Documente Academic
Documente Profesional
Documente Cultură
Expenditure Additional
Token Anticipated Excess /
Re- Re- Final Grant upto Funds
Budget Supplemetary Surrender upto (Saving)
Classification Grant 2019-20 Grant
appropriation appropriation
-
(3+4+5-6-7) December
June-2019
Required
2019-20
+ - Total 2019 2019-20
+ - (9+10+11-8)
- -
1 2 3 4 5 6 7 8 9 10 11 12
A01 Employee Related Expenses 34,033,000 - - - - 34,033,000 - - - (34,033,000)
A011 Basic Pay 15,236,000 - - - - 15,236,000 - - - (15,236,000)
A011-1 Pay of Officers 5,780,000 - - - - 5,780,000 - - - (5,780,000)
A01101 Basic Pay 5,636,000 5,636,000 (5,636,000)
A01102 Personal Pay 100,000 100,000 (100,000)
A01103 Special Pay 4,000 4,000 (4,000)
A01105 Qualification Pay 40,000 40,000 (40,000)
A01106 Pay of Contract Staff - - -
A01150 Others - - -
A011-2 Pay of Other Staff 9,456,000 - - - - 9,456,000 - - - (9,456,000)
A01151 Basic Pay 9,375,000 9,375,000 (9,375,000)
A01152 Personal Pay 80,000 80,000 (80,000)
A01153 Special Pay - - -
A01156 Pay of Contract Staff 1,000 1,000 (1,000)
A01170 Others - - -
A012 Allowances 18,797,000 - - - - 18,797,000 - - - (18,797,000)
A012-1 Regular Allowances 16,246,000 - - - - 16,246,000 - - - (16,246,000)
A01201 Senior Post Allowance 17,000 17,000 (17,000)
A01202 House Rent Allowance 361,000 361,000 (361,000)
A01203 Convayance Allowance 1,300,000 1,300,000 (1,300,000)
A01204 Sumptuary Allowance - - -
A01205 Dearness Allowance - - -
A01206 Local Compensatory Allowance - - -
A01207 Washing Allowance 8,000 8,000 (8,000)
A01208 Dress Allowance 1,000 1,000 (1,000)
A01209 Special Additional Allowance - - -
HQ, Islamabad-1 Page 1
Expenditure Additional
Token Anticipated Excess /
Re- Re- Final Grant upto Funds
Budget Supplemetary Surrender upto (Saving)
Classification Grant 2019-20 Grant
appropriation appropriation
-
(3+4+5-6-7) December
June-2019
Required
2019-20
+ - Total 2019 2019-20
+ - (9+10+11-8)
- -
1 2 3 4 5 6 7 8 9 10 11 12
A0120D Integrated Allowance 65,000 65,000 (65,000)
A0120H Hair Cutting Allowance 6,000 6,000 (6,000)
A0120N Special Allow. @20% Basic Pay - - -
A0120P Adhoc Relief 2009 - - -
A0120Q Fixed Daily Allowance - - -
A0120X Adhoc Allowance - 2010 (50%) - - -
A01211 Hill Allow - - -
A01216 Qualification Allow - - -
A01217 Medical Allowance 845,000 845,000 (845,000)
A01218 Fixed Contingent/Stationery Allow. - - -
A0121A Adhoc Allowance - 2011 (15%) - - -
A0121J Transport Monetization Allowance 929,000 929,000 (929,000)
A0121M Adhoc Relief Allowance 2012 (20%) - - -
A0122N Special Conveyance Allow to Disable - - -
A0121Q Audit & Accounts Allowance 20% - - -
A0121T Adhoc Relief Allowance - 2013 10% - - -
A0121Z Adhoc Relief Allowance - 2014 10% - - -
A0122C Adhoc Relief Allowance - 2015 7.5% - - -
A0122M Adhoc Relief Allowance - 2016 10% 1,166,000 1,166,000 (1,166,000)
A0122Y Adhoc Relief Allowance - 2017 10% 1,488,000 1,488,000 (1,488,000)
A0123G Adhoc Relief Allowance - 2018 10% 1,489,000 1,489,000 (1,489,000)
A0123P Adhoc Relief Allowance - 2019 10% - -
A0122O Fixed FBR Incentive 1,905,000 1,905,000 (1,905,000)
A01224 Entertainment Allowance 9,000 9,000 (9,000)
A01225 Instruction Allowance - - -
A01226 Computer Allowance 18,000 18,000 (18,000)
A01228 Orderly Allowance 168,000 168,000 (168,000)
Rawalpindi-3 Page 17
Expenditure Additional
Token Anticipated Excess /
Re- Re- Final Grant upto Funds
Budget Supplemetary Surrender upto (Saving)
Classification Grant 2019-20 Grant
appropriation appropriation
-
(3+4+5-6-7) December
June-2019
Required
2019-20
+ - Total 2019 2019-20
+ - (9+10+11-8)
- -
1 2 3 4 5 6 7 8 9 10 11 12
A0120D Integrated Allowance 20,000 20,000 (20,000)
A0120H Hair Cutting Allowance - - -
A0120N Special Allow. @20% Basic Pay - - -
A0120P Adhoc Relief 2009 - - -
A0120Q Fixed Daily Allowance - - -
A0120X Adhoc Allowance - 2010 (50%) - - -
A01211 Hill Allow - - -
A01216 Qualification Allow - - -
A01217 Medical Allowance 400,000 400,000 (400,000)
A01218 Fixed Contingent/Stationery Allow. - - -
A0121A Adhoc Allowance - 2011 (15%) - - -
A0121J Transport Monetization Allowance - - -
A0121M Adhoc Relief Allowance 2012 (20%) - - -
A0122N Special Conveyance Allow to Disable 12,000 12,000 (12,000)
A0121Q Audit & Accounts Allowance 20% - - -
A0121T Adhoc Relief Allowance - 2013 10% - - -
A0121Z Adhoc Relief Allowance - 2014 10% - - -
A0122C Adhoc Relief Allowance - 2015 7.5% - - -
A0122M Adhoc Relief Allowance - 2016 10% 610,000 610,000 (610,000)
A0122Y Adhoc Relief Allowance - 2017 10% 700,000 700,000 (700,000)
A0123G Adhoc Relief Allowance - 2018 10% 750,000 750,000 (750,000)
A0123P Adhoc Relief Allowance - 2019 10% - -
A0122O Fixed FBR Incentive 1,000,000 1,000,000 (1,000,000)
A01224 Entertainment Allowance 1,000 1,000 (1,000)
A01225 Instruction Allowance - - -
A01226 Computer Allowance - - -
A01228 Orderly Allowance - - -
A01229 Special Compensation Allowance - - -
Rawalpindi-3 Page 18
Expenditure Additional
Token Anticipated Excess /
Re- Re- Final Grant upto Funds
Budget Supplemetary Surrender upto (Saving)
Classification Grant 2019-20 Grant
appropriation appropriation
-
(3+4+5-6-7) December
June-2019
Required
2019-20
+ - Total 2019 2019-20
+ - (9+10+11-8)
- -
1 2 3 4 5 6 7 8 9 10 11 12
A01230 Dusting Allowance - - -
A01231 Drinking Water Allowance - - -
A01232 Performance Evaluation Allow - - -
A01235 Secreariat Allowance - - -
A01236 Deputation Allowance - - -
A01238 Charge Allowance - - -
A01239 Special Allowance 100% 3,350,000 3,350,000 (3,350,000)
A01240 Utility Allowance for Gas - - -
A01241 Utility Allowance for Electricity - - -
A01242 Consolidation Travel - - -
A01244 Adhoc Relief - - -
A01246 Indexed conveyance Allowance - - -
A01251 Mess Allowance (Aiwan-e-Sadr) - - -
A01256 Special Ad-hoc Relief Allowance - - -
A01258 Prime Minister's Secretariat Allowance - - -
A01259 Fuel Allowance - - -
A01262 Special Relief Allowance - - -
A01265 Cash Handling Allowance - - -
A01270 Others - - -
A012-2 Other Allowances 900,000 - - - - 900,000 - - - (900,000)
A01271 Overtime Allowance - - -
A01272 Night Duty Allowance - - -
A01273 Honoraria 700,000 700,000 (700,000)
A01274 Medical Charges 200,000 200,000 (200,000)
A01276 Outfit Allowance - - -
A01277 Contingent Paid of Staff - - -
A01278 Leave Salary - - -
A01299 Others - - -
Rawalpindi-3 Page 19
Expenditure Additional
Token Anticipated Excess /
Re- Re- Final Grant upto Funds
Budget Supplemetary Surrender upto (Saving)
Classification Grant 2019-20 Grant
appropriation appropriation
-
(3+4+5-6-7) December
June-2019
Required
2019-20
+ - Total 2019 2019-20
+ - (9+10+11-8)
- -
1 2 3 4 5 6 7 8 9 10 11 12
A03 Operating Expenses 2,774,000 - - - - 2,774,000 - - - (2,774,000)
A031 Fee - - - - - - - - - -
A03101 Bank Fee - - -
A03102 Legal Fee - - -
A032 Communication 80,000 - - - - 80,000 - - - (80,000)
A03201 Postage & Telegraph 10,000 10,000 (10,000)
A03202 Telephone & Trunk Calls 70,000 70,000 (70,000)
A03203 Telex, Teleprinter and Fax - - -
A03204 Electronic Communication - - -
A03205 Courier & Pilot Services - - -
A03270 Others - - -
A033 Utilities 121,000 - - - - 121,000 - - - (121,000)
A03301 Gas 1,000 1,000 (1,000)
A03302 Water - - -
A03303 Electricity 120,000 120,000 (120,000)
A03304 Hot & Cold Weather Charges - - -
A03370 POL for Generator - - -
A034 Occupancy Costs 2,207,000 - - - - 2,207,000 - - - (2,207,000)
A03402 Rent of Office Building 1,007,000 1,007,000 (1,007,000)
A03403 Rent of Residential Building 1,200,000 1,200,000 (1,200,000)
A03407 Rate & Taxes - - -
A03470 Others - - -
A036 Motor Vehicles - - - - - - - - - -
A03602 Insurance - - -
A03603 Registration - - -
A03604 Token Taxes - - -
A038 Travel & Transportation 190,000 - - - - 190,000 - - - (190,000)
A03801 Training Domestic - - -
Rawalpindi-3 Page 20
Expenditure Additional
Token Anticipated Excess /
Re- Re- Final Grant upto Funds
Budget Supplemetary Surrender upto (Saving)
Classification Grant 2019-20 Grant
appropriation appropriation
-
(3+4+5-6-7) December
June-2019
Required
2019-20
+ - Total 2019 2019-20
+ - (9+10+11-8)
- -
1 2 3 4 5 6 7 8 9 10 11 12
A03802 Training International - - -
A03805 Travelling Allowance 75,000 75,000 (75,000)
A03806 Transporation of Goods (Govt.) - - -
A03807 POL Charges, Aeroplance, Staff Cars 100,000 100,000 (100,000)
A03808 Conveyance Charges 15,000 15,000 (15,000)
A03809 CNG Charges - - -
A03825 Traveling Allowance Other than Govt. - - -
A039 General 176,000 - - - - 176,000 - - - (176,000)
A03901 Stationery 90,000 90,000 (90,000)
A03902 Printing & Publication - - -
A03903 Conference/Seminars/Workshops - - -
A03904 Hire of Vehicles - - -
A03905 Newspapers Periodical & Books 10,000 10,000 (10,000)
A03906 Uniforms & Protective clothing 1,000 1,000 (1,000)
A03907 Advertising & Publicity - - -
A03909 Tax Refund - - -
A03912 Delegation Abroad - - -
A03913 Contribution /Subcription - - -
A03914 Secret Service Expenditure - - -
A03915 Payment to Govt. Deptt. For Serv.Rend. - - -
A03917 Law Charges - - -
A03918 Exhibitions fairs & others national celebrations - - -
A03919 Payment to Other for Service Rendered - - -
A03928 Expenditure on Confiscated Goods - - -
A03933 Service Charges - - -
A03936 Foreign/Inland Training Course Fee - - -
A03940 Unforeseen Expenditure - - -
A03942 Cost of Other Stores 25,000 25,000 (25,000)
Rawalpindi-3 Page 21
Expenditure Additional
Token Anticipated Excess /
Re- Re- Final Grant upto Funds
Budget Supplemetary Surrender upto (Saving)
Classification Grant 2019-20 Grant
appropriation appropriation
-
(3+4+5-6-7) December
June-2019
Required
2019-20
+ - Total 2019 2019-20
+ - (9+10+11-8)
- -
1 2 3 4 5 6 7 8 9 10 11 12
A03954 Ordinance Store - - -
A03955 Computer Stationery 25,000 25,000 (25,000)
A03959 Stipend Incentives, Award & Allied - - -
A03960 Expenditure on Foreign Delegations - - -
A03970 Others 25,000 25,000 (25,000)
A04 Employees Retirement benefits 2,000 - - - - 2,000 - - - (2,000)
A041 Pension 2,000 - - - - 2,000 - - - (2,000)
A04101 Pension - Civil - - -
A04106 Reimbursement of Medical charges 1,000 1,000 (1,000)
A04114 Superannuation Encashment of LPR 1,000 1,000 (1,000)
A05 Grants Subsidies writeoff Loan 5,000 - - - - 5,000 - - - (5,000)
A052 Grant Domestic 5,000 - - - - 5,000 - - - (5,000)
Financial Assistance to the family of Deceased
A05216 Govt. Ser 1,000 1,000 (1,000)
A05219 Financial Assistance to Education 1,000 1,000 (1,000)
A05220 Financial Assistance to Accommodation 1,000 1,000 (1,000)
A05224 Financial Assistance to Cash Payment of plot 1,000 1,000 (1,000)
A05225 Financial Assistance marriage Grant 1,000 1,000 (1,000)
A06 Transfers 200,000 - - - - 200,000 - - - (200,000)
A061 Scholarship 200,000 - - - - 200,000 - - - (200,000)
A06103 Cash Award 200,000 200,000 (200,000)
A062 Technical Assistance - - - - - - - - - -
A06202 Contribution to Intenational Agency - - -
A063 Entertainments and Gifts - - - - - - - - - -
A06301 Entertainment and Gifts - - -
A064 Other Transfer Payments - - - - - - - - - -
A06470 Others - - -
A09 Physical Assets - - - - - - - - - -
A092 Purchase of Computer Equipment - - - - - - - - - -
Rawalpindi-3 Page 22
Expenditure Additional
Token Anticipated Excess /
Re- Re- Final Grant upto Funds
Budget Supplemetary Surrender upto (Saving)
Classification Grant 2019-20 Grant
appropriation appropriation
-
(3+4+5-6-7) December
June-2019
Required
2019-20
+ - Total 2019 2019-20
+ - (9+10+11-8)
- -
1 2 3 4 5 6 7 8 9 10 11 12
A09201 Hardware - - -
A09202 Software - - -
A09203 I.T. Equipment - - -
A095 Purchase of Transport - - - - - - - - - -
A09501 Purchase of Transport - - -
A096 Purchase of Plant & Machinery - - - - - - - - - -
A09601 Purchase of Plant & Machinery - - -
A097 Purchase of Furniture & Fixtures - - - - - - - - - -
A09701 Purchase of Furniture & Fixture - - -
A13 Repair & Maint, of D.Goods 70,000 - - - - 70,000 - - - (70,000)
A130 Transport 50,000 - - - - 50,000 - - - (50,000)
A13001 Transport 50,000 50,000 (50,000)
A131 Machinery & Equipment 5,000 - - - - 5,000 - - - (5,000)
A13101 Repair of Machinery & Equipment 5,000 5,000 (5,000)
A132 Furniture & Fixture 5,000 - - - - 5,000 - - - (5,000)
A13201 Repair of Furniture & Fixture 5,000 5,000 (5,000)
A133 Building & Structure - - - - - - - - - -
A13301 Office Buildings - - - - - - - - - -
A13302 Residential Buildings - - - - - - - - - -
A137 Computer Equipment 10,000 - - - - 10,000 - - - (10,000)
A13701 Hardware 10,000 10,000 (10,000)
A13702 Software - - -
A13703 I. T. Equipment - - -
A138 General - - - - - - - - - -
A13801 Maintenance of Gardens - - -
Total 19,178,000 - - - - 19,178,000 - - - (19,178,000)
Rawalpindi-3 Page 23
ADDITIONAL DIRECTOR INTERNAL AUDIT (IR) ABBOTTABAD
Expenditure Additional
Token Anticipated Excess /
Re- Re- Final Grant upto Funds
Budget Supplemetary Surrender upto (Saving)
Classification Grant 2019-20 Grant
appropriation appropriation
-
(3+4+5-6-7) December
June-2019
Required
2019-20
+ - Total 2019 2019-20
+ - (9+10+11-8)
- -
1 2 3 4 5 6 7 8 9 10 11 12
A01 Employee Related Expenses 4,773,000 - - - - 4,773,000 - - - (4,773,000)
A011 Basic Pay 1,800,000 - - - - 1,800,000 - - - (1,800,000)
A011-1 Pay of Officers 800,000 - - - - 800,000 - - - (800,000)
A01101 Basic Pay 800,000 800,000 (800,000)
A01102 Personal Pay - - -
A01103 Special Pay - - -
A01105 Qualification Pay - - -
A01106 Pay of Contract Staff - - -
A01150 Others - - -
A011-2 Pay of Other Staff 1,000,000 - - - - 1,000,000 - - - (1,000,000)
A01151 Basic Pay 1,000,000 1,000,000 (1,000,000)
A01152 Personal Pay - - -
A01153 Special Pay - - -
A01156 Pay of Contract Staff - - -
A01170 Others - - -
A012 Allowances 2,973,000 - - - - 2,973,000 - - - (2,973,000)
A012-1 Regular Allowances 2,543,000 - - - - 2,543,000 - - - (2,543,000)
A01201 Senior Post Allowance - - -
A01202 House Rent Allowance 140,000 140,000 (140,000)
A01203 Convayance Allowance 191,000 191,000 (191,000)
A01204 Sumptuary Allowance - - -
A01205 Dearness Allowance - - -
A01206 Local Compensatory Allowance - - -
A01207 Washing Allowance - - -
A01208 Dress Allowance 2,000 2,000 (2,000)
A01209 Special Additional Allowance - - -
Abbottabad-4 Page 24
Expenditure Additional
Token Anticipated Excess /
Re- Re- Final Grant upto Funds
Budget Supplemetary Surrender upto (Saving)
Classification Grant 2019-20 Grant
appropriation appropriation
-
(3+4+5-6-7) December
June-2019
Required
2019-20
+ - Total 2019 2019-20
+ - (9+10+11-8)
- -
1 2 3 4 5 6 7 8 9 10 11 12
A0120D Integrated Allowance 27,000 27,000 (27,000)
A0120H Hair Cutting Allowance - - -
A0120N Special Allow. @20% Basic Pay - - -
A0120P Adhoc Relief 2009 - - -
A0120Q Fixed Daily Allowance - - -
A0120X Adhoc Allowance - 2010 (50%) - - -
A01211 Hill Allow - - -
A01216 Qualification Allow - - -
A01217 Medical Allowance 142,000 142,000 (142,000)
A01218 Fixed Contingent/Stationery Allow. - - -
A0121A Adhoc Allowance - 2011 (15%) - - -
A0121J Transport Monetization Allowance - - -
A0121M Adhoc Relief Allowance 2012 (20%) - - -
A0122N Special Conveyance Allow to Disable - - -
A0121Q Audit & Accounts Allowance 20% - - -
A0121T Adhoc Relief Allowance - 2013 10% - - -
A0121Z Adhoc Relief Allowance - 2014 10% - - -
A0122C Adhoc Relief Allowance - 2015 7.5% - - -
A0122M Adhoc Relief Allowance - 2016 10% 190,000 190,000 (190,000)
A0122Y Adhoc Relief Allowance - 2017 10% 241,000 241,000 (241,000)
A0123G Adhoc Relief Allowance - 2018 10% 241,000 241,000 (241,000)
A0123P Adhoc Relief Allowance - 2019 10% - -
A0122O Fixed FBR Incentive 252,000 252,000 (252,000)
A01224 Entertainment Allowance 1,000 1,000 (1,000)
A01225 Instruction Allowance - - -
A01226 Computer Allowance - - -
A01228 Orderly Allowance - - -
Abbottabad-4 Page 25
Expenditure Additional
Token Anticipated Excess /
Re- Re- Final Grant upto Funds
Budget Supplemetary Surrender upto (Saving)
Classification Grant 2019-20 Grant
appropriation appropriation
-
(3+4+5-6-7) December
June-2019
Required
2019-20
+ - Total 2019 2019-20
+ - (9+10+11-8)
- -
1 2 3 4 5 6 7 8 9 10 11 12
A01229 Special Compensation Allowance - - -
A01230 Dusting Allowance - - -
A01231 Drinking Water Allowance - - -
A01232 Performance Evaluation Allow - - -
A01235 Secreariat Allowance - - -
A01236 Deputation Allowance - - -
A01238 Charge Allowance - - -
A01239 Special Allowance 100% 1,116,000 1,116,000 (1,116,000)
A01240 Utility Allowance for Gas - - -
A01241 Utility Allowance for Electricity - - -
A01242 Consolidation Travel - - -
A01244 Adhoc Relief - - -
A01246 Indexed conveyance Allowance - - -
A01251 Mess Allowance (Aiwan-e-Sadr) - - -
A01256 Special Ad-hoc Relief Allowance - - -
A01258 Prime Minister's Secretariat Allowance - - -
A01259 Fuel Allowance - - -
A01262 Special Relief Allowance - - -
A01265 Cash Handling Allowance - - -
A01270 Others - - -
A012-2 Other Allowances 430,000 - - - - 430,000 - - - (430,000)
A01271 Overtime Allowance 30,000 30,000 (30,000)
A01272 Night Duty Allowance - - -
A01273 Honoraria 300,000 300,000 (300,000)
A01274 Medical Charges 100,000 100,000 (100,000)
A01276 Outfit Allowance - - -
A01277 Contingent Paid of Staff - - -
Abbottabad-4 Page 26
Expenditure Additional
Token Anticipated Excess /
Re- Re- Final Grant upto Funds
Budget Supplemetary Surrender upto (Saving)
Classification Grant 2019-20 Grant
appropriation appropriation
-
(3+4+5-6-7) December
June-2019
Required
2019-20
+ - Total 2019 2019-20
+ - (9+10+11-8)
- -
1 2 3 4 5 6 7 8 9 10 11 12
A01278 Leave Salary - - -
A01299 Others - - -
A03 Operating Expenses 1,005,000 - - - - 1,005,000 - - - (1,005,000)
A031 Fee - - - - - - - - - -
A03101 Bank Fee - - -
A03102 Legal Fee - - -
A032 Communication 65,000 - - - - 65,000 - - - (65,000)
A03201 Postage & Telegraph 15,000 15,000 (15,000)
A03202 Telephone & Trunk Calls 50,000 50,000 (50,000)
A03203 Telex, Teleprinter and Fax - - -
A03204 Electronic Communication - - -
A03205 Courier & Pilot Services - - -
A03270 Others - - -
A033 Utilities 70,000 - - - - 70,000 - - - (70,000)
A03301 Gas 35,000 35,000 (35,000)
A03302 Water - - -
A03303 Electricity 35,000 35,000 (35,000)
A03304 Hot & Cold Weather Charges - - -
A03370 POL for Generator - - -
A034 Occupancy Costs 624,000 - - - - 624,000 - - - (624,000)
A03402 Rent of Office Building 624,000 624,000 (624,000)
A03403 Rent of Residential Building - - -
A03407 Rate & Taxes - - -
A03470 Others - - -
A036 Motor Vehicles 1,000 - - - - 1,000 - - - (1,000)
A03602 Insurance - - -
A03603 Registration 1,000 1,000 (1,000)
Abbottabad-4 Page 27
Expenditure Additional
Token Anticipated Excess /
Re- Re- Final Grant upto Funds
Budget Supplemetary Surrender upto (Saving)
Classification Grant 2019-20 Grant
appropriation appropriation
-
(3+4+5-6-7) December
June-2019
Required
2019-20
+ - Total 2019 2019-20
+ - (9+10+11-8)
- -
1 2 3 4 5 6 7 8 9 10 11 12
A03604 Token Taxes - - -
A038 Travel & Transportation 100,000 - - - - 100,000 - - - (100,000)
A03801 Training Domestic - - -
A03802 Training International - - -
A03805 Travelling Allowance 40,000 40,000 (40,000)
A03806 Transporation of Goods (Govt.) - - -
A03807 POL Charges, Aeroplance, Staff Cars 50,000 50,000 (50,000)
A03808 Conveyance Charges 10,000 10,000 (10,000)
A03809 CNG Charges - - -
A03825 Traveling Allowance Other than Govt. - - -
A039 General 145,000 - - - - 145,000 - - - (145,000)
A03901 Stationery 60,000 60,000 (60,000)
A03902 Printing & Publication - - -
A03903 Conference/Seminars/Workshops - - -
A03904 Hire of Vehicles - - -
A03905 Newspapers Periodical & Books 5,000 5,000 (5,000)
A03906 Uniforms & Protective clothing 30,000 30,000 (30,000)
A03907 Advertising & Publicity - - -
A03909 Tax Refund - - -
A03912 Delegation Abroad - - -
A03913 Contribution /Subcription - - -
A03914 Secret Service Expenditure - - -
A03915 Payment to Govt. Deptt. For Serv.Rend. - - -
A03917 Law Charges - - -
A03918 Exhibitions fairs & others national celebrations - - -
A03919 Payment to Other for Service Rendered - - -
A03928 Expenditure on Confiscated Goods - - -
Abbottabad-4 Page 28
Expenditure Additional
Token Anticipated Excess /
Re- Re- Final Grant upto Funds
Budget Supplemetary Surrender upto (Saving)
Classification Grant 2019-20 Grant
appropriation appropriation
-
(3+4+5-6-7) December
June-2019
Required
2019-20
+ - Total 2019 2019-20
+ - (9+10+11-8)
- -
1 2 3 4 5 6 7 8 9 10 11 12
A03933 Service Charges - - -
A03936 Foreign/Inland Training Course Fee - - -
A03940 Unforeseen Expenditure - - -
A03942 Cost of Other Stores 25,000 25,000 (25,000)
A03954 Ordinance Store - - -
A03955 Computer Stationery - - -
A03959 Stipend Incentives, Award & Allied - - -
A03960 Expenditure on Foreign Delegations - - -
A03970 Others 25,000 25,000 (25,000)
A04 Employees Retirement benefits 2,000 - - - - 2,000 - - - (2,000)
A041 Pension 2,000 - - - - 2,000 - - - (2,000)
A04101 Pension - Civil - - -
A04106 Reimbursement of Medical charges 1,000 1,000 (1,000)
A04114 Superannuation Encashment of LPR 1,000 1,000 (1,000)
A05 Grants Subsidies writeoff Loan 5,000 - - - - 5,000 - - - (5,000)
A052 Grant Domestic 5,000 - - - - 5,000 - - - (5,000)
Financial Assistance to the family of Deceased
A05216 Govt. Ser 1,000 1,000 (1,000)
A05219 Financial Assistance to Education 1,000 1,000 (1,000)
A05220 Financial Assistance to Accommodation 1,000 1,000 (1,000)
A05224 Financial Assistance to Cash Payment of plot 1,000 1,000 (1,000)
A05225 Financial Assistance marriage Grant 1,000 1,000 (1,000)
A06 Transfers 170,000 - - - - 170,000 - - - (170,000)
A061 Scholarship 170,000 - - - - 170,000 - - - (170,000)
A06103 Cash Award 170,000 170,000 (170,000)
A062 Technical Assistance - - - - - - - - - -
A06202 Contribution to Intenational Agency - - -
A063 Entertainments and Gifts - - - - - - - - - -
Abbottabad-4 Page 29
Expenditure Additional
Token Anticipated Excess /
Re- Re- Final Grant upto Funds
Budget Supplemetary Surrender upto (Saving)
Classification Grant 2019-20 Grant
appropriation appropriation
-
(3+4+5-6-7) December
June-2019
Required
2019-20
+ - Total 2019 2019-20
+ - (9+10+11-8)
- -
1 2 3 4 5 6 7 8 9 10 11 12
A06301 Entertainment and Gifts - - -
A064 Other Transfer Payments - - - - - - - - - -
A06470 Others - - -
A09 Physical Assets - - - - - - - - - -
A092 Purchase of Computer Equipment - - - - - - - - - -
A09201 Hardware - - -
A09202 Software - - -
A09203 I.T. Equipment - - -
A095 Purchase of Transport - - - - - - - - - -
A09501 Purchase of Transport - - -
A096 Purchase of Plant & Machinery - - - - - - - - - -
A09601 Purchase of Plant & Machinery - - -
A097 Purchase of Furniture & Fixtures - - - - - - - - - -
A09701 Purchase of Furniture & Fixture - - -
A13 Repair & Maint, of D.Goods 80,000 - - - - 80,000 - - - (80,000)
A130 Transport 50,000 - - - - 50,000 - - - (50,000)
A13001 Transport 50,000 50,000 (50,000)
A131 Machinery & Equipment 20,000 - - - - 20,000 - - - (20,000)
A13101 Repair of Machinery & Equipment 20,000 20,000 (20,000)
A132 Furniture & Fixture 10,000 - - - - 10,000 - - - (10,000)
A13201 Repair of Furniture & Fixture 10,000 10,000 (10,000)
A133 Building & Structure - - - - - - - - - -
A13301 Office Buildings - - - - - - - - - -
A13302 Residential Buildings - - - - - - - - - -
A137 Computer Equipment - - - - - - - - - -
A13701 Hardware - - -
A13702 Software - - -
Abbottabad-4 Page 30
Expenditure Additional
Token Anticipated Excess /
Re- Re- Final Grant upto Funds
Budget Supplemetary Surrender upto (Saving)
Classification Grant 2019-20 Grant
appropriation appropriation
-
(3+4+5-6-7) December
June-2019
Required
2019-20
+ - Total 2019 2019-20
+ - (9+10+11-8)
- -
1 2 3 4 5 6 7 8 9 10 11 12
A13703 I. T. Equipment - - -
A138 General - - - - - - - - - -
A13801 Maintenance of Gardens - - -
Total 6,035,000 - - - - 6,035,000 - - - (6,035,000)
Abbottabad-4 Page 31
ADDITIONAL DIRECTOR INTERNAL AUDIT (IR) PESHAWAR
Expenditure Additional
Token Anticipated Excess /
Re- Re- Final Grant upto Funds
Budget Supplemetary Surrender upto (Saving)
Classification Grant 2019-20 Grant
appropriation appropriation
-
(3+4+5-6-7) December
June-2019
Required
2019-20
+ - Total 2019 2019-20
+ - (9+10+11-8)
- -
1 2 3 4 5 6 7 8 9 10 11 12
A01 Employee Related Expenses 10,929,000 - - - - 10,929,000 - - - (10,929,000)
A011 Basic Pay 4,710,000 - - - - 4,710,000 - - - (4,710,000)
A011-1 Pay of Officers 2,018,000 - - - - 2,018,000 - - - (2,018,000)
A01101 Basic Pay 2,000,000 2,000,000 (2,000,000)
A01102 Personal Pay - - -
A01103 Special Pay - - -
A01105 Qualification Pay 18,000 18,000 (18,000)
A01106 Pay of Contract Staff - - -
A01150 Others - - -
A011-2 Pay of Other Staff 2,692,000 - - - - 2,692,000 - - - (2,692,000)
A01151 Basic Pay 2,691,000 2,691,000 (2,691,000)
A01152 Personal Pay - - -
A01153 Special Pay 1,000 1,000 (1,000)
A01156 Pay of Contract Staff - - -
A01170 Others - - -
A012 Allowances 6,219,000 - - - - 6,219,000 - - - (6,219,000)
A012-1 Regular Allowances 5,138,000 - - - - 5,138,000 - - - (5,138,000)
A01201 Senior Post Allowance - - -
A01202 House Rent Allowance 132,000 132,000 (132,000)
A01203 Convayance Allowance 503,000 503,000 (503,000)
A01204 Sumptuary Allowance - - -
A01205 Dearness Allowance - - -
A01206 Local Compensatory Allowance - - -
A01207 Washing Allowance - - -
A01208 Dress Allowance - - -
A01209 Special Additional Allowance - - -
Peshawar-5 Page 32
Expenditure Additional
Token Anticipated Excess /
Re- Re- Final Grant upto Funds
Budget Supplemetary Surrender upto (Saving)
Classification Grant 2019-20 Grant
appropriation appropriation
-
(3+4+5-6-7) December
June-2019
Required
2019-20
+ - Total 2019 2019-20
+ - (9+10+11-8)
- -
1 2 3 4 5 6 7 8 9 10 11 12
A0120D Integrated Allowance 11,000 11,000 (11,000)
A0120H Hair Cutting Allowance - - -
A0120N Special Allow. @20% Basic Pay - - -
A0120P Adhoc Relief 2009 - - -
A0120Q Fixed Daily Allowance 9,000 9,000 (9,000)
A0120X Adhoc Allowance - 2010 (50%) - - -
A01211 Hill Allow - - -
A01216 Qualification Allow - - -
A01217 Medical Allowance 246,000 246,000 (246,000)
A01218 Fixed Contingent/Stationery Allow. - - -
A0121A Adhoc Allowance - 2011 (15%) - - -
A0121J Transport Monetization Allowance - - -
A0121M Adhoc Relief Allowance 2012 (20%) 16,000 16,000 (16,000)
A0122N Special Conveyance Allow to Disable - - -
A0121Q Audit & Accounts Allowance 20% - - -
A0121T Adhoc Relief Allowance - 2013 10% - - -
A0121Z Adhoc Relief Allowance - 2014 10% - - -
A0122C Adhoc Relief Allowance - 2015 7.5% - - -
A0122M Adhoc Relief Allowance - 2016 10% 350,000 350,000 (350,000)
A0122Y Adhoc Relief Allowance - 2017 10% 350,000 350,000 (350,000)
A0123G Adhoc Relief Allowance - 2018 10% 550,000 550,000 (550,000)
A0123P Adhoc Relief Allowance - 2019 10% - -
A0122O Fixed FBR Incentive 650,000 650,000 (650,000)
A01224 Entertainment Allowance 1,000 1,000 (1,000)
A01225 Instruction Allowance - - -
A01226 Computer Allowance - - -
A01228 Orderly Allowance - - -
Peshawar-5 Page 33
Expenditure Additional
Token Anticipated Excess /
Re- Re- Final Grant upto Funds
Budget Supplemetary Surrender upto (Saving)
Classification Grant 2019-20 Grant
appropriation appropriation
-
(3+4+5-6-7) December
June-2019
Required
2019-20
+ - Total 2019 2019-20
+ - (9+10+11-8)
- -
1 2 3 4 5 6 7 8 9 10 11 12
A01229 Special Compensation Allowance - - -
A01230 Dusting Allowance - - -
A01231 Drinking Water Allowance - - -
A01232 Performance Evaluation Allow - - -
A01235 Secreariat Allowance - - -
A01236 Deputation Allowance - - -
A01238 Charge Allowance 20,000 20,000 (20,000)
A01239 Special Allowance 100% 2,300,000 2,300,000 (2,300,000)
A01240 Utility Allowance for Gas - - -
A01241 Utility Allowance for Electricity - - -
A01242 Consolidation Travel - - -
A01244 Adhoc Relief - - -
A01246 Indexed conveyance Allowance - - -
A01251 Mess Allowance (Aiwan-e-Sadr) - - -
A01256 Special Ad-hoc Relief Allowance - - -
A01258 Prime Minister's Secretariat Allowance - - -
A01259 Fuel Allowance - - -
A01262 Special Relief Allowance - - -
A01265 Cash Handling Allowance - - -
A01270 Others - - -
A012-2 Other Allowances 1,081,000 - - - - 1,081,000 - - - (1,081,000)
A01271 Overtime Allowance 30,000 30,000 (30,000)
A01272 Night Duty Allowance - - -
A01273 Honoraria 650,000 650,000 (650,000)
A01274 Medical Charges 400,000 400,000 (400,000)
A01276 Outfit Allowance - - -
A01277 Contingent Paid of Staff 1,000 1,000 (1,000)
Peshawar-5 Page 34
Expenditure Additional
Token Anticipated Excess /
Re- Re- Final Grant upto Funds
Budget Supplemetary Surrender upto (Saving)
Classification Grant 2019-20 Grant
appropriation appropriation
-
(3+4+5-6-7) December
June-2019
Required
2019-20
+ - Total 2019 2019-20
+ - (9+10+11-8)
- -
1 2 3 4 5 6 7 8 9 10 11 12
A01278 Leave Salary - - -
A01299 Others - - -
A03 Operating Expenses 2,997,000 - - - - 2,997,000 - - - (2,997,000)
A031 Fee - - - - - - - - - -
A03101 Bank Fee - - -
A03102 Legal Fee - - -
A032 Communication 90,000 - - - - 90,000 - - - (90,000)
A03201 Postage & Telegraph 10,000 10,000 (10,000)
A03202 Telephone & Trunk Calls 80,000 80,000 (80,000)
A03203 Telex, Teleprinter and Fax - - -
A03204 Electronic Communication - - -
A03205 Courier & Pilot Services - - -
A03270 Others - - -
A033 Utilities 106,000 - - - - 106,000 - - - (106,000)
A03301 Gas 30,000 30,000 (30,000)
A03302 Water - - -
A03303 Electricity 75,000 75,000 (75,000)
A03304 Hot & Cold Weather Charges - - -
A03370 POL for Generator 1,000 1,000 (1,000)
A034 Occupancy Costs 2,500,000 - - - - 2,500,000 - - - (2,500,000)
A03402 Rent of Office Building 1,500,000 1,500,000 (1,500,000)
A03403 Rent of Residential Building 1,000,000 1,000,000 (1,000,000)
A03407 Rate & Taxes - - -
A03470 Others - - -
A036 Motor Vehicles 2,000 - - - - 2,000 - - - (2,000)
A03602 Insurance - - -
A03603 Registration 2,000 2,000 (2,000)
Peshawar-5 Page 35
Expenditure Additional
Token Anticipated Excess /
Re- Re- Final Grant upto Funds
Budget Supplemetary Surrender upto (Saving)
Classification Grant 2019-20 Grant
appropriation appropriation
-
(3+4+5-6-7) December
June-2019
Required
2019-20
+ - Total 2019 2019-20
+ - (9+10+11-8)
- -
1 2 3 4 5 6 7 8 9 10 11 12
A03604 Token Taxes - - -
A038 Travel & Transportation 126,000 - - - - 126,000 - - - (126,000)
A03801 Training Domestic - - -
A03802 Training International - - -
A03805 Travelling Allowance 50,000 50,000 (50,000)
A03806 Transporation of Goods (Govt.) 1,000 1,000 (1,000)
A03807 POL Charges, Aeroplance, Staff Cars 60,000 60,000 (60,000)
A03808 Conveyance Charges 15,000 15,000 (15,000)
A03809 CNG Charges - - -
A03825 Traveling Allowance Other than Govt. - - -
A039 General 173,000 - - - - 173,000 - - - (173,000)
A03901 Stationery 70,000 70,000 (70,000)
A03902 Printing & Publication 1,000 1,000 (1,000)
A03903 Conference/Seminars/Workshops - - -
A03904 Hire of Vehicles - - -
A03905 Newspapers Periodical & Books 6,000 6,000 (6,000)
A03906 Uniforms & Protective clothing 1,000 1,000 (1,000)
A03907 Advertising & Publicity - - -
A03909 Tax Refund - - -
A03912 Delegation Abroad - - -
A03913 Contribution /Subcription - - -
A03914 Secret Service Expenditure - - -
A03915 Payment to Govt. Deptt. For Serv.Rend. - - -
A03917 Law Charges - - -
A03918 Exhibitions fairs & others national celebrations - - -
A03919 Payment to Other for Service Rendered - - -
A03928 Expenditure on Confiscated Goods - - -
Peshawar-5 Page 36
Expenditure Additional
Token Anticipated Excess /
Re- Re- Final Grant upto Funds
Budget Supplemetary Surrender upto (Saving)
Classification Grant 2019-20 Grant
appropriation appropriation
-
(3+4+5-6-7) December
June-2019
Required
2019-20
+ - Total 2019 2019-20
+ - (9+10+11-8)
- -
1 2 3 4 5 6 7 8 9 10 11 12
A03933 Service Charges - - -
A03936 Foreign/Inland Training Course Fee - - -
A03940 Unforeseen Expenditure - - -
A03942 Cost of Other Stores 30,000 30,000 (30,000)
A03954 Ordinance Store - - -
A03955 Computer Stationery 35,000 35,000 (35,000)
A03959 Stipend Incentives, Award & Allied - - -
A03960 Expenditure on Foreign Delegations - - -
A03970 Others 30,000 30,000 (30,000)
A04 Employees Retirement benefits 2,000 - - - - 2,000 - - - (2,000)
A041 Pension 2,000 - - - - 2,000 - - - (2,000)
A04101 Pension - Civil - - -
A04106 Reimbursement of Medical charges 1,000 1,000 (1,000)
A04114 Superannuation Encashment of LPR 1,000 1,000 (1,000)
A05 Grants Subsidies writeoff Loan 5,000 - - - - 5,000 - - - (5,000)
A052 Grant Domestic 5,000 - - - - 5,000 - - - (5,000)
Financial Assistance to the family of Deceased
A05216 Govt. Ser 1,000 1,000 (1,000)
A05219 Financial Assistance to Education 1,000 1,000 (1,000)
A05220 Financial Assistance to Accommodation 1,000 1,000 (1,000)
A05224 Financial Assistance to Cash Payment of plot 1,000 1,000 (1,000)
A05225 Financial Assistance marriage Grant 1,000 1,000 (1,000)
A06 Transfers 200,000 - - - - 200,000 - - - (200,000)
A061 Scholarship 200,000 - - - - 200,000 - - - (200,000)
A06103 Cash Award 200,000 200,000 (200,000)
A062 Technical Assistance - - - - - - - - - -
A06202 Contribution to Intenational Agency - - -
A063 Entertainments and Gifts - - - - - - - - - -
Peshawar-5 Page 37
Expenditure Additional
Token Anticipated Excess /
Re- Re- Final Grant upto Funds
Budget Supplemetary Surrender upto (Saving)
Classification Grant 2019-20 Grant
appropriation appropriation
-
(3+4+5-6-7) December
June-2019
Required
2019-20
+ - Total 2019 2019-20
+ - (9+10+11-8)
- -
1 2 3 4 5 6 7 8 9 10 11 12
A06301 Entertainment and Gifts - - -
A064 Other Transfer Payments - - - - - - - - - -
A06470 Others - - -
A09 Physical Assets - - - - - - - - - -
A092 Purchase of Computer Equipment - - - - - - - - - -
A09201 Hardware - - -
A09202 Software - - -
A09203 I.T. Equipment - - -
A095 Purchase of Transport - - - - - - - - - -
A09501 Purchase of Transport - - -
A096 Purchase of Plant & Machinery - - - - - - - - - -
A09601 Purchase of Plant & Machinery - - -
A097 Purchase of Furniture & Fixtures - - - - - - - - - -
A09701 Purchase of Furniture & Fixture - - -
A13 Repair & Maint, of D.Goods 120,000 - - - - 120,000 - - - (120,000)
A130 Transport 50,000 - - - - 50,000 - - - (50,000)
A13001 Transport 50,000 50,000 (50,000)
A131 Machinery & Equipment 30,000 - - - - 30,000 - - - (30,000)
A13101 Repair of Machinery & Equipment 30,000 30,000 (30,000)
A132 Furniture & Fixture 20,000 - - - - 20,000 - - - (20,000)
A13201 Repair of Furniture & Fixture 20,000 20,000 (20,000)
A133 Building & Structure - - - - - - - - - -
A13301 Office Buildings - - - - - - - - - -
A13302 Residential Buildings - - - - - - - - - -
A137 Computer Equipment 20,000 - - - - 20,000 - - - (20,000)
A13701 Hardware 20,000 20,000 (20,000)
A13702 Software - - -
Peshawar-5 Page 38
Expenditure Additional
Token Anticipated Excess /
Re- Re- Final Grant upto Funds
Budget Supplemetary Surrender upto (Saving)
Classification Grant 2019-20 Grant
appropriation appropriation
-
(3+4+5-6-7) December
June-2019
Required
2019-20
+ - Total 2019 2019-20
+ - (9+10+11-8)
- -
1 2 3 4 5 6 7 8 9 10 11 12
A13703 I. T. Equipment - - -
A138 General - - - - - - - - - -
A13801 Maintenance of Gardens - - -
Total 14,253,000 - - - - 14,253,000 - - - (14,253,000)
Peshawar-5 Page 39
DIRECTOR INTERNAL AUDIT CENTRAL REGION (IR) LAHORE
Expenditure Additional
Token Anticipated
Re- Re- Final Grant upto Funds
Budget Supplemetary Surrender upto
Classification Grant 2019-20 Grant
appropriation appropriation
-
(3+4+5-6-7) December
June-2019
Required
+ - Total 2019 2019-20
+ -
- -
1 2 3 4 5 6 7 8 9 10 11
A01 Employee Related Expenses 82,486,000 - - - - 82,486,000 - - -
A011 Basic Pay 37,282,000 - - - - 37,282,000 - - -
A011-1 Pay of Officers 13,037,000 - - - - 13,037,000 - - -
A01101 Basic Pay 13,000,000 13,000,000
A01102 Personal Pay 1,000 1,000
A01103 Special Pay - -
A01105 Qualification Pay 36,000 36,000
A01106 Pay of Contract Staff - -
A01150 Others - -
A011-2 Pay of Other Staff 24,245,000 - - - - 24,245,000 - - -
A01151 Basic Pay 24,239,000 24,239,000
A01152 Personal Pay 5,000 5,000
A01153 Special Pay 1,000 1,000
A01156 Pay of Contract Staff - -
A01170 Others - -
A012 Allowances 45,204,000 - - - - 45,204,000 - - -
A012-1 Regular Allowances 41,602,000 - - - - 41,602,000 - - -
A01201 Senior Post Allowance 30,000 30,000
A01202 House Rent Allowance 1,000,000 1,000,000
A01203 Convayance Allowance 3,400,000 3,400,000
A01204 Sumptuary Allowance - -
A01205 Dearness Allowance - -
A01206 Local Compensatory Allowance - -
A01207 Washing Allowance - -
A01208 Dress Allowance - -
A01209 Special Additional Allowance - -
CR, Lahore-6 Page 40
Expenditure Additional
Token Anticipated
Re- Re- Final Grant upto Funds
Budget Supplemetary Surrender upto
Classification Grant 2019-20 Grant
appropriation appropriation
-
(3+4+5-6-7) December
June-2019
Required
+ - Total 2019 2019-20
+ -
- -
1 2 3 4 5 6 7 8 9 10 11
A0120D Integrated Allowance 78,000 78,000
A0120H Hair Cutting Allowance - -
A0120N Special Allow. @20% Basic Pay - -
A0120P Adhoc Relief 2009 - -
A0120Q Fixed Daily Allowance 9,000 9,000
A0120X Adhoc Allowance - 2010 (50%) - -
A01211 Hill Allow - -
A01216 Qualification Allow - -
A01217 Medical Allowance 1,800,000 1,800,000
A01218 Fixed Contingent/Stationery Allow. - -
A0121A Adhoc Allowance - 2011 (15%) - -
A0121J Transport Monetization Allowance 791,000 791,000
A0121M Adhoc Relief Allowance 2012 (20%) - -
A0122N Special Conveyance Allow to Disable 36,000 36,000
A0121Q Audit & Accounts Allowance 20% - -
A0121T Adhoc Relief Allowance - 2013 10% - -
A0121Z Adhoc Relief Allowance - 2014 10% - -
A0122C Adhoc Relief Allowance - 2015 7.5% - -
A0122M Adhoc Relief Allowance - 2016 10% 3,600,000 3,600,000
A0122Y Adhoc Relief Allowance - 2017 10% 4,000,000 4,000,000
A0123G Adhoc Relief Allowance - 2018 10% 4,000,000 4,000,000
A0123P Adhoc Relief Allowance - 2019 10% -
A0122O Fixed FBR Incentive 5,000,000 5,000,000
A01224 Entertainment Allowance 13,000 13,000
A01225 Instruction Allowance - -
A01226 Computer Allowance 9,000 9,000
A01228 Orderly Allowance 336,000 336,000
Excess /
(Saving)
2019-20
(9+10+11-8)
12
(82,486,000)
(37,282,000)
(13,037,000)
(13,000,000)
(1,000)
-
(36,000)
-
-
(24,245,000)
(24,239,000)
(5,000)
(1,000)
-
-
(45,204,000)
(41,602,000)
(30,000)
(1,000,000)
(3,400,000)
-
-
-
-
-
-
CR, Lahore-6 Page 48
Excess /
(Saving)
2019-20
(9+10+11-8)
12
(78,000)
-
-
-
(9,000)
-
-
-
(1,800,000)
-
-
(791,000)
-
(36,000)
-
-
-
-
(3,600,000)
(4,000,000)
(4,000,000)
-
(5,000,000)
(13,000)
-
(9,000)
(336,000)
12
-
-
-
-
-
-
-
(17,500,000)
-
-
-
-
-
-
-
-
-
-
-
-
(3,602,000)
(100,000)
-
(2,500,000)
(1,000,000)
-
(1,000)
12
(1,000)
-
(5,641,000)
-
-
-
(280,000)
(30,000)
(250,000)
-
-
-
-
(31,000)
-
-
(1,000)
(30,000)
-
(3,750,000)
-
(3,750,000)
-
-
(5,000)
-
(5,000)
12
-
(965,000)
-
-
(450,000)
-
(500,000)
(15,000)
-
-
(610,000)
(170,000)
(50,000)
-
-
(40,000)
(100,000)
-
-
-
-
-
-
-
-
-
-
12
-
-
-
(100,000)
-
(100,000)
-
-
(50,000)
(2,501,000)
(2,501,000)
-
(1,000)
(2,500,000)
(5,000)
(5,000)
(1,000)
(1,000)
(1,000)
(1,000)
(1,000)
(1,000,000)
(1,000,000)
(1,000,000)
-
-
-
12
-
-
-
-
-
-
-
-
-
-
-
-
-
-
(270,000)
(150,000)
(150,000)
(70,000)
(70,000)
(50,000)
(50,000)
-
-
-
-
-
-
12
-
-
-
(91,903,000)
Gujranwala-7 Page 61
Expenditure Additional
Token Anticipated Excess /
Re- Re- Final Grant upto Funds
Budget Supplemetary Surrender upto (Saving)
Classification Grant 2019-20 Grant
appropriation appropriation
-
(3+4+5-6-7) December
June-2019
Required
2019-20
+ - Total 2019 2019-20
+ - (9+10+11-8)
- -
1 2 3 4 5 6 7 8 9 10 11 12
A13001 Transport 30,000 30,000 (30,000)
A131 Machinery & Equipment 20,000 - - - - 20,000 - - - (20,000)
A13101 Repair of Machinery & Equipment 20,000 20,000 (20,000)
A132 Furniture & Fixture 1,000 - - - - 1,000 - - - (1,000)
A13201 Repair of Furniture & Fixture 1,000 1,000 (1,000)
A133 Building & Structure - - - - - - - - - -
A13301 Office Buildings - - - - - - - - - -
A13302 Residential Buildings - - - - - - - - - -
A137 Computer Equipment 10,000 - - - - 10,000 - - - (10,000)
A13701 Hardware 10,000 10,000 (10,000)
A13702 Software - - -
A13703 I. T. Equipment - - -
A138 General - - - - - - - - - -
A13801 Maintenance of Gardens - - -
Total 8,981,000 - - - - 8,981,000 - - - (8,981,000)
Gujranwala-7 Page 62
ADDITIONAL DIRECTOR INTERNAL AUDIT (IR) FAISALABAD
Expenditure Additional
Token Anticipated Excess /
Re- Re- Final Grant upto Funds
Budget Supplemetary Surrender upto (Saving)
Classification Grant 2019-20 Grant
appropriation appropriation
-
(3+4+5-6-7) December
June-2019
Required
2019-20
+ - Total 2019 2019-20
+ - (9+10+11-8)
- -
1 2 3 4 5 6 7 8 9 10 11 12
A01 Employee Related Expenses 7,411,000 - - - - 7,411,000 - - - (7,411,000)
A011 Basic Pay 3,506,000 - - - - 3,506,000 - - - (3,506,000)
A011-1 Pay of Officers 2,205,000 - - - - 2,205,000 - - - (2,205,000)
A01101 Basic Pay 2,200,000 2,200,000 (2,200,000)
A01102 Personal Pay - - -
A01103 Special Pay - - -
A01105 Qualification Pay 5,000 5,000 (5,000)
A01106 Pay of Contract Staff - - -
A01150 Others - - -
A011-2 Pay of Other Staff 1,301,000 - - - - 1,301,000 - - - (1,301,000)
A01151 Basic Pay 1,300,000 1,300,000 (1,300,000)
A01152 Personal Pay - - -
A01153 Special Pay 1,000 1,000 (1,000)
A01156 Pay of Contract Staff - - -
A01170 Others - - -
A012 Allowances 3,905,000 - - - - 3,905,000 - - - (3,905,000)
A012-1 Regular Allowances 3,603,000 - - - - 3,603,000 - - - (3,603,000)
A01201 Senior Post Allowance - - -
A01202 House Rent Allowance 400,000 400,000 (400,000)
A01203 Convayance Allowance 300,000 300,000 (300,000)
A01204 Sumptuary Allowance - - -
A01205 Dearness Allowance - - -
A01206 Local Compensatory Allowance - - -
A01207 Washing Allowance - - -
A01208 Dress Allowance - - -
A01209 Special Additional Allowance - - -
Faisalabad-8 Page 63
Expenditure Additional
Token Anticipated Excess /
Re- Re- Final Grant upto Funds
Budget Supplemetary Surrender upto (Saving)
Classification Grant 2019-20 Grant
appropriation appropriation
-
(3+4+5-6-7) December
June-2019
Required
2019-20
+ - Total 2019 2019-20
+ - (9+10+11-8)
- -
1 2 3 4 5 6 7 8 9 10 11 12
A0120D Integrated Allowance 1,000 1,000 (1,000)
A0120H Hair Cutting Allowance - - -
A0120N Special Allow. @20% Basic Pay - - -
A0120P Adhoc Relief 2009 - - -
A0120Q Fixed Daily Allowance 1,000 1,000 (1,000)
A0120X Adhoc Allowance - 2010 (50%) - - -
A01211 Hill Allow - - -
A01216 Qualification Allow - - -
A01217 Medical Allowance 170,000 170,000 (170,000)
A01218 Fixed Contingent/Stationery Allow. - - -
A0121A Adhoc Allowance - 2011 (15%) - - -
A0121J Transport Monetization Allowance - - -
A0121M Adhoc Relief Allowance 2012 (20%) - - -
A0122N Special Conveyance Allow to Disable - - -
A0121Q Audit & Accounts Allowance 20% - - -
A0121T Adhoc Relief Allowance - 2013 10% - - -
A0121Z Adhoc Relief Allowance - 2014 10% - - -
A0122C Adhoc Relief Allowance - 2015 7.5% - - -
A0122M Adhoc Relief Allowance - 2016 10% 270,000 270,000 (270,000)
A0122Y Adhoc Relief Allowance - 2017 10% 300,000 300,000 (300,000)
A0123G Adhoc Relief Allowance - 2018 10% 300,000 300,000 (300,000)
A0123P Adhoc Relief Allowance - 2019 10% - -
A0122O Fixed FBR Incentive 360,000 360,000 (360,000)
A01224 Entertainment Allowance 1,000 1,000 (1,000)
A01225 Instruction Allowance - - -
A01226 Computer Allowance - - -
A01228 Orderly Allowance - - -
Faisalabad-8 Page 64
Expenditure Additional
Token Anticipated Excess /
Re- Re- Final Grant upto Funds
Budget Supplemetary Surrender upto (Saving)
Classification Grant 2019-20 Grant
appropriation appropriation
-
(3+4+5-6-7) December
June-2019
Required
2019-20
+ - Total 2019 2019-20
+ - (9+10+11-8)
- -
1 2 3 4 5 6 7 8 9 10 11 12
A01229 Special Compensation Allowance - - -
A01230 Dusting Allowance - - -
A01231 Drinking Water Allowance - - -
A01232 Performance Evaluation Allow - - -
A01235 Secreariat Allowance - - -
A01236 Deputation Allowance - - -
A01238 Charge Allowance - - -
A01239 Special Allowance 100% 1,500,000 1,500,000 (1,500,000)
A01240 Utility Allowance for Gas - - -
A01241 Utility Allowance for Electricity - - -
A01242 Consolidation Travel - - -
A01244 Adhoc Relief - - -
A01246 Indexed conveyance Allowance - - -
A01251 Mess Allowance (Aiwan-e-Sadr) - - -
A01256 Special Ad-hoc Relief Allowance - - -
A01258 Prime Minister's Secretariat Allowance - - -
A01259 Fuel Allowance - - -
A01262 Special Relief Allowance - - -
A01265 Cash Handling Allowance - - -
A01270 Others - - -
A012-2 Other Allowances 302,000 - - - - 302,000 - - - (302,000)
A01271 Overtime Allowance 1,000 1,000 (1,000)
A01272 Night Duty Allowance - - -
A01273 Honoraria 250,000 250,000 (250,000)
A01274 Medical Charges 50,000 50,000 (50,000)
A01276 Outfit Allowance - - -
A01277 Contingent Paid of Staff 1,000 1,000 (1,000)
Faisalabad-8 Page 65
Expenditure Additional
Token Anticipated Excess /
Re- Re- Final Grant upto Funds
Budget Supplemetary Surrender upto (Saving)
Classification Grant 2019-20 Grant
appropriation appropriation
-
(3+4+5-6-7) December
June-2019
Required
2019-20
+ - Total 2019 2019-20
+ - (9+10+11-8)
- -
1 2 3 4 5 6 7 8 9 10 11 12
A01278 Leave Salary - - -
A01299 Others - - -
A03 Operating Expenses 880,000 - - - - 880,000 - - - (880,000)
A031 Fee - - - - - - - - - -
A03101 Bank Fee - - -
A03102 Legal Fee - - -
A032 Communication 80,000 - - - - 80,000 - - - (80,000)
A03201 Postage & Telegraph 10,000 10,000 (10,000)
A03202 Telephone & Trunk Calls 70,000 70,000 (70,000)
A03203 Telex, Teleprinter and Fax - - -
A03204 Electronic Communication - - -
A03205 Courier & Pilot Services - - -
A03270 Others - - -
A033 Utilities 151,000 - - - - 151,000 - - - (151,000)
A03301 Gas 1,000 1,000 (1,000)
A03302 Water - - -
A03303 Electricity 150,000 150,000 (150,000)
A03304 Hot & Cold Weather Charges - - -
A03370 POL for Generator - - -
A034 Occupancy Costs 350,000 - - - - 350,000 - - - (350,000)
A03402 Rent of Office Building 350,000 350,000 (350,000)
A03403 Rent of Residential Building - - -
A03407 Rate & Taxes - - -
A03470 Others - - -
A036 Motor Vehicles 1,000 - - - - 1,000 - - - (1,000)
A03602 Insurance - - -
A03603 Registration 1,000 1,000 (1,000)
Faisalabad-8 Page 66
Expenditure Additional
Token Anticipated Excess /
Re- Re- Final Grant upto Funds
Budget Supplemetary Surrender upto (Saving)
Classification Grant 2019-20 Grant
appropriation appropriation
-
(3+4+5-6-7) December
June-2019
Required
2019-20
+ - Total 2019 2019-20
+ - (9+10+11-8)
- -
1 2 3 4 5 6 7 8 9 10 11 12
A03604 Token Taxes - - -
A038 Travel & Transportation 150,000 - - - - 150,000 - - - (150,000)
A03801 Training Domestic - - -
A03802 Training International - - -
A03805 Travelling Allowance 70,000 70,000 (70,000)
A03806 Transporation of Goods (Govt.) - - -
A03807 POL Charges, Aeroplance, Staff Cars 75,000 75,000 (75,000)
A03808 Conveyance Charges 5,000 5,000 (5,000)
A03809 CNG Charges - - -
A03825 Traveling Allowance Other than Govt. - - -
A039 General 148,000 - - - - 148,000 - - - (148,000)
A03901 Stationery 75,000 75,000 (75,000)
A03902 Printing & Publication - - -
A03903 Conference/Seminars/Workshops - - -
A03904 Hire of Vehicles - - -
A03905 Newspapers Periodical & Books 2,000 2,000 (2,000)
A03906 Uniforms & Protective clothing 1,000 1,000 (1,000)
A03907 Advertising & Publicity - - -
A03909 Tax Refund - - -
A03912 Delegation Abroad - - -
A03913 Contribution /Subcription - - -
A03914 Secret Service Expenditure - - -
A03915 Payment to Govt. Deptt. For Serv.Rend. - - -
A03917 Law Charges - - -
A03918 Exhibitions fairs & others national celebrations - - -
A03919 Payment to Other for Service Rendered - - -
A03928 Expenditure on Confiscated Goods - - -
Faisalabad-8 Page 67
Expenditure Additional
Token Anticipated Excess /
Re- Re- Final Grant upto Funds
Budget Supplemetary Surrender upto (Saving)
Classification Grant 2019-20 Grant
appropriation appropriation
-
(3+4+5-6-7) December
June-2019
Required
2019-20
+ - Total 2019 2019-20
+ - (9+10+11-8)
- -
1 2 3 4 5 6 7 8 9 10 11 12
A03933 Service Charges - - -
A03936 Foreign/Inland Training Course Fee - - -
A03940 Unforeseen Expenditure - - -
A03942 Cost of Other Stores 40,000 40,000 (40,000)
A03954 Ordinance Store - - -
A03955 Computer Stationery - - -
A03959 Stipend Incentives, Award & Allied - - -
A03960 Expenditure on Foreign Delegations - - -
A03970 Others 30,000 30,000 (30,000)
A04 Employees Retirement benefits 2,000 - - - - 2,000 - - - (2,000)
A041 Pension 2,000 - - - - 2,000 - - - (2,000)
A04101 Pension - Civil - - -
A04106 Reimbursement of Medical charges 1,000 1,000 (1,000)
A04114 Superannuation Encashment of LPR 1,000 1,000 (1,000)
A05 Grants Subsidies writeoff Loan 5,000 - - - - 5,000 - - - (5,000)
A052 Grant Domestic 5,000 - - - - 5,000 - - - (5,000)
Financial Assistance to the family of Deceased
A05216 Govt. Ser 1,000 1,000 (1,000)
A05219 Financial Assistance to Education 1,000 1,000 (1,000)
A05220 Financial Assistance to Accommodation 1,000 1,000 (1,000)
A05224 Financial Assistance to Cash Payment of plot 1,000 1,000 (1,000)
A05225 Financial Assistance marriage Grant 1,000 1,000 (1,000)
A06 Transfers 200,000 - - - - 200,000 - - - (200,000)
A061 Scholarship 200,000 - - - - 200,000 - - - (200,000)
A06103 Cash Award 200,000 200,000 (200,000)
A062 Technical Assistance - - - - - - - - - -
A06202 Contribution to Intenational Agency - - -
A063 Entertainments and Gifts - - - - - - - - - -
Faisalabad-8 Page 68
Expenditure Additional
Token Anticipated Excess /
Re- Re- Final Grant upto Funds
Budget Supplemetary Surrender upto (Saving)
Classification Grant 2019-20 Grant
appropriation appropriation
-
(3+4+5-6-7) December
June-2019
Required
2019-20
+ - Total 2019 2019-20
+ - (9+10+11-8)
- -
1 2 3 4 5 6 7 8 9 10 11 12
A06301 Entertainment and Gifts - - -
A064 Other Transfer Payments - - - - - - - - - -
A06470 Others - - -
A09 Physical Assets - - - - - - - - - -
A092 Purchase of Computer Equipment - - - - - - - - - -
A09201 Hardware - - -
A09202 Software - - -
A09203 I.T. Equipment - - -
A095 Purchase of Transport - - - - - - - - - -
A09501 Purchase of Transport - - -
A096 Purchase of Plant & Machinery - - - - - - - - - -
A09601 Purchase of Plant & Machinery - - -
A097 Purchase of Furniture & Fixtures - - - - - - - - - -
A09701 Purchase of Furniture & Fixture - - -
A13 Repair & Maint, of D.Goods 110,000 - - - - 110,000 - - - (110,000)
A130 Transport 60,000 - - - - 60,000 - - - (60,000)
A13001 Transport 60,000 60,000 (60,000)
A131 Machinery & Equipment 30,000 - - - - 30,000 - - - (30,000)
A13101 Repair of Machinery & Equipment 30,000 30,000 (30,000)
A132 Furniture & Fixture 20,000 - - - - 20,000 - - - (20,000)
A13201 Repair of Furniture & Fixture 20,000 20,000 (20,000)
A133 Building & Structure - - - - - - - - - -
A13301 Office Buildings - - - - - - - - - -
A13302 Residential Buildings - - - - - - - - - -
A137 Computer Equipment - - - - - - - - - -
A13701 Hardware - - -
A13702 Software - - -
Faisalabad-8 Page 69
Expenditure Additional
Token Anticipated Excess /
Re- Re- Final Grant upto Funds
Budget Supplemetary Surrender upto (Saving)
Classification Grant 2019-20 Grant
appropriation appropriation
-
(3+4+5-6-7) December
June-2019
Required
2019-20
+ - Total 2019 2019-20
+ - (9+10+11-8)
- -
1 2 3 4 5 6 7 8 9 10 11 12
A13703 I. T. Equipment - - -
A138 General - - - - - - - - - -
A13801 Maintenance of Gardens - - -
Total 8,608,000 - - - - 8,608,000 - - - (8,608,000)
Faisalabad-8 Page 70
SUBMISSION OF BUDGET 2018-19, REVISED 2019-20 AND BUDGET ESTIMATES
2020-21
Budget Revised Budget
Budget Released
Classification 2018-19
Released 2019- Estimateds Estimates
20 2019-20 2020-21
1 2 3 4 5
A01 Employee Related Expenses 12,444,000 11,244,000 11,079,000 20,006,072
A011 Basic Pay 5,930,000 5,020,000 4,523,000 7,916,200
A011-1 Pay of Officers 2,135,000 1,700,000 1,499,000 3,989,630
A01101 Basic Pay 2135000 1,700,000 1,499,000 3,989,630
A01102 Personal Pay -
A01103 Special Pay -
A01105 Qualification Pay -
A01106 Pay of Contract Staff -
A01150 Others -
A011-2 Pay of Other Staff 3,795,000 3,320,000 3,024,000 3,926,570
A01151 Basic Pay 3795000 3,320,000 3,024,000 3,926,570
A01152 Personal Pay -
A01153 Special Pay -
A01156 Pay of Contract Staff -
A01170 Others -
A012 Allowances 6,514,000 6,224,000 6,556,000 12,089,872
A012-1 Regular Allowances 5,714,000 5,381,000 5,386,000 10,609,872
A01201 Senior Post Allowance 1,000 1,000 12,000
A01202 House Rent Allowance 410000 500,000 473,000 1,313,352
A01203 Convayance Allowance 510000 455,000 424,000 903,636
A01204 Sumptuary Allowance -
A01205 Dearness Allowance -
A01206 Local Compensatory Allowance -
A01207 Washing Allowance 4000 4,000 4,000 7,200
A01208 Dress Allowance 4000 4,000 4,000 7,200
A01209 Special Additional Allowance -
A0120D Integrated Allowance -
Multan-9 Page 71
Budget Revised Budget
Budget Released
Classification 2018-19
Released 2019- Estimateds Estimates
20 2019-20 2020-21
1 2 3 4 5
A0120H Hair Cutting Allowance -
A0120N Special Allow. @20% Basic Pay -
A0120P Adhoc Relief 2009 -
A0120Q Fixed Daily Allowance 5000 5,000 5,000 9,600
A0120X Adhoc Allowance - 2010 (50%) -
A01211 Hill Allow -
A01216 Qualification Allow -
A01217 Medical Allowance 310000 250,000 230,000 520,764
A01218 Fixed Contingent/Stationery Allow. -
A0121A Adhoc Allowance - 2011 (15%) -
A0121J Transport Monetization Allowance -
A0121M Adhoc Relief Allowance 2012 (20%) -
A0122N Special Conveyance Allow to Disable -
A0121Q Audit & Accounts Allowance 20% -
A0121T Adhoc Relief Allowance - 2013 10% -
A0121Z Adhoc Relief Allowance - 2014 10% -
A0122C Adhoc Relief Allowance - 2015 7.5% -
A0122M Adhoc Relief Allowance - 2016 10% 470000 378,000 344,000 641,388
A0122Y Adhoc Relief Allowance - 2017 10% 581000 485,000 453,000 818,316
A0123G Adhoc Relief Allowance - 2018 10% 485,000 453,000 808,416
A0123P Adhoc Relief Allowance - 2019 10% 4,042,800
A0122O Fixed FBR Incentive 825000 712,000 666,000 1,345,200
A01224 Entertainment Allowance 1,000 1,000 12,000
A01225 Instruction Allowance -
A01226 Computer Allowance -
A01228 Orderly Allowance 1,000 1,000 168,000
A01229 Special Compensation Allowance -
A01230 Dusting Allowance -
A01231 Drinking Water Allowance -
Multan-9 Page 72
Budget Revised Budget
Budget Released
Classification 2018-19
Released 2019- Estimateds Estimates
20 2019-20 2020-21
1 2 3 4 5
A01232 Performance Evaluation Allow -
A01235 Secreariat Allowance -
A01236 Deputation Allowance -
A01238 Charge Allowance -
A01239 Special Allowance 100% 2595000 2,100,000 1,887,000
A01240 Utility Allowance for Gas -
A01241 Utility Allowance for Electricity -
A01242 Consolidation Travel -
A01244 Adhoc Relief - 440,000
A01246 Indexed conveyance Allowance -
A01251 Mess Allowance (Aiwan-e-Sadr) -
A01256 Special Ad-hoc Relief Allowance -
A01258 Prime Minister's Secretariat Allowance -
A01259 Fuel Allowance -
A01262 Special Relief Allowance -
A01265 Cash Handling Allowance -
A01270 Others -
A012-2 Other Allowances 800,000 843,000 1,170,000 1,480,000
A01271 Overtime Allowance - 50,000 50,000
A01272 Night Duty Allowance -
A01273 Honoraria 700000 742,000 440,000 750,000
A01274 Medical Charges 100000 100,000 500,000 500,000
A01276 Outfit Allowance -
A01277 Contingent Paid of Staff 1,000 180,000 180,000
A01278 Leave Salary -
A01299 Others -
A03 Operating Expenses 1,187,400 1,243,000 2,385,000 3,036,000
A031 Fee - - - -
A03101 Bank Fee -
Multan-9 Page 73
Budget Revised Budget
Budget Released
Classification 2018-19
Released 2019- Estimateds Estimates
20 2019-20 2020-21
1 2 3 4 5
A03102 Legal Fee -
A032 Communication 65,773 120,000 174,000 186,000
A03201 Postage & Telegraph 10000 20,000 50,000 50,000
A03202 Telephone & Trunk Calls 50773 100,000 100,000 100,000
A03203 Telex, Teleprinter and Fax -
A03204 Electronic Communication -
A03205 Courier & Pilot Services 5000 - 24,000 36,000
A03270 Others -
A033 Utilities 111,000 133,000 150,000 211,000
A03301 Gas - 1,000 1,000
A03302 Water 5000 13,000 13,000 24,000
A03303 Electricity 104000 100,000 100,000 150,000
A03304 Hot & Cold Weather Charges 2000 20,000 36,000 36,000
A03370 POL for Generator -
A034 Occupancy Costs 577,000 722,000 722,000 722,000
A03402 Rent of Office Building 577000 722,000 722,000 722,000
A03403 Rent of Residential Building -
A03407 Rate & Taxes -
A03470 Others -
A036 Motor Vehicles - - -
A03602 Insurance -
A03603 Registration -
A03604 Token Taxes -
A038 Travel & Transportation 259,627 111,000 713,000 1,025,000
A03801 Training Domestic -
A03802 Training International -
A03805 Travelling Allowance 250627 100,000 700,000 1,000,000
A03806 Transporation of Goods (Govt.) -
A03807 POL Charges, Aeroplance, Staff Cars 1,000 1,000 1,000
Multan-9 Page 74
Budget Revised Budget
Budget Released
Classification 2018-19
Released 2019- Estimateds Estimates
20 2019-20 2020-21
1 2 3 4 5
A03808 Conveyance Charges 9000 10,000 12,000 24,000
A03809 CNG Charges -
A03825 Traveling Allowance Other than Govt. -
A039 General 174,000 157,000 626,000 892,000
A03901 Stationery 50000 70,000 150,000 200,000
A03902 Printing & Publication 9000 - 50,000 100,000
A03903 Conference/Seminars/Workshops -
A03904 Hire of Vehicles -
A03905 Newspapers Periodical & Books 6,000 6,000 12,000
A03906 Uniforms & Protective clothing 10000 1,000 100,000 200,000
A03907 Advertising & Publicity -
A03909 Tax Refund -
A03912 Delegation Abroad -
A03913 Contribution /Subcription -
A03914 Secret Service Expenditure -
A03915 Payment to Govt. Deptt. For Serv.Rend. -
A03917 Law Charges -
A03918 Exhibitions fairs & others national celebrations -
A03919 Payment to Other for Service Rendered -
A03928 Expenditure on Confiscated Goods -
A03933 Service Charges -
A03936 Foreign/Inland Training Course Fee -
A03940 Unforeseen Expenditure -
A03942 Cost of Other Stores 30000 30,000 100,000 150,000
A03954 Ordinance Store -
A03955 Computer Stationery 30000 30,000 150,000 150,000
A03959 Stipend Incentives, Award & Allied -
A03960 Expenditure on Foreign Delegations -
A03970 Others 45000 20,000 70,000 80,000
Multan-9 Page 75
Budget Revised Budget
Budget Released
Classification 2018-19
Released 2019- Estimateds Estimates
20 2019-20 2020-21
1 2 3 4 5
A04 Employees Retirement benefits 1,225,000 204,000 556,000 353,000
A041 Pension 1,225,000 204,000 556,000 353,000
A04101 Pension - Civil -
A04106 Reimbursement of Medical charges 1,000 1,000 1,000
A04114 Superannuation Encashment of LPR 1225000 203,000 555,000 352,000
A05 Grants Subsidies writeoff Loan 802,000 5,000 6,503,000 6,503,000
A052 Grant Domestic 802,000 5,000 6,503,000 6,503,000
Financial Assistance to the family of Deceased
A05216 Govt. Ser
1000 1,000 1,500,000 1,500,000
A05219 Financial Assistance to Education 1,000 1,000 1,000
A05220 Financial Assistance to Accommodation 1,000 1,000 1,000
A05224 Financial Assistance to Cash Payment of plot 1000 1,000 5,000,000 5,000,000
A05225 Financial Assistance marriage Grant 800000 1,000 1,000 1,000
A06 Transfers 200,000 300,000 880,000 880,000
A061 Scholarship 200,000 300,000 880,000 880,000
A06103 Cash Award 200000 300,000 880,000 880,000
A062 Technical Assistance - - - -
A06202 Contribution to Intenational Agency -
A063 Entertainments and Gifts - - - -
A06301 Entertainment and Gifts -
A064 Other Transfer Payments - - - -
A06470 Others -
A09 Physical Assets - - 501,000 501,000
A092 Purchase of Computer Equipment - - - -
A09201 Hardware -
A09202 Software -
A09203 I.T. Equipment -
A095 Purchase of Transport - - 1,000 1,000
A09501 Purchase of Transport - 1,000 1,000
A096 Purchase of Plant & Machinery - - - -
Multan-9 Page 76
Budget Revised Budget
Budget Released
Classification 2018-19
Released 2019- Estimateds Estimates
20 2019-20 2020-21
1 2 3 4 5
A09601 Purchase of Plant & Machinery -
A097 Purchase of Furniture & Fixtures - - 500,000 500,000
A09701 Purchase of Furniture & Fixture - 500,000 500,000
A13 Repair & Maint, of D.Goods 46,900 66,000 451,000 601,000
A130 Transport 1,000 1,000 1,000 1,000
A13001 Transport 1000 1,000 1,000 1,000
A131 Machinery & Equipment 45,000 30,000 200,000 200,000
A13101 Repair of Machinery & Equipment 45000 30,000 200,000 200,000
A132 Furniture & Fixture 900 20,000 150,000 200,000
A13201 Repair of Furniture & Fixture 900 20,000 150,000 200,000
A133 Building & Structure - - - -
A13301 Office Buildings - - -
A13302 Residential Buildings - - -
A137 Computer Equipment - 15,000 50,000 100,000
A13701 Hardware 15,000 50,000 100,000
A13702 Software -
A13703 I. T. Equipment -
A138 General - - 50,000 100,000
A13801 Maintenance of Gardens - 50,000 100,000
Total 15,905,300 13,062,000 22,355,000 31,880,072
Multan-9 Page 77
DIRECTOR INTERNAL AUDIT SOUTHERN REGION (IR) KARACHI
Expenditure Additional
Token Anticipated
Re- Re- Final Grant upto Funds
Budget Supplemetary Surrender upto
Classification Grant 2019-20 Grant
appropriation appropriation
-
(3+4+5-6-7) December
June-2019
Required
+ - Total 2019 2019-20
+ -
- -
1 2 3 4 5 6 7 8 9 10 11
A01 Employee Related Expenses 32,251,000 - - - - 32,251,000 - - -
A011 Basic Pay 14,586,000 - - - - 14,586,000 - - -
A011-1 Pay of Officers 4,536,000 - - - - 4,536,000 - - -
A01101 Basic Pay 4,500,000 4,500,000
A01102 Personal Pay - -
A01103 Special Pay - -
A01105 Qualification Pay 36,000 36,000
A01106 Pay of Contract Staff - -
A01150 Others - -
A011-2 Pay of Other Staff 10,050,000 - - - - 10,050,000 - - -
A01151 Basic Pay 10,000,000 10,000,000
A01152 Personal Pay 50,000 50,000
A01153 Special Pay - -
A01156 Pay of Contract Staff - -
A01170 Others - -
A012 Allowances 17,665,000 - - - - 17,665,000 - - -
A012-1 Regular Allowances 15,513,000 - - - - 15,513,000 - - -
A01201 Senior Post Allowance - -
A01202 House Rent Allowance 350,000 350,000
A01203 Convayance Allowance 1,200,000 1,200,000
A01204 Sumptuary Allowance - -
A01205 Dearness Allowance - -
A01206 Local Compensatory Allowance - -
A01207 Washing Allowance 2,000 2,000
A01208 Dress Allowance 2,000 2,000
A01209 Special Additional Allowance - -
SR, Karachi-10 Page 78
Expenditure Additional
Token Anticipated
Re- Re- Final Grant upto Funds
Budget Supplemetary Surrender upto
Classification Grant 2019-20 Grant
appropriation appropriation
-
(3+4+5-6-7) December
June-2019
Required
+ - Total 2019 2019-20
+ -
- -
1 2 3 4 5 6 7 8 9 10 11
A0120D Integrated Allowance 32,000 32,000
A0120H Hair Cutting Allowance - -
A0120N Special Allow. @20% Basic Pay - -
A0120P Adhoc Relief 2009 - -
A0120Q Fixed Daily Allowance - -
A0120X Adhoc Allowance - 2010 (50%) - -
A01211 Hill Allow - -
A01216 Qualification Allow - -
A01217 Medical Allowance 738,000 738,000
A01218 Fixed Contingent/Stationery Allow. - -
A0121A Adhoc Allowance - 2011 (15%) - -
A0121J Transport Monetization Allowance - -
A0121M Adhoc Relief Allowance 2012 (20%) - -
A0122N Special Conveyance Allow to Disable - -
A0121Q Audit & Accounts Allowance 20% - -
A0121T Adhoc Relief Allowance - 2013 10% - -
A0121Z Adhoc Relief Allowance - 2014 10% - -
A0122C Adhoc Relief Allowance - 2015 7.5% - -
A0122M Adhoc Relief Allowance - 2016 10% 1,248,000 1,248,000
A0122Y Adhoc Relief Allowance - 2017 10% 1,560,000 1,560,000
A0123G Adhoc Relief Allowance - 2018 10% 1,560,000 1,560,000
A0123P Adhoc Relief Allowance - 2019 10% -
A0122O Fixed FBR Incentive 1,800,000 1,800,000
A01224 Entertainment Allowance 12,000 12,000
A01225 Instruction Allowance - -
A01226 Computer Allowance 9,000 9,000
A01228 Orderly Allowance - -
Excess /
(Saving)
2019-20
(9+10+11-8)
12
(32,251,000)
(14,586,000)
(4,536,000)
(4,500,000)
-
-
(36,000)
-
-
(10,050,000)
(10,000,000)
(50,000)
-
-
-
(17,665,000)
(15,513,000)
-
(350,000)
(1,200,000)
-
-
-
(2,000)
(2,000)
-
SR, Karachi-10 Page 86
Excess /
(Saving)
2019-20
(9+10+11-8)
12
(32,000)
-
-
-
-
-
-
-
(738,000)
-
-
-
-
-
-
-
-
-
(1,248,000)
(1,560,000)
(1,560,000)
-
(1,800,000)
(12,000)
-
(9,000)
-
12
-
-
-
-
-
-
-
(7,000,000)
-
-
-
-
-
-
-
-
-
-
-
-
(2,152,000)
(50,000)
-
(1,350,000)
(750,000)
-
(1,000)
12
(1,000)
-
(3,275,000)
-
-
-
(220,000)
(20,000)
(200,000)
-
-
-
-
(410,000)
-
-
(400,000)
(10,000)
-
(2,000,000)
-
(2,000,000)
-
-
(3,000)
-
(3,000)
12
-
(330,000)
-
-
(100,000)
-
(200,000)
(30,000)
-
-
(312,000)
(100,000)
(10,000)
(1,000)
-
(20,000)
(50,000)
-
-
-
-
-
-
(1,000)
-
-
-
12
-
-
-
(50,000)
-
(40,000)
-
-
(40,000)
(2,550,000)
(2,550,000)
-
(50,000)
(2,500,000)
(5,000)
(5,000)
(1,000)
(1,000)
(1,000)
(1,000)
(1,000)
(500,000)
(500,000)
(500,000)
-
-
-
12
-
-
-
-
-
-
-
-
-
-
-
-
-
-
(300,000)
(150,000)
(150,000)
(50,000)
(50,000)
(50,000)
(50,000)
-
-
-
(50,000)
(50,000)
-
12
-
-
-
(38,881,000)
Hyderabad-11 Page 95
Expenditure Additional
Token Anticipated Excess /
Re- Re- Final Grant upto Funds
Budget Supplemetary Surrender upto (Saving)
Classification Grant 2019-20 Grant
appropriation appropriation
-
(3+4+5-6-7) December
June-2019
Required
2019-20
+ - Total 2019 2019-20
+ - (9+10+11-8)
- -
1 2 3 4 5 6 7 8 9 10 11 12
A01229 Special Compensation Allowance - - -
A01230 Dusting Allowance - - -
A01231 Drinking Water Allowance - - -
A01232 Performance Evaluation Allow - - -
A01235 Secreariat Allowance - - -
A01236 Deputation Allowance - - -
A01238 Charge Allowance - - -
A01239 Special Allowance 100% 4,000,000 4,000,000 (4,000,000)
A01240 Utility Allowance for Gas - - -
A01241 Utility Allowance for Electricity - - -
A01242 Consolidation Travel - - -
A01244 Adhoc Relief - - -
A01246 Indexed conveyance Allowance - - -
A01251 Mess Allowance (Aiwan-e-Sadr) - - -
A01256 Special Ad-hoc Relief Allowance - - -
A01258 Prime Minister's Secretariat Allowance - - -
A01259 Fuel Allowance - - -
A01262 Special Relief Allowance - - -
A01265 Cash Handling Allowance - - -
A01270 Others - - -
A012-2 Other Allowances 1,421,000 - - - - 1,421,000 - - - (1,421,000)
A01271 Overtime Allowance 20,000 20,000 (20,000)
A01272 Night Duty Allowance - - -
A01273 Honoraria 700,000 700,000 (700,000)
A01274 Medical Charges 700,000 700,000 (700,000)
A01276 Outfit Allowance - - -
A01277 Contingent Paid of Staff 1,000 1,000 (1,000)
Hyderabad-11 Page 96
Expenditure Additional
Token Anticipated Excess /
Re- Re- Final Grant upto Funds
Budget Supplemetary Surrender upto (Saving)
Classification Grant 2019-20 Grant
appropriation appropriation
-
(3+4+5-6-7) December
June-2019
Required
2019-20
+ - Total 2019 2019-20
+ - (9+10+11-8)
- -
1 2 3 4 5 6 7 8 9 10 11 12
A01278 Leave Salary - - -
A01299 Others - - -
A03 Operating Expenses 778,000 - - - - 778,000 - - - (778,000)
A031 Fee - - - - - - - - - -
A03101 Bank Fee - - -
A03102 Legal Fee - - -
A032 Communication 95,000 - - - - 95,000 - - - (95,000)
A03201 Postage & Telegraph 20,000 20,000 (20,000)
A03202 Telephone & Trunk Calls 75,000 75,000 (75,000)
A03203 Telex, Teleprinter and Fax - - -
A03204 Electronic Communication - - -
A03205 Courier & Pilot Services - - -
A03270 Others - - -
A033 Utilities 250,000 - - - - 250,000 - - - (250,000)
A03301 Gas - - -
A03302 Water - - -
A03303 Electricity 200,000 200,000 (200,000)
A03304 Hot & Cold Weather Charges - - -
A03370 POL for Generator 50,000 50,000 (50,000)
A034 Occupancy Costs - - - - - - - - - -
A03402 Rent of Office Building - - -
A03403 Rent of Residential Building - - -
A03407 Rate & Taxes - - -
A03470 Others - - -
A036 Motor Vehicles 1,000 - - - - 1,000 - - - (1,000)
A03602 Insurance - - -
A03603 Registration 1,000 1,000 (1,000)
Hyderabad-11 Page 97
Expenditure Additional
Token Anticipated Excess /
Re- Re- Final Grant upto Funds
Budget Supplemetary Surrender upto (Saving)
Classification Grant 2019-20 Grant
appropriation appropriation
-
(3+4+5-6-7) December
June-2019
Required
2019-20
+ - Total 2019 2019-20
+ - (9+10+11-8)
- -
1 2 3 4 5 6 7 8 9 10 11 12
A03604 Token Taxes - - -
A038 Travel & Transportation 220,000 - - - - 220,000 - - - (220,000)
A03801 Training Domestic - - -
A03802 Training International - - -
A03805 Travelling Allowance 100,000 100,000 (100,000)
A03806 Transporation of Goods (Govt.) - - -
A03807 POL Charges, Aeroplance, Staff Cars 100,000 100,000 (100,000)
A03808 Conveyance Charges 20,000 20,000 (20,000)
A03809 CNG Charges - - -
A03825 Traveling Allowance Other than Govt. - - -
A039 General 212,000 - - - - 212,000 - - - (212,000)
A03901 Stationery 100,000 100,000 (100,000)
A03902 Printing & Publication 1,000 1,000 (1,000)
A03903 Conference/Seminars/Workshops - - -
A03904 Hire of Vehicles - - -
A03905 Newspapers Periodical & Books 10,000 10,000 (10,000)
A03906 Uniforms & Protective clothing 1,000 1,000 (1,000)
A03907 Advertising & Publicity - - -
A03909 Tax Refund - - -
A03912 Delegation Abroad - - -
A03913 Contribution /Subcription - - -
A03914 Secret Service Expenditure - - -
A03915 Payment to Govt. Deptt. For Serv.Rend. - - -
A03917 Law Charges - - -
A03918 Exhibitions fairs & others national celebrations - - -
A03919 Payment to Other for Service Rendered - - -
A03928 Expenditure on Confiscated Goods - - -
Hyderabad-11 Page 98
Expenditure Additional
Token Anticipated Excess /
Re- Re- Final Grant upto Funds
Budget Supplemetary Surrender upto (Saving)
Classification Grant 2019-20 Grant
appropriation appropriation
-
(3+4+5-6-7) December
June-2019
Required
2019-20
+ - Total 2019 2019-20
+ - (9+10+11-8)
- -
1 2 3 4 5 6 7 8 9 10 11 12
A03933 Service Charges - - -
A03936 Foreign/Inland Training Course Fee - - -
A03940 Unforeseen Expenditure - - -
A03942 Cost of Other Stores 50,000 50,000 (50,000)
A03954 Ordinance Store - - -
A03955 Computer Stationery 30,000 30,000 (30,000)
A03959 Stipend Incentives, Award & Allied - - -
A03960 Expenditure on Foreign Delegations - - -
A03970 Others 20,000 20,000 (20,000)
A04 Employees Retirement benefits 850,000 - - - - 850,000 - - - (850,000)
A041 Pension 850,000 - - - - 850,000 - - - (850,000)
A04101 Pension - Civil - - -
A04106 Reimbursement of Medical charges 50,000 50,000 (50,000)
A04114 Superannuation Encashment of LPR 800,000 800,000 (800,000)
A05 Grants Subsidies writeoff Loan 5,000 - - - - 5,000 - - - (5,000)
A052 Grant Domestic 5,000 - - - - 5,000 - - - (5,000)
Financial Assistance to the family of Deceased
A05216 Govt. Ser 1,000 1,000 (1,000)
A05219 Financial Assistance to Education 1,000 1,000 (1,000)
A05220 Financial Assistance to Accommodation 1,000 1,000 (1,000)
A05224 Financial Assistance to Cash Payment of plot 1,000 1,000 (1,000)
A05225 Financial Assistance marriage Grant 1,000 1,000 (1,000)
A06 Transfers 200,000 - - - - 200,000 - - - (200,000)
A061 Scholarship 200,000 - - - - 200,000 - - - (200,000)
A06103 Cash Award 200,000 200,000 (200,000)
A062 Technical Assistance - - - - - - - - - -
A06202 Contribution to Intenational Agency - - -
A063 Entertainments and Gifts - - - - - - - - - -
Hyderabad-11 Page 99
Expenditure Additional
Token Anticipated Excess /
Re- Re- Final Grant upto Funds
Budget Supplemetary Surrender upto (Saving)
Classification Grant 2019-20 Grant
appropriation appropriation
-
(3+4+5-6-7) December
June-2019
Required
2019-20
+ - Total 2019 2019-20
+ - (9+10+11-8)
- -
1 2 3 4 5 6 7 8 9 10 11 12
A06301 Entertainment and Gifts - - -
A064 Other Transfer Payments - - - - - - - - - -
A06470 Others - - -
A09 Physical Assets - - - - - - - - - -
A092 Purchase of Computer Equipment - - - - - - - - - -
A09201 Hardware - - -
A09202 Software - - -
A09203 I.T. Equipment - - -
A095 Purchase of Transport - - - - - - - - - -
A09501 Purchase of Transport - - -
A096 Purchase of Plant & Machinery - - - - - - - - - -
A09601 Purchase of Plant & Machinery - - -
A097 Purchase of Furniture & Fixtures - - - - - - - - - -
A09701 Purchase of Furniture & Fixture - - -
A13 Repair & Maint, of D.Goods 230,000 - - - - 230,000 - - - (230,000)
A130 Transport 80,000 - - - - 80,000 - - - (80,000)
A13001 Transport 80,000 80,000 (80,000)
A131 Machinery & Equipment 100,000 - - - - 100,000 - - - (100,000)
A13101 Repair of Machinery & Equipment 100,000 100,000 (100,000)
A132 Furniture & Fixture 50,000 - - - - 50,000 - - - (50,000)
A13201 Repair of Furniture & Fixture 50,000 50,000 (50,000)
A133 Building & Structure - - - - - - - - - -
A13301 Office Buildings - - - - - - - - - -
A13302 Residential Buildings - - - - - - - - - -
A137 Computer Equipment - - - - - - - - - -
A13701 Hardware - - -
A13702 Software - - -
Excess /
(Saving)
2019-20
(9+10+11-8)
12
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
SUMMARY Page 126
Excess /
(Saving)
2019-20
(9+10+11-8)
12
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
12
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
12
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
12
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
12
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
12
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
12
Err:509
Err:509
Err:509
Err:509
Total
- - - - - - - -