30,000 33,000 32,000

A01226 Computer Allowance 263,000 50,000 263,000

A01239 Special Allowance 1,608,000 325,000 2,040,000

001 Special Allowance 1,608,000 325,000 2,040,000

A01252 Non Practicing Allowance 1,248,000 776,000 1,392,000

A01260 Ration Allowance 59,116,000 55,086,000 67,132,000

A01270 Others 34,737,000 33,046,000 39,338,000

009 Jail Warder Allowance 30,115,000 28,695,000 34,176,000

027 Personal Allowance 400,000 589,000 400,000

037 30% Social Security Benefit in liue of Pension to the Contract Employees 4,102,000 3,742,000 4,102,000

039 Other-Practice Allowance 120,000 20,000 570,000

043 Practice Compensatory Allowance 90,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 1,149,000 295,000 1,149,000

A01273 Honoraria 25,000 25,000

000 Honoraria 25,000 25,000

A01274 Medical Charges 1,112,000 295,000 1,112,000

A01278 Leave Salary 10,000 10,000

A01299 Others 2,000 2,000

001 Others 2,000 2,000

A03 TOTAL OPERATING EXPENSES 1,208,937,000 1,270,063,000 1,256,717,000

A032 TOTAL COMMUNICATIONS 4,754,000 5,164,000 5,855,000

A03201 Postage and Telegraph 1,740,000 1,025,000 2,140,000

A03202 Telephone and Trunk Call 3,014,000 4,139,000 3,715,000

A033 TOTAL UTILITIES 327,730,000 428,963,000 349,562,000

A03301 Gas 60,200,000 63,923,000 66,000,000

A03302 Water 430,000 143,000 430,000

A03303 Electricity 266,980,000 364,827,000 283,000,000

001 Electricity 266,980,000 364,827,000 283,000,000

A03304 Hot and Cold Weather Charges 120,000 70,000 132,000

Page 876: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

879

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS034 PRISON ADMINISTRATION AND OPERATION0341 PRISON ADMINISTRATION AND OPERATION034101 JAILS AND CONVICT SETTLEMENT

LQ4119 Central Jails

A034 TOTAL OCCUPANCY COSTS 2,489,000 1,994,000 3,000,000

A03402 Rent for Office Building 2,200,000 1,748,000 2,200,000

A03407 Rates and Taxes 289,000 246,000 800,000

A038 TOTAL TRAVEL & 38,063,000 36,230,000 42,562,000

TRANSPORTATION

A03804 Other -international 70,000 70,000

A03805 Travelling Allowance 18,488,000 19,645,000 20,757,000

A03806 Transportation of Goods 900,000 782,000 1,110,000

A03807 P.O.L Charges 18,035,000 15,280,000 20,000,000

A03809 CNG Charges (Govt) 500,000 488,000 550,000

A03828 Conveyance charges 50,000 35,000 55,000

A03840 Others 20,000 20,000

A039 TOTAL GENERAL 835,901,000 797,712,000 855,738,000

A03901 Stationery 4,930,000 3,509,000 5,230,000

A03902 Printing and Publication 2,070,000 3,359,000 2,320,000

001 Printing and Publications 2,070,000 3,359,000 2,320,000

A03905 Newspapers Periodicals and Books 70,000 59,000 187,000

001 News Papers, Periodicals & Books 70,000 59,000 187,000

A03906 Uniforms and Protective Clothing 17,808,000 17,637,000 18,308,000

A03907 Advertising & Publicity 1,620,000 1,147,000 2,200,000

001 Advertising & Publicity 1,620,000 1,147,000 2,200,000

A03917 Law Charges 1,000 1,000

A03918 Exhibitions, Fairs & Other 10,000 10,000

National Celebrations

A03925 Subsistence allowance to detenus 270,000 270,000

A03927 Purchase of drug and medicines 62,600,000 30,400,000 62,600,000

A03936 Foreign/Inland Training Course Fee 50,000 55,000

A03942 Cost of Other Stores 737,619,000 724,408,000 751,427,000

002 Dietary Charges 708,750,000 651,127,000 720,000,000

003 Hospital Charges 1,050,000 1,100,000

004 Clothing & Bedding of Prisoners 20,553,000 15,408,000 20,600,000

005 Arms & Equipment of Warder 7,150,000 57,605,000 9,599,000

006 Chemicals & Photography Material 116,000 268,000 128,000

A03955 Computer Stationary 1,553,000 1,388,000 1,600,000

Page 877: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

880

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS034 PRISON ADMINISTRATION AND OPERATION0341 PRISON ADMINISTRATION AND OPERATION034101 JAILS AND CONVICT SETTLEMENT

LQ4119 Central Jails

A03970 Others 7,300,000 15,805,000 11,530,000

001 Others 7,300,000 15,805,000 11,530,000

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 17,500,000 5,900,000 16,500,000

A052 TOTAL GRANTS-DOMESTIC 17,500,000 5,900,000 16,500,000

A05216 Fin. Assis. to the families of 12,500,000 5,900,000 11,500,000

G. Serv. who expire

001 Fin. Assis. to the families of the persons who expires during service. 12,500,000 5,900,000 11,500,000

A05270 To Others 5,000,000 5,000,000

001 Others 2,500,000 2,500,000

070 Shaheed Fund 2,500,000 2,500,000

A06 TOTAL TRANSFERS 1,350,000 1,747,000 1,500,000

A061 TOTAL SCHOLARSHIP 1,350,000 1,747,000 1,500,000

A06103 Cash Awards 1,350,000 1,747,000 1,500,000

A09 TOTAL PHYSICAL ASSETS 50,083,000 412,685,000 548,708,000

A094 TOTAL OTHER STORES AND 12,500,000

STOCKS

A09404 Medical And Laboratory Equipment 12,500,000

A095 TOTAL PURCHASE OF 27,703,000 2,000,000

TRANSPORT

A09501 Transport 27,703,000 2,000,000

001 Transport 27,703,000 2,000,000

Page 878: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

881

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS034 PRISON ADMINISTRATION AND OPERATION0341 PRISON ADMINISTRATION AND OPERATION034101 JAILS AND CONVICT SETTLEMENT

LQ4119 Central Jails

A096 TOTAL PURCHASE OF PLANT & 50,083,000 333,000,000 232,808,000

MACHINERY

A09601 Plant and Machinery 50,083,000 333,000,000 232,808,000

A097 TOTAL PURCHASE FURNITURE 948,000 600,000

& FIXTURE

A09701 Purchase of Furniture and Fixture 948,000 600,000

A098 TOTAL PURCHASE OF OTHER 51,034,000 300,800,000

ASSETS

A09802 Purchase of other assets-others 1,051,000 800,000

A09899 Others 49,983,000 300,000,000

A13 TOTAL REPAIRS AND MAINTENANCE 3,372,000 5,131,000 3,864,000

A130 TOTAL TRANSPORT 525,000 1,716,000 1,000,000

A13001 Transport 525,000 1,716,000 1,000,000

A131 TOTAL MACHINERY AND 2,489,000 3,110,000 2,500,000

EQUIPMENT

A13101 Machinery and Equipment 2,489,000 3,110,000 2,500,000

A132 TOTAL FURNITURE AND 58,000 65,000 64,000

FIXTURE

A13201 Furniture and Fixture 58,000 65,000 64,000

A137 TOTAL COMPUTER EQUIPMENT 300,000 240,000 300,000

A13701 Hardware 250,000 204,000 250,000

A13702 Software 50,000 36,000 50,000

_______________________________________________________________________________Central Jails 2,730,455,000 3,052,394,000 3,556,753,000

_______________________________________________________________________________

Page 879: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

882

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS034 PRISON ADMINISTRATION AND OPERATION0341 PRISON ADMINISTRATION AND OPERATION034101 JAILS AND CONVICT SETTLEMENT

LQ4120 District Jail

A01 TOTAL EMPLOYEES RELATED EXPENSES. 1,674,485,000 1,563,582,000 2,087,582,000

A011 TOTAL PAY 6874 8588 760,983,000 659,997,000 881,723,000

A011-1 TOTAL PAY OF OFFICERS 303 371 64,058,000 49,058,000 74,138,000

A01101 Total Basic Pay of Officers 303 371 63,458,000 48,458,000 73,538,000

P133-M Principal (BPS-18) 1 1 339,000 339,000

S371-F Superintendent (Jail) (BPS-18) 1 1 411,000 411,000

S371-M Superintendent (Jail) (BPS-18) 20 24 6,816,000 7,776,000

D259-M Deputy Superintendent (BPS-17) 41 53 11,940,000 14,244,000(Jail)

L118-F Lady Deputy (BPS-17) 4 4 847,000 847,000Superintendent (Jail)

L135-F Lady Medical Officer (BPS-17) 13 13 2,652,000 2,652,000

M098-M Medical Officer (BPS-17) 23 31 5,981,000 7,517,000

V017-M Vice Principal (BPS-17) 1 1 388,000 388,000

A395-M Assistant Superintendent (BPS-16) 182 222 32,612,000 37,412,000(Jail)

L106-M Law Instructor (BPS-16) 2 2 384,000 384,000

L117-F Lady Assistant (BPS-16) 4 480,000Superintendent (Jail)

L117-M Lady Assistant (BPS-16) 15 15 1,088,000 1,088,000Superintendent (Jail)

A01102 Personal pay 200,000 200,000 200,000

A01103 Special Pay 100,000 100,000 100,000

A01106 Total Pay of contract staff 300,000 300,000 300,000

001 Pay of Contract Staff 300,000 300,000 300,000

A011-2 TOTAL PAY OF OTHER STAFF 6571 8217 696,925,000 610,939,000 807,585,000

A01151 Total Basic Pay of Other Staff 6571 8217 695,825,000 609,825,000 806,485,000

H024-M Head Clerk (BPS-14) 22 26 4,706,000 5,090,000

I039-M Instructor (BPS-14) 2 2 192,000 192,000

Page 880: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

883

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS034 PRISON ADMINISTRATION AND OPERATION0341 PRISON ADMINISTRATION AND OPERATION034101 JAILS AND CONVICT SETTLEMENT

LQ4120 District Jail

N038-M Nursing Assistant (BPS-14) 18 22 3,865,000 4,249,000

S216-M Stenographer (BPS-14) 1 1 84,000 84,000

R045-M Religious Teacher (BPS-12) 21 21 3,603,000 3,603,000

L066-M Librarian (BPS-11) 1 1 115,000 115,000

S262-M Sub Engineer (BPS-11) 4 317,000

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) 65 77 9,210,000 10,140,000

D036-M Dental Technician (BPS-09) 21 25 1,643,000 2,036,000

D175-M Drill Instructor (BPS-09) 5 5 379,000 384,000

S078-M Senior Clerk (BPS-09) 29 37 4,348,000 4,943,000

S250-M Store Keeper (BPS-09) 21 25 3,235,000 3,533,000

L026-F Lady Health Visitor (BPS-08) 7 7 603,000 603,000

P052-M Photographer (BPS-08) 19 23 2,496,000 2,784,000

A086-M Armourer (BPS-07) 4 278,000

A271-M Assistant Storekeeper (BPS-07) 13 13 1,089,000 1,089,000

D175-M Drill Instructor (BPS-07) 8 557,000

H044-F Head Matron (BPS-07) 3 11 468,000 1,025,000

H063-F Head Warder (BPS-07) 27 27 3,396,000 3,396,000

H063-M Head Warder (BPS-07) 454 594 57,142,000 67,197,000

J019-M Junior Clerk (BPS-07) 42 54 3,439,000 4,274,000

D137-M Dispenser (BPS-06) 32 40 2,880,000 3,424,000

L012-M Laboratory Technician (BPS-06) 21 25 1,448,000 1,791,000

L136-F Lady Dispenser (BPS-06) 13 13 874,000 874,000

X003-M X-Ray Operator (BPS-06) 7 11 514,000 783,000

B010-M Barber (BPS-05) 21 29 1,459,000 2,043,000

C193-M Cook (BPS-05) 21 33 1,425,000 2,204,000

D015-M Dark Room Attendant (BPS-05) 19 19 2,055,000 2,055,000

Page 881: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

884

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS034 PRISON ADMINISTRATION AND OPERATION0341 PRISON ADMINISTRATION AND OPERATION034101 JAILS AND CONVICT SETTLEMENT

LQ4120 District Jail

D186-M Driver (BPS-05) 14 14 1,594,000 1,594,000

E034-M Electrician (BPS-05) 7 15 486,000 1,026,000

F020-F Female Warder (BPS-05) 284 284 37,123,000 37,123,000

L004-M Laboratory Assistant (BPS-05) 7 7 516,000 516,000

M048-M Mason (BPS-05) 21 25 2,028,000 2,287,000

M064-F Matron(Female Warder) (BPS-05) 52 3,370,000

T065-M Tractor Driver (BPS-05) 4 259,000

T101-M Tubewell Operator (BPS-05) 4 259,000

W013-M Warder (BPS-05) 4514 5652 488,829,000 564,983,000

M169-M Motor Driver (BPS-04) 30 50 2,421,000 3,717,000

N041-M Nursing Orderly (BPS-04) 1 1 138,000 138,000

P095-M Plumber (BPS-04) 7 15 466,000 1,003,000

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 4 156,000 156,000

S311-M Sanitary Worker (BPS-02) 348 348 22,784,000 22,784,000

E084-M Executioner (BPS-01) 4 230,000

F063-M Flower Mali (BPS-01) 8 461,000

G009-M Garden Coolie (BPS-01) 12 691,000

G011-M Gardener (BPS-01) 4 230,000

N006-M Naib Qasid (BPS-01) 4 230,000

S309-M Sweeper Jamadar (BPS-01) 338 338 20,990,000 21,598,000

Page 882: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

885

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS034 PRISON ADMINISTRATION AND OPERATION0341 PRISON ADMINISTRATION AND OPERATION034101 JAILS AND CONVICT SETTLEMENT

LQ4120 District Jail

S311-M Sanitary Worker (BPS-01) 120 6,912,000

S433-M Superintendent Orderly (BPS-01) 4 229,000

A01152 Personal pay 200,000 4,000 200,000

A01153 Special Pay 300,000 335,000 300,000

A01156 Total Pay of contract staff 600,000 775,000 600,000

A012 TOTAL ALLOWANCES 913,502,000 903,585,000 1,205,859,000

A012-1 TOTAL REGULAR ALLOWANCES 912,647,000 903,511,000 1,205,004,000

A01202 House Rent Allowance 96,097,000 82,569,000 117,766,000

A01203 Conveyance Allowance 162,593,000 129,993,000 202,884,000

A01207 Washing Allowance 6,450,000 6,012,000 8,065,000

A01208 Dress Allowance 600,000 901,000 600,000

A0120D Integrated Allowance 2,919,000 1,720,000 2,919,000

A0120R Prison Allowance 262,412,000 252,092,000 334,635,000

A0120X Ad - hoc Allowance - 2010 1,200,000 1,146,000 1,200,000

A01217 Medical Allowance 72,213,000 78,043,000 92,893,000

A0121A Adhoc Relief Allowance 2011 68,565,000 57,721,000 79,396,000

A0121B Health Professional Allowance 4,200,000 5,031,000 4,200,000

A0121M Adhoc Relief Allowance - 2012 121,935,000 130,035,000 147,825,000

A0121T Adhoc Relief Allowance 2013 59,712,000 71,395,000

A01225 Instructional Allowance 200,000 118,000 200,000

A01226 Computer Allowance 48,000 18,000 48,000

A01236 Deputation Allowance 48,000 55,000 48,000

A01239 Special Allowance 2,272,000 554,000 2,272,000

001 Special Allowance 2,272,000 554,000 2,272,000

A01252 Non Practicing Allowance 1,728,000 894,000 1,728,000

A01260 Ration Allowance 66,740,000 61,770,000 82,748,000

A01270 Others 42,427,000 35,127,000 54,182,000

009 Jail Warder Allowance 37,424,000 33,224,000 49,129,000

027 Personal Allowance 400,000 200,000 400,000

037 30% Social Security Benefit in liue of Pension to the Contract Employees 4,053,000 1,553,000 4,053,000

043 Practice Compensatory Allowance 550,000 150,000 600,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 855,000 74,000 855,000

A01273 Honoraria 20,000 20,000

000 Honoraria 20,000 20,000

Page 883: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

886

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS034 PRISON ADMINISTRATION AND OPERATION0341 PRISON ADMINISTRATION AND OPERATION034101 JAILS AND CONVICT SETTLEMENT

LQ4120 District Jail

A01274 Medical Charges 831,000 74,000 831,000

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 1,092,703,000 1,089,291,000 1,202,041,000

A032 TOTAL COMMUNICATIONS 4,909,000 4,761,000 5,179,000

A03201 Postage and Telegraph 2,200,000 1,325,000 2,200,000

A03202 Telephone and Trunk Call 2,709,000 3,436,000 2,979,000

A033 TOTAL UTILITIES 259,912,000 332,362,000 285,257,000

A03301 Gas 53,600,000 76,192,000 58,960,000

A03302 Water 520,000 431,000 520,000

A03303 Electricity 205,722,000 255,463,000 225,700,000

001 Electricity 205,722,000 255,463,000 225,700,000

A03304 Hot and Cold Weather Charges 70,000 276,000 77,000

A034 TOTAL OCCUPANCY COSTS 58,000 238,000 300,000

A03407 Rates and Taxes 58,000 238,000 300,000

A038 TOTAL TRAVEL & 40,453,000 46,987,000 46,091,000

TRANSPORTATION

A03805 Travelling Allowance 21,865,000 24,987,000 24,652,000

001 Travelling Allowance 24,987,000

A03806 Transportation of Goods 300,000 1,444,000 1,300,000

A03807 P.O.L Charges 17,704,000 20,026,000 19,500,000

A03809 CNG Charges (Govt) 500,000 405,000 550,000

A03828 Conveyance charges 54,000 125,000 59,000

A03840 Others 30,000 30,000

A039 TOTAL GENERAL 787,371,000 704,943,000 865,214,000

A03901 Stationery 3,942,000 3,887,000 4,742,000

A03902 Printing and Publication 2,162,000 2,262,000 2,962,000

Page 884: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

887

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS034 PRISON ADMINISTRATION AND OPERATION0341 PRISON ADMINISTRATION AND OPERATION034101 JAILS AND CONVICT SETTLEMENT

LQ4120 District Jail

001 Printing and Publications 2,162,000 2,262,000 2,962,000

A03905 Newspapers Periodicals and Books 80,000 110,000 288,000

001 News Papers, Periodicals & Books 80,000 110,000 288,000

A03906 Uniforms and Protective Clothing 15,930,000 13,540,000 21,930,000

A03907 Advertising & Publicity 1,200,000 1,411,000 1,500,000

001 Advertising & Publicity 1,200,000 1,411,000 1,500,000

A03917 Law Charges 1,000 1,000

A03918 Exhibitions, Fairs & Other 7,000 8,000

National Celebrations

A03925 Subsistence allowance to detenus 200,000 200,000

A03927 Purchase of drug and medicines 22,000,000 25,700,000 24,200,000

A03936 Foreign/Inland Training Course Fee 100,000 110,000

A03942 Cost of Other Stores 732,052,000 638,006,000 792,832,000

002 Dietary Charges 699,300,000 611,560,000 691,200,000

003 Hospital Charges 1,050,000 1,100,000

004 Clothing & Bedding of Prisoners 23,400,000 14,445,000 23,400,000

005 Arms & Equipment of Warder 8,150,000 11,588,000 76,965,000

006 Chemicals & Photography Material 152,000 413,000 167,000

A03955 Computer Stationary 2,253,000 1,730,000 2,253,000

A03970 Others 7,444,000 18,297,000 14,188,000

001 Others 7,444,000 18,297,000 14,188,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 947,000 1,000

A041 TOTAL PENSION 947,000 1,000

A04114 Superannuation Encashment Of L.P.R 947,000 1,000

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 19,500,000 5,400,000 18,500,000

A052 TOTAL GRANTS-DOMESTIC 19,500,000 5,400,000 18,500,000

A05216 Fin. Assis. to the families of 15,000,000 5,400,000 14,000,000

G. Serv. who expire

001 Fin. Assis. to the families of the persons who expires during service. 15,000,000 5,400,000 14,000,000

A05270 To Others 4,500,000 4,500,000

001 Others 2,000,000 2,000,000

070 Shaheed Fund 2,500,000 2,500,000

Page 885: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

888

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS034 PRISON ADMINISTRATION AND OPERATION0341 PRISON ADMINISTRATION AND OPERATION034101 JAILS AND CONVICT SETTLEMENT

LQ4120 District Jail

A06 TOTAL TRANSFERS 1,200,000 1,820,000 2,200,000

A061 TOTAL SCHOLARSHIP 1,200,000 1,820,000 2,200,000

A06103 Cash Awards 1,200,000 1,820,000 2,200,000

A09 TOTAL PHYSICAL ASSETS 249,112,000

A094 TOTAL OTHER STORES AND 36,000,000

STOCKS

A09404 Medical And Laboratory Equipment 36,000,000

A095 TOTAL PURCHASE OF 28,856,000

TRANSPORT

A09501 Transport 28,856,000

001 Transport 28,856,000

A096 TOTAL PURCHASE OF PLANT & 173,528,000

MACHINERY

A09601 Plant and Machinery 173,528,000

A097 TOTAL PURCHASE FURNITURE 6,000,000

& FIXTURE

A09701 Purchase of Furniture and Fixture 6,000,000

A098 TOTAL PURCHASE OF OTHER 4,728,000

ASSETS

A09802 Purchase of other assets-others 4,728,000

A13 TOTAL REPAIRS AND MAINTENANCE 2,209,000 3,112,000 2,587,000

A130 TOTAL TRANSPORT 668,000 791,000 900,000

A13001 Transport 668,000 791,000 900,000

Page 886: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

889

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS034 PRISON ADMINISTRATION AND OPERATION0341 PRISON ADMINISTRATION AND OPERATION034101 JAILS AND CONVICT SETTLEMENT

LQ4120 District Jail

A131 TOTAL MACHINERY AND 1,403,000 1,955,000 1,543,000

EQUIPMENT

A13101 Machinery and Equipment 1,403,000 1,955,000 1,543,000

A132 TOTAL FURNITURE AND 63,000 209,000 69,000

FIXTURE

A13201 Furniture and Fixture 63,000 209,000 69,000

A137 TOTAL COMPUTER EQUIPMENT 75,000 157,000 75,000

A13701 Hardware 50,000 110,000 55,000

A13702 Software 25,000 47,000 20,000

_______________________________________________________________________________District Jail 2,790,097,000 2,664,152,000 3,562,023,000

_______________________________________________________________________________

Page 887: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

890

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS034 PRISON ADMINISTRATION AND OPERATION0341 PRISON ADMINISTRATION AND OPERATION034101 JAILS AND CONVICT SETTLEMENT

LQ4121 Lock Ups

A01 TOTAL EMPLOYEES RELATED EXPENSES. 26,240,000 14,301,000 27,278,000

A011 TOTAL PAY 141 141 13,679,000 6,560,000 13,903,000

A011-2 TOTAL PAY OF OTHER STAFF 141 141 13,679,000 6,560,000 13,903,000

A01151 Total Basic Pay of Other Staff 141 141 13,479,000 6,498,000 13,603,000

C112-M Chowkidar (BPS-02) 1 1 58,000 58,000

C193-M Cook (BPS-02) 1 1 58,000 58,000

C195-M Coolie (BPS-02) 1 1 58,000 58,000

M047-M Mashki (BPS-02) 36 36 3,047,000 3,098,000

S311-M Sanitary Worker (BPS-02) 51 51 5,074,000 5,147,000

T109-M Turnkeys (BPS-02) 51 51 5,184,000 5,184,000

A01152 Personal pay 100,000 14,000 100,000

A01156 Total Pay of contract staff 100,000 48,000 200,000

A012 TOTAL ALLOWANCES 12,561,000 7,741,000 13,375,000

A012-1 TOTAL REGULAR ALLOWANCES 12,488,000 7,732,000 13,302,000

A01202 House Rent Allowance 1,243,000 654,000 1,243,000

A01203 Conveyance Allowance 1,200,000 1,328,000 1,350,000

A01207 Washing Allowance 2,000

A0120D Integrated Allowance 206,000 80,000 206,000

A0120R Prison Allowance 5,135,000 1,617,000 5,135,000

A0120X Ad - hoc Allowance - 2010 600,000 596,000 600,000

A01211 Hill Allowance 12,000 6,000 10,000

A01217 Medical Allowance 1,692,000 794,000 1,692,000

A0121A Adhoc Relief Allowance 2011 800,000 564,000 800,000

A0121M Adhoc Relief Allowance - 2012 1,500,000 1,303,000 1,500,000

A0121T Adhoc Relief Allowance 2013 650,000 642,000

A01270 Others 100,000 138,000 124,000

001 Others 138,000

037 30% Social Security Benefit in liue of Pension to the Contract Employees 100,000 124,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 73,000 9,000 73,000

Page 888: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

891

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS034 PRISON ADMINISTRATION AND OPERATION0341 PRISON ADMINISTRATION AND OPERATION034101 JAILS AND CONVICT SETTLEMENT

LQ4121 Lock Ups

A01274 Medical Charges 21,000 21,000

A01277 Contingent Paid Staff 40,000 9,000 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 38,122,000 19,273,000 40,612,000

A032 TOTAL COMMUNICATIONS 15,000 5,000 15,000

A03201 Postage and Telegraph 15,000 5,000 15,000

A033 TOTAL UTILITIES 10,052,000 2,552,000 10,057,000

A03302 Water 2,000 2,000

A03303 Electricity 10,000,000 2,500,000 10,000,000

001 Electricity 10,000,000 2,500,000 10,000,000

A03304 Hot and Cold Weather Charges 50,000 52,000 55,000

A038 TOTAL TRAVEL & 720,000 260,000 509,000

TRANSPORTATION

A03805 Travelling Allowance 10,000 10,000

A03807 P.O.L Charges 260,000 260,000 299,000

A03840 Others 450,000 200,000

A039 TOTAL GENERAL 27,335,000 16,456,000 30,031,000

A03901 Stationery 76,000 76,000 84,000

A03942 Cost of Other Stores 27,174,000 16,309,000 29,853,000

002 Dietary Charges 26,775,000 16,059,000 29,453,000

004 Clothing & Bedding of Prisoners 399,000 250,000 400,000

A03955 Computer Stationary 20,000 6,000 22,000

A03970 Others 65,000 65,000 72,000

001 Others 65,000 65,000 72,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000

Page 889: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

892

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS034 PRISON ADMINISTRATION AND OPERATION0341 PRISON ADMINISTRATION AND OPERATION034101 JAILS AND CONVICT SETTLEMENT

LQ4121 Lock Ups

A041 TOTAL PENSION 1,000

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

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

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

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

G. Serv. who expire

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

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 65,363,000 33,574,000 69,392,000

_______________________________________________________________________________

Page 890: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

893

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS034 PRISON ADMINISTRATION AND OPERATION0341 PRISON ADMINISTRATION AND OPERATION034101 JAILS AND CONVICT SETTLEMENT

LQ4122 Jails (manufactures) Central Jails

A01 TOTAL EMPLOYEES RELATED EXPENSES. 18,945,000 15,700,000 19,556,000

A011 TOTAL PAY 77 77 9,280,000 7,547,000 9,271,000

A011-1 TOTAL PAY OF OFFICERS 3 3 405,000 131,000 405,000

A01101 Total Basic Pay of Officers 3 3 403,000 131,000 403,000

A395-M Assistant Superintendent (BPS-16) 3 3 403,000 403,000(Jail)

A01103 Special Pay 2,000 2,000

A011-2 TOTAL PAY OF OTHER STAFF 74 74 8,875,000 7,416,000 8,866,000

A01151 Total Basic Pay of Other Staff 74 74 8,825,000 7,410,000 8,806,000

A334-M Accountant (BPS-14) 9 9 1,669,000 1,461,000

A394-M Accounts Clerk/Senior (BPS-09) 14 14 1,830,000 1,778,000Clerk

S250-M Store Keeper (BPS-09) 9 9 1,009,000 1,155,000

W026-M Weaving Demonstrator (BPS-09) 1 1 74,000 74,000

M072-M Mechanic Foreman (BPS-08) 1 1 182,000 179,000

S296-M Supervisor Carpet Weaving (BPS-08) 2 2 272,000 372,000

A271-M Assistant Storekeeper (BPS-07) 2 2 181,000 149,000

J019-M Junior Clerk (BPS-07) 1 1 90,000 69,000

B042-M Blacksmith (BPS-05) 2 2 145,000 154,000

B044-M Blanket Miller (BPS-05) 2 2 140,000 146,000

C006-M Calico Printer (BPS-05) 1 1 147,000 150,000

C027-M Carpenter (BPS-05) 7 7 789,000 848,000

D209-M Dyer (BPS-05) 3 3 308,000 227,000

L051-M Leather Master (BPS-05) 2 2 224,000 148,000

M003-M Machine Master (BPS-05) 1 1 79,000 82,000

M008-M Machineman (BPS-05) 1 1 147,000 147,000

M173-M Motor Mechanic (BPS-05) 1 1 119,000 122,000

Page 891: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

894

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS034 PRISON ADMINISTRATION AND OPERATION0341 PRISON ADMINISTRATION AND OPERATION034101 JAILS AND CONVICT SETTLEMENT

LQ4122 Jails (manufactures) Central Jails

P107-M Polish Master (BPS-05) 1 1 76,000 82,000

S031-M Scraper Cum Polisher (BPS-05) 1 1 73,000 66,000

T005-M Tailor Master (BPS-05) 4 4 439,000 490,000

T042-M Tent Master (BPS-05) 1 1 88,000 151,000

W025-M Weaver (BPS-05) 1 1 73,000 79,000

W029-M Weaving Master (BPS-05) 4 4 370,000 379,000

C037-M Cartman (BPS-02) 2 2 184,000 185,000

N006-M Naib Qasid (BPS-02) 1 1 117,000 113,000

A01152 Personal pay 50,000

A01153 Special Pay 50,000 6,000 10,000

A012 TOTAL ALLOWANCES 9,665,000 8,153,000 10,285,000

A012-1 TOTAL REGULAR ALLOWANCES 9,645,000 8,153,000 10,265,000

A01202 House Rent Allowance 1,214,000 804,000 1,214,000

A01203 Conveyance Allowance 1,500,000 1,220,000 1,500,000

A01207 Washing Allowance 5,000 2,000 5,000

A01208 Dress Allowance 9,000 3,000 9,000

A0120D Integrated Allowance 5,000 4,000 5,000

A0120R Prison Allowance 3,100,000 2,475,000 3,100,000

A01217 Medical Allowance 924,000 680,000 924,000

A0121A Adhoc Relief Allowance 2011 688,000 628,000 668,000

A0121M Adhoc Relief Allowance - 2012 1,500,000 1,485,000 1,500,000

A0121T Adhoc Relief Allowance 2013 736,000 740,000

A01260 Ration Allowance 400,000 76,000 400,000

A01270 Others 300,000 40,000 200,000

001 Others 40,000

037 30% Social Security Benefit in liue of Pension to the Contract Employees 300,000 200,000

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

A01278 Leave Salary 5,000 5,000

Page 892: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

895

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS034 PRISON ADMINISTRATION AND OPERATION0341 PRISON ADMINISTRATION AND OPERATION034101 JAILS AND CONVICT SETTLEMENT

LQ4122 Jails (manufactures) Central Jails

A03 TOTAL OPERATING EXPENSES 54,547,000 55,976,000 59,997,000

A032 TOTAL COMMUNICATIONS 26,000 21,000 26,000

A03201 Postage and Telegraph 26,000 21,000 26,000

A033 TOTAL UTILITIES 6,288,000 7,810,000 6,915,000

A03301 Gas 20,000 20,000

A03303 Electricity 6,266,000 7,810,000 6,893,000

001 Electricity 6,266,000 7,810,000 6,893,000

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 & 660,000 661,000 726,000

TRANSPORTATION

A03805 Travelling Allowance 410,000 410,000 451,000

A03806 Transportation of Goods 250,000 251,000 275,000

A039 TOTAL GENERAL 47,571,000 47,484,000 52,328,000

A03901 Stationery 119,000 101,000 131,000

A03902 Printing and Publication 32,000 27,000 35,000

001 Printing and Publications 32,000 27,000 35,000

A03907 Advertising & Publicity 35,000 39,000

001 Advertising & Publicity 35,000 39,000

A03918 Exhibitions, Fairs & Other 10,000 10,000

National Celebrations

A03942 Cost of Other Stores 47,250,000 47,250,000 51,975,000

001 Cost of Other Stores 47,250,000

007 Raw Material 47,250,000 51,975,000

A03970 Others 125,000 106,000 138,000

001 Others 125,000 106,000 138,000

Page 893: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

896

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS034 PRISON ADMINISTRATION AND OPERATION0341 PRISON ADMINISTRATION AND OPERATION034101 JAILS AND CONVICT SETTLEMENT

LQ4122 Jails (manufactures) Central Jails

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 800,000 1,300,000

A052 TOTAL GRANTS-DOMESTIC 800,000 1,300,000

A05216 Fin. Assis. to the families of 800,000 1,300,000

G. Serv. who expire

001 Fin. Assis. to the families of the persons who expires during service. 800,000 1,300,000

A13 TOTAL REPAIRS AND MAINTENANCE 600,000 378,000 600,000

A131 TOTAL MACHINERY AND 600,000 378,000 600,000

EQUIPMENT

A13101 Machinery and Equipment 600,000 378,000 600,000

_______________________________________________________________________________Jails (manufactures) Central Jails 74,892,000 72,054,000 81,454,000

_______________________________________________________________________________

Page 894: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

897

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS034 PRISON ADMINISTRATION AND OPERATION0341 PRISON ADMINISTRATION AND OPERATION034101 JAILS AND CONVICT SETTLEMENT

LQ4123 Jails (manufactures) District Jails

A01 TOTAL EMPLOYEES RELATED EXPENSES. 274,000 180,000 251,000

A011 TOTAL PAY 2 2 158,000 91,000 158,000

A011-2 TOTAL PAY OF OTHER STAFF 2 2 158,000 91,000 158,000

A01151 Total Basic Pay of Other Staff 2 2 156,000 91,000 156,000

B042-M Blacksmith (BPS-05) 1 1 65,000 65,000

E050-M Embroidery Expert (BPS-05) 1 1 91,000 91,000

A01153 Special Pay 2,000 2,000

A012 TOTAL ALLOWANCES 116,000 89,000 93,000

A012-1 TOTAL REGULAR ALLOWANCES 116,000 89,000 93,000

A01203 Conveyance Allowance 14,000 1,000

A0120R Prison Allowance 41,000 40,000 41,000

A01217 Medical Allowance 12,000 12,000 12,000

A0121A Adhoc Relief Allowance 2011 17,000 8,000 9,000

A0121M Adhoc Relief Allowance - 2012 20,000 19,000 19,000

A0121T Adhoc Relief Allowance 2013 10,000 10,000

A01260 Ration Allowance 12,000 1,000

A03 TOTAL OPERATING EXPENSES 1,039,000 202,000 1,110,000

A039 TOTAL GENERAL 1,039,000 202,000 1,110,000

A03942 Cost of Other Stores 1,029,000 200,000 1,100,000

001 Cost of Other Stores 200,000

007 Raw Material 1,029,000 1,100,000

A03970 Others 10,000 2,000 10,000

001 Others 10,000 2,000 10,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000

A041 TOTAL PENSION 1,000

Page 895: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

898

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS034 PRISON ADMINISTRATION AND OPERATION0341 PRISON ADMINISTRATION AND OPERATION034101 JAILS AND CONVICT SETTLEMENT

LQ4123 Jails (manufactures) District Jails

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

_______________________________________________________________________________Jails (manufactures) District Jails 1,313,000 382,000 1,362,000

_______________________________________________________________________________

Page 896: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

899

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS034 PRISON ADMINISTRATION AND OPERATION0341 PRISON ADMINISTRATION AND OPERATION034101 JAILS AND CONVICT SETTLEMENT

LQ4124 Works

A13 TOTAL REPAIRS AND MAINTENANCE 5,600,000 5,600,000 6,160,000

A133 TOTAL BUILDINGS AND 5,600,000 5,600,000 6,160,000

STRUCTURE

A13303 Other Buildings 5,600,000 5,600,000 6,160,000

001 Other Buildings 5,600,000 5,600,000 6,160,000

_______________________________________________________________________________Works 5,600,000 5,600,000 6,160,000

_______________________________________________________________________________

Page 897: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

901

PC21013 (013)Police

BUDGET ESTIMATES 2014-2015_______________________________________________________________________________

BUDGET REVISED BUDGET ESTIMATES 2014-2015POSTS ESTIMATES ESTIMATES ________________________________________

2014-2015 2013-2014 2013-2014 SALARY NON-SALARY TOTAL_______________________________________________________________________________

PROVINCIAL 195,346 70,515,333,000 69,542,701,000 68,813,464,000 12,870,443,000 81,683,907,000

_______________________________________________________________________________TOTAL 195,346 70,515,333,000 69,542,701,000 68,813,464,000 12,870,443,000 81,683,907,000

_______________________________________________________________________________

Page 898: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

902

PC21013 (013)Police

RsCharged: 0______________Voted: 81,683,907,000______________Total: 81,683,907,000______________

_______________________________________________________________________________HEAD OF DEPARTMENT

_______________________________________________________________________________BUDGET REVISED BUDGET

ESTIMATES ESTIMATES ESTIMATES2013-2014 2013-2014 2014-2015

_______________________________________________________________________________Rs Rs Rs

SUMMARYFUNCTIONAL

032102 PROVINCIAL POLICE 63,693,972,000 63,159,167,000 74,231,145,000

032103 DISTRICT POLICE 381,214,000 335,511,000 405,431,000

032111 TRAINING 1,775,596,000 1,500,604,000 1,996,270,000

032113 OTHER CIVIL ARMED FORCES 3,938,562,000 3,894,607,000 4,229,122,000

032150 OTHERS 725,989,000 652,812,000 821,939,000

_______________________________________________________________________________ TOTAL 70,515,333,000 69,542,701,000 81,683,907,000_______________________________________________________________________________

Page 899: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

903

PC21013 (013)Police

_______________________________________________________________________________BUDGET REVISED BUDGET

SCHEME SCHEME NAME ESTIMATES ESTIMATES ESTIMATES NO 2013-2014 2013-2014 2014-2015_______________________________________________________________________________

Rs Rs Rs

DQ4005 BORDER MILITARY POLICE DG KHAN 164,527,000 131,075,000 173,769,000

DQ4006 BALUCH LEVY DG KHAN 134,830,000 131,750,000 143,737,000

LQ4125 DIRECTION 849,011,000 2,044,750,000 2,779,075,000

LQ4126 SUPERINTENDENCE 289,119,000 300,583,000 338,506,000

LQ4127 DISTRICT POLICE 58,276,960,000 56,106,355,000 64,062,356,000

LQ4129 SPECIAL BRANCH 2,162,770,000 2,091,292,000 2,245,591,000

LQ4131 PUNJAB CONSTABULARY 3,938,562,000 3,894,607,000 4,229,122,000

LQ4133 POLICE SUPPLIED TO PUBLIC 238,614,000 243,251,000 274,825,000DEPARTMENTS PRIVATE BODIES AND PERSONS

LQ4134 QAUMI RAZAKAR ORGANIZATION 447,375,000 350,454,000 467,114,000

LQ4135 WORKS 40,000,000 59,107,000 80,000,000

LQ4136 POLICE TRAINING INSTITUTE 1,775,596,000 1,500,604,000 1,996,270,000

LQ4590 COUNTER TERRORISM DEPARTMENT 1,527,758,000 1,095,026,000 3,913,243,000

LW4120 ELITE POLICE FORCE 588,354,000 1,521,161,000 892,374,000

RQ4002 BORDER MILITARY POLICE 81,857,000 72,686,000 87,925,000RAJANPUR

_______________________________________________________________________________ TOTAL 70,515,333,000 69,542,701,000 81,683,907,000_______________________________________________________________________________

Page 900: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

904

PC21013 (013)Police

_______________________________________________________________________________BUDGET REVISED BUDGET

ESTIMATES ESTIMATES ESTIMATES2013-2014 2013-2014 2014-2015

_______________________________________________________________________________Rs Rs Rs

SUMMARY OBJECT

A01 TOTAL EMPLOYEES RELATED 61,271,934,000 57,315,568,000 68,813,464,000EXPENSES.

A011 PAY 25,302,322,000 21,185,929,000 25,382,367,000

A011-1 TOTAL PAY OF OFFICERS 1,528,020,000 1,290,983,000 1,596,369,000

A01101 Basic Pay of Officers 1,497,768,000 1,290,983,000 1,571,346,000A01102 Personal pay 1,170,000 599,000A01103 Special Pay 18,458,000 18,572,000A01105 Qualification Pay 313,000 516,000A01106 Pay of contract staff 4,800,000 650,000A01108 Pay of Shaheed Police Officers 5,511,000 4,686,000

A011-2 TOTAL PAY OF OTHER STAFF 23,774,302,000 19,894,946,000 23,785,998,000

A01151 Basic Pay of Other Staff 23,497,188,000 19,894,946,000 23,425,409,000A01152 Personal pay 1,162,000 3,613,000A01153 Special Pay 216,316,000 258,182,000A01156 Pay of contract staff 25,000 200,000A01158 Pay of Shaheed Police 59,594,000 97,685,000

OfficialsA01170 Others 17,000 909,000

A012 ALLOWANCES 35,969,612,000 36,129,639,000 43,431,097,000

A012-1 TOTAL REGULAR ALLOWANCES 35,923,460,000 36,070,427,000 43,383,582,000

A01201 Senior Post Allowance 791,000 630,000 1,052,000A01202 House Rent Allowance 2,598,753,000 2,704,120,000 3,365,008,000A01203 Conveyance Allowance 3,494,282,000 3,950,318,000 4,526,338,000A01204 Sumptuary Allowance 122,000 35,000 119,000A01205 Dearness Allowance 2,008,000 149,000 608,000A01207 Washing Allowance 191,459,000 191,929,000 210,225,000A01208 Dress Allowance 94,000 3,215,000 467,000A01209 Special Additional Allowance 782,000 498,000 600,000A0120D Integrated Allowance 13,315,000 12,324,000 14,439,000A0120N Spl. allowances @ 20% of basic 6,839,000 2,751,000 7,486,000

pay for SecretariatA0120P Adhoc Relief 2009 730,000 239,000 600,000A0120Q Fixed Daily Allowance 9,134,953,000 8,075,231,000 7,954,221,000A0120X Ad - hoc Allowance - 2010 700,000 690,000 700,000A01210 Risk Allowance 6,683,690,000 6,480,046,000 7,582,085,000A01211 Hill Allowance 5,771,000 14,908,000 6,391,000A01216 Qualification Allowance 950,000 3,445,000 1,141,000A01217 Medical Allowance 2,474,468,000 2,106,825,000 2,475,526,000A0121A Adhoc Relief Allowance 2011 920,451,000 1,737,019,000 2,540,846,000

Page 901: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

905

PC21013 (013)Police

_______________________________________________________________________________BUDGET REVISED BUDGET

ESTIMATES ESTIMATES ESTIMATES2013-2014 2013-2014 2014-2015

_______________________________________________________________________________Rs Rs Rs

SUMMARY OBJECT

A0121B Health Professional Allowance 20,000 423,000 40,000A0121M Adhoc Relief Allowance - 2012 5,336,178,000 4,091,763,000 5,727,835,000A0121N Personal Allowance 65,000 7,000A0121T Adhoc Relief Allowance 2013 2,381,887,000 2,351,437,000A0121W Counter Terrorism Allowance 49,377,000 1,449,000,000A01224 Entertainment Allowance 818,000 713,000 891,000A01225 Instructional Allowance 12,143,000 9,564,000 14,490,000A01226 Computer Allowance 1,773,000 1,822,000 1,489,000A01229 Special compensatory allowance 163,000 12,973,000 220,000A01236 Deputation Allowance 971,000 600,000A01238 Charge Allowance 18,000 19,000 21,000A01239 Special Allowance 776,249,000 654,570,000 1,016,677,000A01242 Consolidation Travelling 1,647,000

AllowanceA01244 Adhoc Relief 47,000 600,000A01252 Non Practicing Allowance 672,000 696,000 772,000A01260 Ration Allowance 2,380,133,000 2,157,585,000 2,328,567,000A01261 Constiblery Allowance for 903,413,000 788,831,000 912,020,000

Police PersonnelA01262 Special Relief Allowance 500,000 136,000 1,071,000A01264 Technical Allowance 362,000 67,000 135,000A01270 Others 980,860,000 634,546,000 888,211,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 46,152,000 59,212,000 47,515,000

A01273 Honoraria 238,000 16,906,000 240,000A01274 Medical Charges 35,363,000 35,619,000 38,211,000A01277 Contingent Paid Staff 9,469,000 5,291,000 7,979,000A01278 Leave Salary 1,082,000 1,396,000 1,085,000

A03 TOTAL OPERATING EXPENSES 8,397,589,000 10,036,234,000 10,891,223,000

A032 COMMUNICATIONS 270,944,000 248,274,000 289,581,000

A03201 Postage and Telegraph 6,308,000 5,030,000 7,417,000A03202 Telephone and Trunk Call 264,094,000 240,945,000 281,545,000A03203 Telex Teleprinter and Fax 7,000 6,000 8,000A03204 Electronic Communication 450,000 2,279,000 500,000A03205 Courier and Pilot Service 85,000 14,000 111,000

A033 UTILITIES 691,559,000 765,367,000 738,838,000

A03301 Gas 38,555,000 116,340,000 55,570,000A03302 Water 5,993,000 4,577,000 6,240,000A03303 Electricity 632,332,000 632,042,000 662,025,000A03304 Hot and Cold Weather Charges 14,679,000 12,408,000 15,003,000

Page 902: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

906

PC21013 (013)Police

_______________________________________________________________________________BUDGET REVISED BUDGET

ESTIMATES ESTIMATES ESTIMATES2013-2014 2013-2014 2014-2015

_______________________________________________________________________________Rs Rs Rs

SUMMARY OBJECT

A034 OCCUPANCY COSTS 106,212,000 109,470,000 145,349,000

A03402 Rent for Office Building 67,360,000 79,796,000 106,343,000A03407 Rates and Taxes 38,852,000 29,674,000 39,006,000

A038 TRAVEL & TRANSPORTATION 6,004,536,000 6,186,345,000 6,881,691,000

A03805 Travelling Allowance 550,472,000 477,614,000 575,997,000A03806 Transportation of Goods 147,000 119,000 218,000A03807 P.O.L Charges 5,453,917,000 5,708,612,000 6,305,476,000

A039 GENERAL 1,324,338,000 2,726,778,000 2,835,764,000

A03901 Stationery 146,438,000 214,145,000 247,526,000A03902 Printing and Publication 40,330,000 84,571,000 60,405,000A03903 Conference/Seminars/Workshops/ 130,000 311,000 271,000

SymposiaA03905 Newspapers Periodicals and 9,406,000 7,984,000 10,287,000

BooksA03906 Uniforms and Protective 317,106,000 319,557,000 752,431,000

ClothingA03907 Advertising & Publicity 3,779,000 8,993,000 10,855,000A03914 Secret Service Expenditure 10,862,000 149,428,000 23,400,000A03915 Payments to Govt. Deptt. for 13,000,000 11,550,000 20,000,000

Service RenderedA03917 Law Charges 300,000 109,000 500,000A03918 Exhibitions, Fairs & Other 932,000 1,087,000 1,216,000

National CelebrationsA03919 Payments to Others for Service 3,325,000 50,019,000 10,235,000

RenderedA03942 Cost of Other Stores 795,000 156,100,000 6,670,000A03953 Investigation Cost 95,360,000 97,055,000 102,550,000A03954 Ordinance Store 114,650,000 1,004,742,000 857,914,000A03955 Computer Stationary 4,966,000 16,021,000 5,709,000A03970 Others 562,959,000 605,106,000 725,795,000

A04 TOTAL EMPLOYEES' RETIREMENT 13,000BENEFITS

A041 PENSION 13,000

A04114 Superannuation Encashment Of 13,000L.P.R

A05 TOTAL GRANTS SUBSIDIES AND 181,010,000 497,621,000 538,000,000WRITE OFF LOANS

Page 903: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

907

PC21013 (013)Police

_______________________________________________________________________________BUDGET REVISED BUDGET

ESTIMATES ESTIMATES ESTIMATES2013-2014 2013-2014 2014-2015

_______________________________________________________________________________Rs Rs Rs

SUMMARY OBJECT

A052 GRANTS-DOMESTIC 181,010,000 497,621,000 538,000,000

A05216 Fin. Assis. to the families of 161,010,000 261,551,000 438,000,000G. Serv. who expire

A05270 To Others 20,000,000 236,070,000 100,000,000

A06 TOTAL TRANSFERS 7,567,000 112,984,000 91,538,000

A061 SCHOLARSHIP 7,512,000 110,037,000 91,388,000

A06102 Others 29,248,000A06103 Cash Awards 7,512,000 80,789,000 91,388,000

A063 ENTERTAINMENT & GIFTS 55,000 2,947,000 150,000

A06301 Entertainments & Gifts 55,000 2,947,000 150,000

A09 TOTAL PHYSICAL ASSETS 138,027,000 896,752,000 663,493,000

A092 COMPUTER EQUIPMENT 15,000 15,000

A09201 Hardware 5,000 5,000A09203 I.T. Equipment 10,000 10,000

A095 PURCHASE OF TRANSPORT 130,932,000 707,366,000 542,075,000

A09501 Transport 130,932,000 707,366,000 542,075,000

A096 PURCHASE OF PLANT & MACHINERY 7,034,000 143,666,000 116,657,000

A09601 Plant and Machinery 7,034,000 143,666,000 116,657,000

A097 PURCHASE FURNITURE & FIXTURE 34,000 13,615,000 234,000

A09701 Purchase of Furniture and 34,000 13,615,000 234,000Fixture

A098 PURCHASE OF OTHER ASSETS 12,000 32,105,000 4,512,000

A09801 Livestock 5,000 9,200,000 5,000A09899 Others 7,000 22,905,000 4,507,000

A13 TOTAL REPAIRS AND MAINTENANCE 519,206,000 683,542,000 686,176,000

A130 TRANSPORT 393,616,000 503,873,000 505,896,000

A13001 Transport 393,616,000 503,873,000 505,896,000

Page 904: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

908

PC21013 (013)Police

_______________________________________________________________________________BUDGET REVISED BUDGET

ESTIMATES ESTIMATES ESTIMATES2013-2014 2013-2014 2014-2015

_______________________________________________________________________________Rs Rs Rs

SUMMARY OBJECT

A131 MACHINERY AND EQUIPMENT 62,971,000 97,583,000 72,150,000

A13101 Machinery and Equipment 62,971,000 97,583,000 72,150,000

A132 FURNITURE AND FIXTURE 21,271,000 21,312,000 25,945,000

A13201 Furniture and Fixture 21,271,000 21,312,000 25,945,000

A133 BUILDINGS AND STRUCTURE 41,035,000 60,474,000 81,595,000

A13301 Office Buildings 715,000 745,000 895,000A13302 Residential Buildings 100,000 385,000 500,000A13303 Other Buildings 40,000,000 59,107,000 80,000,000A13370 Others 220,000 237,000 200,000

A137 COMPUTER EQUIPMENT 313,000 300,000 590,000

A13701 Hardware 55,000 47,000 31,000A13702 Software 253,000 249,000 553,000A13703 I.T. Equipment 5,000 4,000 6,000

_______________________________________________________________________________ NET TOTAL 70,515,333,000 69,542,701,000 81,683,907,000_______________________________________________________________________________

Page 905: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

909

PC21013 (013)Police

SUMMARY OF SCALES FOR 2014-2015_______________________________________________________________________________

Pay Permanent Fresh Continued Total Basic SCALE POSTS POSTS POSTS POSTS PAY_______________________________________________________________________________

01 7437 386 789 8612 721,991,000

02 394 1 4 399 45,669,000

03 4 2 6 387,000

04 449 39 488 53,938,000

05 126929 1803 264 128996 14,292,511,000

06 1 1 188,000

07 20307 452 105 20864 2,907,882,000

08 7 7 965,000

09 13538 152 162 13852 2,197,500,000

11 174 6 180 20,011,000

12 6 6 666,000

14 16661 3 121 16785 3,183,701,000

16 3699 1 96 3796 1,036,158,000

17 973 4 6 983 339,765,000

18 215 1 2 218 87,927,000

19 77 5 82 41,492,000

20 37 37 25,819,000

21 15 15 11,668,000

22 1 1 917,000

(Special) 11 7 18 27,600,000

_______________________________________________________________________________TOTAL 190924 2814 1608 195346 24,996,755,000

_______________________________________________________________________________

Page 906: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

910

PC21013 (013)Police

_______________________________________________________________________________ 032102 PROVINCIAL POLICE_______________________________________________________________________________

FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET

AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS032 POLICE0321 POLICE032102 PROVINCIAL POLICE

LQ4125 Direction

A01 TOTAL EMPLOYEES RELATED EXPENSES. 246,491,000 220,210,000 265,246,000

A011 TOTAL PAY 574 578 101,966,000 86,051,000 102,337,000

A011-1 TOTAL PAY OF OFFICERS 84 89 37,653,000 31,751,000 38,630,000

A01101 Total Basic Pay of Officers 84 89 36,960,000 31,751,000 37,842,000

I023-M Inspector General of (BPS-22) 1 1 1,029,000 917,000Police

A024-M Additional Inspector (BPS-21) 3 3 2,751,000 2,735,000General

D070-M Deputy Inspector General (BPS-20) 6 6 4,623,000 4,466,000

D101-M Director (R&D) (BPS-20) 1 1 770,000 744,000

D599-M Deputy Inspector General (BPS-20) 1 1 478,000 715,000 (Legal)

A020-F Additional Director (BPS-19) 1 1 747,000 756,000

A203-M Assistant Inspector (BPS-19) 7 7 3,996,000 3,572,000General

D051-M Deputy Director (BPS-18) 1 1 372,000 372,000

D493-M Director Audit (BPS-18) 1 1 447,000 393,000

D525-F Deputy Director (PR) (BPS-18) 1 1 708,000 728,000

S118-M Senior System Analyst (BPS-18) 1 1 461,000 461,000

S203-M Staff Officer(S.P.) (BPS-18) 3 3 1,459,000 996,000

S286-F Superintendent of Police (BPS-18) 1 1 483,000 250,000

S286-M Superintendent of Police (BPS-18) 4 4 1,452,000 2,004,000

S686-M SP/AIG (Legal) (BPS-18) 1 1 432,000 483,000

A146-M Assistant Director (BPS-17) 14 14 5,086,000 5,217,000

A578-M Assistant Director (PR) (BPS-17) 1 1 368,000 369,000

C451-M Chinese Interpreters (BPS-17) 4 913,000

D212-F Deputy Superintendent of (BPS-17) 1 1 387,000 401,000Police

D526-M Deputy Superintendent of (BPS-17) 2 2 644,000 640,000Police (Legal)

Page 907: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

911

PC21013 (013)Police

_______________________________________________________________________________ 032102 PROVINCIAL POLICE_______________________________________________________________________________

FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET

AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS032 POLICE0321 POLICE032102 PROVINCIAL POLICE

LQ4125 Direction

P139-M Private Secretary (BPS-17) 12 4,506,000

P207-M Programmer/Systems (BPS-17) 2 2 740,000 755,000Analyst

P310-M PS / Assistant Director (BPS-17) 1 1 415,000 369,000(Personal)

C173-M Computer Operator (BPS-16) 2 2 308,000 327,000

I021-M Inspector (BPS-16) 4 4 1,100,000 1,036,000

I078-M Inspector (Legal) (BPS-16) 2 2 541,000 634,000

O008-M Office Superintendent (BPS-16) 9 9 2,583,000 2,394,000

P139-M Private Secretary (BPS-16) 13 1 4,580,000 372,000

S114-M Senior Scale Stenographer (BPS-16) 1 317,000

A01102 Personal pay 277,000 212,000

A01103 Special Pay 206,000 206,000

A01105 Qualification Pay 210,000 370,000

A011-2 TOTAL PAY OF OTHER STAFF 490 489 64,313,000 54,300,000 63,707,000

A01151 Total Basic Pay of Other Staff 490 489 64,313,000 54,300,000 63,707,000

S216-M Stenographer (BPS-15) 1 266,000

A097-F Assistant (BPS-14) 7 6 1,290,000 1,134,000

A097-M Assistant (BPS-14) 67 68 12,346,000 12,847,000

A317-M Auditor (BPS-14) 1 1 217,000 225,000

S216-F Stenographer (BPS-14) 1 148,000

S216-M Stenographer (BPS-14) 13 14 1,934,000 1,762,000

S272-M Sub-Inspector (BPS-14) 8 8 1,859,000 1,874,000

D020-M Data Entry Operator (BPS-11) 6 6 862,000 895,000

P052-M Photographer (BPS-11) 1 1 137,000 143,000

A274-M Assistant Sub-Inspector (BPS-09) 11 11 1,742,000 1,792,000

S078-M Senior Clerk (BPS-09) 39 39 6,484,000 6,571,000

H026-M Head Constable (BPS-07) 35 35 5,739,000 5,429,000

J019-F Junior Clerk (BPS-07) 1 1 96,000 92,000

Page 908: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

912

PC21013 (013)Police

_______________________________________________________________________________ 032102 PROVINCIAL POLICE_______________________________________________________________________________

FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET

AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS032 POLICE0321 POLICE032102 PROVINCIAL POLICE

LQ4125 Direction

J019-M Junior Clerk (BPS-07) 93 93 8,858,000 8,597,000

C188-F Constable (BPS-05) 1 1 143,000 139,000

C188-M Constable (BPS-05) 81 81 11,586,000 11,290,000

E034-M Electrician (BPS-05) 3 3 215,000 225,000

T142-M Telephone Mechanics (BPS-05) 2 2 170,000 183,000

M048-M Mason (BPS-04) 1 1 117,000 120,000

B066-M Book Binder (BPS-02) 1 1 64,000 66,000

C027-M Carpenter (BPS-02) 1 1 67,000 67,000

D003-M Daftri (BPS-02) 23 23 2,801,000 2,857,000

P009-M Painter (BPS-02) 1 1 141,000 144,000

B019-M Beldar (BPS-01) 1 1 109,000 111,000

K011-M Khalasi (BPS-01) 8 8 526,000 542,000

M019-M Mali (BPS-01) 2 2 159,000 163,000

N006-M Naib Qasid (BPS-01) 50 50 3,926,000 4,054,000

P095-M Plumber (BPS-01) 2 2 138,000 157,000

S311-F Sanitary Worker (BPS-01) 1 1 72,000 74,000

S311-M Sanitary Worker (BPS-01) 25 25 1,802,000 1,849,000

W018-M Watchman (BPS-01) 2 2 214,000 218,000

W019-M Water Carrier (BPS-01) 1 1 85,000 87,000

A012 TOTAL ALLOWANCES 144,525,000 134,159,000 162,909,000

A012-1 TOTAL REGULAR ALLOWANCES 143,385,000 132,724,000 161,469,000

A01201 Senior Post Allowance 155,000 172,000 190,000

A01202 House Rent Allowance 15,262,000 11,042,000 15,702,000

A01203 Conveyance Allowance 16,850,000 11,400,000 16,224,000

A01207 Washing Allowance 164,000 115,000 164,000

A0120D Integrated Allowance 211,000 362,000 364,000

A0120N Spl. allowances @ 20% of basic 300,000 580,000

pay for Secretariat

A0120Q Fixed Daily Allowance 40,691,000 35,966,000 41,909,000

A01210 Risk Allowance 33,642,000 30,093,000 34,547,000

Page 909: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

913

PC21013 (013)Police

_______________________________________________________________________________ 032102 PROVINCIAL POLICE_______________________________________________________________________________

FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET

AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS032 POLICE0321 POLICE032102 PROVINCIAL POLICE

LQ4125 Direction

A01217 Medical Allowance 8,558,000 7,623,000 8,865,000

A0121A Adhoc Relief Allowance 2011 3,454,000 7,123,000 8,065,000

A0121M Adhoc Relief Allowance - 2012 20,251,000 16,629,000 20,295,000

A0121T Adhoc Relief Allowance 2013 8,314,000 10,148,000

A01224 Entertainment Allowance 179,000 147,000 179,000

A01226 Computer Allowance 150,000 115,000 150,000

A01239 Special Allowance 469,000 630,000 580,000

001 Special Allowance 469,000 630,000 580,000

A01260 Ration Allowance 1,695,000 1,120,000 1,694,000

A01261 Constiblery Allowance for 715,000 448,000 715,000

Police Personnel

A01270 Others 639,000 1,425,000 1,098,000

006 Uniform Allowance 518,000 523,000 518,000

027 Personal Allowance 687,000 300,000

037 30% Social Security Benefit in liue of Pension to the Contract Employees 121,000 215,000 280,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 1,140,000 1,435,000 1,440,000

A01273 Honoraria 230,000 230,000 230,000

000 Honoraria 230,000 230,000 230,000

A01274 Medical Charges 900,000 1,205,000 1,200,000

A01278 Leave Salary 10,000 10,000

A03 TOTAL OPERATING EXPENSES 413,250,000 1,075,223,000 1,443,676,000

A032 TOTAL COMMUNICATIONS 10,830,000 11,596,000 12,390,000

A03201 Postage and Telegraph 700,000 595,000 750,000

A03202 Telephone and Trunk Call 10,000,000 11,000,000 11,500,000

A03204 Electronic Communication 100,000 100,000

A03205 Courier and Pilot Service 30,000 1,000 40,000

A033 TOTAL UTILITIES 18,550,000 15,792,000 19,650,000

A03301 Gas 225,000 492,000 300,000

A03302 Water 125,000 150,000

A03303 Electricity 18,000,000 15,300,000 19,000,000

001 Electricity 18,000,000 15,300,000 19,000,000

A03304 Hot and Cold Weather Charges 200,000 200,000

Page 910: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

914

PC21013 (013)Police

_______________________________________________________________________________ 032102 PROVINCIAL POLICE_______________________________________________________________________________

FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET

AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS032 POLICE0321 POLICE032102 PROVINCIAL POLICE

LQ4125 Direction

A038 TOTAL TRAVEL & 10,500,000 18,275,000 17,500,000

TRANSPORTATION

A03805 Travelling Allowance 1,500,000 2,275,000 2,500,000

A03807 P.O.L Charges 9,000,000 16,000,000 15,000,000

A039 TOTAL GENERAL 373,370,000 1,029,560,000 1,394,136,000

A03901 Stationery 7,000,000 6,950,000 9,000,000

A03902 Printing and Publication 500,000 425,000 600,000

001 Printing and Publications 500,000 425,000 600,000

A03903 Conference/Seminars/Workshops/ 100,000 285,000 200,000

Symposia

A03905 Newspapers Periodicals and Books 1,000,000 850,000 1,000,000

001 News Papers, Periodicals & Books 1,000,000 850,000 1,000,000

A03906 Uniforms and Protective Clothing 210,000,000 178,500,000 594,961,000

A03907 Advertising & Publicity 1,600,000 6,601,000 5,000,000

001 Advertising & Publicity 1,600,000 6,601,000 5,000,000

A03914 Secret Service Expenditure 3,000,000 51,944,000 9,000,000

A03915 Payments to Govt. Deptt. for 13,000,000 11,550,000 20,000,000

Service Rendered

001 Payments to Govt. Dept. 13,000,000 11,550,000 20,000,000

A03917 Law Charges 200,000 70,000 200,000

A03918 Exhibitions, Fairs & Other 20,000 20,000 100,000

National Celebrations

A03942 Cost of Other Stores 7,826,000 5,000,000

001 Cost of Other Stores 7,826,000 5,000,000

A03954 Ordinance Store 110,000,000 668,448,000 675,000,000

A03955 Computer Stationary 650,000 553,000 1,000,000

A03970 Others 26,300,000 95,538,000 73,075,000

001 Others 2,100,000 76,881,000 3,500,000

037 Sports Funds 7,700,000 4,745,000 12,700,000

039 Funds for Muharram Duties. 8,500,000 7,112,000 43,000,000

040 Beds & Boxes 7,000,000 5,950,000 12,375,000

046 Tear Gas 1,000,000 850,000 1,500,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000

A041 TOTAL PENSION 1,000

Page 911: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

915

PC21013 (013)Police

_______________________________________________________________________________ 032102 PROVINCIAL POLICE_______________________________________________________________________________

FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET

AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS032 POLICE0321 POLICE032102 PROVINCIAL POLICE

LQ4125 Direction

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

A05 TOTAL GRANTS SUBSIDIES AND WRITE OF 180,000,000 479,370,000 532,500,000

A052 TOTAL GRANTS-DOMESTIC 180,000,000 479,370,000 532,500,000

A05216 Fin. Assis. to the families of 160,000,000 244,100,000 432,500,000

G. Serv. who expire

001 Fin. Assis. to the families of the persons who expires during service. 160,000,000 244,100,000 432,500,000

A05270 To Others 20,000,000 235,270,000 100,000,000

001 Others 8,070,000

070 Shaheed Fund 20,000,000 227,200,000 100,000,000

A06 TOTAL TRANSFERS 6,150,000 91,028,000 80,000,000

A061 TOTAL SCHOLARSHIP 6,150,000 91,028,000 80,000,000

A06102 Others 29,248,000

001 Others 29,248,000

A06103 Cash Awards 6,150,000 61,780,000 80,000,000

A09 TOTAL PHYSICAL ASSETS 20,000 165,419,000 453,652,000

A092 TOTAL COMPUTER EQUIPMENT 5,000 5,000

A09203 I.T. Equipment 5,000 5,000

A095 TOTAL PURCHASE OF 5,000 114,376,000 352,500,000

TRANSPORT

A09501 Transport 5,000 114,376,000 352,500,000

001 Transport 114,376,000 352,500,000

A096 TOTAL PURCHASE OF PLANT & 5,000 24,639,000 96,642,000

MACHINERY

A09601 Plant and Machinery 5,000 24,639,000 96,642,000

Page 912: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

916

PC21013 (013)Police

_______________________________________________________________________________ 032102 PROVINCIAL POLICE_______________________________________________________________________________

FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET

AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS032 POLICE0321 POLICE032102 PROVINCIAL POLICE

LQ4125 Direction

A097 TOTAL PURCHASE FURNITURE 5,000 3,504,000 5,000

& FIXTURE

A09701 Purchase of Furniture and Fixture 5,000 3,504,000 5,000

A098 TOTAL PURCHASE OF OTHER 22,900,000 4,500,000

ASSETS

A09899 Others 22,900,000 4,500,000

A13 TOTAL REPAIRS AND MAINTENANCE 3,100,000 13,500,000 4,000,000

A130 TOTAL TRANSPORT 100,000 200,000

A13001 Transport 100,000 200,000

A131 TOTAL MACHINERY AND 2,500,000 12,000,000 3,000,000

EQUIPMENT

A13101 Machinery and Equipment 2,500,000 12,000,000 3,000,000

A132 TOTAL FURNITURE AND 500,000 1,500,000 800,000

FIXTURE

A13201 Furniture and Fixture 500,000 1,500,000 800,000

_______________________________________________________________________________Direction 849,011,000 2,044,750,000 2,779,075,000

_______________________________________________________________________________

Page 913: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

917

PC21013 (013)Police

_______________________________________________________________________________ 032102 PROVINCIAL POLICE_______________________________________________________________________________

FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET

AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS032 POLICE0321 POLICE032102 PROVINCIAL POLICE

LQ4126 Superintendence

A01 TOTAL EMPLOYEES RELATED EXPENSES. 240,943,000 245,873,000 273,694,000

A011 TOTAL PAY 589 600 105,891,000 96,441,000 108,709,000

A011-1 TOTAL PAY OF OFFICERS 85 115 35,767,000 32,953,000 41,390,000

A01101 Total Basic Pay of Officers 85 115 35,545,000 32,953,000 41,221,000

A024-M Additional Inspector (BPS-21) 4 4 2,373,000 2,019,000General

D070-M Deputy Inspector General (BPS-20) 7 7 4,675,000 4,604,000

S407-M Senior Superintendent of (BPS-19) 3 3 1,061,000 1,372,000Police

S286-M Superintendent of Police (BPS-18) 5 5 3,752,000 3,880,000

S684-M Superintendent Of Police (BPS-18) 8 8 3,667,000 3,056,000(Legal)

A146-M Assistant Director (BPS-17) 10 10 4,910,000 4,730,000

D212-F Deputy Superintendent of (BPS-17) 1 1 773,000 802,000Police

D212-M Deputy Superintendent of (BPS-17) 11 11 4,690,000 3,990,000Police

D526-M Deputy Superintendent of (BPS-17) 1 8 200,000 2,975,000Police (Legal)

P139-M Private Secretary (BPS-17) 10 4,965,000

I021-M Inspector (BPS-16) 6 6 1,328,000 1,480,000

I078-M Inspector (Legal) (BPS-16) 16 16 3,177,000 2,333,000

O008-M Office Superintendent (BPS-16) 3 3 779,000 572,000

P139-M Private Secretary (BPS-16) 10 4,160,000

S114-M Senior Scale Stenographer (BPS-16) 23 4,443,000

A01103 Special Pay 222,000 145,000

A01105 Qualification Pay 24,000

A011-2 TOTAL PAY OF OTHER STAFF 504 485 70,124,000 63,488,000 67,319,000

A01151 Total Basic Pay of Other Staff 504 485 69,933,000 63,488,000 67,026,000

Page 914: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

918

PC21013 (013)Police

_______________________________________________________________________________ 032102 PROVINCIAL POLICE_______________________________________________________________________________

FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET

AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS032 POLICE0321 POLICE032102 PROVINCIAL POLICE

LQ4126 Superintendence

S216-M Stenographer (BPS-15) 23 4,350,000

A097-M Assistant (BPS-14) 51 55 10,936,000 11,028,000

A317-M Auditor (BPS-14) 7 7 1,441,000 1,461,000

S216-M Stenographer (BPS-14) 3 3 685,000 1,584,000

S272-M Sub-Inspector (BPS-14) 15 15 3,002,000 3,334,000

A274-M Assistant Sub-Inspector (BPS-09) 16 16 2,131,000 2,177,000

S078-M Senior Clerk (BPS-09) 67 67 11,309,000 11,973,000

H026-M Head Constable (BPS-07) 23 23 4,345,000 4,481,000

J019-M Junior Clerk (BPS-07) 102 102 10,699,000 9,713,000

C188-M Constable (BPS-05) 91 91 10,890,000 11,226,000

D003-M Daftri (BPS-02) 16 16 1,874,000 1,848,000

M019-M Mali (BPS-01) 7 7 644,000 704,000

N006-M Naib Qasid (BPS-01) 69 69 6,251,000 6,090,000

S311-M Sanitary Worker (BPS-01) 7 7 689,000 590,000

W019-M Water Carrier (BPS-01) 7 7 687,000 817,000

A01152 Personal pay 74,000 288,000

A01153 Special Pay 117,000 5,000

A012 TOTAL ALLOWANCES 135,052,000 149,432,000 164,985,000

A012-1 TOTAL REGULAR ALLOWANCES 133,897,000 148,082,000 163,755,000

A01201 Senior Post Allowance 110,000 114,000 270,000

A01202 House Rent Allowance 13,740,000 11,959,000 14,142,000

A01203 Conveyance Allowance 9,619,000 14,673,000 16,323,000

A01207 Washing Allowance 199,000 172,000 196,000

A01208 Dress Allowance 65,000

A0120D Integrated Allowance 200,000 320,000 278,000

A0120Q Fixed Daily Allowance 31,878,000 35,547,000 38,522,000

A0120X Ad - hoc Allowance - 2010 40,000

A01210 Risk Allowance 31,338,000 32,447,000 36,479,000

A01216 Qualification Allowance 80,000 166,000 150,000

A01217 Medical Allowance 10,374,000 8,707,000 10,412,000

A0121A Adhoc Relief Allowance 2011 4,000,000 7,536,000 10,018,000

Page 915: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

919

PC21013 (013)Police

_______________________________________________________________________________ 032102 PROVINCIAL POLICE_______________________________________________________________________________

FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET

AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS032 POLICE0321 POLICE032102 PROVINCIAL POLICE

LQ4126 Superintendence

A0121M Adhoc Relief Allowance - 2012 27,120,000 18,986,000 20,047,000

A0121T Adhoc Relief Allowance 2013 11,305,000 10,024,000

A01224 Entertainment Allowance 66,000 66,000 68,000

A01239 Special Allowance 1,300,000 1,867,000 2,100,000

001 Special Allowance 1,300,000 1,867,000 2,100,000

A01260 Ration Allowance 1,750,000 1,708,000 1,994,000

A01261 Constiblery Allowance for 771,000 596,000 771,000

Police Personnel

A01270 Others 1,352,000 1,808,000 1,961,000

001 Others 91,000 58,000

006 Uniform Allowance 700,000 938,000 921,000

022 Cycle Allowance 2,000 3,000 2,000

027 Personal Allowance 200,000 238,000 364,000

037 30% Social Security Benefit in liue of Pension to the Contract Employees 450,000 538,000 616,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 1,155,000 1,350,000 1,230,000

A01274 Medical Charges 1,150,000 1,350,000 1,225,000

A01278 Leave Salary 5,000 5,000

A03 TOTAL OPERATING EXPENSES 42,866,000 48,611,000 57,651,000

A032 TOTAL COMMUNICATIONS 8,120,000 6,861,000 8,785,000

A03201 Postage and Telegraph 220,000 146,000 250,000

A03202 Telephone and Trunk Call 7,900,000 6,715,000 8,535,000

A033 TOTAL UTILITIES 12,446,000 10,970,000 12,896,000

A03301 Gas 2,100,000 2,538,000 2,500,000

A03302 Water 16,000 6,000 16,000

A03303 Electricity 9,980,000 8,128,000 9,980,000

001 Electricity 9,980,000 8,128,000 9,980,000

A03304 Hot and Cold Weather Charges 350,000 298,000 400,000

A034 TOTAL OCCUPANCY COSTS 220,000 20,000 220,000

A03407 Rates and Taxes 220,000 20,000 220,000

Page 916: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

920

PC21013 (013)Police

_______________________________________________________________________________ 032102 PROVINCIAL POLICE_______________________________________________________________________________

FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET

AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS032 POLICE0321 POLICE032102 PROVINCIAL POLICE

LQ4126 Superintendence

A038 TOTAL TRAVEL & 10,645,000 16,642,000 21,150,000

TRANSPORTATION

A03805 Travelling Allowance 2,240,000 4,161,000 3,500,000

A03806 Transportation of Goods 5,000

A03807 P.O.L Charges 8,400,000 12,481,000 17,650,000

A039 TOTAL GENERAL 11,435,000 14,118,000 14,600,000

A03901 Stationery 7,300,000 6,205,000 8,400,000

A03902 Printing and Publication 1,200,000 2,749,000 1,800,000

001 Printing and Publications 1,200,000 2,749,000 1,800,000

A03905 Newspapers Periodicals and Books 735,000 625,000 850,000

001 News Papers, Periodicals & Books 735,000 625,000 850,000

A03907 Advertising & Publicity 20,000 17,000 100,000

001 Advertising & Publicity 20,000 17,000 100,000

A03914 Secret Service Expenditure 100,000 85,000 200,000

A03917 Law Charges 5,000 4,000 100,000

A03918 Exhibitions, Fairs & Other 80,000 68,000 100,000

National Celebrations

A03955 Computer Stationary 350,000 398,000 450,000

A03970 Others 1,645,000 3,967,000 2,600,000

001 Others 1,620,000 3,953,000 2,500,000

040 Beds & Boxes 5,000 50,000

050 Road Safty Compaign 20,000 14,000 50,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000

A041 TOTAL PENSION 1,000

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

A06 TOTAL TRANSFERS 35,000 30,000 100,000

A061 TOTAL SCHOLARSHIP 35,000 30,000 100,000

A06103 Cash Awards 35,000 30,000 100,000

A09 TOTAL PHYSICAL ASSETS 15,000 15,000

Page 917: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

921

PC21013 (013)Police

_______________________________________________________________________________ 032102 PROVINCIAL POLICE_______________________________________________________________________________

FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET

AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS032 POLICE0321 POLICE032102 PROVINCIAL POLICE

LQ4126 Superintendence

A095 TOTAL PURCHASE OF 5,000 5,000

TRANSPORT

A09501 Transport 5,000 5,000

001 Transport 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 5,260,000 6,069,000 7,045,000

A130 TOTAL TRANSPORT 1,760,000 3,094,000 2,530,000

A13001 Transport 1,760,000 3,094,000 2,530,000

A131 TOTAL MACHINERY AND 2,750,000 2,338,000 3,515,000

EQUIPMENT

A13101 Machinery and Equipment 2,750,000 2,338,000 3,515,000

A132 TOTAL FURNITURE AND 750,000 637,000 1,000,000

FIXTURE

A13201 Furniture and Fixture 750,000 637,000 1,000,000

_______________________________________________________________________________Superintendence 289,119,000 300,583,000 338,506,000

_______________________________________________________________________________

Page 918: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

922

PC21013 (013)Police

_______________________________________________________________________________ 032102 PROVINCIAL POLICE_______________________________________________________________________________

FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET

AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS032 POLICE0321 POLICE032102 PROVINCIAL POLICE

LQ4127 District Police

A01 TOTAL EMPLOYEES RELATED EXPENSES. 51,377,830,000 48,603,295,000 56,092,563,000

A011 TOTAL PAY 161506 162267 21,260,779,000 17,981,367,000 21,115,839,000

A011-1 TOTAL PAY OF OFFICERS 3337 3455 997,495,000 915,393,000 1,013,202,000

A01101 Total Basic Pay of Officers 3337 3455 991,151,000 915,393,000 1,006,156,000

A024-M Additional Inspector (BPS-21) 4 4 3,612,000 3,421,000General

D213-M Deputy Inspector General (BPS-20) 13 13 8,751,000 8,393,000of Police

C362-M Chief Traffic Officer (BPS-19) 5 5 2,497,000 1,966,000

S407-M Senior Superintendent of (BPS-19) 45 45 21,242,000 21,413,000Police

S685-M Senior Superintendent (BPS-19) 1 1 516,000 493,000Police (Legal)

S118-M Senior System Analyst (BPS-18) 1 1 447,000 447,000

S286-F Superintendent of Police (BPS-18) 1 689,000

S286-M Superintendent of Police (BPS-18) 122 124 57,291,000 43,315,000

S485-M Senior Traffic Officer (BPS-18) 2 3 1,080,000 1,373,000

S684-M Superintendent Of Police (BPS-18) 9 9 1,251,000 3,524,000(Legal)

A146-M Assistant Director (BPS-17) 15 15 5,736,000 5,515,000

A325-M Assistant Superintendent (BPS-17) 65 65 18,283,000 13,072,000Of Police

D212-F Deputy Superintendent of (BPS-17) 4 8 1,073,000 415,000Police

D212-M Deputy Superintendent of (BPS-17) 394 426 154,663,000 158,387,000Police

D526-F Deputy Superintendent of (BPS-17) 1 267,000Police (Legal)

D526-M Deputy Superintendent of (BPS-17) 105 104 32,397,000 27,795,000Police (Legal)

P139-M Private Secretary (BPS-17) 16 5,249,000

P184-M Public Relation Officer (BPS-17) 5 5 1,185,000 730,000

Page 919: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

923

PC21013 (013)Police

_______________________________________________________________________________ 032102 PROVINCIAL POLICE_______________________________________________________________________________

FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET

AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS032 POLICE0321 POLICE032102 PROVINCIAL POLICE

LQ4127 District Police

S211-M Statistical Officer (BPS-17) 3 3 1,323,000 922,000

I021-F Inspector (BPS-16) 24 26 6,318,000 7,060,000

I021-M Inspector (BPS-16) 1550 1548 436,623,000 462,386,000

I078-F Inspector (Legal) (BPS-16) 2 2 531,000 553,000

I078-M Inspector (Legal) (BPS-16) 320 320 81,687,000 63,811,000

O008-M Office Superintendent (BPS-16) 50 51 12,599,000 15,658,000

P139-M Private Secretary (BPS-16) 16 4,810,000

S114-M Senior Scale Stenographer (BPS-16) 79 17,486,000

S131-M Sergeant (BPS-16) 81 81 20,517,000 20,517,000

S486-M Senior Traffic Warden (BPS-16) 500 500 116,030,000 121,988,000

A01102 Personal pay 140,000

A01103 Special Pay 815,000 2,184,000

A01105 Qualification Pay 18,000 36,000

A01108 Pay of Shaheed Police Officers 5,511,000 4,686,000

A011-2 TOTAL PAY OF OTHER STAFF 158169 158812 20,263,284,000 17,065,974,000 20,102,637,000

A01151 Total Basic Pay of Other Staff 158169 158812 20,093,680,000 17,065,974,000 19,865,323,000

S114-M Senior Scale Stenographer (BPS-15) 1 224,000

S216-M Stenographer (BPS-15) 78 14,006,000

A097-M Assistant (BPS-14) 274 274 99,986,000 55,219,000

A317-M Auditor (BPS-14) 1 1 239,000 247,000

A738-M Assistant/Auditor (BPS-14) 2 192,000

S216-F Stenographer (BPS-14) 11 1,226,000

S216-M Stenographer (BPS-14) 544 556 60,725,000 72,056,000

S272-F Sub-Inspector (BPS-14) 52 60 10,457,000 12,048,000

S272-M Sub-Inspector (BPS-14) 6977 7199 1,544,967,000 1,631,854,000

T157-F Traffic Warden (BPS-14) 229 179 20,149,000 22,425,000

T157-M Traffic Warden (BPS-14) 6621 6671 943,436,000 985,330,000

D020-M Data Entry Operator (BPS-11) 53 53 6,154,000 6,263,000

P052-M Photographer (BPS-11) 6 6 610,000 541,000

Page 920: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

924

PC21013 (013)Police

_______________________________________________________________________________ 032102 PROVINCIAL POLICE_______________________________________________________________________________

FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET

AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS032 POLICE0321 POLICE032102 PROVINCIAL POLICE

LQ4127 District Police

A274-F Assistant Sub-Inspector (BPS-09) 65 105 8,569,000 14,305,000

A274-M Assistant Sub-Inspector (BPS-09) 10322 10282 1,674,964,000 1,651,558,000

S078-F Senior Clerk (BPS-09) 8 8 1,366,000 1,385,000

S078-M Senior Clerk (BPS-09) 527 529 80,914,000 84,961,000

H026-F Head Constable (BPS-07) 69 131 12,570,000 18,307,000

H026-M Head Constable (BPS-07) 15225 15163 2,111,733,000 2,212,411,000

J019-F Junior Clerk (BPS-07) 14 15 1,449,000 1,774,000

J019-M Junior Clerk (BPS-07) 661 812 62,776,000 77,440,000

P041-M Pesh Imam (BPS-07) 30 30 2,630,000 2,735,000

C188-F Constable (BPS-05) 892 949 93,104,000 111,178,000

C188-M Constable (BPS-05) 108530 108530 12,865,004,000 12,268,421,000

C309-M Constable/ Driver (BPS-05) 1288 1289 28,865,000 143,521,000

C320-M Constable / Wireless (BPS-05) 10 10 975,000 1,143,000Operator

C439-M Constable / Boat Driver (BPS-05) 49 49 5,013,000 5,602,000

C449-M Constable Orderly (BPS-05) 2 129,000

E034-M Electrician (BPS-05) 49 49 5,757,000 6,431,000

L160-F Lady Constable (BPS-05) 57 5,803,000

M048-M Mason (BPS-05) 2 2 145,000 151,000

D186-M Driver (BPS-04) 1 1 171,000 196,000

M048-M Mason (BPS-04) 43 43 5,317,000 5,119,000

C027-M Carpenter (BPS-03) 1 64,000

D003-M Daftri (BPS-03) 2 230,000

P009-M Painter (BPS-03) 1 136,000

T005-M Tailor Master (BPS-03) 5 427,000

T138-M Tailor (BPS-03) 4 266,000

B010-M Barber (BPS-02) 4 263,000

C027-M Carpenter (BPS-02) 47 48 5,021,000 5,273,000

D003-M Daftri (BPS-02) 56 56 6,246,000 6,055,000

Page 921: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

925

PC21013 (013)Police

_______________________________________________________________________________ 032102 PROVINCIAL POLICE_______________________________________________________________________________

FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET

AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS032 POLICE0321 POLICE032102 PROVINCIAL POLICE

LQ4127 District Police

D011-M Dak Runner (BPS-02) 38 38 3,666,000 4,188,000

D093-M Dhobi (BPS-02) 8 6 494,000 396,000

N006-M Naib Qasid (BPS-02) 8 1 526,000 59,000

P009-M Painter (BPS-02) 37 4,184,000

P095-M Plumber (BPS-02) 3 2 185,000 131,000

T005-M Tailor Master (BPS-02) 48 49 5,234,000 5,345,000

W108-M Washer Man (BPS-02) 1 1 45,000 62,000

B010-M Barber (BPS-01) 182 186 17,030,000 17,739,000

B019-M Beldar (BPS-01) 13 13 2,295,000 1,175,000

C112-M Chowkidar (BPS-01) 1 1 70,000 80,000

C224-M Cycle Mistri (BPS-01) 31 31 3,347,000 3,204,000

D093-M Dhobi (BPS-01) 122 124 11,277,000 11,332,000

G011-M Gardener (BPS-01) 6 6 551,000 550,000

K011-M Khalasi (BPS-01) 31 31 2,885,000 2,956,000

L035-M Langri (BPS-01) 1139 1239 88,074,000 95,167,000

M019-F Mali (BPS-01) 1 1 64,000 65,000

M019-M Mali (BPS-01) 228 228 20,759,000 20,380,000

M151-M Mochi (BPS-01) 49 49 4,570,000 4,983,000

N006-F Naib Qasid (BPS-01) 3 3 260,000 267,000

N006-M Naib Qasid (BPS-01) 603 761 50,057,000 59,458,000

P009-M Painter (BPS-01) 36 3,980,000

P095-M Plumber (BPS-01) 16 17 1,366,000 1,546,000

S311-F Sanitary Worker (BPS-01) 5 9 426,000 753,000

S311-M Sanitary Worker (BPS-01) 2535 2584 175,533,000 200,993,000

T101-M Tubewell Operator (BPS-01) 1 1 91,000 93,000

W018-M Watchman (BPS-01) 21 51 1,933,000 3,634,000

W019-M Water Carrier (BPS-01) 235 235 17,271,000 22,047,000

A01152 Personal pay 425,000 2,408,000

A01153 Special Pay 112,504,000 140,386,000

Page 922: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

926

PC21013 (013)Police

_______________________________________________________________________________ 032102 PROVINCIAL POLICE_______________________________________________________________________________

FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET

AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS032 POLICE0321 POLICE032102 PROVINCIAL POLICE

LQ4127 District Police

A01158 Pay of Shaheed Police Officials 56,673,000 94,518,000

A01170 Others 2,000 2,000

000 Others 2,000

001 Pay of Other Staff (R.E.) 2,000

A012 TOTAL ALLOWANCES 30,117,051,000 30,621,928,000 34,976,724,000

A012-1 TOTAL REGULAR ALLOWANCES 30,080,164,000 30,589,093,000 34,941,267,000

A01201 Senior Post Allowance 271,000 182,000 293,000

A01202 House Rent Allowance 2,129,280,000 2,256,463,000 2,755,080,000

A01203 Conveyance Allowance 2,965,985,000 3,380,200,000 3,824,269,000

A01205 Dearness Allowance 2,000,000 118,000 600,000

A01207 Washing Allowance 163,979,000 166,467,000 178,620,000

A01208 Dress Allowance 14,000 1,596,000 430,000

A01209 Special Additional Allowance 782,000 498,000 600,000

A0120D Integrated Allowance 10,020,000 8,695,000 10,009,000

A0120N Spl. allowances @ 20% of basic 50,000 99,000 100,000

pay for Secretariat

A0120P Adhoc Relief 2009 500,000 216,000 600,000

A0120Q Fixed Daily Allowance 7,599,416,000 6,754,970,000 6,258,601,000

A0120X Ad - hoc Allowance - 2010 10,000

A01210 Risk Allowance 5,410,121,000 5,363,415,000 6,183,258,000

A01211 Hill Allowance 2,000,000 10,780,000 2,500,000

A01216 Qualification Allowance 634,000 2,875,000 673,000

A01217 Medical Allowance 2,058,568,000 1,781,401,000 2,032,715,000

A0121A Adhoc Relief Allowance 2011 612,598,000 1,470,210,000 2,133,785,000

A0121M Adhoc Relief Allowance - 2012 4,565,430,000 3,465,214,000 4,966,574,000

A0121N Personal Allowance 65,000

A0121T Adhoc Relief Allowance 2013 2,098,983,000 1,957,237,000

A01224 Entertainment Allowance 340,000 320,000 340,000

A01226 Computer Allowance 574,000 599,000 484,000

A01229 Special compensatory allowance 100,000 12,857,000 150,000

A01238 Charge Allowance 18,000 19,000 21,000

A01239 Special Allowance 763,931,000 641,937,000 1,002,682,000

001 Special Allowance 763,931,000 641,937,000 1,002,682,000

A01242 Consolidation Travelling Allowance 1,647,000

A01244 Adhoc Relief 47,000 600,000

A01260 Ration Allowance 2,068,822,000 1,886,265,000 1,983,236,000

Page 923: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

927

PC21013 (013)Police

_______________________________________________________________________________ 032102 PROVINCIAL POLICE_______________________________________________________________________________

FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET

AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS032 POLICE0321 POLICE032102 PROVINCIAL POLICE

LQ4127 District Police

A01261 Constiblery Allowance for 787,731,000 687,278,000 796,709,000

Police Personnel

A01262 Special Relief Allowance 500,000 136,000 575,000

A01264 Technical Allowance 344,000 67,000 135,000

A01270 Others 936,156,000 597,111,000 848,744,000

001 Others 1,329,000

006 Uniform Allowance 54,933,000 68,476,000 47,297,000

022 Cycle Allowance 2,525,000 1,735,000 1,624,000

026 Motorway Allowance 863,471,000 506,728,000 773,485,000

027 Personal Allowance 60,000 797,000 60,000

037 30% Social Security Benefit in liue of Pension to the Contract Employees 15,167,000 18,046,000 26,278,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 36,887,000 32,835,000 35,457,000

A01273 Honoraria 5,000 5,000 5,000

000 Honoraria 5,000 5,000 5,000

A01274 Medical Charges 26,529,000 26,165,000 26,599,000

A01277 Contingent Paid Staff 9,458,000 5,270,000 7,958,000

A01278 Leave Salary 895,000 1,395,000 895,000

A03 TOTAL OPERATING EXPENSES 6,500,752,000 6,954,148,000 7,444,997,000

A032 TOTAL COMMUNICATIONS 219,851,000 197,390,000 224,381,000

A03201 Postage and Telegraph 3,682,000 3,130,000 3,974,000

A03202 Telephone and Trunk Call 215,949,000 192,099,000 220,132,000

A03204 Electronic Communication 200,000 2,151,000 240,000

A03205 Courier and Pilot Service 20,000 10,000 35,000

A033 TOTAL UTILITIES 535,211,000 566,440,000 561,259,000

A03301 Gas 15,000,000 43,150,000 21,015,000

A03302 Water 5,044,000 4,288,000 5,222,000

A03303 Electricity 504,749,000 510,146,000 524,929,000

001 Electricity 504,749,000 510,146,000 524,929,000

A03304 Hot and Cold Weather Charges 10,418,000 8,856,000 10,093,000

A034 TOTAL OCCUPANCY COSTS 77,910,000 83,421,000 102,687,000

A03402 Rent for Office Building 45,360,000 58,682,000 70,843,000

Page 924: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

928

PC21013 (013)Police

_______________________________________________________________________________ 032102 PROVINCIAL POLICE_______________________________________________________________________________

FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET

AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS032 POLICE0321 POLICE032102 PROVINCIAL POLICE

LQ4127 District Police

A03407 Rates and Taxes 32,550,000 24,739,000 31,844,000

A038 TOTAL TRAVEL & 5,191,945,000 5,403,563,000 5,954,662,000

TRANSPORTATION

A03805 Travelling Allowance 161,950,000 164,567,000 171,200,000

A03806 Transportation of Goods 120,000 102,000 195,000

A03807 P.O.L Charges 5,029,875,000 5,238,894,000 5,783,267,000

A039 TOTAL GENERAL 475,835,000 703,334,000 602,008,000

A03901 Stationery 104,400,000 159,991,000 114,706,000

A03902 Printing and Publication 32,250,000 73,279,000 48,225,000

001 Printing and Publications 32,250,000 73,279,000 48,225,000

A03905 Newspapers Periodicals and Books 4,707,000 4,001,000 4,986,000

001 News Papers, Periodicals & Books 4,707,000 4,001,000 4,986,000

A03906 Uniforms and Protective Clothing 74,460,000 63,291,000 74,460,000

A03907 Advertising & Publicity 1,850,000 1,677,000 5,082,000

001 Advertising & Publicity 1,850,000 1,677,000 5,082,000

A03914 Secret Service Expenditure 732,000 14,122,000

A03917 Law Charges 40,000 34,000 122,000

A03918 Exhibitions, Fairs & Other 450,000 382,000 483,000

National Celebrations

A03919 Payments to Others for Service 42,000,000

Rendered

A03942 Cost of Other Stores 5,000 4,000 5,000

001 Cost of Other Stores 5,000 4,000 5,000

A03953 Investigation Cost 95,310,000 97,013,000 102,500,000

A03954 Ordinance Store 2,500,000 2,125,000 2,500,000

A03955 Computer Stationary 3,300,000 14,204,000 2,891,000

A03970 Others 155,831,000 231,211,000 246,048,000

001 Others 115,905,000 171,394,000 197,011,000

011 Feeding Charges 11,000,000 15,265,000 15,000,000

037 Sports Funds 10,000 8,000

040 Beds & Boxes 2,916,000 2,479,000 2,916,000

044 Tents & Tarpals 5,500,000 15,241,000 6,882,000

047 Material for Computerized Driving License 20,000,000 26,399,000 23,239,000

050 Road Safty Compaign 500,000 425,000 1,000,000

Page 925: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

929

PC21013 (013)Police

_______________________________________________________________________________ 032102 PROVINCIAL POLICE_______________________________________________________________________________

FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET

AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS032 POLICE0321 POLICE032102 PROVINCIAL POLICE

LQ4127 District Police

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 1,000,000 14,150,000 2,500,000

A052 TOTAL GRANTS-DOMESTIC 1,000,000 14,150,000 2,500,000

A05216 Fin. Assis. to the families of 1,000,000 13,350,000 2,500,000

G. Serv. who expire

001 Fin. Assis. to the families of the persons who expires during service. 1,000,000 13,350,000 2,500,000

A05270 To Others 800,000

001 Others 800,000

A06 TOTAL TRANSFERS 370,000 19,165,000 8,476,000

A061 TOTAL SCHOLARSHIP 365,000 16,261,000 8,426,000

A06103 Cash Awards 365,000 16,261,000 8,426,000

A063 TOTAL ENTERTAINMENT & 5,000 2,904,000 50,000

GIFTS

A06301 Entertainments & Gifts 5,000 2,904,000 50,000

001 Entertainment & Gifts 5,000 2,904,000 50,000

A09 TOTAL PHYSICAL ASSETS 25,000 6,333,000 4,913,000

A092 TOTAL COMPUTER EQUIPMENT 5,000 5,000

A09203 I.T. Equipment 5,000 5,000

A095 TOTAL PURCHASE OF 5,000 5,000

TRANSPORT

A09501 Transport 5,000 5,000

001 Transport 5,000

Page 926: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

930

PC21013 (013)Police

_______________________________________________________________________________ 032102 PROVINCIAL POLICE_______________________________________________________________________________

FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET

AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS032 POLICE0321 POLICE032102 PROVINCIAL POLICE

LQ4127 District Police

A096 TOTAL PURCHASE OF PLANT & 5,000 1,833,000 4,893,000

MACHINERY

A09601 Plant and Machinery 5,000 1,833,000 4,893,000

A097 TOTAL PURCHASE FURNITURE 5,000 5,000

& FIXTURE

A09701 Purchase of Furniture and Fixture 5,000 5,000

A098 TOTAL PURCHASE OF OTHER 5,000 4,500,000 5,000

ASSETS

A09801 Livestock 5,000 4,500,000 5,000

A13 TOTAL REPAIRS AND MAINTENANCE 396,983,000 509,264,000 508,906,000

A130 TOTAL TRANSPORT 334,268,000 431,352,000 438,898,000

A13001 Transport 334,268,000 431,352,000 438,898,000

A131 TOTAL MACHINERY AND 47,381,000 64,878,000 53,146,000

EQUIPMENT

A13101 Machinery and Equipment 47,381,000 64,878,000 53,146,000

A132 TOTAL FURNITURE AND 15,284,000 12,991,000 16,837,000

FIXTURE

A13201 Furniture and Fixture 15,284,000 12,991,000 16,837,000

A137 TOTAL COMPUTER EQUIPMENT 50,000 43,000 25,000

A13701 Hardware 50,000 43,000 25,000

_______________________________________________________________________________District Police 58,276,960,000 56,106,355,000 64,062,356,000

_______________________________________________________________________________

Page 927: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

931

PC21013 (013)Police

_______________________________________________________________________________ 032102 PROVINCIAL POLICE_______________________________________________________________________________

FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET

AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS032 POLICE0321 POLICE032102 PROVINCIAL POLICE

LQ4129 Special Branch

A01 TOTAL EMPLOYEES RELATED EXPENSES. 1,837,886,000 1,591,231,000 1,896,726,000

A011 TOTAL PAY 5386 5383 737,644,000 641,121,000 795,753,000

A011-1 TOTAL PAY OF OFFICERS 466 482 135,901,000 126,042,000 152,248,000

A01101 Total Basic Pay of Officers 466 482 135,249,000 126,042,000 151,597,000

A024-M Additional Inspector (BPS-21) 1 1 902,000 933,000General

D070-M Deputy Inspector General (BPS-20) 3 3 2,255,000 2,341,000

D100-M Director (BPS-19) 1 1 670,000 670,000

D051-M Deputy Director (BPS-18) 2 2 609,000 1,009,000

P133-M Principal (BPS-18) 1 1 600,000 581,000

S286-M Superintendent of Police (BPS-18) 17 17 6,945,000 8,897,000

A035-M Administrator (BPS-17) 1 1 206,000 222,000

A146-M Assistant Director (BPS-17) 9 9 3,240,000 3,240,000

C176-M Computer Programmer (BPS-17) 2 2 802,000 860,000

C391-M Chief Supervisor (BPS-17) 2 2 561,000 560,000

D212-M Deputy Superintendent of (BPS-17) 75 75 27,224,000 30,284,000Police

D530-M Data Base Administrator (BPS-17) 3 500,000

P139-M Private Secretary (BPS-17) 5 1,940,000

R059-M Research Officer (BPS-17) 4 4 2,151,000 2,165,000

D530-M Data Base Administrator (BPS-16) 3 418,000

H144-M Hardware Technician (BPS-16) 6 6 835,000 778,000

I021-M Inspector (BPS-16) 290 270 78,773,000 84,403,000

O008-M Office Superintendent (BPS-16) 11 11 2,714,000 3,116,000

P139-M Private Secretary (BPS-16) 5 1,750,000

S114-M Senior Scale Stenographer (BPS-16) 36 4,752,000

T022-M Technical Officer (BPS-16) 33 33 4,594,000 4,346,000

A01102 Personal pay 218,000 218,000

Page 928: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

932

PC21013 (013)Police

_______________________________________________________________________________ 032102 PROVINCIAL POLICE_______________________________________________________________________________

FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET

AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS032 POLICE0321 POLICE032102 PROVINCIAL POLICE

LQ4129 Special Branch

A01103 Special Pay 384,000 383,000

A01105 Qualification Pay 50,000 50,000

A011-2 TOTAL PAY OF OTHER STAFF 4920 4901 601,743,000 515,079,000 643,505,000

A01151 Total Basic Pay of Other Staff 4920 4901 601,677,000 515,079,000 643,240,000

S216-M Stenographer (BPS-15) 36 8,924,000

A097-M Assistant (BPS-14) 54 54 10,608,000 10,264,000

C384-M Canine Supervisor/System (BPS-14) 13 13 1,488,000 7,431,000Engineer

N064-M Network Supervisor (BPS-14) 6 6 664,000 664,000

S216-M Stenographer (BPS-14) 1 1 117,000 130,000

S272-M Sub-Inspector (BPS-14) 369 386 82,033,000 87,830,000

S273-M Sub-Overseer (BPS-14) 17 17 3,802,000 3,800,000

S292-M Supervisor (BPS-14) 64 64 7,081,000 7,081,000

D020-M Data Entry Operator (BPS-11) 106 106 9,565,000 11,081,000

A274-M Assistant Sub-Inspector (BPS-09) 556 556 82,627,000 82,149,000

A277-M Assistant Supervisor (BPS-09) 58 58 4,844,000 4,198,000

A566-M Assistant Canine (BPS-09) 52 52 4,115,000 3,422,000Supervisor

S078-M Senior Clerk (BPS-09) 54 54 9,131,000 9,631,000

H026-M Head Constable (BPS-07) 728 728 93,500,000 112,943,000

J019-M Junior Clerk (BPS-07) 104 104 9,376,000 9,747,000

S593-M Senior Operator (BPS-07) 80 80 6,682,000 5,433,000

S594-M Senior Canine Handler (BPS-07) 7 7 585,000 476,000

C188-M Constable (BPS-05) 1736 1736 199,499,000 220,157,000

C309-M Constable/ Driver (BPS-05) 51 51 5,900,000 6,000,000

C385-M Canine Handler (BPS-05) 14 14 995,000 951,000

D290-M Dog Handler (BPS-05) 72 72 5,333,000 5,333,000

O028-M Operator (BPS-05) 140 140 9,946,000 9,572,000

M048-M Mason (BPS-04) 1 1 141,000 141,000

Page 929: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

933

PC21013 (013)Police

_______________________________________________________________________________ 032102 PROVINCIAL POLICE_______________________________________________________________________________

FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET

AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS032 POLICE0321 POLICE032102 PROVINCIAL POLICE

LQ4129 Special Branch

D003-M Daftri (BPS-03) 1 86,000

D003-M Daftri (BPS-02) 25 26 2,761,000 2,909,000

E034-M Electrician (BPS-02) 1 1 76,000 80,000

L035-M Langri (BPS-02) 9 603,000

M019-M Mali (BPS-02) 1 98,000

N006-M Naib Qasid (BPS-02) 4 286,000

S311-M Sanitary Worker (BPS-02) 12 899,000

W019-M Water Carrier (BPS-02) 1 62,000

B010-M Barber (BPS-01) 4 4 325,000 324,000

D093-M Dhobi (BPS-01) 4 4 296,000 295,000

L035-M Langri (BPS-01) 204 213 14,395,000 14,070,000

M019-M Mali (BPS-01) 23 24 2,262,000 2,262,000

N006-M Naib Qasid (BPS-01) 57 61 4,850,000 5,941,000

S311-M Sanitary Worker (BPS-01) 239 251 16,311,000 17,363,000

W018-M Watchman (BPS-01) 2 2 167,000 339,000

W019-M Water Carrier (BPS-01) 14 15 1,244,000 1,223,000

A01152 Personal pay 66,000 265,000

A012 TOTAL ALLOWANCES 1,100,242,000 950,110,000 1,100,973,000

A012-1 TOTAL REGULAR ALLOWANCES 1,097,762,000 946,680,000 1,098,373,000

A01201 Senior Post Allowance 80,000 51,000 100,000

A01202 House Rent Allowance 94,254,000 79,103,000 97,405,000

A01203 Conveyance Allowance 79,682,000 85,782,000 106,140,000

A01207 Washing Allowance 3,777,000 3,448,000 4,300,000

A0120D Integrated Allowance 883,000 1,092,000 1,170,000

A0120Q Fixed Daily Allowance 291,936,000 226,610,000 267,185,000

A01210 Risk Allowance 246,358,000 198,711,000 200,866,000

A01211 Hill Allowance 99,000 103,000 99,000

A01216 Qualification Allowance 15,000 63,000 30,000

A01217 Medical Allowance 83,525,000 55,247,000 74,557,000

A0121A Adhoc Relief Allowance 2011 69,776,000 52,675,000 88,100,000

Page 930: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

934

PC21013 (013)Police

_______________________________________________________________________________ 032102 PROVINCIAL POLICE_______________________________________________________________________________

FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET

AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS032 POLICE0321 POLICE032102 PROVINCIAL POLICE

LQ4129 Special Branch

A0121M Adhoc Relief Allowance - 2012 147,270,000 124,894,000 135,500,000

A0121T Adhoc Relief Allowance 2013 58,240,000 65,000,000

A01224 Entertainment Allowance 90,000 61,000 117,000

A01226 Computer Allowance 954,000 1,090,000 750,000

A01239 Special Allowance 186,000 97,000 186,000

001 Special Allowance 186,000 97,000 186,000

A01260 Ration Allowance 42,026,000 35,257,000 42,888,000

A01261 Constiblery Allowance for 15,459,000 11,833,000 1,550,000

Police Personnel

A01270 Others 21,392,000 12,323,000 12,430,000

006 Uniform Allowance 5,827,000 4,034,000 5,500,000

021 Clothing Allowance 500,000 858,000 736,000

022 Cycle Allowance 47,000 16,000 20,000

027 Personal Allowance 1,423,000 1,766,000 1,600,000

037 30% Social Security Benefit in liue of Pension to the Contract Employees 13,595,000 5,649,000 4,574,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 2,480,000 3,430,000 2,600,000

A01274 Medical Charges 2,480,000 3,430,000 2,600,000

A03 TOTAL OPERATING EXPENSES 306,031,000 393,847,000 327,589,000

A032 TOTAL COMMUNICATIONS 19,256,000 19,422,000 21,235,000

A03201 Postage and Telegraph 626,000 334,000 650,000

A03202 Telephone and Trunk Call 18,555,000 19,044,000 20,500,000

A03204 Electronic Communication 50,000 43,000 60,000

A03205 Courier and Pilot Service 25,000 1,000 25,000

A033 TOTAL UTILITIES 18,339,000 23,459,000 20,800,000

A03301 Gas 2,030,000 9,666,000 3,540,000

A03302 Water 245,000 138,000 260,000

A03303 Electricity 15,603,000 13,263,000 16,500,000

001 Electricity 15,603,000 13,263,000 16,500,000

A03304 Hot and Cold Weather Charges 461,000 392,000 500,000

A034 TOTAL OCCUPANCY COSTS 21,322,000 19,627,000 22,822,000

A03402 Rent for Office Building 19,000,000 18,564,000 20,500,000

Page 931: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

935

PC21013 (013)Police

_______________________________________________________________________________ 032102 PROVINCIAL POLICE_______________________________________________________________________________

FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET

AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS032 POLICE0321 POLICE032102 PROVINCIAL POLICE

LQ4129 Special Branch

A03407 Rates and Taxes 2,322,000 1,063,000 2,322,000

A038 TOTAL TRAVEL & 216,467,000 233,545,000 229,320,000

TRANSPORTATION

A03805 Travelling Allowance 13,392,000 8,931,000 14,520,000

A03807 P.O.L Charges 203,075,000 224,614,000 214,800,000

A039 TOTAL GENERAL 30,647,000 97,794,000 33,412,000

A03901 Stationery 14,392,000 17,165,000 15,179,000

A03902 Printing and Publication 2,135,000 2,737,000 2,300,000

001 Printing and Publications 2,135,000 2,737,000 2,300,000

A03905 Newspapers Periodicals and Books 970,000 824,000 1,050,000

001 News Papers, Periodicals & Books 970,000 824,000 1,050,000

A03906 Uniforms and Protective Clothing 200,000 315,000 200,000

A03907 Advertising & Publicity 20,000 144,000 100,000

001 Advertising & Publicity 20,000 144,000 100,000

A03914 Secret Service Expenditure 2,447,000 64,380,000 3,050,000

A03917 Law Charges 5,000 18,000

A03918 Exhibitions, Fairs & Other 26,000 22,000 50,000

National Celebrations

A03942 Cost of Other Stores 60,000 51,000 100,000

001 Cost of Other Stores 60,000 51,000 100,000

A03955 Computer Stationary 20,000 17,000 50,000

A03970 Others 10,372,000 12,139,000 11,315,000

001 Others 4,222,000 7,039,000 4,850,000

011 Feeding Charges 5,350,000 4,425,000 5,535,000

039 Funds for Muharram Duties. 5,000 4,000 5,000

040 Beds & Boxes 5,000 5,000

049 Cost of Medicine 790,000 671,000 920,000

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 1,000,000

Page 932: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

936

PC21013 (013)Police

_______________________________________________________________________________ 032102 PROVINCIAL POLICE_______________________________________________________________________________

FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET

AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS032 POLICE0321 POLICE032102 PROVINCIAL POLICE

LQ4129 Special Branch

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 70,000 59,000 200,000

A061 TOTAL SCHOLARSHIP 70,000 59,000 200,000

A06103 Cash Awards 70,000 59,000 200,000

A09 TOTAL PHYSICAL ASSETS 25,000 73,204,000 25,000

A092 TOTAL COMPUTER EQUIPMENT 5,000 5,000

A09201 Hardware 5,000 5,000

A095 TOTAL PURCHASE OF 5,000 3,500,000 5,000

TRANSPORT

A09501 Transport 5,000 3,500,000 5,000

001 Transport 3,500,000 5,000

A096 TOTAL PURCHASE OF PLANT & 5,000 65,000,000 5,000

MACHINERY

A09601 Plant and Machinery 5,000 65,000,000 5,000

A097 TOTAL PURCHASE FURNITURE 5,000 5,000

& FIXTURE

A09701 Purchase of Furniture and Fixture 5,000 5,000

A098 TOTAL PURCHASE OF OTHER 5,000 4,704,000 5,000

ASSETS

A09801 Livestock 4,700,000

A09899 Others 5,000 4,000 5,000

Page 933: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

937

PC21013 (013)Police

_______________________________________________________________________________ 032102 PROVINCIAL POLICE_______________________________________________________________________________

FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET

AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS032 POLICE0321 POLICE032102 PROVINCIAL POLICE

LQ4129 Special Branch

A13 TOTAL REPAIRS AND MAINTENANCE 18,758,000 31,951,000 21,050,000

A130 TOTAL TRANSPORT 14,358,000 21,499,000 16,250,000

A13001 Transport 14,358,000 21,499,000 16,250,000

A131 TOTAL MACHINERY AND 3,300,000 9,517,000 3,500,000

EQUIPMENT

A13101 Machinery and Equipment 3,300,000 9,517,000 3,500,000

A132 TOTAL FURNITURE AND 1,100,000 935,000 1,300,000

FIXTURE

A13201 Furniture and Fixture 1,100,000 935,000 1,300,000

_______________________________________________________________________________Special Branch 2,162,770,000 2,091,292,000 2,245,591,000

_______________________________________________________________________________

Page 934: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

938

PC21013 (013)Police

_______________________________________________________________________________ 032102 PROVINCIAL POLICE_______________________________________________________________________________

FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET

AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS032 POLICE0321 POLICE032102 PROVINCIAL POLICE

LQ4590 Counter Terrorism Department

A01 TOTAL EMPLOYEES RELATED EXPENSES. 1,446,640,000 969,507,000 3,563,819,000

A011 TOTAL PAY 3338 5611 623,410,000 357,743,000 808,899,000

A011-1 TOTAL PAY OF OFFICERS 340 363 118,702,000 58,939,000 144,581,000

A01101 Total Basic Pay of Officers 340 363 118,486,000 58,939,000 144,365,000

A736-M Additional Director (Special) 1 2,100,000Intelligence

A737-M Additional Director (Special) 3 6,300,000Special Operations

D057-M Deputy Director (Special) 1 1,800,000(Technical)

D689-M Director Operations (Special) 1 2,400,000

P359-M Principal Training School (Special) 1 2,400,000

R032-M Regional Director (Special) 4 8,400,000

A024-M Additional Inspector (BPS-21) 1 1 902,000 757,000General

D070-M Deputy Inspector General (BPS-20) 1 1 813,000 700,000

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) 1 670,000Explosive

S407-M Senior Superintendent of (BPS-19) 10 11 5,889,000 6,428,000Police

D325-M Deputy Prosecutor General (BPS-18) 1 1 460,000 474,000

S286-F Superintendent of Police (BPS-18) 1 2 483,000 502,000

S286-M Superintendent of Police (BPS-18) 10 5 5,277,000 3,014,000

A146-M Assistant Director (BPS-17) 1 1 716,000 852,000

D212-M Deputy Superintendent of (BPS-17) 54 54 23,173,000 20,816,000Police

D304-M Database Administrator (BPS-17) 1 1 228,000 243,000

D526-M Deputy Superintendent of (BPS-17) 1 1 487,000 392,000Police (Legal)

Page 935: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

939

PC21013 (013)Police

_______________________________________________________________________________ 032102 PROVINCIAL POLICE_______________________________________________________________________________

FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET

AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS032 POLICE0321 POLICE032102 PROVINCIAL POLICE

LQ4590 Counter Terrorism Department

P139-M Private Secretary (BPS-17) 2 773,000

P179-M Psychologist (BPS-17) 2 2 921,000 921,000

I021-F Inspector (BPS-16) 2 1 691,000 313,000

I021-M Inspector (BPS-16) 240 253 74,799,000 79,668,000

O008-M Office Superintendent (BPS-16) 11 11 2,667,000 2,794,000

P139-M Private Secretary (BPS-16) 2 692,000

S491-M System Engineer (BPS-16) 2 2 288,000 308,000

A01103 Special Pay 216,000 216,000

A011-2 TOTAL PAY OF OTHER STAFF 2998 5248 504,708,000 298,804,000 664,318,000

A01151 Total Basic Pay of Other Staff 2998 5248 496,014,000 298,804,000 650,624,000

A097-M Assistant (BPS-14) 34 34 7,229,000 7,455,000

H144-M Hardware Technician (BPS-14) 2 2 379,000 405,000

S216-M Stenographer (BPS-14) 12 22 2,301,000 4,190,000

S272-F Sub-Inspector (BPS-14) 2 2 431,000 531,000

S272-M Sub-Inspector (BPS-14) 299 299 76,487,000 79,046,000

D020-M Data Entry Operator (BPS-12) 6 6 630,000 666,000

S216-M Stenographer (BPS-12) 10 1,669,000

A274-M Assistant Sub-Inspector (BPS-09) 581 581 115,770,000 116,837,000

S078-M Senior Clerk (BPS-09) 64 64 9,451,000 9,706,000

S692-M Sergeant Major (BPS-09) 150 11,160,000

H026-M Head Constable (BPS-07) 256 256 41,786,000 42,896,000

J019-M Junior Clerk (BPS-07) 81 81 9,778,000 10,052,000

S131-M Sergeant (BPS-07) 300 20,880,000

C188-F Constable (BPS-05) 4 595,000

C188-M Constable (BPS-05) 1350 1646 200,941,000 219,887,000

C309-M Constable/ Driver (BPS-05) 23 23 3,643,000 3,423,000

C450-M Corporal (BPS-05) 1500 97,200,000

D003-M Daftri (BPS-04) 51 5,187,000

Page 936: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

940

PC21013 (013)Police

_______________________________________________________________________________ 032102 PROVINCIAL POLICE_______________________________________________________________________________

FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET

AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS032 POLICE0321 POLICE032102 PROVINCIAL POLICE

LQ4590 Counter Terrorism Department

D003-M Daftri (BPS-02) 57 6 5,856,000 764,000

C193-M Cook (BPS-01) 2 2 186,000 168,000

C224-M Cycle Mistri (BPS-01) 1 1 128,000 130,000

L035-M Langri (BPS-01) 57 57 4,860,000 4,762,000

M019-M Mali (BPS-01) 19 19 1,506,000 1,538,000

N006-M Naib Qasid (BPS-01) 71 71 6,958,000 7,023,000

S311-M Sanitary Worker (BPS-01) 62 62 5,231,000 5,303,000

W019-M Water Carrier (BPS-01) 9 9 794,000 820,000

A01153 Special Pay 8,694,000 13,694,000

A012 TOTAL ALLOWANCES 823,230,000 611,764,000 2,754,920,000

A012-1 TOTAL REGULAR ALLOWANCES 820,846,000 610,667,000 2,750,445,000

A01201 Senior Post Allowance 28,000 28,000 28,000

A01202 House Rent Allowance 73,039,000 43,738,000 114,234,000

A01203 Conveyance Allowance 77,026,000 56,051,000 121,694,000

A01204 Sumptuary Allowance 100,000 33,000 94,000

A01207 Washing Allowance 2,867,000 2,867,000 5,559,000

A01208 Dress Allowance 50,000 189,000 7,000

A0120D Integrated Allowance 609,000 145,000 767,000

A0120Q Fixed Daily Allowance 207,579,000 123,553,000 307,083,000

A01210 Risk Allowance 162,156,000 118,502,000 253,822,000

A01216 Qualification Allowance 72,000 185,000 148,000

A01217 Medical Allowance 47,182,000 32,986,000 80,317,000

A0121A Adhoc Relief Allowance 2011 63,698,000 30,170,000 101,826,000

A0121M Adhoc Relief Allowance - 2012 122,901,000 69,776,000 132,482,000

A0121T Adhoc Relief Allowance 2013 34,718,000 77,905,000

A0121W Counter Terrorism Allowance 49,377,000 1,449,000,000

A01224 Entertainment Allowance 5,000 12,000 40,000

A01239 Special Allowance 3,903,000 69,000 3,903,000

001 Special Allowance 3,903,000 69,000 3,903,000

A01252 Non Practicing Allowance 600,000 600,000 700,000

A01260 Ration Allowance 43,081,000 34,820,000 71,107,000

A01261 Constiblery Allowance for 9,348,000 9,118,000 22,778,000

Police Personnel

Page 937: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

941

PC21013 (013)Police

_______________________________________________________________________________ 032102 PROVINCIAL POLICE_______________________________________________________________________________

FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET

AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS032 POLICE0321 POLICE032102 PROVINCIAL POLICE

LQ4590 Counter Terrorism Department

A01270 Others 6,602,000 3,730,000 6,951,000

001 Others 464,000 526,000 600,000

006 Uniform Allowance 4,939,000 2,897,000 4,924,000

021 Clothing Allowance 572,000 149,000 600,000

022 Cycle Allowance 27,000 27,000 27,000

037 30% Social Security Benefit in liue of Pension to the Contract Employees 600,000 131,000 800,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 2,384,000 1,097,000 4,475,000

A01274 Medical Charges 2,354,000 1,077,000 4,435,000

A01277 Contingent Paid Staff 10,000 20,000 20,000

A01278 Leave Salary 20,000 20,000

A03 TOTAL OPERATING EXPENSES 71,816,000 114,974,000 330,984,000

A032 TOTAL COMMUNICATIONS 4,724,000 5,847,000 13,830,000

A03201 Postage and Telegraph 325,000 154,000 960,000

A03202 Telephone and Trunk Call 4,399,000 5,693,000 12,870,000

A033 TOTAL UTILITIES 5,784,000 7,380,000 13,252,000

A03301 Gas 544,000 2,225,000 4,105,000

A03302 Water 130,000 30,000 150,000

A03303 Electricity 4,810,000 4,770,000 8,497,000

001 Electricity 4,810,000 4,770,000 8,497,000

A03304 Hot and Cold Weather Charges 300,000 355,000 500,000

A034 TOTAL OCCUPANCY COSTS 3,534,000 3,647,000 16,234,000

A03402 Rent for Office Building 3,000,000 2,550,000 15,000,000

A03407 Rates and Taxes 534,000 1,097,000 1,234,000

A038 TOTAL TRAVEL & 45,811,000 65,542,000 120,804,000

TRANSPORTATION

A03805 Travelling Allowance 3,250,000 4,365,000 16,097,000

A03807 P.O.L Charges 42,561,000 61,177,000 104,707,000

Page 938: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

942

PC21013 (013)Police

_______________________________________________________________________________ 032102 PROVINCIAL POLICE_______________________________________________________________________________

FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET

AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS032 POLICE0321 POLICE032102 PROVINCIAL POLICE

LQ4590 Counter Terrorism Department

A039 TOTAL GENERAL 11,963,000 32,558,000 166,864,000

A03901 Stationery 4,390,000 6,632,000 90,514,000

A03902 Printing and Publication 755,000 642,000 3,556,000

001 Printing and Publications 755,000 642,000 3,556,000

A03905 Newspapers Periodicals and Books 340,000 289,000 622,000

001 News Papers, Periodicals & Books 340,000 289,000 622,000

A03906 Uniforms and Protective Clothing 165,000 140,000 38,410,000

A03907 Advertising & Publicity 31,000 26,000 300,000

001 Advertising & Publicity 31,000 26,000 300,000

A03914 Secret Service Expenditure 4,503,000 18,828,000 11,000,000

A03918 Exhibitions, Fairs & Other 10,000 9,000 100,000

National Celebrations

A03919 Payments to Others for Service 288,000

Rendered

A03942 Cost of Other Stores 230,000 195,000 500,000

001 Cost of Other Stores 230,000 195,000 500,000

A03955 Computer Stationary 141,000 120,000 712,000

A03970 Others 1,398,000 5,389,000 21,150,000

001 Others 1,248,000 5,261,000 5,650,000

038 Training Aid 100,000 85,000 400,000

040 Beds & Boxes 50,000 43,000 15,100,000

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 1,601,000 1,500,000

A052 TOTAL GRANTS-DOMESTIC 1,601,000 1,500,000

A05216 Fin. Assis. to the families of 1,601,000 1,500,000

G. Serv. who expire

001 Fin. Assis. to the families of the persons who expires during service. 1,601,000 1,500,000

A06 TOTAL TRANSFERS 383,000 626,000 1,605,000

Page 939: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

943

PC21013 (013)Police

_______________________________________________________________________________ 032102 PROVINCIAL POLICE_______________________________________________________________________________

FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET

AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS032 POLICE0321 POLICE032102 PROVINCIAL POLICE

LQ4590 Counter Terrorism Department

A061 TOTAL SCHOLARSHIP 383,000 626,000 1,605,000

A06103 Cash Awards 383,000 626,000 1,605,000

A09 TOTAL PHYSICAL ASSETS 9,000 9,000

A095 TOTAL PURCHASE OF 3,000 3,000

TRANSPORT

A09501 Transport 3,000 3,000

001 Transport 3,000

A096 TOTAL PURCHASE OF PLANT & 3,000 3,000

MACHINERY

A09601 Plant and Machinery 3,000 3,000

A097 TOTAL PURCHASE FURNITURE 3,000 3,000

& FIXTURE

A09701 Purchase of Furniture and Fixture 3,000 3,000

A13 TOTAL REPAIRS AND MAINTENANCE 8,910,000 8,318,000 15,325,000

A130 TOTAL TRANSPORT 6,410,000 6,143,000 9,245,000

A13001 Transport 6,410,000 6,143,000 9,245,000

A131 TOTAL MACHINERY AND 1,700,000 1,495,000 3,000,000

EQUIPMENT

A13101 Machinery and Equipment 1,700,000 1,495,000 3,000,000

A132 TOTAL FURNITURE AND 600,000 510,000 2,580,000

FIXTURE

A13201 Furniture and Fixture 600,000 510,000 2,580,000

A137 TOTAL COMPUTER EQUIPMENT 200,000 170,000 500,000

Page 940: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

944

PC21013 (013)Police

_______________________________________________________________________________ 032102 PROVINCIAL POLICE_______________________________________________________________________________

FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET

AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS032 POLICE0321 POLICE032102 PROVINCIAL POLICE

LQ4590 Counter Terrorism Department

A13702 Software 200,000 170,000 500,000

_______________________________________________________________________________Counter Terrorism Department 1,527,758,000 1,095,026,000 3,913,243,000

_______________________________________________________________________________

Page 941: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

945

PC21013 (013)Police

_______________________________________________________________________________ 032102 PROVINCIAL POLICE_______________________________________________________________________________

FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET

AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS032 POLICE0321 POLICE032102 PROVINCIAL POLICE

LW4120 Elite Police Force

A01 TOTAL EMPLOYEES RELATED EXPENSES. 307,748,000 233,945,000 362,577,000

A011 TOTAL PAY 765 802 122,364,000 69,443,000 127,451,000

A011-1 TOTAL PAY OF OFFICERS 54 54 22,907,000 8,571,000 21,975,000

A01101 Total Basic Pay of Officers 53 54 15,736,000 8,571,000 17,444,000

P179-M Psychologist (Special) 1 600,000

D070-M Deputy Inspector General (BPS-20) 1 1 729,000 729,000

P161-M Project Director (BPS-19) 1 1 547,000 593,000

D051-M Deputy Director (BPS-18) 7 7 2,750,000 2,726,000

S286-M Superintendent of Police (BPS-18) 1 1 470,000 470,000

A146-M Assistant Director (BPS-17) 3 3 1,110,000 1,126,000

D212-M Deputy Superintendent of (BPS-17) 2 2 705,000 777,000Police

P139-M Private Secretary (BPS-17) 1 248,000

I021-M Inspector (BPS-16) 36 37 8,929,000 10,175,000

I078-M Inspector (Legal) (BPS-16) 1 248,000

P139-M Private Secretary (BPS-16) 1 248,000

A01102 Personal pay 675,000

A01103 Special Pay 5,888,000 4,531,000

A01105 Qualification Pay 8,000

A01106 Total Pay of contract staff 1 600,000

P179-M Psychologist (Special) 1 600,000

001 Pay of Contract Staff 600,000

A011-2 TOTAL PAY OF OTHER STAFF 711 748 99,457,000 60,872,000 105,476,000

A01151 Total Basic Pay of Other Staff 711 748 74,824,000 60,872,000 80,484,000

A097-M Assistant (BPS-14) 5 5 1,029,000 1,029,000

S216-M Stenographer (BPS-14) 5 5 945,000 945,000

S272-M Sub-Inspector (BPS-14) 35 35 6,396,000 7,134,000

Page 942: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

946

PC21013 (013)Police

_______________________________________________________________________________ 032102 PROVINCIAL POLICE_______________________________________________________________________________

FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET

AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS032 POLICE0321 POLICE032102 PROVINCIAL POLICE

LW4120 Elite Police Force

D020-M Data Entry Operator (BPS-11) 2 2 264,000 264,000

A274-M Assistant Sub-Inspector (BPS-09) 114 114 15,869,000 4,943,000

S078-M Senior Clerk (BPS-09) 4 4 704,000 704,000

B010-M Barber (BPS-07) 1 79,000

H026-M Head Constable (BPS-07) 182 182 21,376,000 22,511,000

J019-M Junior Clerk (BPS-07) 10 10 986,000 989,000

C188-M Constable (BPS-05) 221 221 18,291,000 20,145,000

E034-M Electrician (BPS-04) 2 2 110,000 110,000

M048-M Mason (BPS-04) 3 3 316,000 317,000

C027-M Carpenter (BPS-02) 3 3 283,000 283,000

D003-M Daftri (BPS-02) 2 2 196,000 1,996,000

P009-M Painter (BPS-02) 3 3 305,000 305,000

T005-M Tailor Master (BPS-02) 3 3 291,000 291,000

B010-M Barber (BPS-01) 6 6 535,000 535,000

D093-M Dhobi (BPS-01) 8 8 783,000 783,000

L035-M Langri (BPS-01) 40 55 2,366,000 10,698,000

M019-M Mali (BPS-01) 16 25 1,359,000 1,877,000

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) 32 44 1,300,000 3,426,000

W019-M Water Carrier (BPS-01) 4 4 336,000 336,000

A01153 Special Pay 24,633,000 24,992,000

A012 TOTAL ALLOWANCES 185,384,000 164,502,000 235,126,000

A012-1 TOTAL REGULAR ALLOWANCES 184,584,000 147,177,000 234,226,000

A01201 Senior Post Allowance 52,000 8,000 58,000

A01202 House Rent Allowance 19,467,000 12,067,000 23,065,000

A01203 Conveyance Allowance 18,560,000 14,062,000 24,508,000

Page 943: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

947

PC21013 (013)Police

_______________________________________________________________________________ 032102 PROVINCIAL POLICE_______________________________________________________________________________

FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET

AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS032 POLICE0321 POLICE032102 PROVINCIAL POLICE

LW4120 Elite Police Force

A01204 Sumptuary Allowance 22,000 2,000 25,000

A01207 Washing Allowance 771,000 543,000 987,000

A0120D Integrated Allowance 128,000 197,000 206,000

A0120Q Fixed Daily Allowance 51,289,000 35,019,000 65,323,000

A01210 Risk Allowance 33,473,000 28,478,000 43,640,000

A01216 Qualification Allowance 30,000 5,000 33,000

A01217 Medical Allowance 16,181,000 6,814,000 19,750,000

A0121A Adhoc Relief Allowance 2011 1,165,000 5,298,000 2,611,000

A0121M Adhoc Relief Allowance - 2012 12,093,000 13,574,000 13,639,000

A0121T Adhoc Relief Allowance 2013 6,162,000 3,771,000

A01224 Entertainment Allowance 12,000 12,000 14,000

A01225 Instructional Allowance 143,000 136,000 158,000

A01226 Computer Allowance 95,000 18,000 105,000

A01229 Special compensatory allowance 63,000 71,000 70,000

A01239 Special Allowance 6,000,000 5,413,000 6,600,000

001 Special Allowance 6,000,000 5,413,000 6,600,000

A01260 Ration Allowance 21,472,000 16,593,000 24,500,000

A01261 Constiblery Allowance for 2,462,000 1,765,000 3,167,000

Police Personnel

A01270 Others 1,106,000 940,000 1,996,000

006 Uniform Allowance 856,000 940,000 1,098,000

022 Cycle Allowance 93,000 103,000

037 30% Social Security Benefit in liue of Pension to the Contract Employees 157,000 795,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 800,000 17,325,000 900,000

A01273 Honoraria 16,670,000

001 Lady Doctor (part time) Rs. 10,000/- PM Fixed 16,670,000

A01274 Medical Charges 800,000 655,000 900,000

A03 TOTAL OPERATING EXPENSES 139,225,000 638,911,000 320,744,000

A032 TOTAL COMMUNICATIONS 1,380,000 1,373,000 1,385,000

A03201 Postage and Telegraph 120,000 152,000 125,000

A03202 Telephone and Trunk Call 1,260,000 1,221,000 1,260,000

A033 TOTAL UTILITIES 10,650,000 9,903,000 11,170,000

A03301 Gas 2,800,000 2,291,000 3,000,000

Page 944: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

948

PC21013 (013)Police

_______________________________________________________________________________ 032102 PROVINCIAL POLICE_______________________________________________________________________________

FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET

AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS032 POLICE0321 POLICE032102 PROVINCIAL POLICE

LW4120 Elite Police Force

A03303 Electricity 7,700,000 7,485,000 8,000,000

001 Electricity 7,700,000 7,485,000 8,000,000

A03304 Hot and Cold Weather Charges 150,000 127,000 170,000

A034 TOTAL OCCUPANCY COSTS 220,000 723,000 250,000

A03407 Rates and Taxes 220,000 723,000 250,000

A038 TOTAL TRAVEL & 15,000,000 12,796,000 16,000,000

TRANSPORTATION

A03805 Travelling Allowance 500,000 725,000 500,000

A03807 P.O.L Charges 14,500,000 12,071,000 15,500,000

A039 TOTAL GENERAL 111,975,000 614,116,000 291,939,000

A03901 Stationery 1,480,000 5,322,000 1,550,000

A03902 Printing and Publication 500,000 425,000 550,000

001 Printing and Publications 500,000 425,000 550,000

A03905 Newspapers Periodicals and Books 206,000 172,000 206,000

001 News Papers, Periodicals & Books 206,000 172,000 206,000

A03906 Uniforms and Protective Clothing 1,000,000 43,387,000 2,500,000

A03907 Advertising & Publicity 35,000 125,000 40,000

001 Advertising & Publicity 35,000 125,000 40,000

A03914 Secret Service Expenditure 70,000 60,000 100,000

A03918 Exhibitions, Fairs & Other 25,000 322,000 35,000

National Celebrations

A03942 Cost of Other Stores 500,000 148,024,000 1,065,000

001 Cost of Other Stores 500,000 148,024,000 1,065,000

A03954 Ordinance Store 1,100,000 333,277,000 178,714,000

A03955 Computer Stationary 50,000 343,000 50,000

A03970 Others 107,009,000 82,659,000 107,129,000

001 Others 50,090,000 27,744,000 50,090,000

011 Feeding Charges 10,000 10,000

038 Training Aid 25,000 6,064,000 50,000

045 Ordinance Stores & Antiriot Equipment 56,879,000 48,347,000 56,879,000

049 Cost of Medicine 5,000 504,000 100,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000

Page 945: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

949

PC21013 (013)Police

_______________________________________________________________________________ 032102 PROVINCIAL POLICE_______________________________________________________________________________

FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET

AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS032 POLICE0321 POLICE032102 PROVINCIAL POLICE

LW4120 Elite Police Force

A041 TOTAL PENSION 1,000

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

A06 TOTAL TRANSFERS 5,000 604,000 300,000

A061 TOTAL SCHOLARSHIP 5,000 604,000 300,000

A06103 Cash Awards 5,000 604,000 300,000

A09 TOTAL PHYSICAL ASSETS 137,906,000 640,952,000 204,552,000

A095 TOTAL PURCHASE OF 130,902,000 589,489,000 189,550,000

TRANSPORT

A09501 Transport 130,902,000 589,489,000 189,550,000

001 Transport 589,489,000 189,550,000

A096 TOTAL PURCHASE OF PLANT & 7,002,000 45,162,000 15,000,000

MACHINERY

A09601 Plant and Machinery 7,002,000 45,162,000 15,000,000

A097 TOTAL PURCHASE FURNITURE 2,000 6,301,000 2,000

& FIXTURE

A09701 Purchase of Furniture and Fixture 2,000 6,301,000 2,000

A13 TOTAL REPAIRS AND MAINTENANCE 3,470,000 6,749,000 4,200,000

A130 TOTAL TRANSPORT 2,700,000 5,395,000 3,200,000

A13001 Transport 2,700,000 5,395,000 3,200,000

A131 TOTAL MACHINERY AND 440,000 1,074,000 600,000

EQUIPMENT

A13101 Machinery and Equipment 440,000 1,074,000 600,000

Page 946: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

950

PC21013 (013)Police

_______________________________________________________________________________ 032102 PROVINCIAL POLICE_______________________________________________________________________________

FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET

AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS032 POLICE0321 POLICE032102 PROVINCIAL POLICE

LW4120 Elite Police Force

A132 TOTAL FURNITURE AND 330,000 280,000 400,000

FIXTURE

A13201 Furniture and Fixture 330,000 280,000 400,000

_______________________________________________________________________________Elite Police Force 588,354,000 1,521,161,000 892,374,000

_______________________________________________________________________________

Page 947: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

951

PC21013 (013)Police

_______________________________________________________________________________ 032103 DISTRICT POLICE_______________________________________________________________________________

FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET

AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS032 POLICE0321 POLICE032103 DISTRICT POLICE

DQ4005 Border Military Police DG Khan

A01 TOTAL EMPLOYEES RELATED EXPENSES. 154,984,000 121,435,000 164,370,000

A011 TOTAL PAY 520 520 62,783,000 49,940,000 61,041,000

A011-1 TOTAL PAY OF OFFICERS 4 4 1,143,000 877,000 1,018,000

A01101 Total Basic Pay of Officers 4 4 1,133,000 877,000 1,018,000

O008-M Office Superintendent (BPS-16) 1 1 346,000 355,000

P171-M Prosecuting Inspector (BPS-16) 1 1 317,000 125,000

R076-M Risaldar (BPS-16) 2 2 470,000 538,000

A01103 Special Pay 10,000

A011-2 TOTAL PAY OF OTHER STAFF 516 516 61,640,000 49,063,000 60,023,000

A01151 Total Basic Pay of Other Staff 516 516 61,615,000 49,063,000 60,023,000

A097-M Assistant (BPS-14) 2 2 477,000 492,000

J001-M Jamadar (BPS-14) 1 1 158,000 165,000

J061-M Jamadar (Circle Officer) (BPS-14) 12 12 2,748,000 2,932,000

P172-M Prosecuting Sub-Inspector (BPS-14) 3 3 605,000 461,000

D002-M Dafadar (BPS-09) 35 35 5,206,000 4,726,000

S078-M Senior Clerk (BPS-09) 2 2 395,000 404,000

D137-M Dispenser (BPS-08) 1 1 183,000 188,000

A086-M Armourer (BPS-07) 2 2 235,000 239,000

D266-M Drill Master (BPS-07) 1 1 125,000 129,000

J019-M Junior Clerk (BPS-07) 5 5 707,000 722,000

M184-M Muharrir (BPS-07) 18 18 2,945,000 2,158,000

N002-M Naib Daffadar (BPS-07) 50 50 6,910,000 5,750,000

S250-M Store Keeper (BPS-07) 1 1 129,000 133,000

W047-M Wireless Mechanic (BPS-07) 1 1 183,000 187,000

D011-M Dak Runner (BPS-04) 1 1 66,000 66,000

D186-M Driver (BPS-04) 14 14 893,000 893,000

Page 948: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

952

PC21013 (013)Police

_______________________________________________________________________________ 032103 DISTRICT POLICE_______________________________________________________________________________

FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET

AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS032 POLICE0321 POLICE032103 DISTRICT POLICE

DQ4005 Border Military Police DG Khan

N041-M Nursing Orderly (BPS-04) 1 1 138,000 141,000

S027-M Sawar (BPS-04) 275 275 30,693,000 31,313,000

S128-M Sepoy (Muharrir Piada) (BPS-04) 8 8 915,000 942,000

S129-M Sepoy Driver (BPS-04) 4 4 518,000 527,000

W048-M Wireless Operator (BPS-04) 26 26 2,867,000 2,873,000

M173-M Motor Mechanic (BPS-02) 1 1 62,000 62,000

A333-M Aabkash/Water Carrier (BPS-01) 26 26 2,569,000 2,614,000

B010-M Barber (BPS-01) 1 1 88,000 90,000

C193-M Cook (BPS-01) 16 16 936,000 936,000

D093-M Dhobi (BPS-01) 1 1 88,000 90,000

M019-M Mali (BPS-01) 1 1 88,000 90,000

M151-M Mochi (BPS-01) 1 1 111,000 113,000

N006-M Naib Qasid (BPS-01) 3 3 314,000 320,000

S311-M Sanitary Worker (BPS-01) 1 1 115,000 117,000

T005-M Tailor Master (BPS-01) 1 1 88,000 90,000

W018-M Watchman (BPS-01) 1 1 60,000 60,000

A01153 Special Pay 10,000

A01170 Others 15,000

000 Others 15,000

A012 TOTAL ALLOWANCES 92,201,000 71,495,000 103,329,000

A012-1 TOTAL REGULAR ALLOWANCES 92,150,000 71,452,000 103,278,000

A01202 House Rent Allowance 7,475,000 5,613,000 7,475,000

A01203 Conveyance Allowance 11,699,000 7,977,000 11,699,000

A01205 Dearness Allowance 30,000

A01207 Washing Allowance 526,000 380,000 526,000

A01208 Dress Allowance 30,000

A0120D Integrated Allowance 11,000 16,000 11,000

A0120Q Fixed Daily Allowance 19,829,000 13,960,000 19,829,000

A01210 Risk Allowance 20,669,000 15,180,000 21,570,000

A01211 Hill Allowance 1,956,000 1,071,000 1,956,000

Page 949: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

953

PC21013 (013)Police

_______________________________________________________________________________ 032103 DISTRICT POLICE_______________________________________________________________________________

FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET

AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS032 POLICE0321 POLICE032103 DISTRICT POLICE

DQ4005 Border Military Police DG Khan

A01217 Medical Allowance 6,240,000 4,424,000 6,242,000

A0121A Adhoc Relief Allowance 2011 5,617,000 4,210,000 9,153,000

A0121M Adhoc Relief Allowance - 2012 12,435,000 9,667,000 12,440,000

A0121T Adhoc Relief Allowance 2013 4,820,000 6,507,000

A01260 Ration Allowance 5,644,000 4,020,000 5,792,000

A01270 Others 49,000 54,000 78,000

001 Others 5,000 10,000 5,000

006 Uniform Allowance 44,000 44,000 73,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 51,000 43,000 51,000

A01274 Medical Charges 50,000 43,000 50,000

A01278 Leave Salary 1,000 1,000

A03 TOTAL OPERATING EXPENSES 8,587,000 8,428,000 8,345,000

A032 TOTAL COMMUNICATIONS 262,000 223,000 289,000

A03201 Postage and Telegraph 5,000 4,000 6,000

A03202 Telephone and Trunk Call 250,000 213,000 275,000

A03203 Telex Teleprinter and Fax 7,000 6,000 8,000

A033 TOTAL UTILITIES 330,000 290,000 363,000

A03302 Water 10,000 8,000 11,000

A03303 Electricity 200,000 170,000 220,000

001 Electricity 200,000 170,000 220,000

A03304 Hot and Cold Weather Charges 120,000 112,000 132,000

A034 TOTAL OCCUPANCY COSTS 100,000

A03407 Rates and Taxes 100,000

A038 TOTAL TRAVEL & 6,102,000 5,686,000 5,510,000

TRANSPORTATION

A03805 Travelling Allowance 1,300,000 1,105,000 500,000

A03806 Transportation of Goods 10,000 8,000 10,000

A03807 P.O.L Charges 4,792,000 4,573,000 5,000,000

Page 950: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

954

PC21013 (013)Police

_______________________________________________________________________________ 032103 DISTRICT POLICE_______________________________________________________________________________

FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET

AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS032 POLICE0321 POLICE032103 DISTRICT POLICE

DQ4005 Border Military Police DG Khan

A039 TOTAL GENERAL 1,893,000 2,229,000 2,083,000

A03901 Stationery 60,000 101,000 66,000

A03902 Printing and Publication 15,000 33,000 17,000

001 Printing and Publications 15,000 33,000 17,000

A03905 Newspapers Periodicals and Books 18,000 15,000 20,000

001 News Papers, Periodicals & Books 18,000 15,000 20,000

A03906 Uniforms and Protective Clothing 1,100,000 1,435,000 1,210,000

A03907 Advertising & Publicity 10,000 9,000 10,000

001 Advertising & Publicity 10,000 9,000 10,000

A03970 Others 690,000 636,000 760,000

001 Others 90,000 126,000 100,000

051 Arms & Ammunition 600,000 510,000 660,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000

A041 TOTAL PENSION 1,000

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

A06 TOTAL TRANSFERS 16,000 14,000 18,000

A061 TOTAL SCHOLARSHIP 16,000 14,000 18,000

A06103 Cash Awards 16,000 14,000 18,000

A13 TOTAL REPAIRS AND MAINTENANCE 940,000 1,198,000 1,035,000

A130 TOTAL TRANSPORT 400,000 640,000 440,000

A13001 Transport 400,000 640,000 440,000

A131 TOTAL MACHINERY AND 45,000 88,000 50,000

EQUIPMENT

A13101 Machinery and Equipment 45,000 88,000 50,000

A132 TOTAL FURNITURE AND 45,000 88,000 50,000

FIXTURE

Page 951: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

955

PC21013 (013)Police

_______________________________________________________________________________ 032103 DISTRICT POLICE_______________________________________________________________________________

FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET

AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS032 POLICE0321 POLICE032103 DISTRICT POLICE

DQ4005 Border Military Police DG Khan

A13201 Furniture and Fixture 45,000 88,000 50,000

A133 TOTAL BUILDINGS AND 450,000 382,000 495,000

STRUCTURE

A13301 Office Buildings 450,000 382,000 495,000

001 Office Buildings 450,000 382,000 495,000

_______________________________________________________________________________Border Military Police DG Khan 164,527,000 131,075,000 173,769,000

_______________________________________________________________________________

Page 952: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

956

PC21013 (013)Police

_______________________________________________________________________________ 032103 DISTRICT POLICE_______________________________________________________________________________

FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET

AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS032 POLICE0321 POLICE032103 DISTRICT POLICE

DQ4006 Baluch Levy DG Khan

A01 TOTAL EMPLOYEES RELATED EXPENSES. 129,268,000 123,914,000 137,068,000

A011 TOTAL PAY 502 502 44,574,000 40,921,000 44,871,000

A011-1 TOTAL PAY OF OFFICERS 2 2 344,000 276,000 324,000

A01101 Total Basic Pay of Officers 2 2 324,000 276,000 324,000

C228-M Commandant (BPS-17) 1 1 199,000 199,000

S275-M Subedar Major (BPS-16) 1 1 125,000 125,000

A01103 Special Pay 20,000

A011-2 TOTAL PAY OF OTHER STAFF 500 500 44,230,000 40,645,000 44,547,000

A01151 Total Basic Pay of Other Staff 500 500 44,210,000 40,645,000 44,547,000

S274-M Subedar (BPS-14) 5 5 725,000 498,000

N050-M Naib Subedar Clerk (BPS-11) 1 1 82,000 83,000

H142-M Havildar Clerk (BPS-09) 1 1 77,000 77,000

N010-M Naib Subedar (BPS-09) 14 14 1,863,000 1,798,000

S078-M Senior Clerk (BPS-09) 1 1 195,000 200,000

H013-M Havaldar (BPS-07) 30 30 2,438,000 2,553,000

J019-M Junior Clerk (BPS-07) 1 1 72,000 72,000

N051-M Naik Motor Machanic (BPS-07) 1 1 72,000 72,000

A086-M Armourer (BPS-05) 1 1 144,000 148,000

L001-M L/Naik (BPS-05) 52 52 5,142,000 4,836,000

L131-M Lance Naik Clerk (BPS-05) 1 1 66,000 42,000

N014-M Naik (BPS-05) 29 29 3,154,000 3,222,000

S127-M Sepoy (BPS-05) 334 334 27,821,000 28,610,000

S428-M Sepoy Clerk (BPS-05) 1 1 66,000 66,000

T005-M Tailor Master (BPS-02) 1 1 141,000 144,000

B004-M Bahishti (BPS-01) 5 5 466,000 475,000

B010-M Barber (BPS-01) 2 2 117,000 117,000

Page 953: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

957

PC21013 (013)Police

_______________________________________________________________________________ 032103 DISTRICT POLICE_______________________________________________________________________________

FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET

AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS032 POLICE0321 POLICE032103 DISTRICT POLICE

DQ4006 Baluch Levy DG Khan

K011-M Khalasi (BPS-01) 1 1 115,000 117,000

L035-M Langri (BPS-01) 8 8 579,000 530,000

M019-M Mali (BPS-01) 2 2 203,000 208,000

M151-M Mochi (BPS-01) 1 1 111,000 113,000

S311-F Sanitary Worker (BPS-01) 1 1 59,000 60,000

S311-M Sanitary Worker (BPS-01) 6 6 443,000 447,000

W018-M Watchman (BPS-01) 1 1 59,000 59,000

A01153 Special Pay 20,000

A012 TOTAL ALLOWANCES 84,694,000 82,993,000 92,197,000

A012-1 TOTAL REGULAR ALLOWANCES 84,669,000 82,910,000 92,169,000

A01202 House Rent Allowance 8,645,000 8,096,000 8,785,000

A01203 Conveyance Allowance 11,178,000 10,798,000 11,178,000

A01207 Washing Allowance 564,000 538,000 564,000

A0120D Integrated Allowance 13,000 13,000 26,000

A0120Q Fixed Daily Allowance 18,736,000 17,803,000 18,736,000

A01210 Risk Allowance 20,391,000 19,356,000 20,390,000

A01211 Hill Allowance 1,500,000 1,696,000 1,500,000

A01217 Medical Allowance 6,000,000 5,691,000 6,000,000

A0121A Adhoc Relief Allowance 2011 5,898,000 5,577,000 5,892,000

A0121M Adhoc Relief Allowance - 2012 8,744,000 7,940,000 8,810,000

A0121T Adhoc Relief Allowance 2013 2,661,000 4,405,000

A01260 Ration Allowance 3,000,000 2,741,000 5,854,000

A01270 Others 29,000

006 Uniform Allowance 29,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 25,000 83,000 28,000

A01273 Honoraria 3,000 1,000 5,000

000 Honoraria 3,000 1,000 5,000

A01274 Medical Charges 20,000 80,000 20,000

A01277 Contingent Paid Staff 1,000 1,000 1,000

A01278 Leave Salary 1,000 1,000 2,000

Page 954: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

958

PC21013 (013)Police

_______________________________________________________________________________ 032103 DISTRICT POLICE_______________________________________________________________________________

FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET

AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS032 POLICE0321 POLICE032103 DISTRICT POLICE

DQ4006 Baluch Levy DG Khan

A03 TOTAL OPERATING EXPENSES 4,442,000 6,027,000 4,990,000

A032 TOTAL COMMUNICATIONS 35,000 29,000 39,000

A03201 Postage and Telegraph 5,000 4,000 6,000

A03202 Telephone and Trunk Call 30,000 25,000 33,000

A033 TOTAL UTILITIES 607,000 1,116,000 668,000

A03302 Water 7,000 6,000 8,000

A03303 Electricity 400,000 940,000 440,000

001 Electricity 400,000 940,000 440,000

A03304 Hot and Cold Weather Charges 200,000 170,000 220,000

A034 TOTAL OCCUPANCY COSTS 200,000 190,000 200,000

A03407 Rates and Taxes 200,000 190,000 200,000

A038 TOTAL TRAVEL & 3,002,000 3,454,000 3,442,000

TRANSPORTATION

A03805 Travelling Allowance 200,000 123,000 220,000

A03806 Transportation of Goods 2,000 1,000 2,000

A03807 P.O.L Charges 2,800,000 3,330,000 3,220,000

A039 TOTAL GENERAL 598,000 1,238,000 641,000

A03901 Stationery 60,000 117,000 66,000

A03902 Printing and Publication 20,000 47,000 22,000

001 Printing and Publications 20,000 47,000 22,000

A03905 Newspapers Periodicals and Books 5,000 14,000 6,000

001 News Papers, Periodicals & Books 5,000 14,000 6,000

A03906 Uniforms and Protective Clothing 250,000 562,000 275,000

A03907 Advertising & Publicity 25,000 1,000 10,000

001 Advertising & Publicity 25,000 1,000 10,000

A03918 Exhibitions, Fairs & Other 6,000 5,000 7,000

National Celebrations

A03970 Others 232,000 492,000 255,000

001 Others 70,000 119,000 77,000

040 Beds & Boxes 100,000 255,000 110,000

Page 955: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

959

PC21013 (013)Police

_______________________________________________________________________________ 032103 DISTRICT POLICE_______________________________________________________________________________

FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET

AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS032 POLICE0321 POLICE032103 DISTRICT POLICE

DQ4006 Baluch Levy DG Khan

051 Arms & Ammunition 62,000 118,000 68,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000

A041 TOTAL PENSION 1,000

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

A06 TOTAL TRANSFERS 40,000 34,000 44,000

A061 TOTAL SCHOLARSHIP 40,000 34,000 44,000

A06103 Cash Awards 40,000 34,000 44,000

A09 TOTAL PHYSICAL ASSETS 30,000

A096 TOTAL PURCHASE OF PLANT & 30,000

MACHINERY

A09601 Plant and Machinery 30,000

A13 TOTAL REPAIRS AND MAINTENANCE 1,080,000 1,745,000 1,634,000

A130 TOTAL TRANSPORT 450,000 583,000 495,000

A13001 Transport 450,000 583,000 495,000

A131 TOTAL MACHINERY AND 35,000 95,000 39,000

EQUIPMENT

A13101 Machinery and Equipment 35,000 95,000 39,000

A132 TOTAL FURNITURE AND 25,000 82,000 100,000

FIXTURE

A13201 Furniture and Fixture 25,000 82,000 100,000

A133 TOTAL BUILDINGS AND 570,000 985,000 1,000,000

STRUCTURE

Page 956: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

960

PC21013 (013)Police

_______________________________________________________________________________ 032103 DISTRICT POLICE_______________________________________________________________________________

FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET

AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS032 POLICE0321 POLICE032103 DISTRICT POLICE

DQ4006 Baluch Levy DG Khan

A13301 Office Buildings 250,000 363,000 300,000

001 Office Buildings 250,000 363,000 300,000

A13302 Residential Buildings 100,000 385,000 500,000

A13370 Others 220,000 237,000 200,000

001 Others 220,000 237,000 200,000

_______________________________________________________________________________Baluch Levy DG Khan 134,830,000 131,750,000 143,737,000

_______________________________________________________________________________

Page 957: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

961

PC21013 (013)Police

_______________________________________________________________________________ 032103 DISTRICT POLICE_______________________________________________________________________________

FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET

AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS032 POLICE0321 POLICE032103 DISTRICT POLICE

RQ4002 Border Military Police Rajanpur

A01 TOTAL EMPLOYEES RELATED EXPENSES. 79,292,000 68,766,000 84,614,000

A011 TOTAL PAY 297 297 34,030,000 28,734,000 34,359,000

A011-1 TOTAL PAY OF OFFICERS 2 2 478,000 567,000 480,000

A01101 Total Basic Pay of Officers 2 2 478,000 567,000 480,000

P171-M Prosecuting Inspector (BPS-16) 1 1 132,000 125,000

R076-M Risaldar (BPS-16) 1 1 346,000 355,000

A011-2 TOTAL PAY OF OTHER STAFF 295 295 33,552,000 28,167,000 33,879,000

A01151 Total Basic Pay of Other Staff 295 295 33,552,000 28,167,000 33,879,000

A097-M Assistant (BPS-14) 1 1 327,000 334,000

J001-M Jamadar (BPS-14) 8 8 1,720,000 1,923,000

P172-M Prosecuting Sub-Inspector (BPS-14) 2 2 562,000 430,000

D002-M Dafadar (BPS-09) 24 24 3,076,000 3,497,000

S078-M Senior Clerk (BPS-09) 1 1 213,000 77,000

A086-M Armourer (BPS-07) 1 1 182,000 186,000

J019-M Junior Clerk (BPS-07) 2 2 178,000 185,000

N002-M Naib Daffadar (BPS-07) 22 22 2,652,000 2,495,000

D137-M Dispenser (BPS-06) 1 1 183,000 188,000

D011-M Dak Runner (BPS-05) 1 1 160,000 164,000

N041-M Nursing Orderly (BPS-05) 1 1 160,000 164,000

S027-M Sawar (BPS-05) 184 184 20,060,000 20,086,000

S128-M Sepoy (Muharrir Piada) (BPS-05) 1 1 141,000 144,000

S129-M Sepoy Driver (BPS-04) 18 18 1,349,000 1,299,000

W048-M Wireless Operator (BPS-04) 7 7 982,000 1,004,000

A333-M Aabkash/Water Carrier (BPS-01) 17 17 1,181,000 1,368,000

C193-M Cook (BPS-01) 1 1 89,000 92,000

M019-M Mali (BPS-01) 1 1 89,000 92,000

Page 958: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

962

PC21013 (013)Police

_______________________________________________________________________________ 032103 DISTRICT POLICE_______________________________________________________________________________

FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET

AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS032 POLICE0321 POLICE032103 DISTRICT POLICE

RQ4002 Border Military Police Rajanpur

N006-M Naib Qasid (BPS-01) 2 2 248,000 151,000

A012 TOTAL ALLOWANCES 45,262,000 40,032,000 50,255,000

A012-1 TOTAL REGULAR ALLOWANCES 45,252,000 40,032,000 50,245,000

A01202 House Rent Allowance 3,669,000 2,601,000 3,710,000

A01203 Conveyance Allowance 6,090,000 4,721,000 6,090,000

A01207 Washing Allowance 358,000 240,000 358,000

A0120D Integrated Allowance 7,000 4,000 7,000

A0120N Spl. allowances @ 20% of basic 6,482,000 2,645,000 6,806,000

pay for Secretariat

A0120Q Fixed Daily Allowance 10,942,000 8,034,000 10,987,000

A01210 Risk Allowance 2,500,000 8,540,000 5,000,000

A01211 Hill Allowance 180,000 1,231,000 300,000

A01217 Medical Allowance 3,754,000 2,533,000 3,754,000

A0121A Adhoc Relief Allowance 2011 2,457,000 2,544,000 2,500,000

A0121M Adhoc Relief Allowance - 2012 6,670,000 5,429,000 5,154,000

A0121T Adhoc Relief Allowance 2013 3,436,000

A01260 Ration Allowance 2,143,000 1,510,000 2,143,000

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

A01274 Medical Charges 10,000 10,000

A03 TOTAL OPERATING EXPENSES 2,372,000 2,087,000 2,692,000

A032 TOTAL COMMUNICATIONS 90,000 44,000 90,000

A03201 Postage and Telegraph 10,000 9,000 10,000

A03202 Telephone and Trunk Call 80,000 35,000 80,000

A033 TOTAL UTILITIES 205,000 130,000 226,000

A03303 Electricity 190,000 120,000 209,000

001 Electricity 190,000 120,000 209,000

A03304 Hot and Cold Weather Charges 15,000 10,000 17,000

A034 TOTAL OCCUPANCY COSTS 200,000 170,000 220,000

Page 959: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

963

PC21013 (013)Police

_______________________________________________________________________________ 032103 DISTRICT POLICE_______________________________________________________________________________

FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET

AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS032 POLICE0321 POLICE032103 DISTRICT POLICE

RQ4002 Border Military Police Rajanpur

A03407 Rates and Taxes 200,000 170,000 220,000

A038 TOTAL TRAVEL & 1,349,000 1,146,000 1,547,000

TRANSPORTATION

A03805 Travelling Allowance 100,000 85,000 110,000

A03806 Transportation of Goods 5,000 4,000 6,000

A03807 P.O.L Charges 1,244,000 1,057,000 1,431,000

A039 TOTAL GENERAL 528,000 597,000 609,000

A03901 Stationery 20,000 17,000 50,000

A03902 Printing and Publication 50,000 43,000 55,000

001 Printing and Publications 50,000 43,000 55,000

A03905 Newspapers Periodicals and Books 5,000 4,000 6,000

001 News Papers, Periodicals & Books 5,000 4,000 6,000

A03906 Uniforms and Protective Clothing 150,000 278,000 165,000

A03907 Advertising & Publicity 3,000 3,000

001 Advertising & Publicity 3,000 3,000

A03970 Others 300,000 255,000 330,000

001 Others 50,000 43,000 55,000

051 Arms & Ammunition 250,000 212,000 275,000

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 1,500,000

A052 TOTAL GRANTS-DOMESTIC 1,500,000

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

G. Serv. who expire

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

A06 TOTAL TRANSFERS 30,000 26,000 33,000

Page 960: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

964

PC21013 (013)Police

_______________________________________________________________________________ 032103 DISTRICT POLICE_______________________________________________________________________________

FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET

AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS032 POLICE0321 POLICE032103 DISTRICT POLICE

RQ4002 Border Military Police Rajanpur

A061 TOTAL SCHOLARSHIP 30,000 26,000 33,000

A06103 Cash Awards 30,000 26,000 33,000

A09 TOTAL PHYSICAL ASSETS 300,000

A096 TOTAL PURCHASE OF PLANT & 100,000

MACHINERY

A09601 Plant and Machinery 100,000

A097 TOTAL PURCHASE FURNITURE 200,000

& FIXTURE

A09701 Purchase of Furniture and Fixture 200,000

A13 TOTAL REPAIRS AND MAINTENANCE 163,000 307,000 285,000

A130 TOTAL TRANSPORT 100,000 140,000 110,000

A13001 Transport 100,000 140,000 110,000

A131 TOTAL MACHINERY AND 15,000 56,000 30,000

EQUIPMENT

A13101 Machinery and Equipment 15,000 56,000 30,000

A132 TOTAL FURNITURE AND 20,000 100,000 30,000

FIXTURE

A13201 Furniture and Fixture 20,000 100,000 30,000

A133 TOTAL BUILDINGS AND 15,000 100,000

STRUCTURE

A13301 Office Buildings 15,000 100,000

001 Office Buildings 15,000 100,000

A137 TOTAL COMPUTER EQUIPMENT 13,000 11,000 15,000

Page 961: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

965

PC21013 (013)Police

_______________________________________________________________________________ 032103 DISTRICT POLICE_______________________________________________________________________________

FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET

AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS032 POLICE0321 POLICE032103 DISTRICT POLICE

RQ4002 Border Military Police Rajanpur

A13701 Hardware 5,000 4,000 6,000

A13702 Software 3,000 3,000 3,000

A13703 I.T. Equipment 5,000 4,000 6,000

_______________________________________________________________________________Border Military Police Rajanpur 81,857,000 72,686,000 87,925,000

_______________________________________________________________________________

Page 962: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

966

PC21013 (013)Police

_______________________________________________________________________________ 032111 TRAINING_______________________________________________________________________________

FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET

AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS032 POLICE0321 POLICE032111 TRAINING

LQ4136 Police Training Institute

A01 TOTAL EMPLOYEES RELATED EXPENSES. 1,358,897,000 1,095,287,000 1,552,471,000

A011 TOTAL PAY 4134 3957 643,529,000 472,860,000 666,877,000

A011-1 TOTAL PAY OF OFFICERS 439 438 132,194,000 78,278,000 136,217,000

A01101 Total Basic Pay of Officers 433 438 117,285,000 78,278,000 124,619,000

P179-M Psychologist (Special) 6 3,600,000

D213-M Deputy Inspector General (BPS-20) 2 2 1,417,000 1,642,000of Police

S407-M Senior Superintendent of (BPS-19) 3 3 1,074,000 1,789,000Police

S286-M Superintendent of Police (BPS-18) 9 10 4,449,000 4,789,000

S684-M Superintendent Of Police (BPS-18) 6 3 1,446,000 1,428,000(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 1 316,000 330,000

D212-M Deputy Superintendent of (BPS-17) 12 12 4,328,000 4,283,000Police

D526-M Deputy Superintendent of (BPS-17) 25 25 7,704,000 7,919,000Police (Legal)

I032-M Instructor (BPS-17) 12 12 2,405,000 2,405,000

L066-M Librarian (BPS-17) 1 1 316,000 330,000

M098-M Medical Officer (BPS-17) 5 5 1,793,000 1,885,000

P139-M Private Secretary (BPS-17) 2 693,000

P179-M Psychologist (BPS-17) 1 1 316,000 316,000

C174-M Computer Operator (BPS-16) 2 2 320,000 331,000

I021-M Inspector (BPS-16) 207 207 59,944,000 60,614,000

I078-M Inspector (Legal) (BPS-16) 135 135 27,687,000 28,626,000

O008-M Office Superintendent (BPS-16) 7 7 1,890,000 1,856,000

P139-M Private Secretary (BPS-16) 2 674,000

S114-M Senior Scale Stenographer (BPS-16) 1 577,000

Page 963: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

967

PC21013 (013)Police

_______________________________________________________________________________ 032111 TRAINING_______________________________________________________________________________

FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET

AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS032 POLICE0321 POLICE032111 TRAINING

LQ4136 Police Training Institute

A01102 Personal pay 29,000

A01103 Special Pay 10,697,000 10,907,000

A01105 Qualification Pay 12,000 12,000

A01106 Total Pay of contract staff 6 4,200,000 650,000

P179-M Psychologist (Special) 6 3,600,000

001 Pay of Contract Staff 4,200,000 650,000

A011-2 TOTAL PAY OF OTHER STAFF 3695 3519 511,335,000 394,582,000 530,660,000

A01151 Total Basic Pay of Other Staff 3695 3519 441,559,000 394,582,000 449,668,000

A097-F Assistant (BPS-14) 1 1 190,000 210,000

A097-M Assistant (BPS-14) 37 37 7,030,000 7,763,000

S216-M Stenographer (BPS-14) 12 13 2,359,000 2,156,000

S272-M Sub-Inspector (BPS-14) 330 330 74,704,000 73,658,000

S216-M Stenographer (BPS-12) 2 355,000

D020-M Data Entry Operator (BPS-11) 5 5 741,000 741,000

A274-M Assistant Sub-Inspector (BPS-09) 398 402 63,578,000 67,136,000

S078-M Senior Clerk (BPS-09) 43 43 6,900,000 7,061,000

D137-M Dispenser (BPS-08) 6 6 788,000 777,000

H026-M Head Constable (BPS-07) 1043 843 107,122,000 108,732,000

J019-M Junior Clerk (BPS-07) 50 50 4,653,000 4,837,000

P041-M Pesh Imam (BPS-07) 7 7 715,000 730,000

A709-M Auto Mechanic (BPS-05) 2 2 213,000 213,000

C188-M Constable (BPS-05) 753 778 80,795,000 83,072,000

C309-M Constable/ Driver (BPS-05) 14 14 1,424,000 1,431,000

A274-M Assistant Sub-Inspector (BPS-04) 4 746,000

C163-M Compounder (BPS-04) 10 10 1,064,000 942,000

E034-M Electrician (BPS-04) 5 5 542,000 500,000

M048-M Mason (BPS-04) 9 9 1,233,000 1,296,000

C027-M Carpenter (BPS-02) 10 10 1,143,000 1,155,000

Page 964: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

968

PC21013 (013)Police

_______________________________________________________________________________ 032111 TRAINING_______________________________________________________________________________

FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET

AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS032 POLICE0321 POLICE032111 TRAINING

LQ4136 Police Training Institute

D003-M Daftri (BPS-02) 9 9 800,000 829,000

N006-M Naib Qasid (BPS-02) 3 3 280,000 284,000

P009-M Painter (BPS-02) 9 9 1,181,000 1,121,000

B010-M Barber (BPS-01) 63 63 5,810,000 5,993,000

C193-M Cook (BPS-01) 2 2 185,000 185,000

D093-M Dhobi (BPS-01) 115 115 10,154,000 10,471,000

F053-M Fitter (BPS-01) 1 1 92,000 65,000

K011-M Khalasi (BPS-01) 28 28 2,822,000 2,880,000

L035-M Langri (BPS-01) 265 265 22,880,000 23,486,000

M019-M Mali (BPS-01) 66 66 6,448,000 6,571,000

M151-M Mochi (BPS-01) 21 21 2,085,000 2,124,000

N006-M Naib Qasid (BPS-01) 23 23 1,880,000 1,929,000

P051-M Photo Stat Machine (BPS-01) 2 2 195,000 200,000Operator

P095-M Plumber (BPS-01) 5 5 476,000 485,000

S007-M Saees (BPS-01) 2 2 129,000 132,000

S311-M Sanitary Worker (BPS-01) 264 264 22,362,000 22,819,000

T005-M Tailor Master (BPS-01) 13 13 1,533,000 1,632,000

W011-M Ward Servant (BPS-01) 1 1 60,000 63,000

W019-M Water Carrier (BPS-01) 60 60 5,707,000 5,776,000

W108-M Washer Man (BPS-01) 2 2 185,000 213,000

A01152 Personal pay 552,000 580,000

A01153 Special Pay 69,199,000 79,105,000

A01156 Total Pay of contract staff 25,000 200,000

A01158 Pay of Shaheed Police Officials 200,000

A01170 Others 907,000

002 Pay of Staff 907,000

A012 TOTAL ALLOWANCES 715,368,000 622,427,000 885,594,000

A012-1 TOTAL REGULAR ALLOWANCES 714,818,000 621,319,000 884,940,000

Page 965: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

969

PC21013 (013)Police

_______________________________________________________________________________ 032111 TRAINING_______________________________________________________________________________

FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET

AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS032 POLICE0321 POLICE032111 TRAINING

LQ4136 Police Training Institute

A01201 Senior Post Allowance 27,000 24,000 42,000

A01202 House Rent Allowance 57,920,000 45,058,000 80,644,000

A01203 Conveyance Allowance 78,836,000 65,308,000 97,440,000

A01207 Washing Allowance 2,211,000 1,899,000 2,840,000

A01208 Dress Allowance 30,000 1,335,000 30,000

A0120D Integrated Allowance 693,000 730,000 941,000

A0120N Spl. allowances @ 20% of basic 7,000 7,000

pay for Secretariat

A0120Q Fixed Daily Allowance 171,521,000 142,346,000 210,094,000

A0120X Ad - hoc Allowance - 2010 700,000 640,000 700,000

A01210 Risk Allowance 172,295,000 128,580,000 177,446,000

A01216 Qualification Allowance 83,000 99,000 71,000

A01217 Medical Allowance 52,921,000 37,838,000 51,761,000

A0121A Adhoc Relief Allowance 2011 14,585,000 32,008,000 27,211,000

A0121B Health Professional Allowance 20,000 423,000 40,000

A0121M Adhoc Relief Allowance - 2012 106,430,000 77,248,000 114,070,000

A0121N Personal Allowance 7,000

A0121T Adhoc Relief Allowance 2013 37,027,000 62,296,000

A01224 Entertainment Allowance 81,000 61,000 80,000

A01225 Instructional Allowance 12,000,000 9,428,000 14,332,000

A01236 Deputation Allowance 971,000 600,000

A01239 Special Allowance 300,000 4,394,000 300,000

001 Special Allowance 300,000 4,394,000 300,000

A01252 Non Practicing Allowance 72,000 96,000 72,000

A01260 Ration Allowance 23,231,000 19,598,000 23,203,000

A01261 Constiblery Allowance for 10,355,000 6,332,000 9,156,000

Police Personnel

A01264 Technical Allowance 18,000

A01270 Others 10,482,000 9,869,000 11,564,000

006 Uniform Allowance 5,451,000 5,205,000 6,033,000

022 Cycle Allowance 8,000 3,000 8,000

027 Personal Allowance 1,023,000 582,000 1,023,000

037 30% Social Security Benefit in liue of Pension to the Contract Employees 4,000,000 4,079,000 4,500,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 550,000 1,108,000 654,000

A01274 Medical Charges 450,000 1,108,000 552,000

A01278 Leave Salary 100,000 102,000

Page 966: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

970

PC21013 (013)Police

_______________________________________________________________________________ 032111 TRAINING_______________________________________________________________________________

FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET

AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS032 POLICE0321 POLICE032111 TRAINING

LQ4136 Police Training Institute

A03 TOTAL OPERATING EXPENSES 405,426,000 376,574,000 430,139,000

A032 TOTAL COMMUNICATIONS 3,169,000 2,675,000 3,707,000

A03201 Postage and Telegraph 265,000 213,000 316,000

A03202 Telephone and Trunk Call 2,794,000 2,375,000 3,280,000

A03204 Electronic Communication 100,000 85,000 100,000

A03205 Courier and Pilot Service 10,000 2,000 11,000

A033 TOTAL UTILITIES 69,822,000 114,337,000 78,364,000

A03301 Gas 15,376,000 55,570,000 20,610,000

A03302 Water 16,000 1,000 23,000

A03303 Electricity 53,000,000 57,550,000 56,050,000

001 Electricity 53,000,000 57,550,000 56,050,000

A03304 Hot and Cold Weather Charges 1,430,000 1,216,000 1,681,000

A034 TOTAL OCCUPANCY COSTS 1,600,000 843,000 1,600,000

A03407 Rates and Taxes 1,600,000 843,000 1,600,000

A038 TOTAL TRAVEL & 66,300,000 70,833,000 70,401,000

TRANSPORTATION

A03805 Travelling Allowance 3,500,000 7,818,000 3,800,000

A03807 P.O.L Charges 62,800,000 63,015,000 66,601,000

A039 TOTAL GENERAL 264,535,000 187,886,000 276,067,000

A03901 Stationery 3,520,000 7,756,000 3,970,000

A03902 Printing and Publication 1,700,000 2,769,000 1,905,000

001 Printing and Publications 1,700,000 2,769,000 1,905,000

A03903 Conference/Seminars/Workshops/ 30,000 26,000 71,000

Symposia

A03905 Newspapers Periodicals and Books 1,020,000 867,000 1,091,000

001 News Papers, Periodicals & Books 1,020,000 867,000 1,091,000

A03906 Uniforms and Protective Clothing 1,000,000 850,000 1,500,000

A03907 Advertising & Publicity 25,000 258,000 50,000

001 Advertising & Publicity 25,000 258,000 50,000

Page 967: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

971

PC21013 (013)Police

_______________________________________________________________________________ 032111 TRAINING_______________________________________________________________________________

FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET

AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS032 POLICE0321 POLICE032111 TRAINING

LQ4136 Police Training Institute

A03918 Exhibitions, Fairs & Other 105,000 89,000 131,000

National Celebrations

A03919 Payments to Others for Service 3,325,000 7,731,000 10,235,000

Rendered

A03953 Investigation Cost 50,000 42,000 50,000

A03954 Ordinance Store 500,000 425,000 700,000

A03955 Computer Stationary 85,000 72,000 156,000

A03970 Others 253,175,000 167,001,000 256,208,000

001 Others 246,170,000 141,159,000 246,762,000

011 Feeding Charges 2,700,000 3,395,000 3,000,000

037 Sports Funds 255,000 5,217,000 261,000

038 Training Aid 1,510,000 15,283,000 3,175,000

040 Beds & Boxes 80,000 68,000 160,000

044 Tents & Tarpals 10,000 9,000 50,000

049 Cost of Medicine 2,200,000 1,870,000 2,500,000

086 Ration Charges 250,000 300,000

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 10,000 1,500,000

A052 TOTAL GRANTS-DOMESTIC 10,000 1,500,000

A05216 Fin. Assis. to the families of 10,000 1,500,000

G. Serv. who expire

001 Fin. Assis. to the families of the persons who expires during service. 10,000 1,500,000

A06 TOTAL TRANSFERS 200,000 1,170,000 352,000

A061 TOTAL SCHOLARSHIP 150,000 1,127,000 252,000

A06103 Cash Awards 150,000 1,127,000 252,000

A063 TOTAL ENTERTAINMENT & 50,000 43,000 100,000

GIFTS

Page 968: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

972

PC21013 (013)Police

_______________________________________________________________________________ 032111 TRAINING_______________________________________________________________________________

FUNCTIONAL CUM OBJECT CLASSIFICATION NUMBER OF BUDGET REVISED BUDGET

AND PARTICULARS OF THE SCHEME POSTS ESTIMATES ESTIMATES ESTIMATES

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS032 POLICE0321 POLICE032111 TRAINING

LQ4136 Police Training Institute

A06301 Entertainments & Gifts 50,000 43,000 100,000

001 Entertainment & Gifts 50,000 43,000 100,000

A09 TOTAL PHYSICAL ASSETS 6,000 10,811,000 6,000

A096 TOTAL PURCHASE OF PLANT & 2,000 7,001,000 2,000

MACHINERY

A09601 Plant and Machinery 2,000 7,001,000 2,000

A097 TOTAL PURCHASE FURNITURE 2,000 3,809,000 2,000

& FIXTURE

A09701 Purchase of Furniture and Fixture 2,000 3,809,000 2,000

A098 TOTAL PURCHASE OF OTHER 2,000 1,000 2,000

ASSETS

A09899 Others 2,000 1,000 2,000

A13 TOTAL REPAIRS AND MAINTENANCE 11,057,000 16,762,000 11,801,000

A130 TOTAL TRANSPORT 7,865,000 11,055,000 8,223,000

A13001 Transport 7,865,000 11,055,000 8,223,000

A131 TOTAL MACHINERY AND 1,970,000 3,168,000 2,205,000

EQUIPMENT

A13101 Machinery and Equipment 1,970,000 3,168,000 2,205,000

A132 TOTAL FURNITURE AND 1,222,000 2,539,000 1,373,000

FIXTURE

A13201 Furniture and Fixture 1,222,000 2,539,000 1,373,000

_______________________________________________________________________________Police Training Institute 1,775,596,000 1,500,604,000 1,996,270,000

_______________________________________________________________________________

Page 969: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

973

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS032 POLICE0321 POLICE032113 OTHER CIVIL ARMED FORCES

LQ4131 Punjab Constabulary

A01 TOTAL EMPLOYEES RELATED EXPENSES. 3,780,746,000 3,741,681,000 4,060,184,000

A011 TOTAL PAY 13697 13697 1,420,758,000 1,241,448,000 1,364,935,000

A011-1 TOTAL PAY OF OFFICERS 139 139 41,919,000 35,125,000 42,705,000

A01101 Total Basic Pay of Officers 139 139 41,904,000 35,125,000 42,681,000

A024-M Additional Inspector (BPS-21) 1 1 870,000 870,000General

D213-M Deputy Inspector General (BPS-20) 2 1 728,000 756,000of Police

S407-M Senior Superintendent of (BPS-19) 1 1 420,000 430,000Police

S286-M Superintendent of Police (BPS-18) 5 6 2,969,000 2,755,000

A146-M Assistant Director (BPS-17) 2 2 686,000 830,000

D212-F Deputy Superintendent of (BPS-17) 3 759,000Police

D212-M Deputy Superintendent of (BPS-17) 26 23 8,269,000 8,128,000Police

P139-M Private Secretary (BPS-17) 2 776,000

I021-M Inspector (BPS-16) 93 93 25,253,000 25,396,000

O008-M Office Superintendent (BPS-16) 7 7 1,970,000 1,981,000

P139-M Private Secretary (BPS-16) 2 739,000

A01105 Qualification Pay 15,000 24,000

A011-2 TOTAL PAY OF OTHER STAFF 13558 13558 1,378,839,000 1,206,323,000 1,322,230,000

A01151 Total Basic Pay of Other Staff 13558 13558 1,374,750,000 1,206,323,000 1,319,207,000

A097-M Assistant (BPS-14) 33 33 6,539,000 6,399,000

A317-M Auditor (BPS-14) 2 2 387,000 387,000

S216-M Stenographer (BPS-14) 7 7 955,000 1,172,000

S272-M Sub-Inspector (BPS-14) 250 250 48,019,000 49,467,000

A274-M Assistant Sub-Inspector (BPS-09) 511 511 77,467,000 74,106,000

Page 970: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

974

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS032 POLICE0321 POLICE032113 OTHER CIVIL ARMED FORCES

LQ4131 Punjab Constabulary

S078-M Senior Clerk (BPS-09) 64 64 10,230,000 10,337,000

H026-M Head Constable (BPS-07) 1320 1320 165,797,000 163,990,000

J019-F Junior Clerk (BPS-07) 2 166,000

J019-M Junior Clerk (BPS-07) 103 101 10,036,000 10,136,000

P041-M Pesh Imam (BPS-07) 6 6 736,000 616,000

C188-F Constable (BPS-05) 1 116,000

C188-M Constable (BPS-05) 10340 10339 964,624,000 910,539,000

E034-M Electrician (BPS-04) 4 4 383,000 353,000

M048-M Mason (BPS-04) 4 4 593,000 599,000

T138-M Tailor (BPS-03) 2 2 168,000 121,000

B083-M Bricker (BPS-02) 3 294,000

C027-M Carpenter (BPS-02) 7 7 841,000 836,000

D003-M Daftri (BPS-02) 27 27 3,279,000 3,338,000

P009-M Painter (BPS-02) 6 6 415,000 426,000

B010-M Barber (BPS-01) 140 140 13,462,000 13,623,000

B083-M Bricker (BPS-01) 3 298,000

C193-M Cook (BPS-01) 2 2 128,000 132,000

C224-M Cycle Mistri (BPS-01) 1 1 109,000 113,000

D093-M Dhobi (BPS-01) 141 141 14,837,000 14,895,000

E054-M Engine Driver (BPS-01) 5 5 503,000 487,000

K011-M Khalasi (BPS-01) 9 9 917,000 920,000

L035-M Langri (BPS-01) 219 219 20,849,000 22,318,000

L083-M Lineman (BPS-01) 4 4 324,000 329,000

M019-M Mali (BPS-01) 29 29 2,933,000 2,984,000

M151-M Mochi (BPS-01) 14 14 1,362,000 1,350,000

N006-F Naib Qasid (BPS-01) 1 59,000

N006-M Naib Qasid (BPS-01) 90 89 8,141,000 7,913,000

P095-M Plumber (BPS-01) 6 6 676,000 687,000

S311-F Sanitary Worker (BPS-01) 1 95,000

Page 971: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

975

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS032 POLICE0321 POLICE032113 OTHER CIVIL ARMED FORCES

LQ4131 Punjab Constabulary

S311-M Sanitary Worker (BPS-01) 107 106 9,800,000 9,926,000

T005-M Tailor Master (BPS-01) 5 5 540,000 488,000

W018-M Watchman (BPS-01) 1 1 121,000 121,000

W019-M Water Carrier (BPS-01) 96 96 9,285,000 9,365,000

A01152 Personal pay 29,000 56,000

A01153 Special Pay 1,139,000

A01158 Pay of Shaheed Police Officials 2,921,000 2,967,000

A012 TOTAL ALLOWANCES 2,359,988,000 2,500,233,000 2,695,249,000

A012-1 TOTAL REGULAR ALLOWANCES 2,359,538,000 2,499,749,000 2,694,799,000

A01201 Senior Post Allowance 28,000 30,000 31,000

A01202 House Rent Allowance 161,918,000 215,425,000 229,950,000

A01203 Conveyance Allowance 203,092,000 280,100,000 270,294,000

A01207 Washing Allowance 14,905,000 14,278,000 14,905,000

A0120D Integrated Allowance 480,000 739,000 600,000

A0120Q Fixed Daily Allowance 650,088,000 642,983,000 671,069,000

A01210 Risk Allowance 510,111,000 500,551,000 563,259,000

A01217 Medical Allowance 169,086,000 153,112,000 168,964,000

A0121A Adhoc Relief Allowance 2011 131,597,000 109,084,000 138,144,000

A0121M Adhoc Relief Allowance - 2012 287,982,000 257,913,000 271,422,000

A0121T Adhoc Relief Allowance 2013 107,807,000 135,709,000

A01224 Entertainment Allowance 20,000 24,000 28,000

A01239 Special Allowance 138,000 166,000

001 Special Allowance 138,000 166,000

A01260 Ration Allowance 156,104,000 143,602,000 155,870,000

A01261 Constiblery Allowance for 71,219,000 66,792,000 71,219,000

Police Personnel

A01270 Others 2,908,000 7,171,000 3,169,000

006 Uniform Allowance 1,650,000 1,500,000 1,786,000

023 Commando Allowance 60,000 60,000 100,000

027 Personal Allowance 798,000 798,000 783,000

037 30% Social Security Benefit in liue of Pension to the Contract Employees 400,000 4,813,000 500,000

A012-2 TOTAL OTHER ALLOWANCES(EXCLUDING TA) 450,000 484,000 450,000

A01274 Medical Charges 400,000 484,000 400,000

Page 972: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

976

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS032 POLICE0321 POLICE032113 OTHER CIVIL ARMED FORCES

LQ4131 Punjab Constabulary

A01278 Leave Salary 50,000 50,000

A03 TOTAL OPERATING EXPENSES 129,430,000 125,277,000 139,301,000

A032 TOTAL COMMUNICATIONS 2,810,000 2,388,000 2,930,000

A03201 Postage and Telegraph 340,000 289,000 360,000

A03202 Telephone and Trunk Call 2,470,000 2,099,000 2,570,000

A033 TOTAL UTILITIES 19,100,000 15,295,000 19,650,000

A03301 Gas 400,000 340,000 400,000

A03302 Water 400,000 100,000 400,000

A03303 Electricity 17,300,000 14,005,000 17,800,000

001 Electricity 17,300,000 14,005,000 17,800,000

A03304 Hot and Cold Weather Charges 1,000,000 850,000 1,050,000

A034 TOTAL OCCUPANCY COSTS 936,000 796,000 936,000

A03407 Rates and Taxes 936,000 796,000 936,000

A038 TOTAL TRAVEL & 84,000,000 86,200,000 87,500,000

TRANSPORTATION

A03805 Travelling Allowance 12,000,000 17,500,000 12,500,000

A03807 P.O.L Charges 72,000,000 68,700,000 75,000,000

A039 TOTAL GENERAL 22,584,000 20,598,000 28,285,000

A03901 Stationery 3,500,000 3,775,000 3,700,000

A03902 Printing and Publication 1,150,000 1,378,000 1,325,000

001 Printing and Publications 1,150,000 1,378,000 1,325,000

A03905 Newspapers Periodicals and Books 350,000 298,000 400,000

001 News Papers, Periodicals & Books 350,000 298,000 400,000

A03906 Uniforms and Protective Clothing 10,592,000 8,472,000 14,550,000

A03907 Advertising & Publicity 150,000 127,000 150,000

001 Advertising & Publicity 150,000 127,000 150,000

A03914 Secret Service Expenditure 10,000 9,000 50,000

A03917 Law Charges 50,000 1,000 60,000

Page 973: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5

977

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

2013-2014 2014-2015 2013-2014 2013-2014 2014-2015

_______________________________________________________________________________ Rs Rs Rs

03 PUBLIC ORDER AND SAFETY AFFAIRS032 POLICE0321 POLICE032113 OTHER CIVIL ARMED FORCES

LQ4131 Punjab Constabulary

A03918 Exhibitions, Fairs & Other 200,000 170,000 200,000

National Celebrations

A03954 Ordinance Store 550,000 467,000 1,000,000

A03955 Computer Stationary 370,000 314,000 400,000

A03970 Others 5,662,000 5,587,000 6,450,000

001 Others 3,200,000 4,170,000 3,450,000

011 Feeding Charges 1,100,000 259,000 1,100,000

040 Beds & Boxes 500,000 425,000 1,000,000

044 Tents & Tarpals 862,000 733,000 900,000

A04 TOTAL EMPLOYEES' RETIREMENT BENEFIT 1,000

A041 TOTAL PENSION 1,000

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

A06 TOTAL TRANSFERS 60,000 51,000 100,000

A061 TOTAL SCHOLARSHIP 60,000 51,000 100,000

A06103 Cash Awards 60,000 51,000 100,000

A09 TOTAL PHYSICAL ASSETS 6,000 3,000 6,000

A095 TOTAL PURCHASE OF 2,000 1,000 2,000

TRANSPORT

A09501 Transport 2,000 1,000 2,000

001 Transport 1,000 2,000

A096 TOTAL PURCHASE OF PLANT & 2,000 1,000 2,000

MACHINERY

A09601 Plant and Machinery 2,000 1,000 2,000

A097 TOTAL PURCHASE FURNITURE 2,000 1,000 2,000

& FIXTURE

A09701 Purchase of Furniture and Fixture 2,000 1,000 2,000

Page 974: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 975: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 976: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 977: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 978: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 979: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 980: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 981: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 982: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 983: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 984: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 985: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 986: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 987: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 988: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 989: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 990: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 991: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 992: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 993: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 994: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 995: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 996: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 997: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 998: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 999: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1000: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1001: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1002: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1003: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1004: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1005: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1006: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1007: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1008: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1009: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1010: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1011: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1012: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1013: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1014: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1015: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1016: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1017: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1018: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1019: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1020: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1021: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1022: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1023: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1024: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1025: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1026: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1027: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1028: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1029: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1030: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1031: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1032: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1033: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1034: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1035: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1036: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1037: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1038: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1039: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1040: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1041: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1042: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1043: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1044: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1045: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1046: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1047: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1048: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1049: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1050: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1051: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1052: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1053: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1054: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1055: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1056: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1057: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1058: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1059: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1060: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1061: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1062: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1063: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1064: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1065: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1066: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1067: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1068: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1069: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1070: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1071: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1072: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1073: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1074: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1075: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1076: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1077: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1078: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1079: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1080: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1081: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1082: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1083: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1084: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1085: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1086: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1087: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1088: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1089: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1090: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1091: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1092: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1093: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1094: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1095: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1096: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1097: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1098: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1099: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1100: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1101: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1102: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1103: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1104: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1105: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1106: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1107: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1108: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1109: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1110: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1111: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1112: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1113: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1114: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1115: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1116: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1117: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1118: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1119: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1120: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1121: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1122: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1123: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1124: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1125: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1126: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1127: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1128: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1129: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1130: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1131: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1132: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1133: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1134: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1135: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1136: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1137: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1138: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1139: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1140: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1141: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1142: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1143: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1144: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1145: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1146: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1147: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1148: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1149: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1150: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1151: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1152: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1153: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1154: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1155: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1156: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1157: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1158: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1159: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1160: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1161: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1162: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1163: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1164: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1165: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1166: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1167: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1168: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1169: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1170: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1171: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1172: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1173: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1174: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1175: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1176: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1177: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1178: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1179: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1180: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1181: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1182: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1183: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1184: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1185: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1186: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1187: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1188: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1189: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1190: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1191: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1192: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1193: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1194: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1195: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1196: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1197: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1198: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1199: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1200: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1201: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1202: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1203: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1204: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1205: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1206: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1207: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1208: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1209: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1210: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1211: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1212: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1213: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1214: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1215: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1216: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1217: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1218: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1219: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1220: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1221: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1222: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1223: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1224: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1225: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1226: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1227: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1228: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1229: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1230: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1231: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1232: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1233: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1234: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1235: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1236: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1237: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1238: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1239: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1240: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1241: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1242: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1243: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1244: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1245: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1246: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1247: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1248: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1249: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1250: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1251: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1252: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1253: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1254: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1255: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1256: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1257: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1258: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1259: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1260: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1261: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5
Page 1262: (CURRENT EXPENDITURE)iii Sr.No. Fund No. Name of Demand Pages 1 PC2 10 Opium 1 - 9 2. PC 21 0 Land Revenue 11 - 46 3. PC21 03 Provincial Excise 47 - 61 4. PC21 04 Stamps 63 - 72 5