Upload
others
View
0
Download
0
Embed Size (px)
Citation preview
GOVERNMENT OF THE PUNJAB
ESTIMATES OF CHARGED EXPENDITURE
AND DEMANDS FOR GRANTS
(CURRENT EXPENDITURE)
VOL - I
(Fund No. PC21001 – PC21015)
FOR
2014 – 2015
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
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
(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
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.
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
_______________________________________________________________________________
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_______________________________________________________________________________
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_______________________________________________________________________________
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
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_______________________________________________________________________________
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
_______________________________________________________________________________
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
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
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
_______________________________________________________________________________
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
_______________________________________________________________________________
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_______________________________________________________________________________
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_______________________________________________________________________________
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
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
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
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_______________________________________________________________________________
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
_______________________________________________________________________________
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
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
_______________________________________________________________________________
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
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
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
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
_______________________________________________________________________________
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
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
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
_______________________________________________________________________________
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
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
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
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
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
_______________________________________________________________________________
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
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
_______________________________________________________________________________
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
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
_______________________________________________________________________________
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
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
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
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
_______________________________________________________________________________
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
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
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
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
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
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
_______________________________________________________________________________
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
_______________________________________________________________________________
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_______________________________________________________________________________
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_______________________________________________________________________________
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
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
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_______________________________________________________________________________
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
_______________________________________________________________________________
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
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
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
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
_______________________________________________________________________________
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
_______________________________________________________________________________
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
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
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
_______________________________________________________________________________
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
_______________________________________________________________________________
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_______________________________________________________________________________
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_______________________________________________________________________________
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
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_______________________________________________________________________________
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
_______________________________________________________________________________
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
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
_______________________________________________________________________________
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
_______________________________________________________________________________
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
_______________________________________________________________________________
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
_______________________________________________________________________________
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_______________________________________________________________________________
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_______________________________________________________________________________
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
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
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_______________________________________________________________________________
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
_______________________________________________________________________________
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
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
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
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
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
_______________________________________________________________________________
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
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
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
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
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
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
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
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
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
_______________________________________________________________________________
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
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
_______________________________________________________________________________
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
_______________________________________________________________________________
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_______________________________________________________________________________
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_______________________________________________________________________________
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
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
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_______________________________________________________________________________
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
_______________________________________________________________________________
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
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
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
_______________________________________________________________________________
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
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
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
_______________________________________________________________________________
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
_______________________________________________________________________________
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_______________________________________________________________________________
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_______________________________________________________________________________
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
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
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_______________________________________________________________________________
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
_______________________________________________________________________________
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
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
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
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
_______________________________________________________________________________
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
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
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
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
_______________________________________________________________________________
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
_______________________________________________________________________________
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_______________________________________________________________________________
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_______________________________________________________________________________
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
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
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
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_______________________________________________________________________________
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
_______________________________________________________________________________
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
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
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
_______________________________________________________________________________
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
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
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
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
_______________________________________________________________________________
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
_______________________________________________________________________________
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)
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
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
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
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
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
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
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
_______________________________________________________________________________
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
_______________________________________________________________________________
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_______________________________________________________________________________
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
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_______________________________________________________________________________
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
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
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
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
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_______________________________________________________________________________
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
_______________________________________________________________________________
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
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
_______________________________________________________________________________
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
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
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
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
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
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
_______________________________________________________________________________
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
_______________________________________________________________________________
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
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
_______________________________________________________________________________
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
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
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
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
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
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
_______________________________________________________________________________
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
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
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
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
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)
_______________________________________________________________________________
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
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
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
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
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
_______________________________________________________________________________
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
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
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
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
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
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
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
_______________________________________________________________________________
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
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
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
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
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
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
_______________________________________________________________________________
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
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
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
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
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
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
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
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
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
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
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
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
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
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
_______________________________________________________________________________
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
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
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
_______________________________________________________________________________
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
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
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
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
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
_______________________________________________________________________________
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
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
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
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
_______________________________________________________________________________
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
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
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)
_______________________________________________________________________________
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
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
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
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
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
_______________________________________________________________________________
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
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
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
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
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
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
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
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
_______________________________________________________________________________
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
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
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
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
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
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
_______________________________________________________________________________
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
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
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
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
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
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
_______________________________________________________________________________
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
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
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
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
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
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
_______________________________________________________________________________
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
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
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
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
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
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
_______________________________________________________________________________
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
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
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
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
_______________________________________________________________________________
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
_______________________________________________________________________________
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
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
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
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
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
_______________________________________________________________________________
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
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
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
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
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
_______________________________________________________________________________
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
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
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
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
_______________________________________________________________________________
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
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
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
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
_______________________________________________________________________________
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
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
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
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
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
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
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
_______________________________________________________________________________
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
_______________________________________________________________________________
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_______________________________________________________________________________
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_______________________________________________________________________________
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_______________________________________________________________________________
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
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
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
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
_______________________________________________________________________________
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
_______________________________________________________________________________
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)
_______________________________________________________________________________
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)
_______________________________________________________________________________
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
_______________________________________________________________________________
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
_______________________________________________________________________________
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
_______________________________________________________________________________
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
_______________________________________________________________________________
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
_______________________________________________________________________________
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
_______________________________________________________________________________
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
_______________________________________________________________________________
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.
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
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_______________________________________________________________________________
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
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
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
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
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_______________________________________________________________________________
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
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
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
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
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
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
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
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_______________________________________________________________________________
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
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
_______________________________________________________________________________
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
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
_______________________________________________________________________________
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
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
_______________________________________________________________________________
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)
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
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
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
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
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
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
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
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
_______________________________________________________________________________
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
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
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
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
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
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
_______________________________________________________________________________
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
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
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
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
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
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
_______________________________________________________________________________
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
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
_______________________________________________________________________________
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
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
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
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
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
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
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
_______________________________________________________________________________
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
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
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
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
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
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
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
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)
_______________________________________________________________________________
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
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
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
_______________________________________________________________________________
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
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
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
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
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
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
_______________________________________________________________________________
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
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
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
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
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
_______________________________________________________________________________
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
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
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
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
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
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
_______________________________________________________________________________
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
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
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
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
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
_______________________________________________________________________________
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
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
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
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
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
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
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
_______________________________________________________________________________
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
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
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
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
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
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
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
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
_______________________________________________________________________________
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
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
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
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
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
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
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
_______________________________________________________________________________
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
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
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
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
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
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
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
_______________________________________________________________________________
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
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
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
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
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
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
_______________________________________________________________________________
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
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
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
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
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
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
_______________________________________________________________________________
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
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
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
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
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
_______________________________________________________________________________
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
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
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
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
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
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
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
_______________________________________________________________________________
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
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
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
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
_______________________________________________________________________________
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
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
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
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
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
_______________________________________________________________________________
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
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
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
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
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
_______________________________________________________________________________
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
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
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
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
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
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
_______________________________________________________________________________
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
_______________________________________________________________________________
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
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
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
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
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
_______________________________________________________________________________
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
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
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
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
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
_______________________________________________________________________________
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
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
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
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
_______________________________________________________________________________
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
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
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
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
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
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
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
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
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
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
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
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
_______________________________________________________________________________
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
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
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
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
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
_______________________________________________________________________________
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
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
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
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
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
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
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)
_______________________________________________________________________________
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
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
_______________________________________________________________________________
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
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
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
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
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
_______________________________________________________________________________
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)
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
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
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
_______________________________________________________________________________
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
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
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
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
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
_______________________________________________________________________________
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
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
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
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
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
_______________________________________________________________________________
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
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
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
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
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
_______________________________________________________________________________
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
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
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
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
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
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
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
_______________________________________________________________________________
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
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
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
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
_______________________________________________________________________________
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
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
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
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
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
_______________________________________________________________________________
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
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
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
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
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
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
_______________________________________________________________________________
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
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
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
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
_______________________________________________________________________________
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
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
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
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
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
_______________________________________________________________________________
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
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
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
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
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
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
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
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
_______________________________________________________________________________
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
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
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
_______________________________________________________________________________
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
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
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
_______________________________________________________________________________
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
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
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
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
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
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
_______________________________________________________________________________
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
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
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
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
_______________________________________________________________________________
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
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
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
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
_______________________________________________________________________________
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
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
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
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
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
_______________________________________________________________________________
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
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
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
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
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
_______________________________________________________________________________
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
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
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
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
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
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
_______________________________________________________________________________
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
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
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
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
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
_______________________________________________________________________________
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
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
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
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
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
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
_______________________________________________________________________________
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
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
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
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
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
_______________________________________________________________________________
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
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
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
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
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
_______________________________________________________________________________
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
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
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
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
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
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
_______________________________________________________________________________
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
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
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
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
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
_______________________________________________________________________________
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
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
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
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
_______________________________________________________________________________
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
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
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
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
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
_______________________________________________________________________________
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
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
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
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
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
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
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
_______________________________________________________________________________
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
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
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
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
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
_______________________________________________________________________________
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
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
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
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
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
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
_______________________________________________________________________________
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
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
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
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
_______________________________________________________________________________
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
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
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
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
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
_______________________________________________________________________________
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
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
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
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
_______________________________________________________________________________
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
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
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
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
_______________________________________________________________________________
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
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
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
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
_______________________________________________________________________________
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
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
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
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
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
_______________________________________________________________________________
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
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
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
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
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
_______________________________________________________________________________
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
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
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
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
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
_______________________________________________________________________________
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
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
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
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
_______________________________________________________________________________
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
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
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
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
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
_______________________________________________________________________________
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
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
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
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
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
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
_______________________________________________________________________________
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
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
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
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
_______________________________________________________________________________
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
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
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
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
_______________________________________________________________________________
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
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
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
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
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
_______________________________________________________________________________
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
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
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
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
_______________________________________________________________________________
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
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
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
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
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
_______________________________________________________________________________
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
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
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
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
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
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
_______________________________________________________________________________
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
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
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
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
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
_______________________________________________________________________________
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
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
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
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
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
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
_______________________________________________________________________________
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
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
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
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
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
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
_______________________________________________________________________________
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
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
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
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
_______________________________________________________________________________
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
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
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
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
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
_______________________________________________________________________________
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
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
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
_______________________________________________________________________________
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
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
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
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
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
_______________________________________________________________________________
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
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
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
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
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
_______________________________________________________________________________
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
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
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
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
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
_______________________________________________________________________________
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
_______________________________________________________________________________
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_______________________________________________________________________________
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_______________________________________________________________________________
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
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
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
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
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_______________________________________________________________________________
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
_______________________________________________________________________________
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
_______________________________________________________________________________
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
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
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
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
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
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
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
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
_______________________________________________________________________________
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
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
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
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
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
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
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
_______________________________________________________________________________
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
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
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
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
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
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
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
_______________________________________________________________________________
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
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
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
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
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
_______________________________________________________________________________
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
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
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
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
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
_______________________________________________________________________________
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
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
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
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
_______________________________________________________________________________
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
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
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
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
_______________________________________________________________________________
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
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
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
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
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
_______________________________________________________________________________
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
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
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
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
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
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
_______________________________________________________________________________
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
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
_______________________________________________________________________________
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
_______________________________________________________________________________
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_______________________________________________________________________________
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_______________________________________________________________________________
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
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
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
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_______________________________________________________________________________
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
_______________________________________________________________________________
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
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
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
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
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
_______________________________________________________________________________
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
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
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
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
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
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
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
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
_______________________________________________________________________________
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
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
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
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
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
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
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
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
_______________________________________________________________________________
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
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
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
_______________________________________________________________________________
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
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
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
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
_______________________________________________________________________________
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
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
_______________________________________________________________________________
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
_______________________________________________________________________________
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
_______________________________________________________________________________
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_______________________________________________________________________________
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_______________________________________________________________________________
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
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
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
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
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_______________________________________________________________________________
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
_______________________________________________________________________________
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)
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
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
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
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
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
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
_______________________________________________________________________________
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
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
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
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
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
_______________________________________________________________________________
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
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
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
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
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
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
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
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
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
_______________________________________________________________________________
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
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
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
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
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
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
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
_______________________________________________________________________________
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)
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
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
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
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
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
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
_______________________________________________________________________________
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
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
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
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
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
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
_______________________________________________________________________________
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
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
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
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
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
_______________________________________________________________________________
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
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
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
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
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
_______________________________________________________________________________
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
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
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
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
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
_______________________________________________________________________________
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
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
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
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
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
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
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
_______________________________________________________________________________
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
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
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
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
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