Federal Medium Term Budget Estimates for Service Delivery 2019-20 to 2021-22
The Federal Medium Term Budget Estimates for Service Delivery 2019-20 to 2021-22 is part of the federal budget for FY 2019-20. This page reproduces the text of its 362 PDF pages, extracted automatically from the official PDF published by the Finance Division, Government of Pakistan.
This text was extracted automatically from the PDF's text layer, without OCR. Tables are rebuilt from the page layout and can differ from the printed columns, a page that is only a chart or image links to the PDF, and blank pages are left out. Check the official PDF before relying on any figure.
Federal
Medium Term Budget Estimates for Service Delivery 2019-20 to 2021-22
Government of Pakistan Finance Division Islamabad
Preface
The Medium Term Budget Estimates for Service Delivery set out in this document have been prepared under the Medium Term Budgetary Framework (MTBF) for the Federal Government. The Budget Estimates for Service Delivery (BESD) which are referred to as the “Green Book” is an endeavor to specify the purposes i.e. output and outcomes expected to be achieved with funds appropriated by Parliament. The Green Book provides supplementary information to the details of Demands for Grants and Appropriations - generally known as “Pink Book”, which set out the details of the Budget by accounting Budget line according to the functional and object classifications of the Chart of Accounts.
The key elements of Green Book are:
Three-year framework for budgetary planning which lies at the heart of the MTBF reforms. Under this process ministries make their plans and prepare budgetary estimates for a rolling 3-year budgetary horizon. This includes the 2019-20 estimates, which are to be appropriated by Parliament, and two additional or “outer” years estimates (in this case 2020-21 and 2021-22) for planning purposes.
Breakdown of each Ministry’s Budget by “Outputs” . Outputs represent major lines of service delivery of each ministry. Each ministry identifies its main lines of service delivery and the costs associated with the delivery of each main line of service, down to the level of the individual spending unit. This would enable Parliament and other stakeholders to assess whether value for money in terms of delivery of services is being achieved.
L inkage of service delivery with total budgetary allocations for each Ministry / Division (current and development). As the government budget is divided between the recurrent budget and development budget, the delivery of outputs and outcomes requires a combination of allocations through the recurrent budget to meet the operations costs and development budget to meet cost of expansion of access to services or improvement of the future quality of public services.
Development of indicators, which should be used for measuring the quantity and quality of services (outputs) to be delivered. The Green Book also provides targets for the levels of services, which the ministries and divisions are expecting to achieve. Budgetary preparation based on specified outputs/services, provides a basis for monitoring of the results expected from public spending.
Identification of outcomes that represent effects of service delivery on the target population. Outcomes are often more difficult to measure than outputs and are typically measured less frequently.
I hope that this document would be of value in terms of describing the linkage between budgetary allocations and the public services delivered.
NAVEED KAMRAN BALOCH
Secretary to the Government of Pakistan
Finance Division
Islamabad, the 11th June 2019
Table of Contents
| Composition of this document | v |
|---|---|
| Summary of the Medium-Term Budget | vii |
| Detailed Medium-Term Budget Estimates by Service Delivery | |
| Page | |
| Cabinet Secretariat | 1 |
| Cabinet Division | 2 |
| Federal Public Service Commission | 7 |
| Earthquake Reconstruction and Rehabilitation Authority | 10 |
| Aviation Division | 13 |
| Capital Administration and Development Division | 16 |
| Establishment Division | 19 |
| National School of Public Policy | 25 |
| National Security Division | 27 |
| Prime Minister's Office (Public) | 30 |
| Prime Minister's Office (Internal) | 32 |
| Board of Investment | 34 |
| Prime Minister's Inspection Commission | 37 |
| Pakistan Atomic Energy Commission | 39 |
| Pakistan Nuclear Regulatory Authority | 42 |
| President's Secretariat - Personal | 45 |
| President's Secretariat - Public | 47 |
| Pakistan Space and Upper Atmosphere Research Commission | 49 |
| Civil Services Academy | 52 |
| Benazir Income Support Programme | 54 |
| Pakistan Bait-ul-Mal | 57 |
| Poverty Alleviation Social Safety Division | 60 |
| National Disaster Management Authority | 62 |
| Federal Tax Ombudsman Secretariat | 64 |
| Ministry of Climate Change | 67 |
| Ministry of Commerce and Textile | 72 |
| Commerce Division | 73 |
| Textile Division | 77 |
| Ministry of Communications | 81 |
| Ministry of Defence | 88 |
| Ministry of Defence Production | 94 |
| Ministry of Energy | 98 |
| Power Division | 99 |
| Petroleum Division | 102 |
| Ministry of Federal Education and Professional Training | 106 |
| Federal Education and Professional Training Division | 107 |
| Higher Education Commission | 115 |
| National Vocational and Technical Training Commission | 122 |
|---|---|
| Ministry of Finance, Revenue and Economic Affairs | 125 |
| Finance Division | 126 |
| Controller General of Accounts | 134 |
| Economic Affairs Division | 138 |
| Federal Board of Revenue | 142 |
| Auditor General of Pakistan | 151 |
| Ministry of Foreign Affairs | 154 |
| Ministry of Housing and Works | 158 |
| Ministry of Human Rights | 162 |
| Ministry of Industries and Production | 167 |
| Ministry of Information, Broadcasting and National Heritage | 175 |
| Information and Broadcasting Division | 176 |
| National History and Literary Heritage Division | 182 |
| Ministry of Information Technology and Telecommunication | 189 |
| Ministry of Inter-Provincial Coordination | 198 |
| Ministry of Interior | 204 |
| Ministry of Kashmir Affairs and Gilgit-Baltistan | 214 |
| Ministry of Law and Justice | 219 |
| Law and Justice Division | 220 |
| Federal Shariat Court | 225 |
| Federal Ombudsman Secretariat for protection against harassment of women at workplace | 227 |
| Islamabad High Court | 229 |
| Supreme Court of Pakistan | 232 |
| National Accountability Bureau | 234 |
| Election Commission of Pakistan | 236 |
| Council of Islamic Ideology | 240 |
| Ministry of Maritime Affairs | 242 |
| Ministry of Narcotics Control | 247 |
| Ministry of National Food Security and Research | 251 |
| Ministry of National Health Services, Regulations and Coordination | 258 |
| Ministry of Overseas Pakistanis and Human Resource Development | 269 |
| Ministry of Parliamentary Affairs | 274 |
| Ministry of Privatization | 277 |
| Ministry of Planning, Development and Reforms | 280 |
| Ministry of Postal Services | 287 |
| Ministry of Railways | 291 |
| Ministry of Religious Affairs and Inter-Faith Harmony | 298 |
| Ministry of Science and Technology | 303 |
| Ministry of Statistics | 311 |
| Ministry of State and Frontier Regions | 316 |
| States and Frontier Regions Division | 317 |
| FATA Secretariat | 320 |
| Ministry of Water Resources | 326 |
| National Assembly and The Senate | 334 |
| National Assembly | 335 |
|---|---|
| The Senate | 338 |
| Wafaqi Mohtasib Secretariat | 341 |
| SUMMARY | 343-350 |
Composition of this document
This document presents medium-term (2019-20 to 2021-222) budget estimates by outputs for each Ministry / Principal Accounting Officer separately. The presentation in the document, also known as the MTBF “Green Book” has been improved this year. The following key improvements have been made:
- The budget is presented by Ministry / Principal Accounting Officer (i.e. the executing agency). In order to present reconciliation with the Demands for Grants and Appropriation, the budget for each Principal Accounting Officer is also shown by Demands for Grants.
This method of presentation allows enhanced understanding of policy priorities (services or outputs) and the related budgets. For example, in the book “Demands for Grants and Appropriations” the budget for Higher Education Commission is part of the Demands shown in the Finance Division. The MTBF “Green Book” shows the same budget but mentions it under the Principal Accounting Officer - i.e. the Executive Director of Higher Education Commission. A reconciliation between “Demands and Grants and Appropriations” and MTBF “Green Book” is also shown with each Principal Accounting Officer separately.
The actual expenditure (on provisional basis) is provided for the past two years (i.e. for 2016-17, and 201718). The expenditure has been extracted from computerised accounting system called “Project to Improve Financial Reporting and Auditing” (PIFRA). These numbers are provided on provisional basis.
Name of the policy document, and organisational structure (consisting of attached departments and or autonomous organisations, etc.)
Together with the budget, a personnel plan is also provided
For each output, selected projects are shown in order to enhance clarification of how the Office of the Principal Accounting Officer intends to improve access and quality of services.
The budget 2019-20 is to be appropriated by the Parliament while the budget estimates for outer-years (2020-21 and 2021-22) are provided for planning purposes. The budget estimates for outer-years are a result of a technical exercise completed by the Finance and Planning Divisions to provide predictability of resources on the recurrent and development budgets. The budget ceilings (2019-20 to 2021-22) were issued to all the Federal Ministries by the Finance Division May 2019.
For each Ministry the following information is presented:
- Entity Name:
This is the name of the organisation that is headed by a Principal Accounting Officer while the Minister is the Executive Authority.
- Executive Authority:
Designation of the Minister is provided in this area.
- Goal:
A high-level statement providing overall goal of the organisation (Ministry / Division / Principal Accounting Officer) is included.
- Budget Information:
In this section actual expenditure, budget, and forecast estimates are provided by:
Outputs: These are the services delivered by an organisation (Ministry / Division / Principal Accounting Officer)
Demands for Grants: Demands for Grants are the method of appropriation. In this section reconciliation between Demands for Grants and budget by Principal Accounting Officer is provided.
Inputs: These are the line-items - or object classification of the Chart of Accounts.
- Policy Document:
Relevant policy document is provided in this section.
- Organisational Structure:
In this section the organisational structure - consisting of attached departments, autonomous bodies / corporations / authorities, is mentioned.
- Outputs:
Outputs are explained in this section including brief rationale and future policy priorities.
- Performance Indicators and Targets:
For each of the Output selected performance indicators and targets are provided in this section.
- Personnel Plan:
This section includes number of filled posts against different grades. In addition, where relevant information related to contractual posts and number of female employees is provided.
- Strategic initiatives - selected key projects:
For each output separately, selected key projects are provided together with their estimated cost, completion date, key milestones, expenditure till June 2018 and the budgets and forecasts.
Note Please note that the Actual Expenditure shown in this document is based on provisional figures obtained from the relevant Ministries and Accountant General of Pakistan Revenue (AGPR).
SUMMARY OF THE MEDIUM TERM BUDGET
| Act 2016-17 | uals 2017-18 | Budget 2018-19 | 2019-20 | Fore 2020-21 | Rs. '000 casts 2021-22 | |
|---|---|---|---|---|---|---|
| Cabinet Secretariat 1 | 246,746,669 | 195,973,208 | 216,502,169 | 303,852,685 | 310,639,769 | 334,259,583 |
| Secretary, Cabinet Division | 42,521,867 | 32,636,279 | 13,995,438 | 48,693,475 | 48,838,727 | 52,408,000 |
| Secretary, Federal Public Service Commission | 578,312 | 665,405 | 636,000 | 858,256 | 765,000 | 802,000 |
| Chairman, Earthquake Reconstruction and Rehabilitation Authority | 11,431,931 | 7,300,883 | 8,823,000 | 5,325,000 | 6,261,925 | 7,606,259 |
| Secretary, Aviation Division | 9,265,785 | 9,443,116 | 12,284,487 | 10,003,505 | 10,070,524 | 10,630,592 |
| Secretary, Capital Administration and Development Division | 19,875,942 | 263,491 | 492,354 | |||
| Secretary, Establishment Division | 4,019,641 | 4,474,726 | 3,371,000 | 5,397,246 | 5,600,726 | 5,837,661 |
| Rector, National School of Public Policy | 1,509,959 | 997,948 | 1,125,000 | 1,112,354 | 1,114,000 | 1,142,000 |
| Secretary National Security Division | 30,901 | 43,056 | 51,000 | 51,000 | 53,000 | 55,000 |
| Secretary to the Prime Minister | 472,810 | 404,615 | 514,000 | 474,000 | 486,000 | 498,000 |
| Military Secretary to the Prime Minister's Office (Internal) | 508,874 | 508,284 | 472,000 | 388,878 | 460,000 | 475,000 |
| Secretary, Board of Investment | 260,168 | 264,634 | 397,000 | 380,000 | 407,000 | 293,000 |
| Chairman, Prime Minister's Inspection Commission | 46,038 | 48,164 | 70,000 | 62,000 | 71,000 | 73,000 |
| Chairman, Pakistan Atomic Energy Commission | 36,777,409 | 20,961,355 | 37,027,890 | 33,796,256 | 38,788,121 | 46,008,940 |
| Chairman, Pakistan Nuclear Regulatory Authority | 926,243 | 976,325 | 1,024,000 | 1,270,470 | 1,384,298 | 1,526,690 |
| Military Secretary to the President (President's Secretariat - Personal) | 574,169 | 569,990 | 595,000 | 597,000 | 614,000 | 633,000 |
| Secretary to the President (President's Secretariat - Public) | 386,903 | 404,712 | 441,000 | 395,000 | 406,000 | 417,000 |
| Chairman, Pakistan Space and Upper Atmosphere Research Commission | 2,000,000 | 2,614,502 | 4,700,000 | 6,033,245 | 7,150,513 | 8,759,378 |
| Director General, Civil Services Academy | 493,990 | 501,000 | 603,000 | 618,000 | 633,000 | |
| Secretary, Benazir Income Support Programme | 110,877,083 | 106,631,565 | 124,700,000 | 180,000,000 | 179,085,898 | 187,924,693 |
| Managing Director, Pakistan Bait- ul-Mal | 4,433,615 | 6,000,000 | 5,000,000 | 5,653,000 | 5,653,000 | 5,653,000 |
| Secretary, Poverty Alleviation & Social Safety Division | 2,450,000 | 2,493,037 | 2,553,370 |
| Ac 2016-17 | tuals 2017-18 | Budget 2018-19 | 2019-20 | For 2020-21 | ecasts 2021-22 | |
|---|---|---|---|---|---|---|
| Chairman, National Disaster Management Authority | 249,019 | 270,170 | 282,000 | 309,000 | 319,000 | 330,000 |
| Federal Tax Ombudsman Secretariat 2 | 217,318 | 256,882 | 243,000 | 253,000 | 260,141 | 268,302 |
| Ministry of Climate Change 3 | 1,109,060 | 917,527 | 1,151,265 | 8,081,200 | 9,501,824 | 11,540,021 |
| Ministry of Commerce and Textile 4 | 5,989,400 | 12,304,505 | 23,624,437 | 51,767,828 | 47,355,463 | 37,710,247 |
| Secretary, Commerce Division | 5,555,589 | 11,901,630 | 16,912,000 | 16,180,000 | 16,798,593 | 17,111,956 |
| Secretary, Textile Division | 433,811 | 402,875 | 6,712,437 | 35,587,828 | 30,556,870 | 20,598,291 |
| Ministry of Communications 5 | 295,825,393 | 343,741,986 | 235,650,848 | 167,091,143 | 196,536,440 | 239,807,831 |
| Ministry of Defence 6 | 896,860,314 | 1,032,376,797 | 1,109,366,644 | 1,218,231,000 | 1,503,635,793 | 1,679,118,890 |
| Ministry of Defence Production 7 | 1,892,871 | 2,968,990 | 3,508,000 | 2,351,000 | 2,699,815 | 3,188,148 |
| Ministry of Energy 8 | 990,811 | 111,151,788 | 187,677,175 | 294,185,042 | 328,368,412 | 349,838,488 |
| Secretary, Power Division | 110,229,494 | 185,770,000 | 268,558,230 | 302,596,567 | 323,880,370 | |
| Secretary, Petroleum Division | 990,811 | 922,295 | 1,907,175 | 25,626,812 | 25,771,845 | 25,958,118 |
| Ministry of Federal Education and Professional Training 9 | 80,272,485 | 103,302,179 | 119,938,502 | 106,652,644 | 121,071,657 | 135,405,980 |
| Secretary, Federal Education and Professional Training Division | 5,206,623 | 17,923,248 | 18,732,552 | 18,123,762 | 20,448,008 | 22,448,910 |
| Executive Director, Higher Education Commission | 74,750,484 | 81,907,700 | 100,829,950 | 88,146,882 | 100,229,649 | 112,550,070 |
| Executive Director, National Vocational and Technical Training Commission | 315,378 | 3,471,230 | 376,000 | 382,000 | 394,000 | 407,000 |
| Ministry of Finance, Revenue and Economic Affairs 10 | 16,437,265,154 | 29,324,598,456 | 24,735,996,915 | 45,573,606,976 | 46,064,900,243 | 48,058,944,200 |
| Secretary, Finance Division | 15,640,853,696 | 28,521,197,236 | 23,514,268,380 | 42,963,932,299 | 44,939,126,908 | 47,063,445,544 |
| Controller General of Accounts | 5,665,850 | 6,183,999 | 5,887,000 | 7,294,450 | 5,879,000 | 6,040,000 |
| Secretary, Economic Affairs Division | 762,402,193 | 767,303,232 | 1,182,429,585 | 2,568,263,989 | 1,084,708,053 | 952,864,510 |
| Chairman, Federal Board of Revenue | 24,147,229 | 25,389,908 | 28,778,950 | 28,751,238 | 29,873,282 | 31,127,146 |
| Additional Auditor General | 4,196,185 | 4,524,080 | 4,633,000 | 5,365,000 | 5,313,000 | 5,467,000 |
| Ministry of Foreign Affairs 11 | 16,475,506 | 18,034,675 | 18,913,773 | 21,174,774 | 21,958,287 | 22,783,226 |
| Ministry of Housing and Works 12 | 15,363,442 | 16,778,978 | 9,694,564 | 12,347,506 | 13,327,276 | 14,418,964 |
| Ministry of Human Rights 13 | 442,696 | 537,848 | 738,000 | 655,900 | 648,956 | 691,395 |
| Ministry of Industries and Production 14 | 6,128,197 | 6,109,511 | 9,048,205 | 10,701,293 | 7,254,443 | 7,689,975 |
| Ministry of Information, Broadcasting and National Heritage 15 | 12,616,308 | 11,446,988 | 12,044,696 | 11,062,142 | 11,166,413 | 11,681,146 |
| Secretary, Information and Broadcasting Division | 11,226,186 | 10,249,316 | 10,347,055 | 9,763,126 | 9,799,816 | 10,234,450 |
| Actu 2016-17 | als 2017-18 | Budget 2018-19 | 2019-20 | Forec 2020-21 | asts 2021-22 | |
|---|---|---|---|---|---|---|
| Secretary, National History and Literary Heritage Division | 1,390,122 | 1,197,672 | 1,697,641 | 1,299,016 | 1,366,597 | 1,446,696 |
| Ministry of Information Technology and Telecommunication 16 | 4,581,925 | 4,615,200 | 7,121,325 | 11,774,617 | 12,551,381 | 14,491,382 |
| Ministry of Inter-Provincial Coordination 17 | 7,066,616 | 9,026,120 | 5,479,701 | 2,052,958 | 2,170,474 | 2,329,881 |
| Ministry of Interior 18 | 124,365,936 | 133,650,165 | 143,997,278 | 149,669,886 | 155,676,727 | 160,903,429 |
| Ministry of Kashmir Affairs and Gilgit-Baltistan 19 | 98,054,572 | 128,633,032 | 144,400,617 | 156,727,000 | 174,972,631 | 199,631,104 |
| Ministry of Law and Justice 20 | 11,752,771 | 18,294,894 | 13,796,000 | 20,477,225 | 17,544,020 | 18,606,297 |
| Secretary, Law and Justice Division | 4,025,207 | 4,311,947 | 5,157,000 | 5,450,225 | 6,432,000 | 7,158,000 |
| Registrar, Federal Shariat Court | 330,198 | 349,367 | 427,000 | 450,000 | 458,000 | 469,000 |
| Federal Ombudsman, for protection against harassment of women at workplace | 41,569 | 48,989 | 49,000 | 70,000 | 73,500 | 77,175 |
| Registrar, Islamabad High Court | 754,347 | 820,000 | 914,000 | 1,002,000 | 1,025,000 | 1,050,000 |
| Registrar, Supreme Court of Pakistan | 1,349,775 | 1,381,942 | 1,964,000 | 2,095,000 | 2,219,800 | 2,282,700 |
| Chairman, National Accountability Bureau | 2,513,305 | 2,464,613 | 2,634,000 | 4,424,000 | 4,556,720 | 4,693,422 |
| Secretary, Election Commission of Pakistan | 2,641,011 | 8,805,619 | 2,531,000 | 6,849,000 | 2,638,000 | 2,732,000 |
| Chairman, Council of Islamic Ideology | 97,359 | 112,415 | 120,000 | 137,000 | 141,000 | 144,000 |
| Ministry of Maritime Affairs 21 | 1,749,214 | 1,827,299 | 10,900,683 | 4,511,243 | 5,484,696 | 6,510,078 |
| Ministry of Narcotics Control 22 | 2,757,977 | 2,614,994 | 2,923,207 | 2,826,240 | 2,940,284 | 3,069,348 |
| Ministry of National Food Security and Research 23 | 33,937,663 | 27,619,699 | 21,729,073 | 32,015,516 | 25,831,577 | 29,212,432 |
| Ministry of National Health Services, Regulations and Coordination 24 | 34,290,368 | 29,119,356 | 43,435,313 | 24,150,558 | 27,079,015 | 31,039,519 |
| Ministry of Overseas Pakistanis and Human Resource Development 25 | 1,049,021 | 3,620,851 | 1,382,671 | 1,541,000 | 1,603,000 | 1,667,000 |
| Ministry of Parliamentary Affairs 26 | 323,586 | 401,072 | 395,000 | 410,000 | 424,000 | 438,000 |
| Ministry of Privatization 27 | 136,046 | 148,097 | 166,000 | 161,000 | 166,000 | 171,000 |
| Ministry of Planning, Development and Reforms 28 | 32,481,562 | 3,513,559 | 32,350,243 | 11,699,517 | 7,681,114 | 7,763,605 |
| Ministry of Postal Services 29 | 22,276,370 | 19,034,063 | 19,652,888 | 36,676,435 | 46,146,000 | |
| Ministry of Railways 30 | 131,580,809 | 101,185,922 | 121,911,473 | 113,000,100 | 119,722,315 | 126,893,059 |
| Ministry of Religious Affairs and Inter-Faith Harmony 31 | 983,032 | 2,805,399 | 1,116,000 | 2,104,000 | 1,148,000 | 1,193,000 |
| Ministry of Science and 32 | 7,708,625 | 7,593,935 | 12,043,000 | 15,597,361 | 11,776,004 | 13,097,855 |
| Ac 2016-17 | tuals 2017-18 | Budget 2018-19 | 2019-20 | For 2020-21 | ecasts 2021-22 | |
|---|---|---|---|---|---|---|
| Technology | ||||||
| Ministry of Statistics 33 | 19,140,630 | 2,180,198 | 2,557,000 | |||
| Ministry of State and Frontier Regions 34 | 67,217,173 | 58,172,571 | 65,014,180 | 2,554,451 | 2,611,956 | 2,668,606 |
| Secretary, States and Frontier Regions Division | 10,743,928 | 11,802,634 | 11,253,651 | 2,554,451 | 2,611,956 | 2,668,606 |
| Additional Chief Secretary, FATA Secretariat | 56,473,245 | 46,369,937 | 53,760,529 | |||
| Ministry of Water Resources 36 | 57,236,369 | 79,236,000 | 85,298,359 | 100,695,500 | 123,295,862 | |
| National Assembly and The Senate 37 | 5,335,499 | 5,786,422 | 7,150,682 | 7,830,384 | 8,152,830 | 8,387,377 |
| Secretary, National Assembly | 3,282,563 | 3,440,760 | 4,155,488 | 4,604,882 | 4,766,053 | 4,932,865 |
| Secretary, The Senate | 2,052,936 | 2,345,662 | 2,995,194 | 3,225,502 | 3,386,777 | 3,454,512 |
| Wafaqi Mohtasib Secretariat 38 | 631,925 | 684,698 | 722,000 | 719,000 | 745,000 | 772,000 |
| Grand Total | 18,603,340,573 | 31,801,506,538 | 27,420,959,702 | 48,446,787,436 | 49,354,977,890 | 51,705,633,229 |
Cabinet Secretariat
Executive Authority
Prime Minister
| Budget Summary | Rs. '000 | |||||
|---|---|---|---|---|---|---|
| Actual Expenditure | Budget | Foreca | sts | |||
| Principal Accounting Officer | 2016-17 | 2017-18 | 2018-19 | 2019-20 | 2020-21 | 2021-22 |
| Secretary, Cabinet Division | 42,521,867 | 32,636,279 | 13,995,438 | 48,693,475 | 48,838,727 | 52,408,000 |
| Secretary, Federal Public Service Commission | 578,312 | 665,405 | 636,000 | 858,256 | 765,000 | 802,000 |
| Chairman, Earthquake Reconstruction and Rehabilitation Authority | 11,431,931 | 7,300,883 | 8,823,000 | 5,325,000 | 6,261,925 | 7,606,259 |
| Secretary, Aviation Division | 9,265,785 | 9,443,116 | 12,284,487 | 10,003,505 | 10,070,524 | 10,630,592 |
| Secretary, Capital Administration and Development Division | 19,875,942 | 263,491 | 492,354 | 0 | 0 | 0 |
| Secretary, Establishment Division | 4,019,641 | 4,474,726 | 3,371,000 | 5,397,246 | 5,600,726 | 5,837,661 |
| Rector, National School of Public Policy | 1,509,959 | 997,948 | 1,125,000 | 1,112,354 | 1,114,000 | 1,142,000 |
| Secretary National Security Division | 30,901 | 43,056 | 51,000 | 51,000 | 53,000 | 55,000 |
| Secretary to the Prime Minister | 472,810 | 404,615 | 514,000 | 474,000 | 486,000 | 498,000 |
| Military Secretary to the Prime Minister's Office (Internal) | 508,874 | 508,284 | 472,000 | 388,878 | 460,000 | 475,000 |
| Secretary, Board of Investment | 260,168 | 264,634 | 397,000 | 380,000 | 407,000 | 293,000 |
| Chairman, Prime Minister's Inspection Commission | 46,038 | 48,164 | 70,000 | 62,000 | 71,000 | 73,000 |
| Chairman, Pakistan Atomic Energy Commission | 36,777,409 | 20,961,355 | 37,027,890 | 33,796,256 | 38,788,121 | 46,008,940 |
| Chairman, Pakistan Nuclear Regulatory Authority | 926,243 | 976,325 | 1,024,000 | 1,270,470 | 1,384,298 | 1,526,690 |
| Military Secretary to the President (President's Secretariat - Personal) | 574,169 | 569,990 | 595,000 | 597,000 | 614,000 | 633,000 |
| Secretary to the President (President's Secretariat - Public) | 386,903 | 404,712 | 441,000 | 395,000 | 406,000 | 417,000 |
| Chairman, Pakistan Space and Upper Atmosphere Research Commission | 2,000,000 | 2,614,502 | 4,700,000 | 6,033,245 | 7,150,513 | 8,759,378 |
| Director General, Civil Services Academy | 0 | 493,990 | 501,000 | 603,000 | 618,000 | 633,000 |
| Secretary, Benazir Income Support Programme | 110,877,083 | 106,631,565 | 124,700,000 | 180,000,000 | 179,085,898 | 187,924,693 |
| Managing Director, Pakistan Bait-ul-Mal | 4,433,615 | 6,000,000 | 5,000,000 | 5,653,000 | 5,653,000 | 5,653,000 |
| Secretary, Poverty Alleviation & Social Safety Division | 0 | 0 | 0 | 2,450,000 | 2,493,037 | 2,553,370 |
| Chairman, National Disaster Management Authority | 249,019 | 270,170 | 282,000 | 309,000 | 319,000 | 330,000 |
| Total | 246,746,669 | 195,973,208 | 216,502,169 | 303,852,685 | 310,639,769 | 334,259,583 |
The output-based budget is presented on the subsequent pages.
Note: Capital Administration and Development Division has been devolved in 2017-18, All Outputs transferred to other ministries. On CADD main secretariat's expenditure and budget has been shown in 2017-18 and 2018-19 respectively.
Cabinet Secretariat
Cabinet Division
Principal Accounting Officer
Secretary, Cabinet Division
Goal
The pivotal secretarial setup of the Federation of the Islamic Republic of Pakistan and symbolizes the mode of dispensation of the executive authority of the State under the Constitution and the Rules of Business framed there under.
Budget Information
Budget by Outputs
Rs. '000
| O | Actual Expenditure | Budget | Foreca | sts | |||
|---|---|---|---|---|---|---|---|
| utp | uts | ||||||
| 2016-17 | 2017-18 | 2018-19 | 2019-20 | 2020-21 | 2021-22 | ||
| 1 | Policy formulation and implementation | 1,104,241 | 1,521,135 | 1,254,467 | 1,363,026 | 1,409,702 | 1,468,202 |
| 2 | Federal Intelligence services | 7,745,572 | 7,471,720 | 5,095,602 | 5,734,590 | 5,635,797 | 5,835,797 |
| 3 | Emergency relief assistance / operation | 2,463,438 | 789,831 | 335,498 | 553,275 | 263,000 | 279,000 |
| 4 | Linguistic services and educational grants | 297,157 | 283,200 | 358,200 | |||
| 5 | Health services | 208,623 | 108,978 | 1,117,000 | 1,520,000 | 1,022,000 | 1,022,500 |
| 6 | Preservation of state documents | 116,014 | 117,363 | 131,301 | 164,384 | 172,501 | 181,001 |
| 7 | Centralize supply of forms / gazettes | 87,362 | 96,159 | 113,000 | 117,000 | 121,000 | 124,000 |
| 8 | Government administrative reforms | 28,156 | 34,891 | 42,000 | 36,500 | 38,000 | 40,000 |
| 9 | Security of classified communications | 121,426 | 136,086 | 151,500 | 165,000 | 172,500 | 180,000 |
| 10 | Regulatory services | 97,000 | 18,959 | 108,870 | 393,000 | 94,500 | 96,000 |
| 11 | Community development services | 29,970,000 | 21,770,000 | 5,000,000 | 38,181,200 | 39,637,727 | 42,900,000 |
| 12 | Promotion of tourism | 282,878 | 287,956 | 288,000 | 465,500 | 272,000 | 281,500 |
| Total | 42,521,867 | 32,636,279 | 13,995,438 | 48,693,475 | 48,838,727 | 52,408,000 |
Budget by Demands
| Demand for Grants | Demand No | Part of Demand of: | Total Demand 2019-20 | Related Demand 2019-20 | |
|---|---|---|---|---|---|
| 1 | Cabinet | 1 | Cabinet Division | 267,000 | 267,000 |
| 2 | Cabinet Division | 2 | Cabinet Division | 7,064,000 | 7,064,000 |
| 3 | Emergency Relief and Repatriation | 3 | Cabinet Division | 448,000 | 448,000 |
| 4 | Other Expenditure of Cabinet Division | 4 | Cabinet Division | 1,136,000 | 811,000 |
| 5 | Stationery and Printing | 17 | Cabinet Division | 117,000 | 117,000 |
| 6 | Development Expenditure of Cabinet Division | 107 | Cabinet Division | 45,086,475 | 39,986,475 |
| Total | 54,118,475 | 48,693,475 |
Budget by Inputs
| Inputs | Actual Expen 2016-17 | diture 2017-18 | Budget 2018-19 | 2019-20 | Forecas 2020-21 | ts 2021-22 |
|---|---|---|---|---|---|---|
| Employee Related Expenses A01 | 1,515,984 | 1,643,722 | 1,686,163 | 1,468,620 | 1,524,990 | 1,594,195 |
Cabinet Secretariat
Cabinet Division
Budget by Inputs
| Actual Expenditure | Budget | Foreca | sts | ||||
|---|---|---|---|---|---|---|---|
| Input | 2016-17 | 2017-18 | 2018-19 | 2019-20 | 2020-21 | 2021-22 | |
| A02 | Project Pre-Investment Analysis | 0 | 0 | 50,000 | 40,000 | ||
| A03 | Operating Expenses | 8,499,896 | 8,190,586 | 5,968,516 | 6,943,012 | 6,376,949 | 6,588,949 |
| A04 | Employees Retirement Benefits | 23,432 | 33,372 | 41,861 | 35,899 | 35,376 | 36,121 |
| A05 | Grants, Subsidies & Write off Loans | 30,015,867 | 21,859,807 | 5,065,665 | 36,226,364 | 36,044,013 | 39,044,913 |
| A06 | Transfers | 6,469 | 7,842 | 7,406 | 25,058 | 8,209 | 8,209 |
| A09 | Physical Assets | 1,978,402 | 333,363 | 127,624 | 152,280 | 107,231 | 114,831 |
| A12 | Civil Works | 101,899 | 109,725 | 1,006,470 | 3,565,274 | 4,637,727 | 4,900,000 |
| A13 | Repairs & Maintenance | 379,918 | 457,861 | 41,733 | 236,968 | 104,232 | 120,782 |
| Total | 42,521,867 | 32,636,279 | 13,995,438 | 48,693,475 | 48,838,727 | 52,408,000 |
Organisational Structure
Attached Departments:
1 Department of National Archives of Pakistan
2 Department of Stationery and Forms, Karachi
3 Department of Communications Security 4 Institutional Reforms Cells (IRC)
Autonomous bodies / Corporations / Authorities
1 Frequency Allocation Board (FAB)
2 Printing Corporation of Pakistan (PCP)
3 National Electric Power Regulatory Authority (NEPRA) 4 Oil & Gas Regulatory Authority (OGRA)
5 Pakistan Telecommunication Authority (PTA)
6 Public Procurement Regulatory Authority (PPRA)
7 National College of Arts, Rawalpindi & Lahore
8 Pakistan Tourism Development Corporation (PTDC) 9 Abandoned Property Organisation (APO)
Policy Documents
1 The President's (salary, allowances and privileges) act, 1975.
2 The President's (pension) act, 1975.
3 The Prime Minister's (salary, allowances and privileges) act, 1975.
4 Federal Ministers and Ministers of State (salaries, allowances and privileges) act, 1975
5 Policy/Rules for Monetization of Transport Facility for Civil Servants
6 Honours and Awards Policy
Output(s)
Output 1 Policy formulation and implementation
Office Responsible: Admin Wing
Brief Rationale: Personnel Administration and Human Resource Management of Officers/Officials of the Cabinet Division. Procurement, repair & maintenance of machinery & equipment, furniture/fixture, vehicles, stationery etc.
Preparation of Budget/reappropriation and all financial matters of officers, staff and Federal Minsters/MOS
Output 3 Emergency relief assistance / operation
Office Responsible: ERC wing
Cabinet Secretariat
Cabinet Division
Output(s)
| Output 3 Emergency relief assistance / operation Emergency Relief Cell, at the federal level, deals with the cases relating to disaster. Brief Rationale: Office Responsible: ERC wing |
|---|
| Logistic Support to 6th Aviation Squadron in maintaining fleet of helicopters, spare parts, training abroad of pilots etc. Future Policy Priorities: |
| Output 4 Linguistic services and educational grants Office Responsible: Org wing |
| Organisation's Wing in Cabinet Division is responsible for Administration of the following: - a) Pakistan Chairs Abroad b) National College of Arts, Lahore & Rawalpindi c) Stationery & Forms Department, Karachi Brief Rationale: |
| Cabinet Division assists and encourage foreign scholars to undertake research on various aspects of Pakistan and conduct conferences, seminars, symposia, workshops and exhibitions on Pakistan Future Policy Priorities: |
| Output 5 Health services Office Responsible: Org Wing |
| Health Wing of Cabinet Division established to supervise the following departments of the devolved Ministry of Health: - Federal General Hospital, Chak Shahzad, Islamabad Federal Government T.B Centre, Rawalpindi Brief Rationale: |
| Output 6 Preservation of state documents Office Responsible: Org Wing |
| National Archives of Pakistan and National Documentation Centre are preserving Books, Papers, Maps, Photographs and other documentary materials regardless of physical form on characteristics made or received by and public private institutions in pursuance of its legal obligations. Brief Rationale: |
| Output 7 Centralize supply of forms / gazettes Office Responsible: Org Wing |
| Printing, Stocking & Supply of Civil Standard Forms to all Federal Departments and Embassies Abroad. Sale & Distribution of Official Publications and Gazettes. Brief Rationale: |
| Output 8 Government administrative reforms Institutional Reforms Cell (IRC) is dealing with Administrative Reforms in the Government Brief Rationale: Office Responsible: NCGR |
| Output 9 Security of classified communications Office Responsible: NTISB Wing |
| National Telecommunication & Information Technology Security Board (NTISB) and Department of Communication Security act as a vital forum in policy making on all the issues pertaining to I.T and communication security issues of national significance. Brief Rationale: |
| Output 10 Regulatory services Administrative issues relating to Public Procurement Regulatory Authority (PPRA) by RA Wing Brief Rationale: Office Responsible: RA Wing |
| Output 11 Community development services Office Responsible: Development Wing |
| SDGs Achievement Programme is being managed by Cabinet Division. Brief Rationale: |
| Small schemes for provision of basic facilities on approval of Competent Authority. Future Policy Priorities: |
| Output 12 Promotion of tourism Office Responsible: Org Wing |
| Organisation (Org) Wing is responsible for affairs of Pakistan Tourism Development Corporation Brief Rationale: |
Cabinet Secretariat
Cabinet Division
Performance Indicators and Targets
| Outputs | Selected Performance | Targets | Achieved | Planned | Targets | Forecas | t Targets |
|---|---|---|---|---|---|---|---|
| Indicators | 2016-17 | 2017-18 | 2018-19 | 2019-20 | 2020-21 | 2021-22 | |
| 1. Policy formulation and implementation | Awards (Number of awards) | 137 | 169 | 160 | 160 | 160 | 160 |
| 3. Emergency relief assistance / operation | Flying in Hours | 1219 hours | 940 | 1350 hours | 1350 hours | 1350 hours | 1350 hours |
| 4. Linguistic services and | Enrollment of Batch (number of students) | 324 | 322 | 350 | |||
| educational grants | Passed out graduates (number of graduates) | 180 | 216 | 250 | |||
| Enrollment for Urdu Language Abroad (Number of students) | - | 0 | 650 | ||||
| Lectures on Islam and Pakistan (number of lectures) | - | 0 | 120 | ||||
| Meetings with Foreign Scholars (number of meetings) | - | 0 | 30 | ||||
| 5. Health services | Enrollment in MBBS (number of students) | 7 | 7 | 7 | |||
| Diagnosis and treatment of T.B Patients (number of patients) | 51940 | 61910 | 75000 | ||||
| Outdoor-Patients treated (number of outdoor-patients) | - | 1387584 | 0 | ||||
| Emergency patients treated (number of emergency patients) | - | 126141 | 0 | ||||
| In-Patients treated (number of In- Patients) | - | 145778 | 0 | ||||
| Major Surgeries operated (number of major operation) | - | 16275 | 0 | ||||
| Minor surgeries operated (number of minor operation) | - | 19559 | 0 | ||||
| 6. Preservation of state documents | Archive papers digitized (number of papers) | 51400 | 81665 | 100000 | 100000 | 100000 | 100000 |
| Restoration of deteriorated archive documents (number of documents) | 2970 | 3295 | 3300 | 3300 | 3300 | 3300 | |
| Documents preserved-cabinet Record (number of documents) | 720000 | 800000 | 800000 | 800000 | 800000 | ||
| Microfilm rolls documents digitized (number of microfilms) | 3000 | 5000 | 5000 | 5000 | 5000 | ||
| No of exhibition of Photographs and rare doucments depicting our freedom struggle will be mount on National Days | 3 | 3 | 3 | ||||
| 7. Centralize supply of forms / | Gazettes supplied (number of gazettes) | 50000 | 1300000 | 2000000 | 2000000 | 2000000 | 2000000 |
| gazettes | Forms supplied (number of forms) | 438292 | 760546 | 600000 | 600000 | 600000 | 600000 |
Cabinet Secretariat
Cabinet Division
Performance Indicators and Targets
| Oututs | Selected Performance | Targets | Achieved | Planned | Targets | Forecas | t Targets |
|---|---|---|---|---|---|---|---|
| p | Idit | ||||||
| ncaors | 2016-17 | 2017-18 | 2018-19 | 2019-20 | 2020-21 | 2021-22 | |
| 12. Promotion of tourism | Guidance provided to Local tourists (No of local tourists) | 108765 | 49523 | 100000 | 100000 | 100000 | 100000 |
| Guidance provided to Foreign tourists (No of foreign tourists) | 7110 | 34199 | 60000 | 60000 | 60000 | 60000 | |
| National Snow High competition event organized at Doonga Gali (number of events) | 1 | 1 | 1 | 1 | 1 | ||
| World tourism day workshop organized (number of workshops) | 1 | 1 | 1 | 1 | 1 |
Note : Output 4 & 5 has been transferred to Ministry of Federal Education and Ministry of National Health respectively.
Personnel Plan
| 2016-17 | 2017-18 | 2018-19 | 2019-20 | 2020-21 | 2021-22 | |
|---|---|---|---|---|---|---|
| Grade 20 and above | 54 | 61 | 88 | 34 | 34 | 34 |
| Grade 16-19 | 539 | 600 | 575 | 399 | 399 | 399 |
| Grade 1-15 | 1,166 | 1,382 | 1,667 | 1,370 | 1,370 | 1,370 |
| Total Regular Posts | 1,759 | 2,043 | 2,330 | 1,803 | 1,803 | 1,803 |
| Total Contractual Posts (including project posts) | 142 | 77 | 148 | 26 | 26 | 26 |
| Grand Total | 1,901 | 2,120 | 2,478 | 1,829 | 1,829 | 1,829 |
| of which Female Employees | 101 | 125 | 96 | 34 | 100 | 150 |
Cabinet Secretariat
Federal Public Service Commission
Principal Accounting Officer
Secretary, Federal Public Service Commission
Goal
Merit based recruitment and selection of human resources for public service
Major Milestones of the FY 2019-20
1 To reduce the overall time being consumed in the selection process.
2 Cater the anticipated increase in workload forwarded by stakeholders.
Budget Information
Budget by Outputs
| Budget by Outputs | Rs. '000 | |||||
|---|---|---|---|---|---|---|
| Oututs | Actual Expenditure | Budget | Foreca | sts | ||
| p | 2016-17 | 2017-18 | 2018-19 | 2019-20 | 2020-21 | 2021-22 |
| Administrative and logistic support, human resource management and Information Technology Support 1 | 373,775 | 401,915 | 417,000 | 655,256 | 545,000 | 550,000 |
| Advice on recruitment rules for posts 2 | 204,537 | 263,489 | 219,000 | 203,000 | 220,000 | 252,000 |
| under Federal Government and recommendation for merit based selection | ||||||
| Total | 578,312 | 665,405 | 636,000 | 858,256 | 765,000 | 802,000 |
Budget by Demands
| Demand for Grants | Demand No | Part of Demand of: | Total Demand 2019-20 | Related Demand 2019-20 |
|---|---|---|---|---|
| Federal Public Service Commission 1 | 9 | Establishment Division | 650,000 | 650,000 |
| Development Expenditure of Establishment Division 2 | 109 | Establishment Division | 232,610 | 208,256 |
| Total | 882,610 | 858,256 |
Budget by Inputs
| Actual Expenditure | Budget | Forecas | ts | ||||
|---|---|---|---|---|---|---|---|
| Input | 2016-17 | 2017-18 | 2018-19 | 2019-20 | 2020-21 | 2021-22 | |
| A01 | Employee Related Expenses | 373,775 | 401,915 | 417,000 | 458,685 | 461,685 | 466,685 |
| A03 | Operating Expenses | 182,348 | 211,151 | 205,474 | 336,773 | 287,314 | 318,314 |
| A04 | Employees Retirement Benefits | 8,820 | 15,116 | 1,616 | 417 | 600 | 600 |
| A05 | Grants, Subsidies & Write off Loans | 144 | 21,127 | 508 | 29 | 30 | 30 |
| A06 | Transfers | 475 | 430 | 599 | 9 | 10 | 10 |
| A09 | Physical Assets | 9,666 | 12,717 | 6,559 | 55,283 | 8,000 | 8,500 |
| A13 | Repairs & Maintenance | 3,084 | 2,947 | 4,244 | 7,060 | 7,361 | 7,861 |
| Total | 578,312 | 665,405 | 636,000 | 858,256 | 765,000 | 802,000 |
Cabinet Secretariat
Federal Public Service Commission
Policy Documents
1 FPSC Ordinance ,1977
Medium-Term Outcome(s)
Outcome 1: Merit based recruitment through Competitive Exam (CSS) and General Recruitment Exam.
Conduct of Competitive Exam (CSS) on annual basis and General Recruitment Exams on quarterly basis throughout the country for recommendation of human resource for public service on merit basis
Output(s)
Output 1 Administrative and logistic support, human resource Office Responsible: FPSC management and Information Technology Support
| Brief Rationale: | Administrative and Logistics function for recruitment through Competitive Exam. and General Recruitment Exams. |
|---|---|
| Future Policy Priorities: | Holding competitive exams according to the revised syllabus on annual basis and general recruitment exams on monthly basis. |
| Output 2 Advice on recruitme Government and recommend | nt rules for posts under Federal ation for merit based selection Office Responsible: FPSC |
| Brief Rationale: | Advice on recruitment rules for posts under Federal Government. Recruitment through competitive exams (CSS) against 12 occupational groups for posts in BS-17 and general recruitment for posts in BS-16 and above. Administrative & Logistic functions for recruitment (Conduct of examinations and pre-selection) throughout the country. FPSC's mandatory functions includes giving advice/vetting of recruitment rules for posts under Federal Government and merit based recruitment through Competitive Exam and General Recruitment Exams. |
| Future Policy Priorities: | Implementation of revised syllabus for Competitive exams (CSS) and Conduct of Competitive Exam on annual basis and General recruitment exams on monthly basis |
Performance Indicators and Targets
| Oututs | Selected Performance | Targets | Achieved | Planned Targets | Forecas | t Targets | |
|---|---|---|---|---|---|---|---|
| p | Indicators | 2016-17 | 2017-18 | 2018-19 | 2019-20 | 2020-21 | 2021-22 |
| 2. Advice on | Framing of recruitment rules | 34 | 28 | 40 | 40 | 40 | 52 |
| recruitment rules for posts under Federal Government and recommendation | Number of allocations to be made through Central Superior Services No. of allocations to be made through general recruitment in BS- | 238 2363 | 193 1765 | 300 1500 | 310 1600 | 320 1700 | 320 1700 |
| for merit based | 16-22 | ||||||
| selection | No. of Exam to be conducted. | 22 | 20 | 21 | 18 | 18 | 18 |
| Number of Persons to be trained. | 39 | 54 | 45 | 9 | 9 | 9 |
Personnel Plan
| 2016-17 | 2017-18 | 2018-19 | 2019-20 | 2020-21 | 2021-22 | |
|---|---|---|---|---|---|---|
| Grade 20 and above | 14 | 17 | 21 | 21 | 21 | 21 |
| Grade 16-19 | 144 | 198 | 236 | 236 | 236 | 236 |
| Grade 1-15 | 388 | 354 | 373 | 365 | 365 | 365 |
| Total Regular Posts | 546 | 569 | 630 | 622 | 622 | 622 |
| Total Contractual Posts (including project posts) | 4 | 6 | 2 | 10 | 10 | 10 |
| Grand Total | 550 | 575 | 632 | 632 | 632 | 632 |
Cabinet Secretariat
Federal Public Service Commission
Personnel Plan
| 2016-17 | 2017-18 | 2018-19 | 2019-20 | 2020-21 | 2021-22 | |
|---|---|---|---|---|---|---|
| of which Female Employees | 28 | 29 | 30 | 33 | 33 | 33 |
Cabinet Secretariat
Earthquake Reconstruction and Rehabilitation Authority
Principal Accounting Officer
Chairman, Earthquake Reconstruction and Rehabilitation Authority
Goal
To "Convert Earthquake Adversity into an Opportunity" by reconstructing the lost and destroyed facilities, while following highest standards of reconstruction and rehabilitation with the obligation of "Build Back Better".
Major Milestones of the FY 2019-20
Budget Information
Budget by Outputs
Rs. '000
| Out | uts | Actual Expenditure | Budget | Forecas | ts | ||
|---|---|---|---|---|---|---|---|
| p | 2016-17 | 2017-18 | 2018-19 | 2019-20 | 2020-21 | 2021-22 | |
| 1 | Direct Outreach Services, housing, livelihood and social protection | 47,970 | 18,787 | 91,820 | 26,113 | 30,949 | 37,912 |
| 2 | Social Services; health, education, water and sanitation | 1,426,982 | 3,642,996 | 2,542,177 | 1,805,057 | 2,139,326 | 2,620,675 |
| 3 | Public Infrastructure Services; | 9,663,800 | 3,336,988 | 5,866,003 | 3,168,830 | 3,755,650 | 4,600,672 |
| Governance, power generation, telecommunication, transportation, tourism | |||||||
| 4 | Administration and Policy Making / Implementation | 293,179 | 302,112 | 323,000 | 325,000 | 336,000 | 347,000 |
| Total | 11,431,931 | 7,300,883 | 8,823,000 | 5,325,000 | 6,261,925 | 7,606,259 |
Budget by Demands
| Demand for Grants | Demand No | Part of Demand of: | Total Demand 2019-20 | Related Demand 2019-20 | |
|---|---|---|---|---|---|
| 1 | Development Expenditure of Cabinet Division | 107 | Cabinet Division | 45,086,475 | 5,000,000 |
| 2 | Other Expenditure of Cabinet Division | 4 | Cabinet Division | 1,136,000 | 325,000 |
| Total | 46,222,475 | 5,325,000 |
Budget by Inputs
| I | Actual Expenditure | Budget | Forecas | ts | |||
|---|---|---|---|---|---|---|---|
| nput | 2016-17 | 2017-18 | 2018-19 | 2019-20 | 2020-21 | 2021-22 | |
| A01 | Employee Related Expenses | 177,144 | 192,000 | 200,000 | 214,000 | 214,000 | 220,000 |
| A03 | Operating Expenses | 11,254,787 | 7,108,883 | 8,623,000 | 5,111,000 | 6,047,925 | 7,386,259 |
| Total | 11,431,931 | 7,300,883 | 8,823,000 | 5,325,000 | 6,261,925 | 7,606,259 |
Medium-Term Outcome(s)
Outcome 1: Reconstruction and Rehabilitation of the earthquake victims at their doorstep
ERRA provides reconstruction and rehabilitation services to earthquake victims. The expected outcome through reconstruction of infrastructure facilities is
Cabinet Secretariat
Earthquake Reconstruction and Rehabilitation Authority
improvement in lives of people of earthquake struck areas.
Output(s)
Output 1 Direct Outreach Services, housing, livelihood and social protection
Brief Rationale:
Housing: Provision of cash grants to urban housing, and reconstruction of houses in four totally destroyed major cities (Bagh, Rawalakot and Muzaffarabad (Azad Jammu & Kashmir) and Balakot (KhyberPakhtunkhwa)). In addition, rehabilitation project has been launched for Old Balakot City,
Livelihood: Provision of livelihood cash grant to each family and provision of funds for community identified projects.
Social Protection: Treatment and rehabilitation of people with disabilities due to earthquake. Also, cash grants for landless people, and provision of legal aid centres for resolution of legal issues regarding eligibility criterion. In addition, construction of centres to provide legal, medical, special education, psychological counselling, referring counselling, referral services and vocational training for vulnerable women, children and the elderly.
Output 2 Social Services; health, education, water and sanitation
Brief Rationale: Health: Reconstruction of destroyed health facilities in affected areas with an aim to restore health infrastructure which is financially viable, easily accessible to vulnerable population.
Education: Reconstruction of educational institutions, and working with other construction companies for large package of schools on a design-build basis.
Water & Sanitation: Reconstruction of water supply schemes, sanitation schemes, and offices / residential buildings for Government line agencies, and provision of sold water management support. Water quality laboratories and mini-labs have been established to verify water quality. To enhance availability of water, rain-water harvesting mechanism has been adopted.
Output 3 Public Infrastructure Services; Governance, power
generation, telecommunication, transportation, tourism
Brief Rationale: Construction of government buildings. Prefabricated offices in affected areas and District Complex Muzaffarabad have been handed over to the Government of Azad Jammu & Kashmir.
Restoration of electricity supply to pre-earthquake levels and to provide necessary spares and human resources to enhance local capacities.
Provision of telecommunication services through mobile phone technology to more than 1.2 million people.
ERRA is also reconstructing roads and bridges that were damaged during the earthquake.
Performance Indicators and Targets
| O | Selected Performance | Targets | Achieved | Planned Targets | Forecas | t Targets | |
|---|---|---|---|---|---|---|---|
| utputs | Indicators | 2016-17 | 2017-18 | 2018-19 | 2019-20 | 2020-21 | 2021-22 |
| 1. Direct Outreach Services, housing, livelihood and social protection | Number of Projects Completed ( Livelihood and Social Protection) | 30 | 27 | 244 | 6 | 26 | 23 |
| 2. Social Services; health, education, water and sanitation | Number of health facilities constructed (for the year) Number of education facilities constructed (for the year) | 6 185 | 6 170 | 17 399 | 15 183 | 11 24 | 7 161 |
| No of projects of water & sanitation completed for the year | 6 | 1 | 44 | 2 | 3 | 6 | |
| 3. Public Infrastructure | Number of government buildings constructed (for the year) | 10 | 26 | 38 | 4 | 17 | 26 |
Cabinet Secretariat
Earthquake Reconstruction and Rehabilitation Authority
Performance Indicators and Targets
| Ott | Selected Performance | Targets | Achieved | Planned | Targets | Forecas | t Targets |
|---|---|---|---|---|---|---|---|
| upus | Indicators | 2016-17 | 2017-18 | 2018-19 | 2019-20 | 2020-21 | 2021-22 |
| Services; | Nos. of Projects roads | 14 | 7 | 4 | 3 | 10 | 10 |
| Governance, | reconstructed | ||||||
| power generation, | |||||||
| telecommunication, transportation, | |||||||
| tourism | |||||||
| 4. Administration and Policy Making / Implementation | Reconstruction of major urban centers of AJ&K i.e. Muzaffarabad,Bagh & Rawalakot cities. | 44 |
Note : * "Reconstruction of Major Urban Centers of AJ&K i.e. Muzaffarabad,Bagh & Rawalakot cities" have been completed physically.
** Planned & forecasted targets are subject to availability of required funds
Personnel Plan
| 2016-17 | 2017-18 | 2018-19 | 2019-20 | 2020-21 | 2021-22 | |
|---|---|---|---|---|---|---|
| Grade 20 and above | 3 | 3 | 7 | 7 | 7 | 7 |
| Grade 16-19 | 47 | 43 | 110 | 110 | 110 | 110 |
| Grade 1-15 | 65 | 63 | 90 | 90 | 90 | 90 |
| Total Regular Posts | 115 | 109 | 207 | 207 | 207 | 207 |
| Total Contractual Posts (including project posts) | ||||||
| Grand Total | 115 | 109 | 207 | 207 | 207 | 207 |
| of which Female Employees | 2 | 1 | 4 | 5 | 6 | 7 |
Cabinet Secretariat
Aviation Division
Principal Accounting Officer
Secretary, Aviation Division
Goal
To promote and regulate Civil Aviation activities, to develop an infrastructure for safe, secure, efficient, adequate, economical and properly coordinated civil air transport service in Pakistan.
Budget Information
Budget by Outputs
Rs. '000
| Ot | t | Actual Expenditure | Budget | Foreca | sts | ||
|---|---|---|---|---|---|---|---|
| up | us | 2016-17 | 2017-18 | 2018-19 | 2019-20 | 2020-21 | 2021-22 |
| 1 | Policy formulation and compliance of International Civil Aviation Organisation (ICAO) standards | 1,432,588 | 1,478,166 | 3,130,240 | 1,012,000 | 1,197,000 | 1,446,000 |
| 2 | Provision of security to Airports, Aerodromes, Aircrafts and civil Aviation Installations and maintenance of Law & order on Airports | 6,627,717 | 6,762,537 | 7,151,910 | 7,424,973 | 7,255,524 | 7,458,592 |
| 3 | Provision of Meteorological expertise and monitoring of Geo Physical activities in the Region | 1,205,480 | 1,202,414 | 2,002,337 | 1,566,532 | 1,618,000 | 1,726,000 |
| Total | 9,265,785 | 9,443,116 | 12,284,487 | 10,003,505 | 10,070,524 | 10,630,592 |
Budget by Demands
| Demand for Grants | Demand No | Total 2019-20 | |
|---|---|---|---|
| 1 | Aviation Division | 5 | 112,000 |
| 2 | Airports Security Force | 6 | 7,332,000 |
| 3 | Meteorology | 7 | 1,293,000 |
| 4 | Development Expenditure of Aviation Division | 108 | 1,266,505 |
| Total | 10,003,505 |
Budget by Inputs
| Actual Expenditure | Budget | Foreca | sts | ||||
|---|---|---|---|---|---|---|---|
| Input | |||||||
| 2016-17 | 2017-18 | 2018-19 | 2019-20 | 2020-21 | 2021-22 | ||
| A01 | Employee Related Expenses | 5,512,400 | 6,462,496 | 5,970,198 | 7,246,372 | 7,047,289 | 7,223,305 |
| A03 | Operating Expenses | 1,049,599 | 1,082,328 | 1,180,665 | 1,121,058 | 1,042,069 | 1,068,097 |
| A04 | Employees Retirement Benefits | 52,704 | 63,062 | 68,414 | 88,107 | 85,999 | 88,147 |
| A05 | Grants, Subsidies & Write off Loans | 101,332 | 110,250 | 97,860 | 85,023 | 82,989 | 85,062 |
| A06 | Transfers | 3,443 | 4,121 | 4,233 | 2,551 | 2,490 | 2,552 |
| A09 | Physical Assets | 319,758 | 231,124 | 382,701 | 226,007 | 189,952 | 194,696 |
| A12 | Civil Works | 2,126,063 | 1,373,721 | 4,480,628 | 1,156,931 | 1,544,133 | 1,891,241 |
| A13 | Repairs & Maintenance | 100,486 | 116,014 | 99,788 | 77,456 | 75,603 | 77,491 |
| Total | 9,265,785 | 9,443,116 | 12,284,487 | 10,003,505 | 10,070,524 | 10,630,592 |
Cabinet Secretariat
Aviation Division
Organisational Structure
Attached Departments:
1 Airports Security Force (ASF)
2 Pakistan Meteorological Department
Autonomous bodies / Corporations / Authorities
1 Civil Aviation Authority Pakistan
2 Pakistan International Airlines Company
Policy Documents
- 1 Aviation Policy 2015
Medium-Term Outcome(s) Outcome 1: Uplift of civil aviation industry in the country
Output(s)
| Output 1 Policy formulation an Aviation Organisation (ICAO) s | d compliance of International Civil tandards Office Responsible: Aviation Division |
|---|---|
| Brief Rationale: | Impact created by the Aviation industry goes way beyond economic benefits. More importantly growth in aviation industry will brings people and countries of the world closer. |
| Future Policy Priorities: | The new policy is cognizant of the challenges that the industry faces and is resolute to undertake bold steps for the enhancement of consumer confidence and growth of the civil aviation industry while staying compliant to the ICAO standards. |
| Output 2 Provision of security civil Aviation Installations and Airports | to Airports, Aerodromes, Aircrafts and maintenance of Law & order on Office Responsible: Airport Security Force |
| Brief Rationale: | To promote Pakistan civil aviation industry by implementing ICAO standards, recommended practices/Govt. policies through specialized skilled force equipped with modern aviation security gadgets, operational readiness and proactive approach. |
| Future Policy Priorities: | Safeguard of civil aviation industry against unlawful interference by adopting counter terrorism measures to prevent criminal activities and maintenance of law and order. |
| Output 3 Provision of Meteoro Physical activities in the Regio | logical expertise and monitoring of Geo n Office Responsible: Pakistan Meteorological Department |
| Brief Rationale: | To monitor local and regional weather regularly and to warn the community/stakeholders about high impact weather which has the potential to disrupt the public life. |
| Future Policy Priorities: | To established flash flood guidance system for Pakistan and SAARC countries. To issue impact base forecasts of severe weather activities, issuance of audio and video forecasts, introduction of automated weather forecast provision system via landline and mobile phones and establishment of forecast verification unit. |
Performance Indicators and Targets
| Ott | Selected Performance | Targets | Achieved | Planned | Targets | Forecas | t Targets |
|---|---|---|---|---|---|---|---|
| upus | Indicators | 2016-17 | 2017-18 | 2018-19 | 2019-20 | 2020-21 | 2021-22 |
| 1. Policy | Construction of Gwadar Airport | 50% | 20% | 40% | 40% | ||
| formulation and | (%) | ||||||
| compliance of | |||||||
| International Civil |
Cabinet Secretariat
Aviation Division
Performance Indicators and Targets
| Ott | Selected Performance | Targets | Achieved | Planned | Targets | Forecast | Targets |
|---|---|---|---|---|---|---|---|
| upus | i | ||||||
| Indcators | 2016-17 | 2017-18 | 2018-19 | 2019-20 | 2020-21 | 2021-22 | |
| Aviation Organisation (ICAO) standards | |||||||
| 2. Provision of | Number of security audits | 2 | DFT = 1 | 12 (ASF | 12 (ASF | 12 (ASF | |
| security to Airports, Aerodromes, Aircrafts and civil Aviation Installations and maintenance of Law & order on Airports | conducted Average Time to resolve the issues Number of Trainings to all carders | 2 hours 30 | JME = 134 QSE = 210 2 hours 32 | without delay 48 | Acdy) 18 (At Airport) without delay 30 | Acdy) 18 (At Airport) without delay 30 | Acdy) 18 (At Airport) without delay 30 |
| 3. Provision of | Percentage accuracy of forecast | 87% | 84% | 90% | 90% | 90% | 90% |
| Meteorological expertise and monitoring of Geo Physical activities in the Region | Percentage accuracy of warnings related to weather phenomena(Heavy rains/Floods, Droughts) Research studies to be conducted. | 85% 32 | 82% 15 | 90% 15 | 90% 15 | 85% 15 | 88% 17 |
| No of publication in HEC recognized national/International Journals | 32 | 17 | 15 | 20 | 25 | 26 |
Personnel Plan
| 2016-17 | 2017-18 | 2018-19 | 2019-20 | 2020-21 | 2021-22 | |
|---|---|---|---|---|---|---|
| Grade 20 and above | 10 | 15 | 30 | 18 | 18 | 18 |
| Grade 16-19 | 1,301 | 1,323 | 1,849 | 1,630 | 1,645 | 1,655 |
| Grade 1-15 | 11,901 | 12,888 | 14,976 | 15,149 | 15,489 | 15,603 |
| Total Regular Posts | 13,212 | 14,226 | 16,855 | 16,797 | 17,152 | 17,276 |
| Total Contractual Posts (including project posts) | 36 | 63 | 63 | |||
| Grand Total | 13,212 | 14,262 | 16,918 | 16,860 | 17,152 | 17,276 |
| of which Female Employees | 1,029 | 1,142 | 1,783 | 1,520 | 1,551 | 1,551 |
Cabinet Secretariat
Capital Administration and Development Division
Principal Accounting Officer
Secretary, Capital Administration and Development Division
Goal
Capital Administration & Development Division shall execute all functions previously performed by the abolished Ministries/Divisions within the jurisdiction of the Federal Capital Area. All such functions of the Division are multifarious capturing a range of the subjects like health, social welfare, education, rehabilitation of persons with disabilities, population welfare etc.
Budget Information
Budget by Outputs
Rs. '000
| Outputs | Actual Expenditure 2016-17 | 2017-18 | Budget 2018-19 | 2019-20 | Forecasts 2020-21 | 2021-22 | |
|---|---|---|---|---|---|---|---|
| 1 | Administrative Services | 188,115 | 263,491 | 492,354 | |||
| 2 | Urban Development and Repair, Maintenance and Security of Government Buildings | 1,584,135 | |||||
| 3 | Wild life management services-ICT | ||||||
| 4 | Health Related Services in the Federal Capital-PIMS | 4,352,151 | |||||
| 5 | Health related services in the Federal Capital - Polyclinic | 2,104,963 | |||||
| 6 | Health related services - Hospital and Medical College Infrastructure Development | ||||||
| 7 | Health related services in the Federal Capital - NIRM | 276,455 | |||||
| 8 | Health related services in the Federal Capital - DFHO | 125,850 | |||||
| 9 | Health related services in the Federal Capital-FM&DC | 73,393 | |||||
| 10 | Health related services in the Federal Capital-FGH | 114,474 | |||||
| 11 | Health related services in the Federal Capital-Regional Training Institute (RTI) | 19,951 | |||||
| 12 | Health related services in the Federal Capital - Health Grants | 395,503 | |||||
| 13 | School & College Education Services and Support-FDE | 7,509,204 | |||||
| 14 | School & College Education Services and Support - Educational Grants | 103,395 | |||||
| 15 | School & College Education Services and Support - Model Colleges | 1,929,298 | |||||
| 16 | School & College Education Services and Support - Home Economics | 116,123 | |||||
| 17 | School & College Education Services and Support - Federal College of Education | 77,589 | |||||
| 18 | Development of institution for care, | 463,537 |
Cabinet Secretariat
Capital Administration and Development Division
Budget by Outputs
| Outputs | Actual Expenditure 2016-17 | 2017-18 | Budget 2018-19 | 2019-20 | Forecas 2020-21 | ts 2021-22 | |
|---|---|---|---|---|---|---|---|
| education, training and rehabilitation of persons with disabilities | |||||||
| 19 | Trust for Disabled Persons | 12,456 | |||||
| 20 | Rehabilitation for Disable Persons | 5,643 | |||||
| 21 | Social welfare council services - NCSW | 39,377 | |||||
| 22 | Social welfare services | 70,929 | |||||
| 23 | Workers education services | 39,400 | |||||
| 24 | Science and Technical Education service | 112,748 | |||||
| 25 | Teachers Education | 5,348 | |||||
| 26 | Technical skill development | 42,478 | |||||
| 27 | Library Services | 75,136 | |||||
| 28 | Regulatory Authority | 20,000 | |||||
| 29 | Development of tourist facilities & establishment of tourist information centers | 18,291 | |||||
| 30 | International Coordination for Education (Contributions) | 0 | |||||
| Total | 19,875,942 | 263,491 | 492,354 |
Budget by Inputs
| Actual Expenditure | Budget | Forecasts | ||||
|---|---|---|---|---|---|---|
| Inputs | ||||||
| 2016-17 2017-18 | 2018-19 | 2019-20 | 2020-21 | 2021-22 | ||
| A01 | Employee Related Expenses | 11,684,122 163,285 | 167,492 | |||
| A02 | Project Pre-Investment Analysis | 21,566 | ||||
| A03 | Operating Expenses | 5,382,403 29,990 | 50,101 | |||
| A04 | Employees Retirement Benefits | 226,168 5,757 | 53,761 | |||
| A05 | Grants, Subsidies & Write off Loans | 265,108 6,500 | 204,300 | |||
| A06 | Transfers | 667,418 2,211 | 3,000 | |||
| A09 | Physical Assets | 896,621 52,249 | 8,100 | |||
| A12 | Civil Works | 418,322 | ||||
| A13 | Repairs & Maintenance | 314,214 3,499 | 5,600 | |||
| Note: expen ers | Total Capital Administration and Development Divis diture and budget has been shown in 2017-18 onnel Plan | 19,875,942 263,491 ion has been devolved in 2017-18, All Outputs tr and 2018-19 respectively. | 492,354 ansferred to other m | inistries. On CADD | main secretariat's | |
| 2016-17 2017-18 | 2018-19 | 2019-20 | 2020-21 | 2021-22 | ||
| Grade 20 and above | 81 | |||||
| Cabinet Secretariat | 17 |
Personnel Plan
Capital Administration and Development Division
Personnel Plan
| 2016-17 | 2017-18 | 2018-19 | 2019-20 | 2020-21 | 2021-22 | |
|---|---|---|---|---|---|---|
| Grade 16-19 | 9,293 | |||||
| Grade 1-15 | 9,974 | |||||
| Total Regular Posts | 19,348 | |||||
| Total Contractual Posts (including project posts) | ||||||
| Grand Total | 19,348 | |||||
| of which Female Employees | 6,752 | |||||
| Note : This Division has been devolved. |
Cabinet Secretariat
Establishment Division
Principal Accounting Officer
Secretary, Establishment Division
Goal
Fostering excellence in the civil service by ensuring merit based appointments, postings and promotions, capacity building through trainings, introduction of modern management techniques and technology, undertaking governance through institutions and systems and deconcentration of power through effective decentralization.
Budget Information
Budget by Outputs
Rs. '000
| Actual Expenditure | Budget | Forecas | ts | ||||
|---|---|---|---|---|---|---|---|
| Outputs | |||||||
| 2016-17 | 2017-18 | 2018-19 | 2019-20 | 2020-21 | 2021-22 | ||
| 1 | Policy formulation and implementation | 1,050,903 | 1,116,446 | 1,232,609 | 1,232,823 | 1,282,136 | 1,333,421 |
| 2 | Educational and Vocational | 187,054 | 191,230 | 208,278 | 196,392 | 204,248 | 212,418 |
| 3 | Pre and In-Service training of civil servants. Training infrastructure and management course development for civil servants | 261,183 | 291,179 | 303,703 | 303,019 | 315,140 | 327,745 |
| 4 | Research in Administrative Policies and Improvement in facilities provided to Civil Servants by the Federal Government | 62,804 | 64,881 | 71,887 | 72,004 | 74,884 | 77,880 |
| 5 | Sports, Recreational and Cultural | 69,624 | 73,265 | 85,168 | 86,837 | 90,310 | 93,923 |
| 6 | Relief and Rehabilitation | 20,345 | 15,665 | 13,700 | 13,300 | 13,832 | 14,385 |
| 7 | Women Hostel and Day Care Centre | 7,594 | 7,146 | 8,427 | 8,612 | 8,956 | 9,315 |
| 8 | Financial Relief to incapacitated, retired employees and issuance of benevolent funds, marriage grants, farewell grants and educational stipends | 2,201,240 | 2,533,212 | 1,301,036 | 3,296,000 | 3,427,840 | 3,564,954 |
| 9 | Rural Development support services | 158,894 | 181,702 | 146,192 | 188,259 | 183,379 | 203,621 |
| Total | 4,019,641 | 4,474,726 | 3,371,000 | 5,397,246 | 5,600,726 | 5,837,661 |
Budget by Demands
| Demand for Grants | Demand No | Part of Demand of: | Total Demand 2019-20 | Related Demand 2019-20 |
|---|---|---|---|---|
| Establishment Division 1 | 8 | Establishment Division | 2,913,000 | 1,222,000 |
| Other Expenditure of Establishment Division 2 | 10 | Establishment Division | 4,175,246 | 4,175,246 |
| Total | 7,088,246 | 5,397,246 |
Budget by Inputs
| Actual Expenditure | Budget | Forecas | ts | |||
|---|---|---|---|---|---|---|
| Inputs | 2016-17 | 2017-18 | 2018-19 | 2019-20 | 2020-21 | 2021-22 |
| Employee Related Expenses A01 | 1,189,726 | 1,277,226 | 1,278,609 | 1,337,850 | 1,290,243 | 1,354,759 |
Cabinet Secretariat
Establishment Division
Budget by Inputs
| Actual Expenditure | Budget | Forecas | ts | ||||
|---|---|---|---|---|---|---|---|
| Input | 2016-17 | 2017-18 | 2018-19 | 2019-20 | 2020-21 | 2021-22 | |
| A02 | Project Pre-Investment Analysis | 0 | 0 | 1 | 1 | 521 | 542 |
| A03 | Operating Expenses | 378,174 | 414,027 | 503,963 | 483,733 | 591,273 | 614,924 |
| A04 | Employees Retirement Benefits | 49,978 | 47,933 | 60,090 | 56,822 | 59,095 | 61,459 |
| A05 | Grants, Subsidies & Write off Loans | 54,509 | 58,390 | 65,024 | 77,352 | 80,446 | 83,664 |
| A06 | Transfers | 2,325,707 | 2,658,876 | 1,431,155 | 3,408,009 | 3,544,329 | 3,686,103 |
| A09 | Physical Assets | 9,980 | 7,392 | 15,844 | 14,453 | 15,031 | 15,632 |
| A12 | Civil Works | 119 | 0 | 2 | 1 | 1 | 1 |
| A13 | Repairs & Maintenance | 11,448 | 10,882 | 16,312 | 19,025 | 19,786 | 20,577 |
| Total | 4,019,641 | 4,474,726 | 3,371,000 | 5,397,246 | 5,600,726 | 5,837,661 |
Organisational Structure
Attached Departments:
1 Secretariat Training Institute (STI), Islamabad.
2 Staff Welfare Organization (SWO), Islamabad.
3 Management Services Wing (MSW), Islamabad.
4 Human Resource Management Policy Reforms Cell (HRMPRC), Islamabad.
5 Pakistan Public Administration Research Centre (PPARC), Islamabad
6 Board of Trustees, Federal Employees Benevolent & Group Insurance Fund (BOT, FEB & GIF), Islamabad.
7 Akhtar Hameed Khan, National Centre for Rural Development (AHK NCRD), Islamabad.
Autonomous bodies / Corporations / Authorities
- 1 Pakistan Academy for Rural Development (PARD), Peshawar.
Policy Documents
1 Change in promotion Policy-Forfeiture of Promotion rights by senior officers not availing nominations for mandatory training twice
2 Change in Rotation Policy for DMG/PSP
3 Counting of Service rendered against higher posts under Section 10
4 Inter provincial transfer policies
5 Promotion policy grant of exemption from training
6 Revision of policy for grant of BS21 and BS22 to Technical-Professional officers on account of Meritorious Services
7 Induction in Secretariat Group as Joint Secretary BS-20
8 Mechanism to Ensure Merit Based Recruitment in the Ministries / Divisions / Sub-Ordinate Offices / Autonomous / Semi-Autonomous Bodies / Corporations / Companies / Authorities
9 Occupational Groups and Services (Promotion, Training & Seniority) Rules, 1990
10 Posting of married females at place of husband
11 Posting of unmarried females at the place of residence of parents/family
12 Reservation of 10 % quota for women employment
Medium-Term Outcome(s) Outcome 1: Improvement in Human Resource Management in Public Service
Output(s) Output 1 Policy formulation and implementation
Office Responsible: Establishment Division (Main), Human Resources Management Policy Reforms Cell, Staff Welfare
Cabinet Secretariat
Establishment Division
Output(s)
| Output 1 Policy formulation a Brief Rationale: Future Policy Priorities: | nd implementation Human Resource Management, Financial & General Administration, Coordination and Parliamentary Business of the Establishment Division. Personnel matters of Office Management Group (OMG) and to act as Financial Advisor to the Finance Division. To create a modern, effective, responsive, capable and motivated public service based on an institutionalized merit system operating within the ambit of law and rules. Office Responsible: Establishment Division (Main), Human Resources Management Policy Reforms Cell, Staff Welfare Organization |
|---|---|
| Output 2 Educational and Voc | ational Office Responsible: Staff Welfare Organization |
| Brief Rationale: | The educational and vocational facilities are provided to the dependents of the Federal Government Employees. |
| Future Policy Priorities: | The training facilities are planned to be extended to the maximum beneficiaries |
| Output 3 Pre and In-Service tr infrastructure and manageme | aining of civil servants. Training nt course development for civil servants Office Responsible: Management Services Wing, Secretariat Training Institute |
| Brief Rationale: | 24 courses of three day to one-month duration for officers in BS-17 to BS-19 and 84 common/IT courses of one week in BS-1 to 16 and BS-17-19 and to provided free management consultancy to Ministries/Division to overcome their various management related issue. |
| Future Policy Priorities: | Preference would be given to quality rather than quantity and to enhance the efficiency and effectiveness of the Government Officers in running business of Federal Government Organizations. |
| Output 4 Research in Adminis facilities provided to Civil Ser | trative Policies and Improvement in vants by the Federal Government Office Responsible: Pakistan Public Administration Research Centre |
| Brief Rationale: | Census of Federal Government employees and employees of corporation of Federal Government, printing & publication of books containing rules & regulations applicable of Federal Government Servants and administration & research & simplification of forms S. Series. |
| Output 5 Sports, Recreational | and Cultural Office Responsible: Staff Welfare Organizaion |
| Brief Rationale: | The facilities for sports recreation and cultural activities are provided to the dependents of the Federal Government Employees |
| Future Policy Priorities: | Sports recreational and cultural activities are planned to be extended to the maximum beneficiaries |
| Output 6 Relief and Rehabilita | tion Office Responsible: Staff Welfare Organization |
| Brief Rationale: | The relief and rehabilitation facilities are provided to the Federal Government Employees and their dependents |
| Future Policy Priorities: | Relief and rehabilitation are planned to be extended to the maximum beneficiaries. |
| Output 7 Women Hostel and D | ay Care Centre Office Responsible: Staff Welfare Organization |
| Brief Rationale: | The facilities of Women hostel and day care centers are provided to the female employees of Federal Government Employees |
| Future Policy Priorities: | Women Hostel and day care centers are planned to be extended to the maximum beneficiaries. |
| Output 8 Financial Relief to in issuance of benevolent funds educational stipends | capacitated, retired employees and , marriage grants, farewell grants and Office Responsible: Board of Trustees, Federal Employees Benevolent & Group Insurance Fund |
| Brief Rationale: | To provided grants to Federal Government Employees on account of sum assured to the bereaved families of deceased |
Cabinet Secretariat
Establishment Division
Output(s) Output 8 Financial Relief to incapacitated, retired employees and Office Responsible: Board of Trustees, Federal Employees issuance of benevolent funds, marriage grants, farewell grants and Benevolent & Group Insurance Fund educational stipends Brief Rationale: employees as per FEB & GIF Act, 1969 & Rules, 1972. Future Policy Priorities: Future priority to provide immediate relief to the employees and their family members as and when claims are received, as per provision FEB & GIF Act, 1969 and rules made there under. Output 9 Rural Development support services Office Responsible: Pakistan Academy for Rural Development & Akhtar Hameed Khan National Centre for Rural Development. Brief Rationale: To impart in-service training to the administrators in development process with special reference to rural development, Socioeconomic empowerment of rural and the under-privileged for sustainable development. Conduct research in the field of rural development and its administration in order to make the training realistic and meaningful Future Policy Priorities: Experiment with new techniques of rural development by undertaking actions on research projects and after experimenting, pass them on to the concerned departments.
Performance Indicators and Targets
| Ott | Selected Performance | Targets | Achieved | Planned Targets | Forecas | t Targets | |
|---|---|---|---|---|---|---|---|
| upus | Indicators | 2016-17 | 2017-18 | 2018-19 | 2019-20 | 2020-21 | 2021-22 |
| 2. Educational and Vocational | Number of beneficiaries for vocational trainings | 4228 | 3644 | 4385 | 4450 | 4600 | 4650 |
| Number of beneficiaries for educational stipends | 52785 | 50795 | 71153 | 50000 | 55000 | 57000 | |
| Number of female dependents of the employees trained at Ladies Industrial Homes | 10735 | 2322 | 11974 | 2200 | 2400 | 2550 | |
| Number of library memberships | 9245 | 1913 | 10,155 | 1900 | 2000 | 2100 | |
| 3. Pre and In- Service training of | Number of persons to be trained in various functional subjects | 3324 | 3598 | 3500 | 3500 | 3500 | |
| civil servants. Training infrastructure and management | Pre-service Specialized Training Courses attended (number of participants) | 67 | 74 | 75 | 75 | 75 | |
| course development for civil servants | Number of Management studies/periodical reviews/staff reviews/status determination of organization/job analysis exercise/re-designation upgradation of posts | 98 | 130 | 107 | 119 | 128 | |
| Number of areas for consultancy services under management service wing | 10 | 20 | 15 | 15 | 15 | ||
| 4. Research in Administrative Policies and | Number of Publication (Annual Statistical of Federal Government Employees) | 1 | 1 | 1 | 1 | 1 | 1 |
| Improvement in facilities provided to Civil Servants by the Federal | Number of Publication (Annual Statistical Bulletin of employees (Autonomous/Semi-Autonomous Bodies and Corporation under the | 1 | 1 | 1 | 2 | 2 | 2 |
Cabinet Secretariat
Establishment Division
Performance Indicators and Targets
| Outputs | Selected Performance | Targets | Achieved | Planned | Targets | Forecas | t Targets |
|---|---|---|---|---|---|---|---|
| Indicators | 2016-17 | 2017-18 | 2018-19 | 2019-20 | 2020-21 | 2021-22 | |
| Government | Federal Government) | ||||||
| Number of Publication regarding manual of Pension Procedures | 0 | 2 | 1 | 1 | |||
| 5. Sports, Recreational and | Number of community centre memberships offered | 4202 | 4141 | 3566 | 2000 | 2400 | 2600 |
| Cultural | Number of Quranic classes at community centres | 844 | 887 | 142 | 890 | 940 | 950 |
| Number of beneficiaries from the Sports grants to clubs Number of beneficiaries for Holiday Homes | 1610 3323 | 2244 3371 | 1257 3701 | 300 3350 | 400 3400 | 500 3450 | |
| 6. Relief and Rehabilitation | Number of beneficiaries for Relief Fund | 4480 | 2261 | 4953 | 1600 | 1650 | 1700 |
| Number of beneficiaries for Rehabilitation Aid | 181 | 258 | 169 | 210 | 240 | 300 | |
| Number of beneficiaries of Ambulance / mortuary van and coaster service | 922 | 1134 | 1353 | 1400 | 1500 | 1550 | |
| 7. Women Hostel and Day Care | Number of children availing day care facilities | 33 | 33 | 35 | 50 | 55 | 60 |
| Centre | Number of women to be accommodated in hostels | 60 | 58 | 93 | 55 | 65 | 75 |
| 8. Financial Relief to incapacitated, retired employees and issuance of benevolent funds, marriage grants, farewell grants and educational stipends | Number of beneficiaries (sum assured to the bereaved families of deceased employees) | 38411 | 43023 | 43100 | 42718 | 44854 | 47097 |
| 9. Rural Development support services | Number of officers to be trained under Pakistan Academy of Rural Development | 1395 | 2835 | 1100 | 1150 | 1200 | 1250 |
| Number of domestic training courses conducted by Akhtar Hameed Khan, NCRD. | 23 | 36 | 24 | 27 | 27 | 27 | |
| Number of international training courses conducted by Akhtar Hameed Khan, NCRD. | 2 | 2 | 6 |
Personnel Plan
| 2016-17 | 2017-18 | 2018-19 | 2019-20 | 2020-21 | 2021-22 | |
|---|---|---|---|---|---|---|
| Grade 20 and above | 20 | 23 | 24 | 24 | 24 | 24 |
| Grade 16-19 | 358 | 375 | 471 | 471 | 471 | 471 |
Cabinet Secretariat
Establishment Division
Personnel Plan
| 2016-17 | 2017-18 | 2018-19 | 2019-20 | 2020-21 | 2021-22 | |
|---|---|---|---|---|---|---|
| Grade 1-15 | 1,221 | 1,173 | 1,334 | 1,334 | 1,334 | 1,334 |
| Total Regular Posts | 1,599 | 1,571 | 1,829 | 1,829 | 1,829 | 1,829 |
| Total Contractual Posts (including project posts) | 71 | 62 | 37 | 37 | 37 | 37 |
| Grand Total | 1,670 | 1,633 | 1,866 | 1,866 | 1,866 | 1,866 |
| of which Female Employees | 128 | 148 | 134 | 134 | 134 | 134 |
Cabinet Secretariat
National School of Public Policy
Principal Accounting Officer
Rector, National School of Public Policy
Goal
To improve the quality and effectiveness of public policies and management in Pakistan by improving the quality of pre-service and in-service training and education of all those engaged in public service.
Budget Information
Budget by Outputs
Rs. '000
| Oututs | Actual Expenditure | Budget | Forecas | ts | ||
|---|---|---|---|---|---|---|
| p | 2016-17 | 2017-18 | 2018-19 | 2019-20 | 2020-21 | 2021-22 |
| Post induction-mandatory management 1 | 856,634 | 997,948 | 1,125,000 | 1,112,354 | 1,114,000 | 1,142,000 |
| trainings for civil servants | ||||||
| Induction and Training of occupational 2 | 653,325 | |||||
| civil services group | ||||||
| Total | 1,509,959 | 997,948 | 1,125,000 | 1,112,354 | 1,114,000 | 1,142,000 |
Note: According to Section 13(b)(aa) of the NSPP Ordinance (Amendment), 2017 "the Civil Services Academy and its allied units shall not be Constituent Units of the School (NSPP)
Budget by Demands
| Demand for Grants | Demand No | Part of Demand of: | Total Demand 2019-20 | Related Demand 2019-20 |
|---|---|---|---|---|
| Establishment Division 1 | 8 | Establishment Division | 2,913,000 | 1,088,000 |
| Development Expenditure of Establishment Division 2 | 109 | Establishment Division | 232,610 | 24,354 |
| Total | 3,145,610 | 1,112,354 |
Budget by Inputs
| Actual Expenditure | Budget | Foreca | sts | ||||
|---|---|---|---|---|---|---|---|
| Input | 2016-17 | 2017-18 | 2018-19 | 2019-20 | 2020-21 | 2021-22 | |
| A01 | Employee Related Expenses | 1,051,551 | 833,213 | 868,650 | 943,144 | 965,000 | 990,000 |
| A03 | Operating Expenses | 458,408 | 154,376 | 156,350 | 148,000 | 149,000 | 152,000 |
| A09 | Physical Assets | 0 | 0 | 0 | 20,210 | ||
| A12 | Civil Works | 0 | 10,359 | 100,000 | |||
| A13 | Repairs & Maintenance | 0 | 0 | 0 | 1,000 | ||
| Total | 1,509,959 | 997,948 | 1,125,000 | 1,112,354 | 1,114,000 | 1,142,000 |
Policy Documents
1 National School of Public Policy Ordinance, 2002 (No.XCIX of 2002)
2 National School of Public Policy (Amendment) Act, 2010
3 National School of Public Policy Ordinance, 2002 No.XCIX of 2002 (Amendment) 2017
Cabinet Secretariat
National School of Public Policy
Medium-Term Outcome(s) Outcome 1: Administrative Management Training of Civil Servants belonging to Federal / Provincial Governments and Public Sector Organizations (BS-20 Officers, BS-19 Officers, BS-18 Officers)
Output(s) Output 1 Post induction-mandatory management trainings for civil servants
Office Responsible: National School of Public Policy (NSPP) and National Institute(s) of Management, Islamabad, Lahore, Karachi, Peshawar and Quetta
Brief Rationale: To develop participants' knowledge, improve attitude & leadership abilities and to develop skills & methods of policy formulation / implementation for continuous improvement of governance at National / Provincial levels.
Future Policy Priorities: To accomplish the mandate and training of at least 950 officers per year
Performance Indicators and Targets
| Otts | Selected Performance | Targets | Achieved | Planned | Targets | Forecas | t Targets |
|---|---|---|---|---|---|---|---|
| upu | Indicators | 2016-17 | 2017-18 | 2018-19 | 2019-20 | 2020-21 | 2021-22 |
| 1. Post induction- | Number of officers trained in - BS- | 112 | 122 | 130 | 130 | 130 | 130 |
| mandatory | 20 | ||||||
| management trainings for civil servants | Number of officers trained in - BS- 19 Number of officers trained in - BS- 18 | 291 398 | 325 389 | 350 400 | 350 400 | 350 400 | 350 400 |
Personnel Plan
| 2016-17 | 2017-18 | 2018-19 | 2019-20 | 2020-21 | 2021-22 | |
|---|---|---|---|---|---|---|
| Grade 20 and above | 31 | 32 | 29 | 30 | 30 | 30 |
| Grade 16-19 | 180 | 124 | 151 | 150 | 150 | 150 |
| Grade 1-15 | 1,059 | 655 | 637 | 690 | 690 | 690 |
| Total Regular Posts | 1,270 | 811 | 817 | 870 | 870 | 870 |
| Total Contractual Posts (including project posts) | ||||||
| Grand Total | 1,270 | 811 | 817 | 870 | 870 | 870 |
| of which Female Employees | 60 | 32 | 45 | 45 | 45 | 45 |
Cabinet Secretariat
National Security Division
Principal Accounting Officer
Secretary National Security Division
Goal
To enhance and institutionalize consensual decision making on national security issues and coordinate effective implementation
Major Milestones of the FY 2019-20
1 Conducting National Security Division
2 Formulating National Security Policy
3 Arranging Seminars/workshops regarding National Security
Budget Information
Budget by Outputs
Rs. '000
| Actual Expenditure | Budget | Forecas | ts | |||
|---|---|---|---|---|---|---|
| Outputs | ||||||
| 2016-17 | 2017-18 | 2018-19 | 2019-20 | 2020-21 | 2021-22 | |
| A comprehensive national security policy. Collective thinking on key national security issues. Better informed public and key stake holders on national security issues. Improved relation with counterpart agencies in other countries 1 | 30,901 | 43,056 | 51,000 | 51,000 | 53,000 | 55,000 |
| Total | 30,901 | 43,056 | 51,000 | 51,000 | 53,000 | 55,000 |
| Budget by Demands | ||||||
| Demand for Grants | Demand No | Total | ||||
| 2019-20 | ||||||
| National Security Division 1 | 11 | 51,000 | ||||
| Total | 51,000 |
Budget by Inputs
| Actual Expenditure | Budget | Forecas | ts | ||||
|---|---|---|---|---|---|---|---|
| Input | 2016-17 | 2017-18 | 2018-19 | 2019-20 | 2020-21 | 2021-22 | |
| A01 | Employee Related Expenses | 18,742 | 29,638 | 31,458 | 34,000 | 35,601 | 37,189 |
| A03 | Operating Expenses | 8,046 | 11,485 | 14,490 | 15,092 | 15,447 | 15,778 |
| A04 | Employees Retirement Benefits | 2,067 | 0 | 20 | 2 | 2 | 2 |
| A05 | Grants, Subsidies & Write off Loans | 0 | 2 | 2 | 2 | 2 | |
| A06 | Transfers | 768 | 836 | 900 | 1 | 1 | 1 |
| A09 | Physical Assets | 792 | 389 | 3,050 | 801 | 810 | 786 |
| A13 | Repairs & Maintenance | 486 | 708 | 1,080 | 1,102 | 1,137 | 1,242 |
| Total | 30,901 | 43,056 | 51,000 | 51,000 | 53,000 | 55,000 |
Medium-Term Outcome(s) Outcome 1: Improved security situation in the country
Cabinet Secretariat
National Security Division
Output(s) Output 1 A comprehensive national security policy. Collective thinking on key national security issues. Better informed public and key stake holders on national security issues. Improved relation with counterpart agencies in other countries
Office Responsible: National Security Division
Brief Rationale: Serve as Secretariat to the National Security Committee
Future Policy Priorities: Formulation and Implementation of Comprehensive National Security Policy.
Performance Indicators and Targets
| Oututs | Selected Performance | Targets | Achieved | Planned | Targets | Forecas | t Targets |
|---|---|---|---|---|---|---|---|
| p | Indicators | 2016-17 | 2017-18 | 2018-19 | 2019-20 | 2020-21 | 2021-22 |
| 1. A comprehensive | Formulation, approval and issuance of a comprehensive | 60% | 40% | 90% | 90% | 80% | 85% |
| national security | National Security Policy | ||||||
| policy. Collective thinking on key national security | Implementation of National Security Policy | 0% | 25% | 60% | 60% | 65% | 70% |
| issues. Better informed public and | Midterm review of National Security Policy | 0% | 10% | 25% | 25% | 30% | 25% |
| key stake holders on national security issues. Improved relation with | Establish an inclusive and broad based post policy discourse in key areas of National security policy | 0% | 18% | 75% | 75% | 70% | 80% |
| counterpart agencies in other countries | Seminars/Conferences to explore ways and means of implementing issues raised in NSP midterm review | 50% | 50% | 55% | 55% | 55% | 60% |
| Maintain a minimum frequency of | 90% | 18 NSC | Subject to | Subject to | Subject to | Subject to | |
| National Security Committee meetings | meeting held | convey of meeting by PM/Chairman | convey of meeting by PM/Chairman | convey of meeting by PM/Chairman | convey of meeting by PM/Chairman | ||
| National | National | National | National | ||||
| Security | Security | Security | Security | ||||
| Committee | Committee | Committee | Committee | ||||
| Establish the sub committees mechanism as an integral part of NSP | 40% | 50% | 55% | 55% | 60% | 65% | |
| Initiation of a constructive and inclusive discourse on national security issues as part of the preparatory process for National Security Policy | 60% | 85% | 85% | 85% | 90% | ||
| Software for monitoring & Evaluation Implementation of NAP | 0% | 90% |
Cabinet Secretariat
National Security Division
Personnel Plan
| 2016-17 | 2017-18 | 2018-19 | 2019-20 | 2020-21 | 2021-22 | |
|---|---|---|---|---|---|---|
| Grade 20 and above | 2 | 4 | 4 | 4 | 4 | 4 |
| Grade 16-19 | 5 | 6 | 9 | 9 | 9 | 9 |
| Grade 1-15 | 11 | 15 | 15 | 19 | 19 | 19 |
| Total Regular Posts | 18 | 25 | 28 | 32 | 32 | 32 |
| Total Contractual Posts (including project posts) | ||||||
| Grand Total | 18 | 25 | 28 | 32 | 32 | 32 |
| of which Female Employees |
Cabinet Secretariat
Prime Minister's Office (Public)
Principal Accounting Officer
Secretary to the Prime Minister
Goal
Smooth functioning of the Prime Minister's Office according to Rules of Business
Budget Information
Budget by Outputs
| Budget by Outputs | Rs. '000 | |||||
|---|---|---|---|---|---|---|
| Oututs | Actual Expenditure | Budget | Foreca | sts | ||
| p | 2016-17 | 2017-18 | 2018-19 | 2019-20 | 2020-21 | 2021-22 |
| Administrative services 1 | 472,810 | 404,615 | 514,000 | 474,000 | 486,000 | 498,000 |
| Total udget by Demands | 472,810 | 404,615 | 514,000 | 474,000 | 486,000 | 498,000 |
| Demand for Grants | Demand No | Part of Demand of: | Total Demand | Related Demand | ||
| 2019-20 | 2019-20 | |||||
| Prime Minister's office 1 | 13 | Cabinet Division | 1,171,878 | 474,000 | ||
| Total | 1,171,878 | 474,000 |
Budget by Demands
Budget by Inputs
| Actual Expenditure | Budget | Forecas | ts | ||||
|---|---|---|---|---|---|---|---|
| Input | 2016-17 | 2017-18 | 2018-19 | 2019-20 | 2020-21 | 2021-22 | |
| A01 | Employee Related Expenses | 310,530 | 277,001 | 379,029 | 407,000 | 410,000 | 415,999 |
| A03 | Operating Expenses | 35,088 | 33,119 | 51,800 | 46,399 | 51,000 | 55,000 |
| A04 | Employees Retirement Benefits | 3,946 | 3,233 | 5,600 | 7,000 | 8,000 | 9,000 |
| A05 | Grants, Subsidies & Write off Loans | 114,356 | 87,465 | 69,600 | 8,300 | 10,000 | 10,000 |
| A06 | Transfers | 1,238 | 1,299 | 1,500 | 1 | 1 | 1 |
| A09 | Physical Assets | 6,188 | 381 | 1,671 | 1,200 | 2,000 | 2,000 |
| A13 | Repairs & Maintenance | 1,464 | 2,117 | 4,800 | 4,100 | 4,999 | 6,000 |
| Total | 472,810 | 404,615 | 514,000 | 474,000 | 486,000 | 498,000 |
Medium-Term Outcome(s) Outcome 1: Improved Governance
Personnel Plan
| 2016-17 | 2017-18 | 2018-19 | 2019-20 | 2020-21 | 2021-22 | |
|---|---|---|---|---|---|---|
| Grade 20 and above | 13 | 7 | 13 | 15 | 15 | 15 |
| Grade 16-19 | 94 | 88 | 112 | 110 | 110 | 110 |
| Grade 1-15 | 115 | 116 | 130 | 131 | 131 | 131 |
Cabinet Secretariat
Prime Minister's Office (Public)
Personnel Plan
| 2016-17 | 2017-18 | 2018-19 | 2019-20 | 2020-21 | 2021-22 | |
|---|---|---|---|---|---|---|
| Total Regular Posts | 222 | 211 | 255 | 256 | 256 | 256 |
| Total Contractual Posts (including project posts) | 15 | 13 | 32 | 31 | 31 | 31 |
| Grand Total | 237 | 224 | 287 | 287 | 287 | 287 |
| of which Female Employees | 12 | 10 | 10 | 10 | 10 | 10 |
Cabinet Secretariat
Prime Minister's Office (Internal)
Principal Accounting Officer
Military Secretary to the Prime Minister's Office (Internal)
Goal
Efficient and smooth functioning of the Prime Minister's Office according to rules of business
Budget Information
Budget by Outputs
| Budget by Outputs | Rs. '000 | ||||||
|---|---|---|---|---|---|---|---|
| Ot | t | Actual Expenditure | Budget | Foreca | sts | ||
| up | s | 2016-17 | 2017-18 | 2018-19 | 2019-20 | 2020-21 | 2021-22 |
| 1 | Administrative Services | 243,122 | 245,270 | 230,626 | 218,441 | 258,393 | 266,817 |
| 2 | Discretionary Grant, Presents, Charities and Misc. Grant | 173,670 | 153,798 | 151,253 | 93,853 | 111,017 | 114,638 |
| 3 | Estate Gardens Establishment Services | 38,545 | 36,761 | 35,002 | 24,816 | 29,354 | 30,312 |
| 4 | Travel and conveyance services | 38,989 | 61,210 | 41,823 | 39,700 | 46,961 | 48,492 |
| 5 | Health services | 14,548 | 11,246 | 13,296 | 12,068 | 14,275 | 14,741 |
| Total | 508,874 | 508,284 | 472,000 | 388,878 | 460,000 | 475,000 |
Budget by Demands
| Demand for Grants | Demand No | Part of Demand of: | Total Demand 2019-20 | Related Demand 2019-20 |
|---|---|---|---|---|
| Prime Minister's office 1 | 13 | Cabinet Division | 1,171,878 | 388,878 |
| Total | 1,171,878 | 388,878 |
Budget by Inputs
| Actual Expenditure | Budget | Forecas | ts | ||||
|---|---|---|---|---|---|---|---|
| Input | 2016-17 | 2017-18 | 2018-19 | 2019-20 | 2020-21 | 2021-22 | |
| A01 | Employee Related Expenses | 348,647 | 344,282 | 326,897 | 284,438 | 333,000 | 343,858 |
| A03 | Operating Expenses | 67,617 | 69,633 | 77,669 | 75,417 | 73,000 | 75,380 |
| A04 | Employees Retirement Benefits | 5,439 | 4,726 | 5,433 | 3,865 | 6,000 | 6,262 |
| A05 | Grants, Subsidies & Write off Loans | 16,400 | 20,300 | 4,200 | 10,001 | 11,000 | 12,000 |
| A06 | Transfers | 45,662 | 31,368 | 40,000 | 4 | 17,000 | 17,500 |
| A09 | Physical Assets | 16,784 | 25,298 | 6,751 | 2,403 | 4,000 | 4,000 |
| A13 | Repairs & Maintenance | 8,326 | 12,677 | 11,050 | 12,750 | 16,000 | 16,000 |
| Total | 508,874 | 508,284 | 472,000 | 388,878 | 460,000 | 475,000 |
Medium-Term Outcome(s) Outcome 1: Improved Governance
Cabinet Secretariat
Prime Minister's Office (Internal)
Output(s)
| Output 1 Administrative Services | Office Responsible: PM Office(Internal) | ||||||
|---|---|---|---|---|---|---|---|
| Brief Rationale: | Pay & Allowances to Office of Prime Minister's Office (I | rs / Ministerial Establis nternal) | hment, Household | Establishment and | other expenses for | the smooth functioning | |
| Output 2 Discretionary Grant | , Presents, Charities and Mi | sc. Grant | Office Responsible: PM Office(Internal) | ||||
| Brief Rationale: | Gift items given to the dign entertainment and dinners | itaries on behalf of the / lunches to official gu | Prime Minister, Charities to different in ests in the Prime Minister's House. | dividuals. Official receptions, | |||
| Output 3 Estate Gardens Establishment Services | Office Responsible: PM Office(Internal) | ||||||
| Brief Rationale: | Pay & Allowances to estab House. | lishment of the garden | and other expenses for the maintenance of State Garden | in the Prime Minister's | |||
| Output 4 Travel and conveyance services | Office Responsible: PM Office(Internal) | ||||||
| Brief Rationale: | Pay & Allowances to Gara its also includes Reception | ge maintenance establ /Dinner given to Prime | ishment and other e Minister on board. | xpenses on maintenance of Garage motor vehicles. Further | |||
| Output 5 Health services | Office Responsible: PM Office(Internal) | ||||||
| Brief Rationale: ersonnel Plan | Pay & Allowances to Dispe House Dispensary. | nsary Staff. Medical re | -imbursement and other expenses for | the maintenance of | Prime Minister's | ||
| 2016-17 | 2017-18 | 2018-19 | 2019-20 | 2020-21 | 2021-22 | ||
| Grade 20 and above | 1 | 1 | 2 | 2 | 2 | 2 | |
| Grade 16-19 | 34 | 34 | 41 | 39 | 39 | 39 | |
| Grade 1-15 | 470 | 479 | 509 | 369 | 369 | 369 | |
| Total Regular Posts | 505 | 514 | 552 | 410 | 410 | 410 | |
| Total Contractual Posts (including project posts) | 1 | 1 | |||||
| Grand Total | 506 | 514 | 553 | 410 | 410 | 410 | |
| of which Female Employees | 21 | 22 | 19 | 15 | 15 | 15 |
Personnel Plan
Cabinet Secretariat
Board of Investment
Principal Accounting Officer
Secretary, Board of Investment
Goal
Promoting domestic and foreign investment to enhance Pakistan's economic development. Increase in investment to GDP from 12.2% (2013-14) to 20% (2017-19).
Major Milestones of the FY 2019-20
1 Increase Investment to GDP ratio
2 Improved ranking in Ease of Doing Business
3 More industrialization through SEZs
Budget Information
Budget by Outputs
Rs. '000
| O | Actual Expenditure | Budget | Forecas | ts | ||
|---|---|---|---|---|---|---|
| utputs | 2016-17 | 2017-18 | 2018-19 | 2019-20 | 2020-21 | 2021-22 |
| Investment advisory and facilitation 1 | 260,168 | 264,634 | 397,000 | 380,000 | 407,000 | 293,000 |
| services | ||||||
| Total | 260,168 | 264,634 | 397,000 | 380,000 | 407,000 | 293,000 |
Budget by Demands
| Demand for Grants | Demand No | Part of Demand of: | Total Demand 2019-20 | Related Demand 2019-20 |
|---|---|---|---|---|
| Board of Investment 1 | 14 | Cabinet Division | 280,000 | 280,000 |
| Development Expenditure of Cabinet Division 2 | 107 | Cabinet Division | 45,086,475 | 100,000 |
| Total | 45,366,475 | 380,000 |
Budget by Inputs
| Actual Expenditure | Budget | Forecas | ts | ||||
|---|---|---|---|---|---|---|---|
| Input | 2016-17 | 2017-18 | 2018-19 | 2019-20 | 2020-21 | 2021-22 | |
| A01 | Employee Related Expenses | 154,425 | 172,800 | 198,400 | 229,702 | 233,784 | 205,000 |
| A03 | Operating Expenses | 76,523 | 69,652 | 144,675 | 129,223 | 145,189 | 73,327 |
| A04 | Employees Retirement Benefits | 6,147 | 3,743 | 3,701 | 2,921 | 2,921 | 2,921 |
| A05 | Grants, Subsidies & Write off Loans | 7,900 | 11,900 | 5,440 | 7,512 | 7,512 | 7,512 |
| A06 | Transfers | 1,380 | 1,579 | 1,650 | 6 | 6 | 5 |
| A09 | Physical Assets | 9,116 | 658 | 36,204 | 4,837 | 10,689 | 936 |
| A13 | Repairs & Maintenance | 4,677 | 4,302 | 6,930 | 5,799 | 6,899 | 3,299 |
| Total | 260,168 | 264,634 | 397,000 | 380,000 | 407,000 | 293,000 |
Policy Documents
1 Investment Policy 2013
2 Foreign Direct Investment Strategy 2013-17
Cabinet Secretariat
Board of Investment
3 Special Export Zones Act 2012
4 Special Export Zones Rules 2013
Medium-Term Outcome(s)
Outcome 1: Improved investment climate for domestic and foreign investments in Pakistan.
Improvement in Pakistan's rank on Ease of Doing Business index by 10 points annually (current rank: 128), supported by the coordination and facilitation role of the Board of Investment.
Output(s)
Output 1 Investment advisory and facilitation services
Office Responsible: Office of the Director
Brief Rationale:
To make Pakistan attractive for domestic and foreign investors
Future Policy Priorities: To simplify the procedures and reduce time/cost for ease of doing business to attract the foreign/ local investment in the country. Pak-China Economic Corridor which spreads from Khunjerab to Gwadar which will promote regional trade with China, South Asia, Central Asia and Middle East countries. This corridor will provide a link to deliver goods to the international markets through the Gwadar port and generate investment & business activities in the country. Special Economic Zones Act promulgated in 2012. The purpose of SEZs is to facilitate domestic and foreign investors to invest in the manufacturing sectors of the country.
Performance Indicators and Targets
| Outputs | Selected Performance | Target | s Achieved | Planned | Targets | Forecas | t Targets |
|---|---|---|---|---|---|---|---|
| Indicators | 2016-17 | 2017-18 | 2018-19 | 2019-20 | 2020-21 | 2021-22 | |
| 1. Investment advisory and facilitation services | Reduction in time to respond to investor's queries through improvements in website and communications | 2 weeks | 5 days | 2 weeks | 1 week | 3 days | 4 days |
| Designate BOI coordinators in key ministries | 30 | 15 | 5 | 10 | 10 | 12 | |
| Reduction in time taken to issue process permissions to companies to open branch/liaison | 49 days | 07 weeks | 07 weeks | 07 weeks | 07 weeks | 07 weeks | |
| Grant permissions to foreign companies to open branch / liaison offices | 32 | 46 | 60 | 80 | 90 | 100 | |
| Recommendation of work visas to expatriates working in foreign and local companies in Pakistan | 2545 | 2624 | 2850 | 2000 | 2100 | 220 | |
| Formulation of model BIT in consultation with all stakeholders | 0 | Not achieved | 1 | 1 | |||
| Review of BITs on basis of new model | 0 | 10 | 5 | 5 | |||
| Finalization of MOUs with foreign friendly countries | 1 | Under process | 4 | 3 | 3 | ||
| Pre-Feasibility studies for locations along China-Pakistan economic corridor | 2 | 05 | 4 | 1 | |||
| Review and amendments of SEZ act 2012 | - | 1 | 1 | ||||
| Grant of status of Special Economic Zone (SEZ) | 4 | 1 | 2 | 5 | 3 | 3 |
Cabinet Secretariat
Board of Investment
Performance Indicators and Targets
| Outputs | Selected Performance Idit | Targets | Achieved | Planned | Targets | Forecas | t Targets |
|---|---|---|---|---|---|---|---|
| ncaors | 2016-17 | 2017-18 | 2018-19 | 2019-20 | 2020-21 | 2021-22 | |
| Domestic seminars to promote SEZs | 4 | 10 | 1 | 4 | 4 | 4 | |
| Conferences & Seminars (Nos) (International / Local) | 5 | 12 | 12 | 12 | 12 | 12 | |
| Hiring of sector specialists | 0 | Not achieved so far. | 2 | 1 | |||
| Road show in China, Italy, Germany, UAE, Hongkong, UK and USA | - | 7 | 10 | 8 | 8 | 8 | |
| Automation & Redesigning of BOIs Website to make it more interactive | 0 | Not achieved so far. | 1 | ||||
| WeBOC (Web Based One Customs) Online Customs Clearance System | Not achieved so far. | 1 | 1 |
Personnel Plan
| 2016-17 | 2017-18 | 2018-19 | 2019-20 | 2020-21 | 2021-22 | |
|---|---|---|---|---|---|---|
| Grade 20 and above | 8 | 8 | 8 | 8 | 8 | 8 |
| Grade 16-19 | 83 | 83 | 117 | 117 | 117 | 117 |
| Grade 1-15 | 192 | 192 | 160 | 160 | 160 | 160 |
| Total Regular Posts | 283 | 283 | 285 | 285 | 285 | 285 |
| Total Contractual Posts (including project posts) | 3 | |||||
| Grand Total | 286 | 283 | 285 | 285 | 285 | 285 |
| of which Female Employees | 10 | 10 | 12 | 10 | 10 | 10 |
Cabinet Secretariat
Prime Minister's Inspection Commission
Principal Accounting Officer
Chairman, Prime Minister's Inspection Commission
Goal
The Commission shall if so directed by the Prime Minister carry out the inspections and may conduct inquiry in respect of any Ministry / Division / Department / Office / Corporation and employee on various charges / allegations and any other assignments given by the Prime Minister.
Budget Information
Budget by Outputs
Rs. '000
| Outputs | Actual Expenditure 2016-17 | 2017-18 | Budget 2018-19 | 2019-20 | Forecas 2020-21 | ts 2021-22 |
|---|---|---|---|---|---|---|
| To observe/ensure transparency in Ministry/Division/Department 1 | 46,038 | 48,164 | 70,000 | 62,000 | 71,000 | 73,000 |
| Total udget by Demands | 46,038 | 48,164 | 70,000 | 62,000 | 71,000 | 73,000 |
| Demand for Grants | Demand No | Total | ||||
| 2019-20 | ||||||
| Prime Minister's Inspection Commission 1 | 15 | 62,000 | ||||
| Total | 62,000 |
Budget by Demands
Budget by Inputs
| Actual Expenditure | Budget | Forecas | ts | ||||
|---|---|---|---|---|---|---|---|
| Input | 2016-17 | 2017-18 | 2018-19 | 2019-20 | 2020-21 | 2021-22 | |
| A01 | Employee Related Expenses | 30,664 | 41,861 | 49,281 | 51,708 | 52,839 | 54,339 |
| A03 | Operating Expenses | 7,832 | 5,610 | 16,272 | 9,482 | 16,333 | 16,633 |
| A04 | Employees Retirement Benefits | 2,122 | 0 | 175 | 66 | 390 | 390 |
| A05 | Grants, Subsidies & Write off Loans | 0 | 0 | 200 | 1 | 10 | 110 |
| A06 | Transfers | 77 | 18 | 170 | 1 | 50 | 50 |
| A09 | Physical Assets | 4,523 | 8 | 2,650 | 273 | 653 | 753 |
| A13 | Repairs & Maintenance | 820 | 666 | 1,252 | 469 | 725 | 725 |
| Total | 46,038 | 48,164 | 70,000 | 62,000 | 71,000 | 73,000 |
Medium-Term Outcome(s) Outcome 1: To improve transparency in Government Business.
Output(s) Output 1 To observe/ensure transparency in Ministry/Division/Department
Office Responsible: Prime Minister's Inspection Commission
Brief Rationale: The Prime Minister's Inspection Commission is a statutory body established under MLO-58 of 1978 which is validated under the Article 270-A of the Constitution 1973. It functions under the general orders and supervision of the Prime Minister.
Cabinet Secretariat
Prime Minister's Inspection Commission
Output(s)
Output 1 To observe/ensure transparency in Ministry/Division/Department
Office Responsible: Prime Minister's Inspection Commission
Future Policy Priorities: Inspection/Monitoring of assigned projects/ Inquiries by PM
Performance Indicators and Targets
| O | Selected Performance | Targets Achieved | Planned | Targets | Forecas | t Targets | |
|---|---|---|---|---|---|---|---|
| utputs | Ii | ||||||
| ndcators | 2016-17 | 2017-18 | 2018-19 | 2019-20 | 2020-21 | 2021-22 | |
| 1. To observe/ensure transparency in Ministry/Division/D epartment ersonnel Plan | Number of inquiries to be conducted in (percentage) | As per direction of Prime Minister | 100% | As per direction of Prime Minister | As per direction of Prime Minister | As per direction of Prime Minister | As per direction of Prime Minister |
| 2016-17 | 2017-18 | 2018-19 | 2019-20 | 2020-21 | 2021-22 | ||
| Grade 20 and above | 3 | 6 | 7 | 4 | 4 | 4 | |
| Grade 16-19 | 14 | 13 | 17 | 20 | 20 | 20 | |
| Grade 1-15 | 27 | 26 | 31 | 29 | 29 | 29 | |
| Total Regular Posts | 44 | 45 | 55 | 53 | 53 | 53 | |
| Total Contractual Posts (including project posts) | 3 | 3 | 3 | ||||
| Grand Total | 44 | 45 | 55 | 56 | 56 | 56 | |
| of which Female Employees | 2 | 1 | 1 | 1 | 1 | 1 |
Personnel Plan
Cabinet Secretariat
Pakistan Atomic Energy Commission
Principal Accounting Officer
Chairman, Pakistan Atomic Energy Commission
Goal
Research and Development for Energy and Social Sector
Budget Information
Budget by Outputs
| Budget by Outputs | Rs. '000 | ||||||
|---|---|---|---|---|---|---|---|
| Ot | t | Actual Expenditure | Budget | Foreca | sts | ||
| up | s | 2016-17 | 2017-18 | 2018-19 | 2019-20 | 2020-21 | 2021-22 |
| 1 | Administration | 1,828,552 | 2,645,565 | 1,962,472 | 2,109,525 | 2,267,594 | 2,437,507 |
| 2 | Research, trainings and capacity building | 4,474,980 | 2,948,314 | 4,417,375 | 4,202,245 | 5,009,719 | 6,635,810 |
| 3 | Food and agriculture development | 1,003,969 | 1,153,100 | 1,224,258 | 1,315,992 | 1,414,601 | 1,520,599 |
| 4 | Public health services and development | 4,066,881 | 5,042,662 | 6,790,376 | 5,449,836 | 4,918,367 | 4,682,700 |
| 5 | Minerals exploration, mining and development | 2,678,466 | 2,023,515 | 3,746,135 | 2,218,658 | 1,324,608 | 1,777,985 |
| 6 | Power and fuel sector development | 22,724,561 | 7,148,199 | 18,887,274 | 18,500,000 | 23,853,232 | 28,954,339 |
| Total | 36,777,409 | 20,961,355 | 37,027,890 | 33,796,256 | 38,788,121 | 46,008,940 |
Budget by Demands
| Demand for Grants | Demand No | Part of Demand of: | Total Demand 2019-20 | Related Demand 2019-20 |
|---|---|---|---|---|
| Atomic Energy 1 | 16 | Cabinet Division | 10,308,000 | 9,339,000 |
| Capital Outlay on Development of Atomic Energy 2 | 145 | Cabinet Division | 24,758,726 | 24,457,256 |
| Total | 35,066,726 | 33,796,256 |
Budget by Inputs
| It | Actual Expenditure | Budget | Foreca | sts | ||
|---|---|---|---|---|---|---|
| npus | 2016-17 | 2017-18 | 2018-19 | 2019-20 | 2020-21 | 2021-22 |
| Operating Expenses A03 | 36,777,409 | 20,961,355 | 37,027,890 | 33,796,256 | 38,788,121 | 46,008,940 |
| Total | 36,777,409 | 20,961,355 | 37,027,890 | 33,796,256 | 38,788,121 | 46,008,940 |
Medium-Term Outcome(s)
Outcome 1: Improved Power / Health / Food & Agriculture / Science & Technology sectors through research and development
Enhancement of power generation, improvement in agricultural production, advancement in science & technology and improvement in health facilities through research and development in these sectors.
Cabinet Secretariat
Pakistan Atomic Energy Commission
Output(s) Output 2 Research, trainings and capacity building Office Responsible: Nuclear Sciences Division Brief Rationale: This sector of PAEC is advancing to achieve the goals of advance research and development in nuclear science, engineering and related areas. Future Policy Priorities: To improve the efficiency of running R&D institutions and establishment of new research & training centres for latest development besides upgradation of old ones. Output 3 Food and agriculture development Office Responsible: Nuclear Science Division Brief Rationale: The existing agricultural centres of PAEC are performing key role in the production of food items and high yield producing crops in the country. Future Policy Priorities: Development of New crop varieties with higher yield with good adaptability for sustainable agricultural development. Output 4 Public health services and development Office Responsible: Nuclear Science Division Brief Rationale: PAEC is playing a vital role in health sector and using nuclear and other advanced techniques for diagnosis and treatment of cancerous and allied diseases through 18 operational cancer hospitals. Future Policy Priorities: Upgradation of already established cancer hospitals for better facilities and services to patients. Output 5 Minerals exploration, mining and development Office Responsible: Fuel Sector Brief Rationale: PAEC centres/projects under this sector are operating mainly for indigenous supply of nuclear fuel for country nuclear power generation programme. Future Policy Priorities: Besides, mining and exploration work, "Pakistan Nuclear Power Fuel Complex (PNPFC)" is being established for indigenously manufacture/qualified fuel to meet fuel reload requirement of Nuclear Power plants. Output 6 Power and fuel sector development Office Responsible: Power Sector Brief Rationale: Five Nuclear Power Plants KANUPP, C-I, C-2, C-3 & C-4 are in operation and connected with national grid by providing 1430 MW electricity. Future Policy Priorities: PAEC is making efforts to add more nuclear power plants to meet the target of 8800 MW by 2030 envisaged in Energy Security plan (ESP). For the purpose, C-3/C-4 were connected to National Grid producing 680 MW electricity during 2016-17 & 2017-18. Further construction work of two new units of NPPs at Karachi with the capacity of 1100 MW each is at full swing and are planned to be connected to National Grid in 2020-21 & 2021-22.
Performance Indicators and Targets
| Ott | Selected Performance | Targets | Achieved | Planned | Targets | Forecas | t Targets |
|---|---|---|---|---|---|---|---|
| upus | Idit | ||||||
| ncaors | 2016-17 | 2017-18 | 2018-19 | 2019-20 | 2020-21 | 2021-22 | |
| 2. Research, trainings and capacity building | MS-Nuclear Technology in PIEAS (Number of MS Fellows) PhDs, M.Phil., MS/BS Engg. MSc (Number of students) | 298 517 | 190 262 | 160 222 | 130 710 | 140 720 | 150 720 |
| Research Publications National/International (numbers) | 157 | 192 | 155 | 210 | 220 | 230 | |
| 3. Food and agriculture development | New Crops Variety produced (number of crop varieties) Area of land in which control insect pest (Hector) | 9 113,350 | 9 112,492 | 8 117,500 | 5 118,000 | 6 118,500 | 6 119,000 |
| Training/workshops arranged (Number of trainings/workshops) | 50 | 40 | 57 | 50 | 50 | 50 |
Cabinet Secretariat
Pakistan Atomic Energy Commission
Performance Indicators and Targets
| Ott | Selected Performance | Targets | Achieved | Planned | Targets | Forecast | Targets |
|---|---|---|---|---|---|---|---|
| upus | Indicators | 2016-17 | 2017-18 | 2018-19 | 2019-20 | 2020-21 | 2021-22 |
| Number of PhDs, M.Phil., MS Scholars | 165 | 84 | 170 | 135 | 140 | 145 | |
| Number of Research projects | 97 | 83 | 119 | 85 | 90 | 95 | |
| Research publications national and international (numbers) | 209 | 345 | 250 | 220 | 225 | 230 | |
| 4. Public health services and development | Number of patients to be treated through Nuclear Medicine and Oncology | 1,000,000 | 985,812 | 1,080,000 | 1,150,000 | 1,240,000 | 1,340,000 |
| Training/workshops arranged (Number of trainings/workshops) | 190 | 139 | 200 | 160 | 170 | 180 | |
| Conferences/Meetings (number of conferences/meetings) | 140 | 113 | 250 | 170 | 180 | 190 | |
| Research Projects (number of projects) | 35 | 45 | 90 | 70 | 80 | 90 | |
| 6. Power and fuel sector development | Nuclear Power Plants Established (Number) Installed Capacity of Nuclear Power Plants (Mega Watt) | 5 1430 Mwe | 5 1430 Mwe | 5 1430 Mwe | 5 1430 Mwe | 5 2430 Mwe | 6 3530 Mwe |
Note : In 2020-21, KANUPP will retire and K-2 will be connected to National Grid. In 2021-22, K-3 will also be connected to National grid.
Personnel Plan
| 2016-17 | 2017-18 | 2018-19 | 2019-20 | 2020-21 | 2021-22 | |
|---|---|---|---|---|---|---|
| Grade 20 and above | 307 | 215 | 215 | 254 | 261 | 267 |
| Grade 16-19 | 2,620 | 1,777 | 1,777 | 1,895 | 1,922 | 1,938 |
| Grade 1-15 | 7,730 | 4,721 | 4,721 | 6,724 | 6,770 | 6,850 |
| Total Regular Posts | 10,657 | 6,713 | 6,713 | 8,873 | 8,953 | 9,055 |
| Total Contractual Posts (including project posts) | 1,638 | 1,638 | 1,862 | 1,990 | 2,050 | |
| Grand Total | 10,657 | 8,351 | 8,351 | 10,735 | 10,943 | 11,105 |
| of which Female Employees | 949 | 857 | 857 | 980 | 1,027 | 1,073 |
Strategic Initiatives (selected key projects)
Rs. '000
| Estimated | Completion | Expenditure | Budget | Forecast | |||
|---|---|---|---|---|---|---|---|
| Selected Projects | Total Cost (as per latest PC1) | Date (as per latest PC1) | 2018 up to June | 2018-19 | 2019-20 | 2020-21 | 2021-22 |
| Output 6: Power and fuel sector development | |||||||
| Karachi Coastal Power Project 1 | 958,729,120 | Jun 2021 | 82,488,702 | 20,000,000 | 18,000,000 | 23,353,232 | 29,042,544 |
| Unit 1 & 2 | |||||||
| Key Milestone 2019-20: | Civil Works/Procurement of Machinery | & Equipment/Induction of manpower |
Cabinet Secretariat
Pakistan Nuclear Regulatory Authority
Principal Accounting Officer
Chairman, Pakistan Nuclear Regulatory Authority
Goal
Ensuring Safety of Nuclear Installations and Radiation Facilities utilizing Nuclear Materials & Radiation sources in Industrial, Medical, Agriculture, Research & Development for protection of workers, public and environment from ionizing radiation.
Budget Information
Budget by Outputs
Rs. '000
| Out | uts | Actual Expenditure | Budget | Forecas | ts | ||
|---|---|---|---|---|---|---|---|
| p | 2016-17 | 2017-18 | 2018-19 | 2019-20 | 2020-21 | 2021-22 | |
| 1 | Development and maintenance of | 662,243 | 742,295 | 724,000 | 969,000 | 1,027,000 | 1,089,000 |
| Regulatory Framework for Nuclear | |||||||
| Installations & Radiation Facilities and their Authorization & Licensing, Review & Assessment, Inspection & | |||||||
| Enforcement; Licensing of Operating | |||||||
| Personnel; Research & Development. | |||||||
| 2 | Capacity building of Pakistan Nuclear Regulatory Authority. | 264,000 | 234,030 | 300,000 | 301,470 | 357,298 | 437,690 |
| Total | 926,243 | 976,325 | 1,024,000 | 1,270,470 | 1,384,298 | 1,526,690 |
Budget by Demands
| Demand for Grants | Demand No | Part of Demand of: | Total Demand 2019-20 | Related Demand 2019-20 |
|---|---|---|---|---|
| Atomic Energy 1 | 16 | Cabinet Division | 10,308,000 | 969,000 |
| Capital Outlay on Development of Atomic Energy 2 | 145 | Cabinet Division | 24,758,726 | 301,470 |
| Total | 35,066,726 | 1,270,470 |
Budget by Inputs
| Inut | Actual Expenditure | Budget | Forecas | ts | |||
|---|---|---|---|---|---|---|---|
| p | 2016-17 | 2017-18 | 2018-19 | 2019-20 | 2020-21 | 2021-22 | |
| A01 | Employee Related Expenses | 921,000 | 1,027,000 | 1,089,000 | |||
| A03 | Operating Expenses | 926,243 | 976,325 | 1,024,000 | 349,470 | 357,298 | 437,690 |
| Total | 926,243 | 976,325 | 1,024,000 | 1,270,470 | 1,384,298 | 1,526,690 |
Policy Documents
1 PNRA ORDINANCE III OF 2001
Medium-Term Outcome(s) Outcome 1: Protection of Workers, Public & Environment from harmful effects of Radiation by ensuring safe operations of Nuclear Installations & Radiation facilities and developing competence for fulfillment of regulatory functions in effective & efficient manner.
Cabinet Secretariat
Pakistan Nuclear Regulatory Authority
Output(s)
Output 1 Development and maintenance of Regulatory Framework for Nuclear Installations & Radiation Facilities and their Authorization & Licensing, Review & Assessment, Inspection & Enforcement;
Office Responsible: Chairman Office
Licensing of Operating Personnel; Research & Development.
Brief Rationale: Regulatory Oversight of Nuclear Installations and Radiation facilities (e.g. NPPs, Research Reactors, Industries, Hospitals, Educational Institutions etc.) to ensure worker, public and environment safety from ionizing radiation throughout Pakistan.
Future Policy Priorities: Further enhancement and strengthening of regulatory body to regulate effectively the expanding Nuclear Power Programme and use of radiation sources.
Output 2 Capacity building of Pakistan Nuclear Regulatory Authority.
Office Responsible: Chairman Office
Brief Rationale: Maintain, strengthen and ensure all time availability of adequate and competent human resource, infrastructure and tools required for an independent nuclear regulatory body as per international standards.
Future Policy Priorities:
Enhancement of infrastructure and competence of PNRA.
Performance Indicators and Targets
| Ott | Selected Performance | Targets | Achieved | Planned Targets | Forecas | t Targets | |
|---|---|---|---|---|---|---|---|
| upus | |||||||
| Indicators | 2016-17 | 2017-18 | 2018-19 | 2019-20 | 2020-21 | 2021-22 | |
| 1. Development | Development and Revision of | 2 | 4 | 9 | 12 | 7 | 7 |
| and maintenance of Regulatory | Regulations and Regulatory Guides | ||||||
| Framework for Nuclear Installations & Radiation Facilities and their | Issuance/ Renewal of licenses to operating personnel of Nuclear Power Plants and Research Reactors | 223 | 194 | 155 | 180 | 180 | 200 |
| Authorization & Licensing, Review & Assessment, Inspection & | Issuance / Renewal of Licenses to Nuclear Installations (Nuclear Power Plants, Research Reactors, RWMF, etc.) | 3 | 5 | 5 | 9 | 10 | 11 |
| Enforcement; Licensing of | Inspection of Nuclear Installations (Numbers) | 1083 | 1252 | 1050 | 1500 | 1500 | 1200 |
| Operating Personnel; Research & Development. | Issuance/ Renewal of License for Radiation Facilities Inspection of Radiation facilities (Numbers) | 3645 2974 | 4445 3099 | 4100 3130 | 5400 3200 | 5500 3300 | 5600 3400 |
Personnel Plan
| 2016-17 | 2017-18 | 2018-19 | 2019-20 | 2020-21 | 2021-22 | |
|---|---|---|---|---|---|---|
| Grade 20 and above | 31 | 35 | 40 | 40 | 45 | 52 |
| Grade 16-19 | 292 | 304 | 325 | 340 | 335 | 340 |
| Grade 1-15 | 309 | 311 | 340 | 521 | 525 | 530 |
| 632 | 650 | 705 | 901 | 905 | 922 |
Cabinet Secretariat
Pakistan Nuclear Regulatory Authority
Personnel Plan
| 2016-17 | 2017-18 | 2018-19 | 2019-20 | 2020-21 | 2021-22 | |
|---|---|---|---|---|---|---|
| Total Contractual Posts (including project posts) Total Regular Posts | 175 | 175 | 215 | 44 | 44 | 44 |
| Grand Total | 807 | 825 | 920 | 945 | 949 | 966 |
| of which Female Employees | 49 | 50 | 52 | 50 | 52 | 54 |
Cabinet Secretariat
President's Secretariat - Personal
Principal Accounting Officer
Military Secretary to the President (President's Secretariat - Personal)
Goal
Efficient and smooth functioning of the President's Secretariat
Budget Information
Budget by Outputs
| Budget by Outputs | Rs. '000 | ||||||
|---|---|---|---|---|---|---|---|
| Outputs | Actual Expenditure | Budget | Forecas | ts | |||
| 2016-17 | 2017-18 | 2018-19 | 2019-20 | 2020-21 | 2021-22 | ||
| 1 | Administrative services | 60,727 | 62,362 | 73,183 | 74,139 | 76,120 | 80,620 |
| 2 | Staff and household services | 382,083 | 366,876 | 373,040 | 397,071 | 404,243 | 407,845 |
| 3 | Discretionary grant, charities and presents | 28,641 | 21,961 | 22,500 | 3 | 3 | 3 |
| 4 | Estate gardens establishment services | 39,910 | 41,314 | 45,325 | 46,375 | 48,052 | 50,101 |
| 5 | Travelling & conveyance services | 47,778 | 59,216 | 59,306 | 57,272 | 60,261 | 66,201 |
| 6 | Health services for President | 15,030 | 18,260 | 21,646 | 22,140 | 25,321 | 28,230 |
| Secretariat | |||||||
| Total | 574,169 | 569,990 | 595,000 | 597,000 | 614,000 | 633,000 |
Budget by Demands
| Demand for Grants | Demand No | Part of Demand of: | Total Demand 2019-20 | Related Demand 2019-20 |
|---|---|---|---|---|
| Staff Household and Allowances of the President 1 | A | Cabinet Division | 992,000 | 597,000 |
| Total | 992,000 | 597,000 |
Budget by Inputs
| Actual Expenditure | Budget | Forecas | ts | ||||
|---|---|---|---|---|---|---|---|
| Input | 2016-17 | 2017-18 | 2018-19 | 2019-20 | 2020-21 | 2021-22 | |
| A01 | Employee Related Expenses | 365,966 | 404,366 | 406,759 | 447,000 | 448,503 | 449,514 |
| A03 | Operating Expenses | 74,996 | 76,367 | 99,291 | 123,245 | 128,568 | 135,479 |
| A04 | Employees Retirement Benefits | 2,948 | 5,527 | 4,345 | 6,330 | 6,540 | 6,958 |
| A05 | Grants, Subsidies & Write off Loans | 24,449 | 23,899 | 23,501 | 1,803 | 4,012 | 7,014 |
| A06 | Transfers | 37,680 | 39,337 | 40,500 | 3 | 3 | 3 |
| A09 | Physical Assets | 51,038 | 712 | 2,202 | 1,202 | 4,220 | 6,520 |
| A13 | Repairs & Maintenance | 17,092 | 19,782 | 18,402 | 17,417 | 22,154 | 27,512 |
| Total | 574,169 | 569,990 | 595,000 | 597,000 | 614,000 | 633,000 |
Medium-Term Outcome(s) Outcome 1: Improved Governance
Cabinet Secretariat
President's Secretariat - Personal
Output(s)
| Output 1 Administrative services | Office Responsible: President's Secretariat (personal) | |
|---|---|---|
| Brief Rationale: | For smooth functioning of the secretariat | |
| Output 2 Staff and household services | Office Responsible: President's Secretariat (personal) | |
| Brief Rationale: | To provide salaries to the staff of the President secretariat | |
| Output 3 Discretionary grant, charities and presents | Office Responsible: President's Secretariat (personal) | |
| Brief Rationale: | To provide financial support to the poor | |
| Output 4 Estate gardens establishment services | Office Responsible: President's Secretariat (personal) | |
| Brief Rationale: | To maintain gardens of the President Secretariat | |
| Output 5 Travelling & conveyance services | Office Responsible: President's Secretariat (personal) | |
| Brief Rationale: | To facilitate the traveling of the President | |
| Output 6 Health services for President Secretariat | Office Responsible: President's Secretariat (personal) | |
| Brief Rationale: | To provide quality medical health services to the President Secretariat's staff |
Personnel Plan
| 2016-17 | 2017-18 | 2018-19 | 2019-20 | 2020-21 | 2021-22 | |
|---|---|---|---|---|---|---|
| Grade 20 and above | 2 | 2 | 3 | 3 | 3 | 3 |
| Grade 16-19 | 55 | 56 | 70 | 71 | 71 | 71 |
| Grade 1-15 | 482 | 480 | 519 | 528 | 528 | 528 |
| Total Regular Posts | 539 | 538 | 592 | 602 | 602 | 602 |
| Total Contractual Posts (including project posts) | 16 | 18 | 19 | 17 | 17 | 17 |
| Grand Total | 555 | 556 | 611 | 619 | 619 | 619 |
| of which Female Employees | 12 | 11 | 14 | 11 | 11 | 11 |
Cabinet Secretariat
President's Secretariat - Public
Principal Accounting Officer
Secretary to the President (President's Secretariat - Public)
Goal
Efficient and smooth functioning of the President's Secretariat
Budget Information
Budget by Outputs
| Budget by Outputs | Rs. '000 | |||||
|---|---|---|---|---|---|---|
| Outputs | Actual Expenditure | Budget | Foreca | sts | ||
| 2016-17 | 2017-18 | 2018-19 | 2019-20 | 2020-21 | 2021-22 | |
| Facilitation in smooth functioning of President of Pakistan as the Head of State. 1 | 386,903 | 404,712 | 441,000 | 395,000 | 406,000 | 417,000 |
| Total | 386,903 | 404,712 | 441,000 | 395,000 | 406,000 | 417,000 |
| Demand for Grants udget by Demands | Demand No | Part of Demand of: | Total Demand | Related Demand | ||
| 2019-20 | 2019-20 | |||||
| Staff Household and Allowances of the President 1 | A | Cabinet Division | 992,000 | 395,000 | ||
| Total | 992,000 | 395,000 |
Budget by Demands
Budget by Inputs
| Actual Expenditure | Budget | Forecas | ts | ||||
|---|---|---|---|---|---|---|---|
| Input | 2016-17 | 2017-18 | 2018-19 | 2019-20 | 2020-21 | 2021-22 | |
| A01 | Employee Related Expenses | 261,522 | 278,708 | 302,225 | 324,000 | 333,028 | 342,008 |
| A03 | Operating Expenses | 39,323 | 41,803 | 57,041 | 57,199 | 58,789 | 60,423 |
| A04 | Employees Retirement Benefits | 2,432 | 6,755 | 11,000 | 3,500 | 3,597 | 3,690 |
| A05 | Grants, Subsidies & Write off Loans | 75,578 | 71,168 | 63,001 | 5,301 | 5,448 | 5,599 |
| A06 | Transfers | 380 | 449 | 1,001 | 401 | 412 | 423 |
| A09 | Physical Assets | 4,374 | 1,945 | 2,209 | 917 | 942 | 968 |
| A13 | Repairs & Maintenance | 3,294 | 3,883 | 4,523 | 3,682 | 3,784 | 3,889 |
| Total | 386,903 | 404,712 | 441,000 | 395,000 | 406,000 | 417,000 |
Medium-Term Outcome(s) Outcome 1: Improved Governance
Cabinet Secretariat
President's Secretariat - Public
Personnel Plan
| 2016-17 | 2017-18 | 2018-19 | 2019-20 | 2020-21 | 2021-22 | |
|---|---|---|---|---|---|---|
| Grade 20 and above | 8 | 7 | 9 | 9 | 9 | 9 |
| Grade 16-19 | 101 | 98 | 104 | 104 | 104 | 104 |
| Grade 1-15 | 172 | 167 | 193 | 193 | 193 | 193 |
| Total Regular Posts | 281 | 272 | 306 | 306 | 306 | 306 |
| Total Contractual Posts (including project posts) | 8 | 8 | 10 | 10 | 10 | 10 |
| Grand Total | 289 | 280 | 316 | 316 | 316 | 316 |
| of which Female Employees | 20 | 18 | 19 | 19 | 19 | 19 |
Cabinet Secretariat
Pakistan Space and Upper Atmosphere Research Commission
Principal Accounting Officer
Chairman, Pakistan Space and Upper Atmosphere Research Commission
Goal
To conduct R&D in space science, space technology, and their peaceful applications in the country and development of indigenous capabilities in space technology and promoting space applications for socio-economic uplift of the country.
Major Milestones of the FY 2019-20
1 Kick-off Project Pakistan Space Centre (PSC) with Chinese Contractor, Completion of Civil Works, Scheme Design for Technical Facility and Completion of Preliminary Design of Technical Facility
2 Award of Contract for Development of PakSat-MM1 Satellite System2, Preliminary Design of Space Segment (PDR) and Preliminary Design of Ground Segment (PDR).
3 Establishment of a Space Applications Research Facility in Gilgit (including its civil works, equipment procurement etc.) upto 70% completion.
4 Completion of Know-How and Technology Transfer (KHTT) on EO Payload of PakTES-1A in South Africa, Acquisition of Calibration Services for PRSS-1 Satellite System and Construction works of Allied Facilities at respective PRSS ground Station(s).
5 Feasibility and System Definition Study (FSDS) of Pakistan Remote Sensing Satellite (PRSS-02) is to be carried out.
Budget Information
Budget by Outputs
Rs. '000
| Oututs | Actual Expenditure | Budget | Forecas | ts | ||
|---|---|---|---|---|---|---|
| p | 2016-17 | 2017-18 | 2018-19 | 2019-20 | 2020-21 | 2021-22 |
| Space and upper atmosphere research 1 | 2,000,000 | 2,614,502 | 4,700,000 | 6,033,245 | 7,150,513 | 8,759,378 |
| services. (SUPARCO) | ||||||
| Total | 2,000,000 | 2,614,502 | 4,700,000 | 6,033,245 | 7,150,513 | 8,759,378 |
Budget by Demands
| Demand for Grants | Demand No | Total 2019-20 |
|---|---|---|
| Development Expenditure of SUPARCO 1 | 111 | 6,033,245 |
| Total | 6,033,245 |
Budget by Inputs
| Actual Expenditure | Budget | Forecas | ts | ||||
|---|---|---|---|---|---|---|---|
| Input | 2016-17 | 2017-18 | 2018-19 | 2019-20 | 2020-21 | 2021-22 | |
| A01 | Employee Related Expenses | 17,994 | 65,000 | 22,285 | 92,328 | 109,426 | 134,047 |
| A03 | Operating Expenses | 317,935 | 504,818 | 974,897 | 334,231 | 396,126 | 485,254 |
| A09 | Physical Assets | 1,664,071 | 1,607,884 | 3,290,008 | 4,696,143 | 5,565,799 | 6,818,104 |
| A12 | Civil Works | 436,800 | 412,810 | 910,543 | 1,079,162 | 1,321,973 | |
| Total | 2,000,000 | 2,614,502 | 4,700,000 | 6,033,245 | 7,150,513 | 8,759,378 |
Policy Documents
1 SUPARCO Approved Policy
Cabinet Secretariat
Pakistan Space and Upper Atmosphere Research Commission
Medium-Term Outcome(s)
Outcome 1: Human resource development and uplift of infrastructure for Pakistan space industry through National & International Collaborations
Outcome 2: Development of indigenous capabilities in space technology for socio-economic uplift of the country.
Output(s)
Output 1 Space and upper atmosphere research services. (SUPARCO)
Office Responsible: Space and Upper Atmosphere Research Commission (SUPARCO)
Brief Rationale: In today's world, space science and technology are considered integral to sustainable development, whether these are in the realms of remote sensing of land resources, prediction of weather, early warning and disaster risk reduction, telecommunications or navigation systems. It is this dimension of space which forms the basis for regional and international space cooperation and technological collaboration. Future Policy Priorities: Build, launch and operate communication, remote sensing, weather and navigation satellites and develop their applications and spin-off technologies for national security and socio-economic development.
Performance Indicators and Targets
| Selected Performance | Targets | Achieved | Planned | Targets | Forecas | t Targets | |
|---|---|---|---|---|---|---|---|
| Outputs | |||||||
| Indicators | 2016-17 | 2017-18 | 2018-19 | 2019-20 | 2020-21 | 2021-22 | |
| 1. Space and upper atmosphere | Design, Development and Launch of CFIs / SFUs | Yes | 1 | 1 | 1 | 1 | |
| research services. (SUPARCO) | Operations of CFIs / SFUs | Yes | 1 | 2 | 2 | 2 | |
| Design, Development and Launch of Communication Satellite | 1 | 1 | 1 | ||||
| Establishment of Space Center in Gilgit | 1 | 1 | |||||
| Operations of Remote Sensing Satellite | Yes | 1 | |||||
| Design, Development and Launch of Remote Sensing Satellite | Yes | 1 | |||||
| Number of training to be imparted in space related fields to scientists, engineers and officials of other relevant agencies | 75 | ||||||
| Number of qualitative research studies/paper for education reference purpose | 45 |
Personnel Plan
| 2016-17 | 2017-18 | 2018-19 | 2019-20 | 2020-21 | 2021-22 | |
|---|---|---|---|---|---|---|
| Grade 20 and above | ||||||
| Grade 16-19 | 3 | 3 | 3 | 3 | 3 | 3 |
| Grade 1-15 | 2 | 2 | 2 | 2 | 2 | 2 |
| Total Regular Posts | 5 | 5 | 5 | 5 | 5 | 5 |
| Total Contractual Posts (including project posts) | 26 | 56 | 247 | 247 | 27 | 27 |
Cabinet Secretariat
Pakistan Space and Upper Atmosphere Research Commission
Personnel Plan
| 2016-17 | 2017-18 | 2018-19 | 2019-20 | 2020-21 | 2021-22 | |
|---|---|---|---|---|---|---|
| Grand Total | 31 | 61 | 252 | 252 | 32 | 32 |
| of which Female Employees | 3 | 6 | 3 | 24 | 24 | 24 |
Strategic Initiatives (selected key projects)
Rs. '000
| Selected Projects | Estimated | Completion | Expenditure | Budget | Forecast | |||
|---|---|---|---|---|---|---|---|---|
| Total Cost ( (as per latest PC1) | Date as per latest PC1) | 2018 up to June | 2018-19 | 2019-20 | 2020-21 | 2021-22 | ||
| Output 1: Space and upper atmosphere | research services. ( | SUPARCO) | ||||||
| 1 | Pakistan Remote Sensing Satellite (PRSS) | 24,233,866 | Jun 2019 | 2,471,498 | 2,150,000 | 403,992 | ||
| Key Milestone 2019-20: | a. Completion of Kno b. Acquisition of Cali c. Construction works | w-How and Technology Transfer (KHT bration Services for PRSS-1 Satellite S of Allied Facilities at respective PRSS | T) on EO Payload ystem. Ground Stations. | of PakTES-1A in | South Africa. | |||
| 2 | Establishment of Pakistan Space Centre (PSC) Islamabad, Lahore & Karachi (China) | 29,506,233 | Apr 2022 | 300,000 | 4,000,000 | 5,000,000 | 6,000,000 | |
| Key Milestone 2019-20: | a. Kick-off Project Pakistan Space Ce b. Completion of Scheme Design and c. Finalization of Master Plan of Compl | ntre (PSC) with Chin Preliminary Design of ete Facility. | ese Contractor. Technical Facility . | |||||
| 3 | Pakistan Multi-Mission Satellite (PakSat-MMI) Lahore and Karachi | 34,667,869 | Jun 2022 | 1,200,000 | 2,000,000 | 2,000,000 | ||
| Key Milestone 2019-20: | 1. Pakistan Remote a. Completion of Kno b. Acquisition of Cali c. Construction works 2. Establishment of P a. Kick-off Project P b. Completion of Civi c. Completion of Prel 3. Pakistan Multi-Mis - Space Segment: a. Award of Contract b. Kick-Off Meeting c. Engineering Qualif d. Preliminary Design - Ground Segment: a. Preliminary Design - Civil Works a. Hiring of Consulta b. Structure design o | Sensing Satellite(P w-How and Tech bration Services fo of Allied Facilitie akistan Space Ce akistan Space Ce l Works, Scheme iminary Design of sion Satellite (Pak for Development ication Status Rev of Space Segme of Space Segme nt for developmen f Ground Segmen | RSS) nology Transfer (KHT r PRSS-1 Satellite S s at respective PRSS ntre (PSC) ntre (PSC) with Chin Design for Technical Technical Facility Sat-MM1) of PakSat-MM1 Sate iew nt (PDR) nt (PDR) t of Ground Segment t Infrastructure | T) on EO Payload ystem ground Station(s) ese Contractor Facility llite System Infrastructure | of PakTES-1A in | South Africa |
Cabinet Secretariat
Civil Services Academy
Principal Accounting Officer
Director General, Civil Services Academy
Goal
To improve the quality and effectiveness of public policies and management in Pakistan by improving the quality of pre-service and in-service training and education of all those engaged in public service
Budget Information
Budget by Outputs
Rs. '000
| Oututs | Actual Expendi | ture Budget | Forecas | ts | |
|---|---|---|---|---|---|
| p | 2016-17 | 2017-18 2018-19 | 2019-20 | 2020-21 | 2021-22 |
| Induction and training of occupational 1 | 493,990 501,000 | 603,000 | 618,000 | 633,000 | |
| Total | 493,990 501,000 | 603,000 | 618,000 | 633,000 | |
| Demand for Grants udget by Demands | Demand No | Part of Demand of: | Total Demand | Related Demand | |
| 2019-20 | 2019-20 | ||||
| Establishment Division 1 | 8 | Establishment Division | 2,913,000 | 603,000 | |
| Total | 2,913,000 | 603,000 |
Budget by Demands
Budget by Inputs
| Actual Expenditure | Budget | Forecas | ts | ||||
|---|---|---|---|---|---|---|---|
| Input | 2016-17 | 2017-18 | 2018-19 | 2019-20 | 2020-21 | 2021-22 | |
| A01 | Employee Related Expenses | 341,240 | 424,000 | 477,500 | 489,000 | 501,000 | |
| A03 | Operating Expenses | 120,060 | 77,000 | 125,500 | 129,000 | 132,000 | |
| A09 | Physical Assets | ||||||
| A12 | Civil Works | 32,690 | |||||
| A13 | Repairs & Maintenance | ||||||
| Total | 493,990 | 501,000 | 603,000 | 618,000 | 633,000 |
Output(s) Output 1 Induction and training of occupational Office Responsible: Civil Services Academy (CSA) Lahore
Brief Rationale: To organize pre-service Common Training Programme (CTP) for probationary officers in Basic Scale-17 and Specialized Training for PAS Probationers
Future Policy Priorities: To accomplish the mandate and training of about 300 officers per year in CTP & 50 probationers in STP
Performance Indicators and Targets
| Outputs | Selected Performance Indicators | Targets 2016-17 | Achieved 2017-18 | Planne 2018-19 | d Targets 2019-20 | Foreca 2020-21 | st Targets 2021-22 |
|---|---|---|---|---|---|---|---|
| 1. Induction and |
Cabinet Secretariat
Civil Services Academy
Performance Indicators and Targets
| Oututs | Selected Performance | Targets | Achieved | Planned Targets | Forecas | t Targets | |
|---|---|---|---|---|---|---|---|
| p | Indicators | 2016-17 | 2017-18 | 2018-19 | 2019-20 | 2020-21 | 2021-22 |
| training of | Number of officers trained in BS- | 39 | 250 | 300 | 300 | 300 | |
| occupational | 17 (Prob. STP) | ||||||
| Number of officers trained in BS- | 242 | 40 | 42 | 50 | 50 | ||
| 17 (Prob. CTP) |
Personnel Plan
| 2016-17 | 2017-18 | 2018-19 | 2019-20 | 2020-21 | 2021-22 | |
|---|---|---|---|---|---|---|
| Grade 20 and above | 6 | 8 | 8 | 8 | 8 | |
| Grade 16-19 | 32 | 55 | 55 | 55 | 55 | |
| Grade 1-15 | 368 | 453 | 453 | 453 | 453 | |
| Total Regular Posts | 406 | 516 | 516 | 516 | 516 | |
| Total Contractual Posts (including project posts) | 4 | |||||
| Grand Total | 410 | 516 | 516 | 516 | 516 | |
| of which Female Employees | 22 | 23 | 23 | 23 | 23 |
Cabinet Secretariat
Benazir Income Support Programme
Principal Accounting Officer
Secretary, Benazir Income Support Programme
Goal
To establish a nationwide safety net programme, marked by effective and transparent targeting and delivery mechanisms.
Budget Information
Budget by Outputs
Rs. '000
| Ot | t | Actual Expenditure | Budget | Forec | asts | ||
|---|---|---|---|---|---|---|---|
| up | us | ||||||
| 2016-17 | 2017-18 | 2018-19 | 2019-20 | 2020-21 | 2021-22 | ||
| 1 | Unconditional cash transfer services | 102,988,505 | 100,276,856 | 103,000,000 | 136,317,673 | 143,133,556 | 150,290,234 |
| 2 | Waseela-e-taleem programme | 2,274,138 | 3,280,226 | 6,105,000 | 15,627,246 | 16,408,609 | 17,229,039 |
| 3 | National Socio-Economic Registry (NSER) | 616,086 | 97,830 | 9,721,259 | 8,517,205 | ||
| 4 | Administration and policymaking | 4,998,354 | 2,976,653 | 3,564,741 | 6,713,079 | 7,048,733 | 7,401,170 |
| services | |||||||
| 5 | Graduation Program | 2,309,000 | 3,124,797 | 2,310,000 | 2,310,000 | ||
| 6 | New Initiative Under EHSAAS Program | 9,700,000 | 10,185,000 | 10,694,250 | |||
| Total | 110,877,083 | 106,631,565 | 124,700,000 | 180,000,000 | 179,085,898 | 187,924,693 |
Budget by Demands
| Demand for Grants | Demand No | Part of Demand of: | Total Demand 2019-20 | Related Demand 2019-20 |
|---|---|---|---|---|
| Poverty Alleviation and Social Safety Division 1 | 12 | Poverty Alleviation & Social Safety Division | 187,903,000 | 180,000,000 |
| Total | 187,903,000 | 180,000,000 |
Budget by Inputs
| It | Actual Expenditure | Budget | Forec | asts | |||
|---|---|---|---|---|---|---|---|
| npu | 2016-17 | 2017-18 | 2018-19 | 2019-20 | 2020-21 | 2021-22 | |
| A03 | Operating Expenses | 110,877,083 | 106,631,565 | 124,700,000 | 180,000,000 | 179,085,898 | 187,924,693 |
| Total | 110,877,083 | 106,631,565 | 124,700,000 | 180,000,000 | 179,085,898 | 187,924,693 |
Note: * Note The budget forecast for FY 2019-20 would be revised in case of decision of the Government on rate of monthly cash grants during the budget announcement for FY 2019-20. Or any other BISP Board decision affecting budget demands.
Policy Documents
1 BISP Act No XVIII of 2010, www.bisp.gov.pk
Output(s) Output 1 Unconditional cash transfer services
Unconditional Cash Transfers (UCT) was initiated with effect from October, 2008. Initially, targeting of the beneficiaries was
Cabinet Secretariat
Benazir Income Support Programme
Output(s)
Output 1 Unconditional cash transfer services
Brief Rationale: carried out through Parliamentarians (Phase-I).Subsequently, from Fiscal Year 2010-10, a country wide Scorecard survey, Poverty Mean Testing (PMT) was initiated to map and identify eligible beneficiaries, that will form part of Phase - 2 of BISP project.BISP Phase - 1 of Unconditional Cash Transfer was based on Pakistan Post Money Order system, however, as the PMT survey was completed beneficiaries were migrated from Pakistan Post to Alternative Payment mechanisms i.e. Electronic modes. These electronic modes based payments were conducted in partnership with commercial banks, through Benazir Debit Cards (BDC), Phone to Phone Banking (P to P) and Benazir Smart Card.
In the FY 2016-17, the newest version of electronic mode, i.e. Biometric Verification System (BVS) was adopted by BISP as part of its push to seek newer ways to ensure a transparent and efficient fund disbursement and withdrawal system. BISP, BISP beneficiaries are being transferred from all mechanism to BVS.
Output 2 Waseela-e-taleem programme
Brief Rationale: The programme has been launched to facilitate Government of Pakistan in its efforts to achieve Millennium Development Goal 2015 on Primary Education. The Programme encourages BISP beneficiary families with children in the age group of 5 to 12 years, to send their out of school child to schools for Primary Education. Beneficiary families have been incentivized on sending their children to school by a cash transfer of Rs.250 pm/per child. Cash transfers are made on quarterly basis.The Programme was started in 5 districts (test phase) and is now being rolled out in 50 districts of four provinces and AJK / GB with expected beneficiaries of 2 million.
Output 3 National Socio-Economic Registry (NSER)
Brief Rationale: As the major social safety net program of the Government of Pakistan, BISP maintains the National Socioeconomic Registry-a database containing information on the socioeconomic status of over 27 million households (HH) across Pakistan except two agencies of FATA. The registry was created as a result of a Poverty Scorecard Survey (PSC), the first of its kind, undertaken in the years 2010-11. Survey covered almost 87% population of the entire country. The registry enables BISP to identify eligible households through the application of a Proxy Means Test (PMT), to scientifically calculate the poverty levels of the households, that determines welfare status of the household on a scale between 0-100.
BISP has already started the Re-survey/ up-dation of the National Socio Economic Registry (NSER), Phase-I (pilot phase) has been completed. National rollout is planned to be conducted in FY 2018-19
Output 5 Graduation Program
Brief Rationale: The BISP Board has approved the BISP graduation model (BGM) in 29th board meeting held on January 29, 2018. To graduate BISP beneficiaries, BISP designed 2 interventions which will be piloted in first phase and scaled up subsequently. The proposed BGM interventions are:
i. Business Incubation and Asset Transfer for Self Employment among the poor (the BISE model).
ii. Direct Cash for start-up business with some business coaching (DC model).
The costs for the two programs will be financed from the remaining funds of the ADB project in support of BISP, which are about $40 million (US $ 35 million for BISE & US$ 05 million for DC).
Performance Indicators and Targets
| Oututs | Selected Performance | Targets | Achieved | Planned Targets | Forecas | t Targets | |
|---|---|---|---|---|---|---|---|
| p | Indicators | 2016-17 | 2017-18 | 2018-19 | 2019-20 | 2020-21 | 2021-22 |
| 1. Unconditional cash transfer | Number of beneficiaries of unconditional cash transfers | 5,290 | 5,089 | 5,394 | 6,500 | 6,825 | 7,166 |
| services | (thousand) | ||||||
| 2. Waseela-e- | Number of beneficiaries of | 1,668 | 2,200 | 3,573 | |||
| taleem programme | Waseela-e-Taleem Programme (In thousand) | ||||||
| Number of children of Waseela-e- | 1,274 | 1,200 | 1,600 | 3,630 | 3,811 | 4,002 |
Cabinet Secretariat
Benazir Income Support Programme
Performance Indicators and Targets
| Oututs | Selected Performance | Targets | Achieved | Planned | Targets | Forecas | t Targets |
|---|---|---|---|---|---|---|---|
| p | Indicators | 2016-17 | 2017-18 | 2018-19 | 2019-20 | 2020-21 | 2021-22 |
| Taleem Programme | |||||||
| 3. National Socio- | Universal Coverage of House | 3,800 | 0 | 28,000 | 31,000 | ||
| Economic Registry | Holds across the country (In | ||||||
| (NSER) | Thousand) | ||||||
| 5. Graduation | Number of beneficiaries | 60 | 220 | 65 | 65 | ||
| Program | graduated |
Personnel Plan
| 2016-17 | 2017-18 | 2018-19 | 2019-20 | 2020-21 | 2021-22 | |
|---|---|---|---|---|---|---|
| Grade 20 and above | 7 | 10 | 14 | 14 | 14 | 14 |
| Grade 16-19 | 547 | 597 | 817 | 817 | 817 | 817 |
| Grade 1-15 | 1,743 | 1,745 | 3,302 | 3,302 | 3,302 | 3,302 |
| Total Regular Posts | 2,297 | 2,352 | 4,133 | 4,133 | 4,133 | 4,133 |
| Total Contractual Posts (including project posts) | 27 | 45 | 65 | 65 | 65 | 65 |
| Grand Total | 2,324 | 2,397 | 4,198 | 4,198 | 4,198 | 4,198 |
| of which Female Employees | 150 | 162 | 161 | 161 | 161 | 161 |
Cabinet Secretariat
Pakistan Bait-ul-Mal
Principal Accounting Officer
Managing Director, Pakistan Bait-ul-Mal
Goal
Pakistan Bait-ul-Mal (PBM) established by PBM's Act 1991 (amended) is a public sector social welfare dispensation organization, which helps poorest of the poor through its poor friendly projects and schemes. PBM is providing assistance to destitute, widows, orphans, invalid, infirm, and other needy persons irrespective of their gender, caste, creed and religion through its on-going core projects/schemes.
Budget Information
Budget by Outputs
Rs. '000
| Ott | Actual Expenditure | Budget | Foreca | sts | ||
|---|---|---|---|---|---|---|
| upus | ||||||
| 2016-17 | 2017-18 | 2018-19 | 2019-20 | 2020-21 | 2021-22 | |
| Provision of financial assistance related to health and education through Individual Financial Assistance, Child Support Programme, and Orphanages through Pakistan Sweet Homes and 1 | 4,433,615 | 6,000,000 | 5,000,000 | 5,653,000 | 5,653,000 | 5,653,000 |
| Thalassemia Centre for treatment for poor children | ||||||
| Total | 4,433,615 | 6,000,000 | 5,000,000 | 5,653,000 | 5,653,000 | 5,653,000 |
| Demand for Grants udget by Demands | Demand No | Part of Demand of: | Total Demand | Related Demand | ||
| 2019-20 | 2019-20 | |||||
| Poverty Alleviation and Social Safety Division 1 | 12 | Poverty Alleviation & | Social Safety Division | 187,903,000 | 5,653,000 | |
| Total | 187,903,000 | 5,653,000 |
Budget by Demands
Budget by Inputs
| It | Actual Expenditure | Budget | Foreca | sts | |||
|---|---|---|---|---|---|---|---|
| npu | 2016-17 | 2017-18 | 2018-19 | 2019-20 | 2020-21 | 2021-22 | |
| A05 | Grants, Subsidies & Write off Loans | 4,433,615 | 6,000,000 | 5,000,000 | 5,653,000 | 5,653,000 | 5,653,000 |
| Total | 4,433,615 | 6,000,000 | 5,000,000 | 5,653,000 | 5,653,000 | 5,653,000 |
Medium-Term Outcome(s)
Outcome 1: Individual Financial Assistance (IFA)
Output(s) Output 1 Provision of financial assistance related to health and education through Individual Financial Assistance, Child Support Programme, and Orphanages through Pakistan Sweet Homes and Thalassemia Centre for treatment for poor children
Office Responsible: Managing Director, Pakistan Bait-ul-Mal
Brief Rationale:
Provision of financial assistance to poorest segment of society for health, education and economic rehabilitation through Individual
Cabinet Secretariat
Pakistan Bait-ul-Mal
Output(s)
| Output 1 Provision of financia education through Individual Programme, and Orphanages Thalassemia Centre for treatm | l assistance related to health and Financial Assistance, Child Support through Pakistan Sweet Homes and ent for poor children Office Responsible: Managing Director, Pakistan Bait |
|---|---|
| Brief Rationale: | Financial Assistance, Universalization of primary education under millennium development goals through Child Support Programme, Elimination of child labour through National Centres for Rehabilitation of Child Labour, Women Empowerment with Vocational Training through Vocational/Diversified Vocational Dastkari Schools, Mega project for orphan children through Pakistan Sweet Homes, Provision of home like environment to senior citizens through Pakistan Great Homes, Thalassemia Centre for treatment to poor children, Provision of services for health, skill development and self-employment through registered NGOs Provision of services for elderly people through Pakistan Great Homes. |
| Future Policy Priorities: | Through Individual Financial Assistance (IFA), poor, widows, destitute women and orphans are supported for medical treatment, education and general assistance. PBM is providing Wheel Chairs to disabled persons. A family having two or more special (disabled) children is called as "Special family" and is benefited with Rs. 25,000/- annually whereas the family with one special child is provided financial assistance Rs. 10,000/- per annum. Under IFA Medical Programme, PBM provides the treatment cost of deserving patients of fatal diseases i.e. cancer, heart, liver, kidney etc. The patients are treated in the government hospitals under civil or army establishment throughout the country. In 2005 Government of Pakistan, assuring its commitment to achieve goal of Universalization of Primary Education under Millennium Development Goals, started the first Conditional Cash Transfer (CCT) programme of the country i.e., Child Support Program (CSP). This is a cash transfer programme, in which cash incentive is being provided to the parents for sending their children to schools. @ Rs. 300 per month to the families with one school going child and @ Rs.600 per month to the families with two or more school going children in (10) districts. The National Policy and Plan of Action on Child Labour focus on the immediate elimination of worst and most hazardous forms of child labour. National Centre(s) for Rehabilitation of Child Labour have been established countrywide since 1995. PBM has established (159) National Centres for Rehabilitation of Child Labour countrywide since 1995 for primary (non-formal) education in 5 years as per criteria of education department. Children (male & female) between the ages of 5-6 years are weaned away from hazardous labour and enrolled in these centres with free provision of uniform, books and stationery. Vocational Dastkari Schools have been established throughout the country including Azad Kashmir & Northern Areas since 1995. These schools are providing free training to widows, orphans & poor girls in different skill i.e. Drafting, Cutting, Sewing, Knitting, Hand & Machine Embroidery. PBM planned to have at-least one Vocational Dastkari School in each district. Current strength of these schools is 157, where training is added in use of computers, use of Office Equipment like Fax, Photocopiers, Printers, Interior Decoration, Beautician courses, Cooking, Tie & Dye and Glass Painting etc., according to the requirement of area. Local skills are also being imparted in these schools. Sewing machines are provided to widows, poor and orphan girls in order to enable them to earn their livelihood respectfully. |
Office Responsible: Managing Director, Pakistan Bait-ul-Mal
Due to natural occurrences like earth quake, floods, road accidents, war on terror, large number of child became orphan. PBM management initiated, scheme for orphan with the age bracket of 4 - 6 years in 2010 i.e. Pakistan Sweet Homes (PSH), to provide shelter, food, education, and all need of life to them. Currently, almost 3500 orphans are residing in these 35 centres throughout Pakistan.
Senior citizens require special attention, care, and environment, as a necessity of old age. Most of the senior citizens cannot afford nor have access to these facilities. PBM established Great Home to facilitate senior citizens in their life In Lahore and Islamabad and provided all facilities of daily life to the enrolled senior citizen of Pakistan. Presently (02) Pakistan Great Homes (Lahore and Karachi) have been established on pilot basis. Thereafter, this initiative would be up-scaled to Provincial Headquarter level and then at divisional/ district level in phased manner Thalassemia is a fatal disease and proper attention and separate arrangement is necessary for treatment of children after a costly process. PBM has taken initiative and has established indigenous state of the art Thalassemia Centre to provide free treatment to poor thalassemia patients especially children. PBM has provided financial assistance to 1500 Thalassemia patients. A state of the Art Thalassemia centre have been established in Islamabad and Chakwal where PBM is providing free of cost blood transfusion services and medicine to the needy and deserving patients.
PBM provides grant in aid to registered Non-Government Organizations (NGOs) having excellent track record aimed at institutional rehabilitation of the poor and deserving persons of the society, that serves in far flung areas amongst poor segment of the society in the field of Medicare, skill development for self-employment.
Cabinet Secretariat
Pakistan Bait-ul-Mal
Performance Indicators and Targets
| Ott | Selected Performance | Targets | Achieved | Planned Targets | Foreca | st Targets | |
|---|---|---|---|---|---|---|---|
| upus | |||||||
| Indicators | 2016-17 | 2017-18 | 2018-19 | 2019-20 | 2020-21 | 2021-22 | |
| 1. Provision of financial assistance | Number of beneficiaries of Child Support Program | 32969 | 60000 | 36000 | 36000 | 38000 | 40000 |
| related to health and education through Individual Financial | Number of beneficiaries of individual financial assistance- general | 17140 | 29000 | 20000 | 3500 | 3800 | 4000 |
| Assistance, Child Support Programme, and | Number of beneficiaries of individual financial assistance- medical | 18181 | 20000 | 20000 | 25000 | 30000 | 32000 |
| Orphanages through Pakistan Sweet Homes and | Number of beneficiaries of individual financial assistance- education | 2828 | 3000 | 3000 | 5000 | 5500 | 6000 |
| Thalassemia Centre for treatment for poor children | Number of beneficiaries of National Centre for Rehabilitation of Child Labour (NCsRCL) | 17900 | 18960 | 18960 | 18960 | 18960 | 18960 |
| Number of beneficiaries of Vocational Dastkari Schools/Diversified Vocational Dastkari Schools (VDS/DVDS) | 10187 | 15700 | 11511 | 11511 | 14000 | 15000 | |
| Number of beneficiaries of Pakistan Sweet Homes (Orphanage Centres) | 3648 | 3800 | 3800 | 6400 | 7000 | 7500 | |
| Number of beneficiaries (Institutional Rehabilitation through Registered NGOs | 23035 | 21000 | 25000 | 600 | 600 | 600 | |
| Number of beneficiaries of Pakistan Great Homes (Old Home Centers) | 63 | 90 | 90 | 100 | 100 | 100 |
Personnel Plan
| 2016-17 | 2017-18 | 2018-19 | 2019-20 | 2020-21 | 2021-22 | |
|---|---|---|---|---|---|---|
| Grade 20 and above | 1 | 1 | 1 | 1 | 1 | 1 |
| Grade 16-19 | 408 | 705 | 629 | 629 | 629 | 629 |
| Grade 1-15 | 784 | 1,196 | 1,077 | 1,077 | 1,077 | 1,077 |
| Total Regular Posts | 1,193 | 1,902 | 1,707 | 1,707 | 1,707 | 1,707 |
| Total Contractual Posts (including project posts) | 2,556 | 3,788 | 2,521 | 2,956 | 2,956 | 2,956 |
| Grand Total | 3,749 | 5,690 | 4,228 | 4,663 | 4,663 | 4,663 |
| of which Female Employees |
Cabinet Secretariat
Poverty Alleviation & Social Safety Division
Principal Accounting Officer
Secretary, Poverty Alleviation & Social Safety Division
Goal
Improving the quality of life of the poorest segment of society
Budget Information
Budget by Outputs
| Budget by Outputs | Rs. '000 | ||||
|---|---|---|---|---|---|
| Ott | Actual Expenditure | Budget | Foreca | sts | |
| upus | 2016-17 2017-18 | 2018-19 | 2019-20 | 2020-21 | 2021-22 |
| Mainstreaming the Poverty Alleviation 1 | 2,450,000 | 2,493,037 | 2,553,370 | ||
| and Social Protection Services | |||||
| Total | 2,450,000 | 2,493,037 | 2,553,370 |
Budget by Demands
| Demand for Grants | Demand No | Part of Demand of: | Total Demand 2019-20 | Related Demand 2019-20 |
|---|---|---|---|---|
| Poverty Alleviation and Social Safety Division 1 | 12 | Poverty Alleviation & Social Safety Division | 187,903,000 | 2,250,000 |
| Development Expenditure of Poverty Alleviation & 3 | 110 | Poverty Alleviation & Social Safety Division | 200,000 | 200,000 |
| Social Safety Division | ||||
| Total | 188,103,000 | 2,450,000 |
Budget by Inputs
| Actual Expenditure | Budget | Foreca | sts | ||||
|---|---|---|---|---|---|---|---|
| Input | 2016-17 | 2017-18 | 2018-19 | 2019-20 | 2020-21 | 2021-22 | |
| A01 | Employee Related Expenses | 123,239 | 137,668 | 156,790 | |||
| A02 | Project Pre-Investment Analysis | 3,000 | 3,555 | 4,355 | |||
| A03 | Operating Expenses | 114,258 | 134,112 | 162,533 | |||
| A04 | Employees Retirement Benefits | 2,479 | 2,628 | 2,801 | |||
| A05 | Grants, Subsidies & Write off Loans | 1,226 | 1,300 | 1,386 | |||
| A06 | Transfers | 2,166,353 | 2,169,381 | 2,173,739 | |||
| A09 | Physical Assets | 35,001 | 39,297 | 45,753 | |||
| A13 | Repairs & Maintenance | 4,444 | 5,096 | 6,013 | |||
| Total | 2,450,000 | 2,493,037 | 2,553,370 |
Organisational Structure
Autonomous bodies / Corporations / Authorities
- 1 Pakistan Poverty Alleviation Fund
Policy Documents
- 1 The Ehsaas Programme
Cabinet Secretariat
Poverty Alleviation & Social Safety Division
Medium-Term Outcome(s)
Outcome 1: Percentage reduction in poverty by 2022
Output(s)
Output 1 Mainstreaming the Poverty Alleviation and Social Protection Office Responsible: Poverty Division Services
Brief Rationale: To reduce gap between poor and rich, Government of Pakistan intends to introduce pro poor policies, so that poverty level could be brought down to minimum level
Personnel Plan
| 2016-17 | 2017-18 | 2018-19 | 2019-20 | 2020-21 | 2021-22 | |
|---|---|---|---|---|---|---|
| Grade 20 and above | 4 | 4 | 4 | |||
| Grade 16-19 | 28 | 28 | 28 | |||
| Grade 1-15 | 93 | 93 | 93 | |||
| Total Regular Posts | 125 | 125 | 125 | |||
| Total Contractual Posts (including project posts) | 7 | 7 | 7 | |||
| Grand Total | 132 | 132 | 132 | |||
| of which Female Employees | 5 | 5 | 5 |
Cabinet Secretariat
National Disaster Management Authority
Principal Accounting Officer
Chairman, National Disaster Management Authority
Goal
To ensure safety and sustainability of human lives during a natural disaster.
Budget Information
Budget by Outputs
| Budget by Outputs | Rs. '000 | |||||
|---|---|---|---|---|---|---|
| Oututs | Actual Expenditure | Budget | Foreca | sts | ||
| p | 2016-17 | 2017-18 | 2018-19 | 2019-20 | 2020-21 | 2021-22 |
| Coordination and capacity building of 1 | 249,019 | 270,170 | 282,000 | 309,000 | 319,000 | 330,000 |
| sub national and international disaster | ||||||
| management authorities | ||||||
| Total | 249,019 | 270,170 | 282,000 | 309,000 | 319,000 | 330,000 |
Budget by Demands
| Demand for Grants | Demand No | Part of Demand of: | Total Demand 2019-20 | Related Demand 2019-20 |
|---|---|---|---|---|
| Prime Minister's office 1 | 13 | Cabinet Division | 1,171,878 | 309,000 |
| Total | 1,171,878 | 309,000 |
Budget by Inputs
| Actual Expenditure | Budget | Forecas | ts | ||||
|---|---|---|---|---|---|---|---|
| Input | 2016-17 | 2017-18 | 2018-19 | 2019-20 | 2020-21 | 2021-22 | |
| A01 | Employee Related Expenses | 131,953 | 150,942 | 174,877 | 188,000 | 193,958 | 200,491 |
| A03 | Operating Expenses | 82,753 | 89,070 | 78,414 | 96,644 | 99,400 | 102,969 |
| A04 | Employees Retirement Benefits | 13,008 | 11,002 | 13,001 | 16,001 | 16,508 | 17,086 |
| A05 | Grants, Subsidies & Write off Loans | 0 | 0 | 6 | 2 | 2 | 2 |
| A06 | Transfers | 1,788 | 1,688 | 1,801 | 1,502 | 2,064 | 2,137 |
| A09 | Physical Assets | 10,086 | 8,483 | 4,250 | 1,800 | 1,857 | 1,922 |
| A13 | Repairs & Maintenance | 9,431 | 8,986 | 9,651 | 5,051 | 5,211 | 5,393 |
| Total | 249,019 | 270,170 | 282,000 | 309,000 | 319,000 | 330,000 |
Policy Documents
1 National Disaster Management Plan (NDMP) http://www.ndma.gov.pk/dynamic/?page_id=3636
2 Disaster Risk Reduction (DRR)
Medium-Term Outcome(s) Outcome 1: Ensuring quality relief response in case of disaster & post disaster rehabilitation.
Cabinet Secretariat
National Disaster Management Authority
Outcome 2: Preparation & implementation of DRR Policy as per NDMP.
Output(s)
Output 1 Coordination and capacity building of sub national and Office Responsible: Disaster Risk Reduction wing international disaster management authorities
Brief Rationale: To cope with disaster at the local and international level. Future Policy Priorities: Capacity Building and implementation of Disaster Risk Reduction (DRR) Policy
Personnel Plan
| 2016-17 | 2017-18 | 2018-19 | 2019-20 | 2020-21 | 2021-22 | |
|---|---|---|---|---|---|---|
| Grade 20 and above | 4 | 4 | 5 | 4 | 5 | 5 |
| Grade 16-19 | 37 | 43 | 56 | 37 | 56 | 56 |
| Grade 1-15 | 71 | 102 | 164 | 81 | 164 | 164 |
| Total Regular Posts | 112 | 149 | 225 | 122 | 225 | 225 |
| Total Contractual Posts (including project posts) | 39 | 30 | 38 | 37 | 38 | 38 |
| Grand Total | 151 | 179 | 263 | 159 | 263 | 263 |
| of which Female Employees | 6 | 6 | 12 | 6 | 12 | 12 |
Cabinet Secretariat
Federal Tax Ombudsman Secretariat
Executive Authority
Tax Ombudsman
| Budget Summary | Rs. '000 | |||||
|---|---|---|---|---|---|---|
| Actual Expenditure | Budget | Forecast | s | |||
| Principal Accounting Officer | 2016-17 | 2017-18 | 2018-19 | 2019-20 | 2020-21 | 2021-22 |
| Federal Tax Ombudsman | 217,318 | 256,882 | 243,000 | 253,000 | 260,141 | 268,302 |
| Total | 217,318 | 256,882 | 243,000 | 253,000 | 260,141 | 268,302 |
The output-based budget is presented on the subsequent pages.
Federal Tax Ombudsman Secretariat
Federal Tax Ombudsman Secretariat
Principal Accounting Officer
Federal Tax Ombudsman
Executive Authority
Tax Ombudsman
Goal
To create confidence of taxpayers in holding the taxation authorities of Pakistan accountable through an independent institution, promoting good governance and redressing taxpayer's complaints.
Budget Information
Budget by Outputs
Rs. '000
| Ott | Actual Expenditure | Budget | Forecas | ts | ||
|---|---|---|---|---|---|---|
| upus | 2016-17 | 2017-18 | 2018-19 | 2019-20 | 2020-21 | 2021-22 |
| Diagnosis, investigation, redressal and 1 | 217,318 | 256,882 | 243,000 | 253,000 | 260,141 | 268,302 |
| rectification of injustices done to a | ||||||
| taxpayer through mal-administration by functionaries administrating tax laws | ||||||
| Total | 217,318 | 256,882 | 243,000 | 253,000 | 260,141 | 268,302 |
Budget by Demands
| Demand for Grants | Demand No | Total 2019-20 |
|---|---|---|
| Federal Tax Ombudsman 1 | L | 253,000 |
| Total | 253,000 |
Budget by Inputs
| Actual Expenditure | Budget | Forecas | ts | ||||
|---|---|---|---|---|---|---|---|
| Input | 2016-17 | 2017-18 | 2018-19 | 2019-20 | 2020-21 | 2021-22 | |
| A01 | Employee Related Expenses | 152,993 | 148,425 | 169,000 | 181,000 | 185,652 | 190,894 |
| A03 | Operating Expenses | 55,863 | 95,254 | 67,456 | 65,702 | 67,935 | 70,505 |
| A04 | Employees Retirement Benefits | 1,313 | 2,500 | 911 | 16 | 32 | 48 |
| A05 | Grants, Subsidies & Write off Loans | 600 | 0 | 9 | 24 | 32 | 48 |
| A06 | Transfers | 163 | 257 | 430 | 63 | 65 | 68 |
| A09 | Physical Assets | 3,486 | 7,836 | 1,968 | 2,540 | 2,639 | 2,769 |
| A13 | Repairs & Maintenance | 2,900 | 2,610 | 3,226 | 3,655 | 3,786 | 3,970 |
| Total | 217,318 | 256,882 | 243,000 | 253,000 | 260,141 | 268,302 |
Policy Documents
1 Annual Report
Medium-Term Outcome(s) Outcome 1: Increased sense of accountability in the tax collection departments of the government. Outcome 2: Redress systemic issues of FBR tax collection system through investigative studies.
Federal Tax Ombudsman Secretariat
Federal Tax Ombudsman Secretariat
Output(s)
Output 1 Diagnosis, investigation, redressal and rectification of injustices done to a taxpayer through mal-administration by functionaries administrating tax laws
Office Responsible: Federal Tax Ombudsman
Brief Rationale:
Improve government revenue through eradication of mal-administration in tax collection departments.
Future Policy Priorities: Improve services delivery by using information technology
Enhance coordination with tax departments through Revenue Division /FBR.
Improve quality of work for getting 100% implementation of decided cases.
Performance Indicators and Targets
| Outputs | Selected Performance Idit | Targets | Achieved | Planned Targets | Forecas | t Targets | |
|---|---|---|---|---|---|---|---|
| ncaors | 2016-17 | 2017-18 | 2018-19 | 2019-20 | 2020-21 | 2021-22 | |
| 1. Diagnosis, | Total cases received | 2150 | 2838* | 3122 | 3234 | ||
| investigation, redressal and | Total cases disposed. | 1950 | 2554* | 2810 | 2911 | ||
| rectification of | Percentage of cases disposed off | 88% | 82% | 91% | 90% | 90% | 90% |
| injustices done to a | No.of decided cases | 1760 | 2106 | 2613 | 2644 | ||
| taxpayer through | implemented. | ||||||
| mal-administration by functionaries administrating tax | Percentage of decided cases implemented | 88% | 92% | 90% | 91% | 93% | 95% |
| laws | Number of geographical locations where service will be provided | 9 | 9 | 10 | 10 | 10 | 10 |
| Number of major studies regarding public grievances pertaining to taxation | 1 | 0 | 1 | 1 | 1 | 1 | |
| Average days taken to dispose a case | 49 | 43 | 45 | 43 | 42 | 41 |
Note : * Including C/F 458 Cases
Personnel Plan
| 2016-17 | 2017-18 | 2018-19 | 2019-20 | 2020-21 | 2021-22 | |
|---|---|---|---|---|---|---|
| Grade 20 and above | 3 | 3 | 3 | 4 | 4 | 4 |
| Grade 16-19 | 33 | 44 | 28 | 25 | 25 | 25 |
| Grade 1-15 | 143 | 131 | 153 | 162 | 162 | 162 |
| Total Regular Posts | 179 | 178 | 184 | 191 | 191 | 191 |
| Total Contractual Posts (including project posts) | 31 | 49 | 45 | 56 | 56 | 56 |
| Grand Total | 210 | 227 | 229 | 247 | 247 | 247 |
| of which Female Employees | 11 | 10 | 9 | 9 | 9 | 9 |
Federal Tax Ombudsman Secretariat
Ministry of Climate Change
Executive Authority
Minister of Climate Change
Budget Summary
Rs. '000
| Actual Expenditure | Budget | Foreca | sts | |||
|---|---|---|---|---|---|---|
| Principal Accounting Officer | 2016-17 | 2017-18 | 2018-19 | 2019-20 | 2020-21 | 2021-22 |
| Secretary,Climate Change Division | 1,109,060 | 917,527 | 1,151,265 | 8,081,200 | 9,501,824 | 11,540,021 |
| Total | 1,109,060 | 917,527 | 1,151,265 | 8,081,200 | 9,501,824 | 11,540,021 |
The output-based budget is presented on the subsequent pages.
Ministry of Climate Change
Climate Change Division
Principal Accounting Officer
Secretary, Climate Change Division
Executive Authority
Minister of Climate Change
Goal
To ensure that climate change is mainstreamed in the economically and socially vulnerable sectors of the economy and to steer Pakistan towards climate resilient development.
Major Milestones of the FY 2019-20
Under the "Up-scaled Green Pakistan Programme to Ten Billion Tree Tsunami Programme" 2.66 Billion
2 Plants will be planted throughout Pakistan for next three years 2019-22 (0.886 billion per year)
Budget Information
Budget by Outputs
Rs. '000
| Ot | t | Actual Expenditure | Budget | Foreca | sts | ||
|---|---|---|---|---|---|---|---|
| u | us | ||||||
| 2016-17 | 2017-18 | 2018-19 | 2019-20 | 2020-21 | 2021-22 | ||
| 1 | Protection of environment and energy Services | 637,262 | 576,929 | 873,779 | 7,656,304 | 9,062,482 | 11,086,256 |
| 2 | Conservation of wild life and forest services | 274,265 | 24,027 | 31,644 | 31,843 | 32,925 | 33,978 |
| 3 | Research and Survey Services | 50,267 | 109,293 | 54,064 | 80,990 | 83,744 | 86,499 |
| 4 | Policy making and administrative support | 147,266 | 190,717 | 175,212 | 225,591 | 233,261 | 240,935 |
| 5 | Wild life management services-ICT | 16,552 | 16,566 | 26,472 | 27,372 | 28,272 | |
| 6 | Formulate, comprehensive adaptation and mitigation policies to address the effects of climate change in Pakistan. | 60,000 | 62,040 | 64,081 | |||
| 7 | Zoology | 9 | |||||
| Total | 1,109,060 | 917,527 | 1,151,265 | 8,081,200 | 9,501,824 | 11,540,021 |
Budget by Demands
| Demand for Grants | Demand No | Total 2019-20 |
|---|---|---|
| Climate Change Division 1 | 18 | 502,000 |
| Development Expenditure of Climate Change 2 | 112 | 7,579,200 |
| Division | ||
| Total | 8,081,200 |
Budget by Inputs
| It | Actual Expenditure | Budget | Foreca | sts | |||
|---|---|---|---|---|---|---|---|
| npu | 2016-17 | 2017-18 | 2018-19 | 2019-20 | 2020-21 | 2021-22 | |
| A01 | Employee Related Expenses | 171,118 | 260,836 | 242,765 | 301,442 | 301,559 | 311,676 |
| A02 | Project Pre-Investment Analysis | 690 | 59,706 | 2,696 | 1,936 | 2,000 | 2,065 |
| A03 | Operating Expenses | 637,908 | 578,427 | 881,365 | 7,740,805 | 9,160,196 | 11,186,994 |
| A04 | Employees Retirement Benefits | 3,694 | 4,461 | 6,386 | 7,412 | 7,664 | 7,909 |
Ministry of Climate Change
Climate Change Division
Budget by Inputs
| Actual Expenditure | Budget | Foreca | sts | ||||
|---|---|---|---|---|---|---|---|
| Input | 2016-17 | 2017-18 | 2018-19 | 2019-20 | 2020-21 | 2021-22 | |
| A05 | Grants, Subsidies & Write off Loans | 261,200 | 780 | 1,210 | 1,015 | 1,050 | 1,083 |
| A06 | Transfers | 1,094 | 1,682 | 1,601 | 6 | 7 | 8 |
| A09 | Physical Assets | 12,920 | 4,557 | 6,702 | 19,891 | 20,567 | 21,225 |
| A12 | Civil Works | 1,110 | 363 | 0 | |||
| A13 | Repairs & Maintenance | 19,326 | 6,715 | 8,540 | 8,693 | 8,781 | 9,061 |
| Total | 1,109,060 | 917,527 | 1,151,265 | 8,081,200 | 9,501,824 | 11,540,021 |
Organisational Structure
Attached Departments:
1 Pakistan Environmental Protection Agency (Pak.EPA)
2 Zoological Survey of Pakistan (ZSP) 3 Global Change Impact Studies Center (GCISC) 4 Islamabad Wildlife Management Board (IWMB)
Autonomous bodies / Corporations / Authorities
- 1 Pakistan Climate Change Authority
Policy Documents
1 National Climate Change Policy 2012
2 National Environmental Policy 3 National Sanitation Policy 4 National Resettlement Policy 5 National Rangeland Policy 6 Drinking Water Policy 7 National Climate Change Council 8 National Climate Change Authority 9 National Urban Policy
Medium-Term Outcome(s) Outcome 1: Protection of Environment, Energy and Conservation of Wild Life.
Output(s)
| Output 1 Protection of environ | ment and energy Services Office Responsible: Pakistan Environmental Pr |
|---|---|
| Brief Rationale: | After 18th Constitutional Amendment Pakistan Environmental Protection Agency (PAk-EPA) is responsible for protection, conservation, rehabilitation and improvement of environment, prevention and control of pollution, promotion of sustainable development in Islamabad Capital Territory (ICT), Federally Administered Tribal Areas (FATA) and marine area beyond coastline. |
| Future Policy Priorities: | Pak-EPA is currently engaged in processing necessary amendments in Pakistan Environmental Protection Act (PEPA'1997) and rules and regulations made there under. Pak-EPA is also responsible agency for the implementation of Bio safety rules 2005. For this purpose efforts are under way to develop National Bio safety Centre to ensure sustainability of bio safety regime in the country. |
Office Responsible: Pakistan Environmental Protection Agency
Output 2 Conservation of wild life and forest services
Office Responsible: Zoological survey of Pakistan
Ministry of Climate Change
Climate Change Division
Output(s)
Output 2 Conservation of wild life and forest services
Office Responsible: Zoological survey of Pakistan
Brief Rationale: Zoological Survey Department of Pakistan is an attached department of Ministry of Climate Change, Government of Pakistan which carried out survey and research on distribution, population, and status of animal life in Pakistan. Future Policy Priorities: Assessment of biodiversity of selected protected areas i.e national parks, wildlife sanctuaries and game reserves. Conservation oriented studies of endangered and threatened species. Recommendations to the Government for National Trade Policy pertaining to wildlife species and their products. Surveys of economically important faunal species such as parrots, falcons, pangolin, freshwater turtles etc. which have high trade demand. Data will be used to assist Convention on International Trade in Endangered Species (CITES) regulatory authority.
| Output 3 Research and Survey Services | Office Responsible: Global Change Impact Study Centre |
|---|
| Brief Rationale: | Global Change Impact Studies Centre (GCISC), an autonomous organization working under Climate Change Division assist in the Capacity building of the Centres at provisional level, to advise national planners and policy-makers on climate change related issues, and to share its research findings at national and international levels. Greenhouse Gas Inventory report is prepared every year. As per last inventory prepared by GCISC in 2017, the total estimated emissions. for the year 2014-15 are 406.5 million tonnes of CO2- eq with 45.4% share of Energy, 42.9% of Agriculture, 5.4% of Industrial Processes, 2.6 % of LUCF, and 3.9% share of Waste. Prior to that, inventory was prepared in 2014 based on the data of 2011-12 according to which total emissions were 374.1 million tonnes of CO2 equivalents and the sector-wise emissions were: Energy (45.8%), Agriculture (43.5%), Industrial Processes (5.2%), LUCF (2.6 %), and Waste (2.8% Waste). |
|---|---|
| Future Policy Priorities: | Global Change Impact Studies Centre (GCISC) may also work on new areas for future research i.e impacts of Climate Change and adaption measures for forestry, biodiversity, human health, Indus delta and coastal regions, energy sector and economic impacts to climate change on various sectors. |
| Output 4 Policy making and a | dministrative support Office Responsible: Main Secretariat |
| Brief Rationale: | Smooth functioning of day to day operations of the Ministry. |
| Output 5 Wild life managemen | t services-ICT Office Responsible: Islamabad Wildlife management board |
| Brief Rationale: | Islamabad Wildlife (Protection, Preservation, Conservation and Management) ordinance 1979. An Ordinance to provide for the protection, preservation, Conservation and management of wildlife and setting up of a National Park in the Islamabad Capital Territory. |
| Future Policy Priorities: | According to Islamabad Wildlife Management Board engaged on basis of Islamabad Wildlife Management Board ordinance 1979 to protect, preserve, Conserve and Management of Wildlife and setting up National Park in the Islamabad Capital Territory. Empowerment of the Board to raise its own revenues to meet its expenses, and empowerment of its employees to enforce the legislation and associated rules, Protection and preservation of wildlife and its habitat, Control over encroachments and Community development. |
| Output 6 Formulate, compreh policies to address the effects | ensive adaptation and mitigation of climate change in Pakistan. Office Responsible: Climate Change Authority |
| Brief Rationale: | Formulate, comprehensive adaptation and mitigation policies, plans. programmes, projects and measures designed to address the effects of climate change and meet Pakistan's obligations under international conventions and agreements relating to climate change and within the framework of a national climate change policy. |
| Future Policy Priorities: | Plans for renewable energy and clean technology measures for energy efficiency and energy conservation and awareness- raising and capacity-building Programmes Projects for Clean Development Mechanism, Global Environmental Facility, Green Climate Fund and Adaptation Fund Prepare the National Adaptation Plan, Develop Nationally Appropriate Mitigation Action Framework and Develop Climate Change Technology Action Plan Projects for Reducing Emissions from Deforestation and Forest Degradation (REDD+) Mechanism Establish national registry and database on greenhouse gas emissions |
Ministry of Climate Change
Climate Change Division
Performance Indicators and Targets
| Oututs | Selected Performance | Targets | Achieved | Planned Targets | Forecas | t Targets | |
|---|---|---|---|---|---|---|---|
| p | Indicators | 2016-17 | 2017-18 | 2018-19 | 2019-20 | 2020-21 | 2021-22 |
| 1. Protection of environment and energy Services | Finalization of water, Environment & Sanitation Programs (WES)(Number) | 1 | 1 | 1 | 1 | 1 | |
| Finalization of Policies (Policy of climate change, NSDS)(Number) | 1 | 1 | 2 | 1 | 1 | 1 | |
| Conference on water and climate change (Number) | 1 | 1 | 1 | ||||
| Environment Protection Tribunal (No) | 1 | 1 | 1 | 1 | 1 | 1 | |
| Environmental Laboratories (No) | 1 | 1 | 1 | 1 | 1 | 1 | |
| Air Monitoring Station (No) Air Quality Index Pakistan | 2 | 2 | 3 | 5 | 5 | 5 | |
| 2. Conservation of wild life and forest | Preparation of Master Plan of National Botanical Garden, | 3 | 1 | 1 | 1 | 1 | |
| services | Islamabad (One Master Plan) | ||||||
| Survey of wild fauna (Number) | 14 | 10 | 11 | 14 | 12 | 12 | |
| Establishment of Data Base System of fauna of Pakistan (Number) | 1 | 1 | 1 | 1 | |||
| National Conference on Endangered Wildlife of Pakistan (Number) | 2 | 1 | |||||
| 3. Research and Survey Services | Dissemination of R&D findings Research papers in International National Journals & book (Nos) | 13 | 11 | 15 | 17 | 20 | 21 |
| Organization of Scientific Activities at International / National level (Nos) | 6 | 8 | 5 | 7 | 10 | 12 | |
| Reduction in Greenhouse gas emission of Pakistan | 20% by 2030 | 20% by 2030 | 20% by 2030 |
Personnel Plan
| 2016-17 | 2017-18 | 2018-19 | 2019-20 | 2020-21 | 2021-22 | |
|---|---|---|---|---|---|---|
| Grade 20 and above | 9 | 8 | 12 | 17 | 17 | 17 |
| Grade 16-19 | 99 | 103 | 155 | 178 | 178 | 178 |
| Grade 1-15 | 152 | 154 | 192 | 236 | 236 | 236 |
| Total Regular Posts | 260 | 265 | 359 | 431 | 431 | 431 |
| Total Contractual Posts (including project posts) | 24 | 37 | 45 | 422 | 422 | 422 |
| Grand Total | 284 | 302 | 404 | 853 | 853 | 853 |
| of which Female Employees | 22 | 16 | 18 | 50 | 52 | 55 |
Ministry of Climate Change
Ministry of Commerce and Textile
Executive Authority
Minister for Commerce and Textile
| Budget Summary | Rs. '000 | |||||
|---|---|---|---|---|---|---|
| Actual Expenditure | Budget | Foreca | sts | |||
| Principal Accounting Officer | 2016-17 | 2017-18 | 2018-19 | 2019-20 | 2020-21 | 2021-22 |
| Secretary, Commerce Division | 5,555,589 | 11,901,630 | 16,912,000 | 16,180,000 | 16,798,593 | 17,111,956 |
| Secretary,Textile Division | 433,811 | 402,875 | 6,712,437 | 35,587,828 | 30,556,870 | 20,598,291 |
| Total | 5,989,400 | 12,304,505 | 23,624,437 | 51,767,828 | 47,355,463 | 37,710,247 |
The output-based budget is presented on the subsequent pages.
Ministry of Commerce and Textile
Commerce Division
Principal Accounting Officer
Secretary, Commerce Division
Goal
To promote, protect and expand international and national trade interests of Pakistan with a view to become a leading exporting country in the region.
Budget Information
Budget by Outputs
Rs. '000
| Out | uts | Actual Expenditure | Budget | Foreca | sts | ||
|---|---|---|---|---|---|---|---|
| p | 2016-17 | 2017-18 | 2018-19 | 2019-20 | 2020-21 | 2021-22 | |
| 1 | Administrative services and financial | 415,717 | 443,834 | 500,000 | 543,000 | 580,000 | 605,000 |
| support | |||||||
| 2 | Provision of Subsidies (TCP Urea + Wheat Flour) | 0 | 6,274,798 | 6,500,000 | 5,000,000 | 5,000,000 | 5,000,000 |
| 3 | Facilitation for trade outreach to existing as well as un-exploited countries and regions | 1,589,925 | 1,763,465 | 1,968,000 | 2,144,150 | 2,223,260 | 2,325,350 |
| 4 | Promotion of trade | 3,549,947 | 3,419,533 | 7,944,000 | 8,492,850 | 8,995,333 | 9,181,606 |
| Total | 5,555,589 | 11,901,630 | 16,912,000 | 16,180,000 | 16,798,593 | 17,111,956 |
Budget by Demands
| Demand for Grants | Demand No | Total 2019-20 | |
|---|---|---|---|
| 1 | Commerce Division | 19 | 11,080,000 |
| 2 | Development Expenditure of Commerce Division | 113 | 100,000 |
| 3 | Other Expenditure of Commerce Division | 114 | 5,000,000 |
| Total | 16,180,000 |
Budget by Inputs
| Actual Expenditure | Budget | Foreca | sts | ||||
|---|---|---|---|---|---|---|---|
| Input | s | ||||||
| 2016-17 | 2017-18 | 2018-19 | 2019-20 | 2020-21 | 2021-22 | ||
| A01 | Employee Related Expenses | 1,585,922 | 1,827,466 | 1,957,898 | 2,028,251 | 2,062,589 | 2,153,221 |
| A02 | Project Pre-Investment Analysis | 0 | 1 | 1 | 1 | 1 | |
| A03 | Operating Expenses | 1,413,837 | 1,487,331 | 1,674,083 | 1,805,259 | 1,835,819 | 1,916,487 |
| A04 | Employees Retirement Benefits | 39,684 | 55,589 | 68,724 | 92,094 | 93,653 | 97,768 |
| A05 | Grants, Subsidies & Write off Loans | 1,655,215 | 7,848,461 | 11,632,966 | 12,059,679 | 12,117,619 | 12,118,000 |
| A06 | Transfers | 15,368 | 15,310 | 16,855 | 461 | 469 | 490 |
| A09 | Physical Assets | 199,485 | 26,438 | 107,274 | 36,685 | 37,306 | 38,946 |
| A12 | Civil Works | 600,000 | 600,000 | 1,398,900 | 100,003 | 592,596 | 725,929 |
| A13 | Repairs & Maintenance | 46,078 | 41,036 | 55,299 | 57,567 | 58,541 | 61,114 |
| Total | 5,555,589 | 11,901,630 | 16,912,000 | 16,180,000 | 16,798,593 | 17,111,956 |
Ministry of Commerce and Textile
Commerce Division
Organisational Structure
Attached Departments:
1 Liaison Office Afghan Transit Trade, Chaman
2 Export Development Fund, Islamabad
3 Foreign Trade Institute of Pakistan, Islamabad
4 National Tariff Commission, Islamabad
5 Trade Development Authority of Pakistan, Karachi
6 Trade and commercial Offices
7 Directorate General Trade Organization, Islamabad
8 Trade Dispute Resolution Organization, Islamabad
9 Intellectual Property Organization of Pakistan
Autonomous bodies / Corporations / Authorities
1 Pakistan Reinsurance Company Limited, Karachi
2 Pakistan Tobacco Board, Peshawar
3 State Life Insurance Corporation of Pakistan, Karachi
4 Trading Corporation of Pakistan, Karachi
5 National Insurance Company Limited, Karachi
6 Pakistan Horticulture Development and Export Company, Lahore
Policy Documents
- 1 Strategic Trade Policy Framework 2015-18
Medium-Term Outcome(s) Outcome 1: Increase Pakistan's Cumulative exports from Rs 25bn (2014/15) to Rs 27bn (2015/16) Rs 30bn (2016/17) and Rs 33bn (2017/18).
Output(s)
| Output 3 Facilitation for trade exploited countries and region | outreach to existing as well as un- s | Office Responsible: National tariff commission, All Trade Mission Abroad, Liaison Office Afghan Transit Trade Chaman |
|---|---|---|
| Brief Rationale: | Main function of Ministry is to provide support to all orga to other countries of the world | nization which are working to boost trade and enhance Pakistani exports |
| Future Policy Priorities: | The diversification of Pakistan exports in new product categories and new markets. | |
| Output 4 Promotion of trade | Office Responsible: Export Development Fund, Pakistan Institute Trade and Development, Trade Dispute Resolution Organization, Trade Development Authority of Pakistan, Directorate General Trade Organization, Strategic Trade Policy Framework. | |
| Brief Rationale: | Ministry of Commerce announces Strategic Trade Polic address the following initiatives; (i) Trade facilitation (ii) infrastructure. All the above measures are helpful in boo and over all helping sustainable economic development reduce trade deficit which ultimately have direct impact tools of fiscal policy. | y framework after every three years. Budgetary allocation (S.T.P.F) Trade Diplomacy (iii) Institutional Strengthening of Trade promotion sting our exports, helps exploring new markets, creating job opportunities and poverty eradication in the country. These measures also help to on our balance of payment position of current account deficit and other |
| Future Policy Priorities: | Future Policy priorities include establishment of export i building of human resource. | nfrastructure, technology upgradation in the export industry and capacity |
Ministry of Commerce and Textile
Commerce Division
Performance Indicators and Targets
| Outputs | Selected Performance | Target | s Achieved | Planned | Targets | Forecast | Targets |
|---|---|---|---|---|---|---|---|
| Indicators | 2016-17 | 2017-18 | 2018-19 | 2019-20 | 2020-21 | 2021-22 | |
| 1. Administrative services and financial support | Implementation of Strategic Trade Policy Framework | 1 | Implemented STPF 2015-18 | Formulation of Strategic Trade Policy Framework 2018-23 | Formulation of Strategic Trade Policy Framework 2019-24 National Tariff Policy | Formulation of Strategic Trade Policy Framework 2019-24 National Tariff Policy | Formulation of Strategic Trade Policy Framework 2019-24 National Tariff Policy |
| 3. Facilitation for trade outreach to | Increase in percentage share of light engineering exports | -6% | 18.3% | 10% | 10% | 10% | 10% |
| existing as well as un-exploited countries and regions | Exploration of additional markets (No) | 7 | 5 | 8(Africa,Com monwealth of independent States (CIS) Latin America, Iran Afghanstan,Ch ina, Asstralia and European Union) | 8(Africa, Commonwealt h of independent States (CIS) Latin America, Iran Afghanistan, China, Australia and European Union | 8 | 8 |
| Increase in number of non- traditional products to be focused for export enhancement | 0 | 6 | 8(Sports,Leath er,Light Engineering,P harmaceutical, Surgical,Meat, Fruits,Furnitur e) | 8(Sports, Leather, Light Engineering, Pharmaceutic al, Surgical, Meat, Fruits, Furniture) | 8 | 8 | |
| Number of tariff protection cases finalized (National Tariff Commission) | 11 | 4 | NTC will continue to work on tariff rationalization. | 10 | 12 | 13 | |
| Number of anti-dumping counter veiling duties and safeguard cases | 20 | 52 | 18 | 22 | 23 | ||
| Total annual export of goods (US $ bn) | 20.786 | 23.2 | 25 | 27.5 | 28 | 28 | |
| Increase in meat and meat processing exports (US $ Million) | 221.1 | 225.646 | 220 | 230 | 240 | 240 | |
| 4. Promotion of trade | Establishment of new training institutes through Export Development Fund | 1 | 2 | ||||
| Number of existing institutes strengthened through Export Development Fund | 7 | 2 | 4 | ||||
| Number of participants trained by Pakistan Institute of Trade and Development: (i) Specialized training programme (ii) Others | 18 | 105 | 61 | 66 | 70 | 70 | |
| Number of peer reviewed | 0 | Nil | 2 | 2 | 2 |
Ministry of Commerce and Textile
Commerce Division
Performance Indicators and Targets
| Outputs | Selected Performance Ii | Targets | Achieved | Planned | Targets | Forecas | t Targets |
|---|---|---|---|---|---|---|---|
| ndcators | 2016-17 | 2017-18 | 2018-19 | 2019-20 | 2020-21 | 2021-22 | |
| research studies produce by Pakistan Institute of Trade and Development | |||||||
| Number of international trade disputes resolved by International Trade Dispute Resolution Center | 316 | 80 | 150 | 65 | 90 | 130 | |
| Number of trade exhibition/promotion initiatives undertaken by Trade Development Authority of Pakistan | 51 | 110 | 219 | 90 | 110 | 120 | |
| Processing of fresh Licenses by DGTO to trade bodies | 79 | 32 | 20 | 20 | 25 | 25 | |
| Renewal of Licenses to existing trade organization and Chambers by DGTO | 42 | 35 | 40 | 30 | 40 | 35 | |
| Number of trade association registered by DGTO | 17 | 14 | 4 | 4 | 4 | 7 | |
| Number of Trade Licenses issued | 36 | 2 | 6 | 6 | 6 | 10 |
Personnel Plan
| 2016-17 | 2017-18 | 2018-19 | 2019-20 | 2020-21 | 2021-22 | |
|---|---|---|---|---|---|---|
| Grade 20 and above | 44 | 37 | 52 | 48 | 51 | 49 |
| Grade 16-19 | 426 | 495 | 684 | 514 | 544 | 520 |
| Grade 1-15 | 893 | 946 | 1,198 | 1,053 | 1,060 | 1,027 |
| Total Regular Posts | 1,363 | 1,478 | 1,934 | 1,615 | 1,655 | 1,596 |
| Total Contractual Posts (including project posts) | 46 | 55 | 74 | 89 | 96 | 96 |
| Grand Total | 1,409 | 1,533 | 2,008 | 1,704 | 1,751 | 1,692 |
| of which Female Employees | 99 | 108 | 140 | 90 | 83 | 83 |
Ministry of Commerce and Textile
Textile Division
Principal Accounting Officer
Secretary, Textile Division
Goal
Sustain the growth of the textile sector and to keep domestic textile sector abreast of global competition and challenges
Major Milestones of the FY 2019-20
Cotton Selector's training Course at PCSI, head office Karachi and Regional offices Multan and Sukkur
40 on farm and on factory demnonstartion for cotton Growers nad Ginners was conducted at Singh and Punjab
3 203460 Maunds of seed cotton were graded and 15200 bales of clean cotton was produced. Six factories were selected from sindh for implementation of clean cotton programs in 2019-20
Budget Information
Budget by Outputs
Rs. '000
| Actual Expenditure | Budget | Foreca | sts | ||||
|---|---|---|---|---|---|---|---|
| Outputs | 2016-17 | 2017-18 | 2018-19 | 2019-20 | 2020-21 | 2021-22 | |
| 1 | Administration / Management and coordination | 216,746 | 188,686 | 214,322 | 185,175 | 209,200 | 215,627 |
| 2 | Instrumental grading of cotton | 148,101 | 159,018 | 165,178 | 159,840 | 180,617 | 186,435 |
| 3 | To provide data bank and technical information to government as well as textile manufacturers. | 61,460 | 40,407 | 43,500 | 39,985 | 45,183 | 46,938 |
| 4 | Development of textile sector | 7,504 | 14,764 | 6,289,437 | 35,202,828 | 30,121,870 | 20,149,291 |
| Total | 433,811 | 402,875 | 6,712,437 | 35,587,828 | 30,556,870 | 20,598,291 |
Budget by Demands
| Demand for Grants | Demand No | Total 2019-20 |
|---|---|---|
| Textile Division 1 | 20 | 385,000 |
| Development Expenditure of Textile Division 2 | 115 | 202,828 |
| Other Expenditure of Textile Division 3 | 116 | 35,000,000 |
| Total | 35,587,828 |
Budget by Inputs
| It | Actual Expenditure | Budget | Foreca | sts | |||
|---|---|---|---|---|---|---|---|
| npu | |||||||
| 2016-17 | 2017-18 | 2018-19 | 2019-20 | 2020-21 | 2021-22 | ||
| A01 | Employee Related Expenses | 267,384 | 280,735 | 293,356 | 302,317 | 327,653 | 337,582 |
| A03 | Operating Expenses | 151,107 | 103,954 | 403,182 | 89,180 | 213,280 | 243,895 |
| A04 | Employees Retirement Benefits | 3,621 | 7,487 | 4,034 | 9,746 | 11,013 | 11,543 |
| A05 | Grants, Subsidies & Write off Loans | 1,032 | 500 | 6,002,101 | 35,000,502 | 30,000,567 | 20,000,584 |
| A06 | Transfers | 1,968 | 1,086 | 1,530 | |||
| A09 | Physical Assets | 2,477 | 4,936 | 3,502 | 86,483 | 1,419 | 1,661 |
Ministry of Commerce and Textile
Textile Division
Budget by Inputs
| Actual Expenditure | Budget | Foreca | sts | ||||
|---|---|---|---|---|---|---|---|
| Input | s | 2016-17 | 2017-18 | 2018-19 | 2019-20 | 2020-21 | 2021-22 |
| A12 | Civil Works | 97,000 | |||||
| A13 | Repairs & Maintenance | 6,222 | 4,177 | 4,732 | 2,600 | 2,938 | 3,026 |
| Total | 433,811 | 402,875 | 6,712,437 | 35,587,828 | 30,556,870 | 20,598,291 |
Organisational Structure
Attached Departments:
1 Textile Commissioner Organization, Karachi
2 Textile Commissioner Organization, Faisalabad
Autonomous bodies / Corporations / Authorities
1 Pakistan Cotton Standards Institute, Karachi
2 Faisalabad Garment City Company, Faisalabad
3 Lahore Garment City Company, Lahore
4 National Textile University, Faisalabad
5 Karachi Garments City Karachi
6 Pakistan Textile City Limited Karachi
7 Plastic Technology Centre Karachi
8 Pakistan Cotton Standard Institute Multan
9 Pakistan Cotton Standard Institute Sukkur
Policy Documents
- 1 Textile Policy 2014-2019
Medium-Term Outcome(s)
Outcome 1: Improve competitiveness of Pakistani textile products to increase exports
Textiles Policy 2014-19 aims to increase value addition in exports, improve fiber mix and product mix. However, this would depend on successful implementation of Textile Policy initiatives including projects identified in the Textile Policy and other macro factors such as availability of energy at competitive prices, tariff regime, market access in major economies, marketing etc. It is also pertinent to mention that in previous textile policy 2009-14 financing plan of Rs. 188 billion was approved during five years only Rs. 9.75 billion, Rs. 75. billion, Rs. 6 billion, Rs. 2 billion, Rs. 3.5 billion Rs. 4.1 billion were provided for FY 2009-10, FY 2010-11, FY 2011-12 FY 2012-13, FY 2013-14 & FY 2014-15 respectively. The Textile Policy 2014-19 was approved in February 9th, 2015.
Output(s)
| Output 1 Administration / Management and coordination | |
|---|---|
| Brief Rationale: | To formulate textile industrial policy and its implementation Linkage with cotton and textile producing countries Development of new varieties of cotton and enhancement of production of cotton. Technology up gradation of textile machinery in the textile mills Cotton relay project approved by DDWP |
| Future Policy Priorities: | Training skill development Research for Quality Improvement for Quality Enhancement Implementation of E-Government Strategy Foreign and Local trainings |
Office Responsible: Main Secretariat
Output 2 Instrumental grading of cotton
Office Responsible: Cotton wing
Ministry of Commerce and Textile
Textile Division
Output(s)
| Output 2 Instrumental grading | of cotton Office Responsible: Cotton wing |
|---|---|
| Brief Rationale: | Enhancement of Pak cotton quality through the implementation of cotton standardization procedure to meet the challenges & requirements of quality in National/International markets. |
| Future Policy Priorities: | Improvement of picking/handling/ ginning practices. Human Resource Development Incentives Based Marketing system To bring Pak cotton at par with international standards |
| Output 3 To provide data bank government as well as textile | and technical information to manufacturers. Office Responsible: Textile Research and Development wing |
| Brief Rationale: | Textile Commissioner Organization, Karachi & Research Development advisory cell advise on various issues, such as tariffs, rules, technology up gradation and infrastructure development. Study of market dynamics in major markets and evaluating prospects for increase in market share for Pakistani Textile Products. Evaluating products' cost and conducting financial analysis of different sub-sectors. Evaluating the impact of fiscal and macro-economic factor on textile sectors. |
| Future Policy Priorities: | Monitoring of progress on goals and targets set by the ministry and timely achievement of the above. Restructuring of framework for Pakistan Central Cotton Committee and Textile Commissioner Organization Karachi Strengthening of RDA cell approved by DDWP |
| Output 4 Development of texti | le sector Office Responsible: Training Wing |
| Brief Rationale: | Following initiatives taken by the ministry to increase textile sector export; Establishment of Garment Cities at Faisalabad, Lahore & Karachi Establishment of Pak-Korea Garment Technology Institute, Karachi for imparting vocational training in textile sector Launched training program for training of stitching machine operators Development of industrial plots for textile industry by Pakistan Textile City Ltd, Karachi Training for informal sector approved by DDWP |
| Future Policy Priorities: | The Prime Minister of Pakistan is committed to double the textile exports to $25 billion. |
Performance Indicators and Targets
| Ott | Selected Performance | Targets | Achieved | Planned | Targets | Forecast | Targets |
|---|---|---|---|---|---|---|---|
| upus | Idit | ||||||
| ncaors | 2016-17 | 2017-18 | 2018-19 | 2019-20 | 2020-21 | 2021-22 | |
| 2. Instrumental grading of cotton | Number of trainees in cotton selectors training | 54 | 89 | 165 | 185 | 195 | 210 |
| Number of samples to be tested in Pakistan Cotton Standard Institute (PCSI) Lab. | 12543 | 10091 | 25300 | 25600 | 25900 | 26200 | |
| Preparation of Standard Boxes | 1200 | 1200 | 1230 | 1290 | 1290 | 1350 | |
| On Farm/Factory Demonstration on proper picking Procedures | 50 | 40 | 89 | 92 | 100 | 105 | |
| Training of Females Master pickers on Proper Cotton Picking/Handlin Procedures | 57 | 0 | 90 | 100 | 105 | 105 | |
| 3. To provide data bank and technical information to government as | Amount of Textile Cess to be collected Number of students in National | 10,050,978 2500 | 13 million 2450 | 11.5 million 2907 | 12 million 3214 | 12 million 3250 | 12 million 3300 |
Ministry of Commerce and Textile
Textile Division
Performance Indicators and Targets
| Ott | Selected Performance | Targets | Achieved | Planned Targets | Forecas | t Targets | |
|---|---|---|---|---|---|---|---|
| upus | Idit | ||||||
| ncaors | 2016-17 | 2017-18 | 2018-19 | 2019-20 | 2020-21 | 2021-22 | |
| well as textile manufacturers. | Textile University | ||||||
| 4. Development of textile sector | Increase in value of textile US Dollar in Million | 5 | 1079 | 1000 | 1400 | 1600 | 1800 |
| Percentage increase in value addition | -0.42% | 0.50% | 0.2% | 0.2% | 0.2% | 0.2% | |
| Percentage increase in Exports (YOY) | 0.04% | 8.67% | 8% | 10% | 10% | 10% | |
| Percentage increase Fiber Mixes in favour of non-cotton | 4.90% | 14% | 1% | 1.5% | 1.5% | 2% | |
| Percentage increase in product mix especially in the Garment Sector | 36.50% | 39% | 1% | 1.5% | 1.5% | 2% |
Personnel Plan
| 2016-17 | 2017-18 | 2018-19 | 2019-20 | 2020-21 | 2021-22 | |
|---|---|---|---|---|---|---|
| Grade 20 and above | 1 | 5 | 6 | 5 | 5 | 5 |
| Grade 16-19 | 47 | 61 | 82 | 191 | 191 | 191 |
| Grade 1-15 | 41 | 130 | 199 | 273 | 273 | 273 |
| Total Regular Posts | 89 | 196 | 287 | 469 | 469 | 469 |
| Total Contractual Posts (including project posts) | 7 | 3 | 7 | 7 | 7 | 7 |
| Grand Total | 96 | 199 | 294 | 476 | 476 | 476 |
| of which Female Employees | 2 | 13 | 15 | 18 | 18 | 18 |
Ministry of Commerce and Textile
Ministry of Communications
Executive Authority
Minister for Communications
| Budget Summary | Rs. '000 | |||||
|---|---|---|---|---|---|---|
| Actual Expenditure | Budget | Foreca | sts | |||
| Principal Accounting Officer | 2016-17 | 2017-18 | 2018-19 | 2019-20 | 2020-21 | 2021-22 |
| Secretary,Communications Division | 295,825,393 | 343,741,986 | 235,650,848 | 167,091,143 | 196,536,440 | 239,807,831 |
| Total | 295,825,393 | 343,741,986 | 235,650,848 | 167,091,143 | 196,536,440 | 239,807,831 |
The output-based budget is presented on the subsequent pages.
Ministry of Communications
Communications Division
Principal Accounting Officer
Secretary, Communications Division
Executive Authority
Minister for Communications
Goal
National cohesion and integration through development of sustainable communication infrastructure.
Budget Information
Budget by Outputs
| Budget by Outputs | Rs. '000 | ||||||
|---|---|---|---|---|---|---|---|
| Outputs | Actual Expenditure | Budget | Forec | asts | |||
| 2016-17 | 2017-18 | 2018-19 | 2019-20 | 2020-21 | 2021-22 | ||
| 1 | Policy formulation / revision and overall implementation services | 113,336 | 127,608 | 164,000 | 153,640 | 158,340 | 163,240 |
| 2 | Road safety on National Highways & Motorways | 4,834,796 | 5,055,934 | 8,071,348 | 7,613,064 | 7,845,814 | 8,035,816 |
| 3 | Road infrastructure development, expansion and maintenance | 1,747,959 | 1,454,383 | 3,215,804 | 2,871,613 | 3,054,170 | 3,230,980 |
| 4 | Research and institutional development for the improvement of road transport and its management | 73,632 | 87,020 | 205,930 | 269,914 | 111,140 | 115,630 |
| 5 | Training services on the construction technology | 163,697 | 168,870 | 201,196 | 216,077 | 213,690 | 224,390 |
| 6 | Building and maintenance of National Highways and work on national Trade Corridor | 265,458,800 | 328,869,571 | 210,000,000 | 155,966,835 | 185,153,286 | 228,037,775 |
| 7 | Green Line Bus Transit System | 2,900,136 | 7,978,600 | 13,792,570 | |||
| 8 | Provision of secure and time efficient postal services across the country | 20,533,037 | |||||
| Total | 295,825,393 | 343,741,986 | 235,650,848 | 167,091,143 | 196,536,440 | 239,807,831 |
Budget by Demands
| Demand for Grants | Demand No | Part of Demand of: | Total Demand 2019-20 | Related Demand 2019-20 | |
|---|---|---|---|---|---|
| 1 | Communications Division | 21 | Communications Division | 7,678,000 | 7,678,000 |
| 2 | Development Expenditure of Communications | 117 | Communications Division | 248,308 | 248,308 |
| Division | |||||
| 3 | Development Loans and Advances by the Federal | 148 | Finance Division | 136,113,059 | 98,554,919 |
| Government | |||||
| 4 | External Development Loans and Advances by the | 149 | Economic Affairs Division | 107,231,216 | 57,411,916 |
| Federal Government | |||||
| 5 | Other Expenditure of Communications Division | 22 | Communications Division | 3,198,000 | 3,198,000 |
| Total | 254,468,583 | 167,091,143 |
Ministry of Communications
Communications Division
Budget by Inputs
| Actual Expenditure | Budget | Forec | asts | ||||
|---|---|---|---|---|---|---|---|
| Input | s | ||||||
| 2016-17 | 2017-18 | 2018-19 | 2019-20 | 2020-21 | 2021-22 | ||
| A01 | Employee Related Expenses | 13,658,738 | 4,267,026 | 6,576,033 | 6,007,190 | 6,171,759 | 6,360,691 |
| A02 | Project Pre-Investment Analysis | 96,716 | 168,529 | 365,935 | 139,694 | 596 | 685 |
| A03 | Operating Expenses | 4,035,678 | 943,788 | 1,461,770 | 1,075,932 | 1,091,482 | 1,125,174 |
| A04 | Employees Retirement Benefits | 5,713,774 | 16,957 | 21,631 | 23,214 | 23,627 | 25,488 |
| A05 | Grants, Subsidies & Write off Loans | 2,914,286 | 1,475,123 | 8,322,107 | 2,969,582 | 3,155,439 | 3,335,038 |
| A06 | Transfers | 59,042 | 11,869 | 15,998 | 13,439 | 13,842 | 14,257 |
| A07 | Interest Payment | 9,052 | |||||
| A08 | Loans and Advances | 265,458,800 | 328,869,571 | 210,000,000 | 155,966,835 | 185,153,286 | 228,037,775 |
| A09 | Physical Assets | 427,218 | 146,513 | 238,393 | 686,632 | 707,174 | 728,380 |
| A10 | Principal Repayments | 75,000 | |||||
| A12 | Civil Works | 2,935,834 | 7,733,959 | 8,515,953 | 88,704 | 95,723 | 53,222 |
| A13 | Repairs & Maintenance | 441,255 | 108,651 | 133,028 | 119,921 | 123,512 | 127,121 |
| Total | 295,825,393 | 343,741,986 | 235,650,848 | 167,091,143 | 196,536,440 | 239,807,831 |
Organisational Structure
Attached Departments:
1 Construction Machinery Training Centre 2 National Highways and Pakistan Motorways
3 National Transport Research Centre
Autonomous bodies / Corporations / Authorities
- 1 National Highways Authority
Medium-Term Outcome(s) Outcome 1: Improvement of the socio-economic conditions of the people through development, expansion and maintenance of integrated roads networks
Output(s)
Output 1 Policy formulation / revision and overall implementation services
Office Responsible: Main Secretariat
| Brief Rationale: | Transport sector in general and road infrastructure has profound and enduring effect on the economic growth of Pakistan. NHA is playing a vital role in improving the quality of Pakistan's road network which enhances the quality and standard of life of the people as well as creates job opportunities. |
|---|---|
| Future Policy Priorities: | During the proposed Plan period, efforts will be made to improve the country's export competitiveness by developing highway infrastructure which would be capable of providing faster and more reliable transportation facility for passengers and freight. It will promote regional trade as well as help in optimizing transit trade with the neighboring countries. Reduction in accidents as well as reduction in inland transport costs will also be the part of strategy. Focus in this regard, will be to preserve and up-grade the existing network, develop new motorways and increase investment through PPP, donations and grants. |
| Output 2 Road safety on Natio | nal Highways & Motorways Office Responsible: National Highways |
| Brief Rationale: | To control traffic violation, highway crimes and to provide the prompt help to commuter and to launch road safety campaigns and conduct seminars to create awareness of road safety among the masses. |
| Future Policy Priorities: | National Highway & Motorway Police will try to improve the services related to road safety. |
Ministry of Communications
Communications Division
Output(s)
| Output 3 Road infrastructure maintenance | development, expansion and Office Responsible: National Highway Authority |
|---|---|
| Brief Rationale: | Civil infrastructure systems are valuable national assets that should be accurately monitored and appropriately maintained to remain operational during all natural and manmade disasters ensuring commuters safety and mobility. For maintenance and preservation of NHA Network, an Annual Maintenance Plan (AMP) for the current and future maintenance needs is prepared. The whole process of estimating the maintenance works follows a set of procedures required by the Maintenance Modeling System of HDM-IV considering road roughness, condition, traffic counts, remaining service life etc. The maintenance works are prioritized for optimum allocation of resources. |
| Future Policy Priorities: | Due to financial constraints, NHA focused mainly on routine and emergency maintenance works, as road sections requiring periodic maintenance and rehabilitation has increased. Therefore, to improve and preserve the road condition through preventive maintenance, more funds are required. |
| Output 4 Research and institu of road transport and its mana | tional development for the improvement gement Office Responsible: National Transport Research Centre |
| Brief Rationale: | National Transport and Research Centre (NTRC) is a research and development organization under Ministry of Communication for undertaking research studies in the field of transport, planning and engineering. The centre has completed more then 324 research studies on various modes of transport. |
| Future Policy Priorities: | In upcoming years National Transport and Research Center (NTRC) will be focusing on the following projects: Operational Research Program Axle load survey on National Highway and Motorway. National Transport and Research Center (NTRC) permanent traffic count program National Transport and Research Center (NTRC) road research program |
| Output 5 Training services on Brief Rationale: | the construction technology The Construction Technical Training Institute (CTTI) is playing vital role in developing trained manpower and achieving the target of converting raw manpower into skilled workers. The excellence of CTTI in studies is evident from its results which are far better than any other Technical Training Institute of Pakistan. Office Responsible: Construction Technology Training Institute |
| Future Policy Priorities: | ICT will open employment opportunities for the graduates and improve their income and socio-economic conditions. Persons trained at this institute will contribute in the job market especially e-commerce, databases and mobile programming. This would have direct bearing towards enhancing the future growth. |
Output 5 Training services on the construction technology Office Responsible: Construction Technology Training Institute
Output 6 Building and maintenance of National Highways and work on Office Responsible: National Highway Authority national Trade Corridor
| Brief Rationale: | In Pakistan, the main issue is connectivity and the quality of network. In terms of connectivity, we need to rise and improve border connectivity and road networks. As far as the construction industry and services sector are concerned, the development over last few decades has remained restricted. It can be said that its improvement does not commensurate with the development that has taken place. Large construction companies have not been able to keep pace with required growth and the services sector has also not grown to desirable level. |
|---|---|
| Future Policy Priorities: | NHA has planned to embark on various programmes for construction of new roads/bridges and improvement/rehabilitation of the existing infrastructure. NHA has also launched some of its projects through Public Private Partnership (PPP) and is seeking for interested local as well as foreign firms for investment |
| put 8 Provision of secure a | nd time efficient postal services across Office Responsible: Post Office Department |
Output 8 Provision of secure and time efficient postal services across the country
Brief Rationale: To provide domestic as well as international postal and allied services to the people of Pakistan at affordable and economical cost.
Ministry of Communications
Communications Division
Output(s)
Output 8 Provision of secure and time efficient postal services across the country
Office Responsible: Post Office Department
Future Policy Priorities: The PPOD is in process of computerizing and reengineering of its services to ensure the best possible service quality to the customers on modem lines despite facing financial constraint. Focus is being made on providing complete IT services to the customers throughout Postal Outlets. A state of the art, industry standard, off-the-shelf Centralized Software Solution Escher Ripost Essentials has been acquired by the Department from its own meager resources & expended in phase manner. For the purpose, a PC-I has been submitted to the Ministry of Information Technology for consultancy through which 3080 departmental Post Offices will be computerized.
Performance Indicators and Targets
| Outputs | Selected Performance | Targets | Achieved | Planned | Targets | Forecas | t Targets |
|---|---|---|---|---|---|---|---|
| Indicators | 2016-17 | 2017-18 | 2018-19 | 2019-20 | 2020-21 | 2021-22 | |
| 1. Policy formulation / revision and overall implementation services | Policy implementation (percentage) | 100% | 100% | 100% | 100% | 100% | 100% |
| 2. Road safety on National Highways & Motorways | Roads under policing jurisdiction of NH&M police (KMs) National Highways | 2219 | 2183 | 4064 | 3640 | 4786 | 6159 |
| Public awareness campaigns (No of road users briefed/educated in millions) | 12.548 | 16.388 | 16.240 | 20.361 | 21.379 | 22.448 | |
| No of employees to be trained in National Highways & Motorways No of beats policed | 8479 0 | 7054 1 | 5200 31 | 5000 40 | 5200 25 | 5600 31 | |
| Number of helps rendered (in million) | 0.750 | 0.791 | 0.793 | 0.793 | 0.831 | 0.872 | |
| Roads under policing jurisdiction of NH&M police (KMs) Motorways | 679 | 724 | 679 | 1976 | 2169 | 2465 | |
| 3. Road | Road maintenance (KMs) | 8667 | 9904 | 8667 | 9840 | 9840 | 10070 |
| infrastructure development, expansion and | Maintenance of KKH Thakot- Khunjrab road (kms) | 615 | 615 | 615 | 615 | 615 | 615 |
| maintenance | Maintenance of KKH Skardu road (kms) | 167 | 167 | 167 | 167 | 167 | 167 |
| 4. Research and | Research / feasibility study | 2 | 7 | 4 | 3 | 3 | |
| institutional development for | Training programmes / workshos | 2 | 3 | 2 | 2 | 2 | |
| the improvement of road transport and its management | p No of Seminars/technical presentation/workshops to be conducted | 6 | 3 | 2 | 3 | 3 | 3 |
| 5. Training services on the construction | No. of Students to be enrolled in various disciplines | 2183 | 2566 | 2970 | 3137 | 3234 | 3250 |
| technology | |||||||
| 6. Building and | Construction of Roads (KMs) | 587.29 KM | 493.79 | 604 | 927 | 290 | 2286 |
Ministry of Communications
Communications Division
Performance Indicators and Targets
| Ott | Selected Performance | Targets | Achieved | Planned | Targets | Forecas | t Targets |
|---|---|---|---|---|---|---|---|
| upus | Indicators | 2016-17 | 2017-18 | 2018-19 | 2019-20 | 2020-21 | 2021-22 |
| maintenance of National Highways and work on | Improvement and Rehabilitation of Roads as per national standards(KMs) | 111 KM | 27 | 198 | 115 | 245 | 971 |
| national Trade Corridor | Construction of Bridges (including interchanges and underpasses) (Numbers) | 1.4 KM | 2 (1.21kms) | 1 | 2 | 2 | 6 |
| 8. Provision of secure and time efficient postal services across | Postal Traffic (Registered Post) in million Revenue in billion | 28.674 11.226 | |||||
| the country | Public Complaints Settled (%) | 98% | |||||
| Speed of Delivery (Days) International Post Services | J+1 to J+5 | ||||||
| Speed of delivery (days) Local post | D+1 to D+3 | ||||||
| Payments made to Airlines ( Rs. in million) | 255 | ||||||
| Post Offices in urban areas | 2046 | ||||||
| Post offices in rural areas | 9451 | ||||||
| Postal Traffic (un-registered post) in million | 252.557 |
Personnel Plan
| 2016-17 | 2017-18 | 2018-19 | 2019-20 | 2020-21 | 2021-22 | |
|---|---|---|---|---|---|---|
| Grade 20 and above | 15 | 33 | 34 | 54 | 55 | 55 |
| Grade 16-19 | 1,195 | 1,894 | 3,367 | 5,841 | 7,491 | 7,491 |
| Grade 1-15 | 5,225 | 5,769 | 12,448 | 22,328 | 28,429 | 28,429 |
| Total Regular Posts | 6,435 | 7,696 | 15,849 | 28,223 | 35,975 | 35,975 |
| Total Contractual Posts (including project posts) | 31 | 2,135 | 2,038 | 2,073 | 2,073 | 2,073 |
| Grand Total | 6,466 | 9,831 | 17,887 | 30,296 | 38,048 | 38,048 |
| of which Female Employees | 299 | 419 | 640 | 1,671 | 2,336 | 2,336 |
Strategic Initiatives (selected key projects)
Rs. '000
| Estimated | Completion | Expenditure | Budget | Forecast | |||
|---|---|---|---|---|---|---|---|
| Selected Projects | Total Cost (as per latest PC1) | Date (as per latest PC1) | 2018 up to June | 2018-19 | 2019-20 | 2020-21 | 2021-22 |
| Output 6: Building and maintenance of | National Highways | and work on national Trade Corridor | |||||
| Construction of KKH Phase-II HavelianThakot (118.057 KM) 1 | 136,659,660 | Feb 2020 | 27,873,079 | 25,000,000 | 24,000,000 | 6,709,962 | |
| Part of China Pakistan Economic | |||||||
| Corridor(CPEC)- Revised |
Ministry of Communications
Communications Division
Rs. '000
Strategic Initiatives (selected key projects)
| Selected Projects | Estimated Total Cost (as per latest PC1) | Completion Date (as per latest PC1) | 2018 Expenditure up to June | 2018-19 Bu | 2019-20 dget | 2020-21 Fore | 2021-22 cast | |
|---|---|---|---|---|---|---|---|---|
| Key Milestone 2019-20: | Construction work of project will be completed by February, 2020 as per targeted date | |||||||
| 2 | Construction of Faisalabad- Khanewal Expressway (184Km) M-4 (Faisalabad, TT Sindh, Jhang & Khanewal (ADB) | 60,823,860 | Dec 2020 | 35,630,320 | 10,000,000 | 5,000,000 | 10,193,540 | |
| Key Milestone 2019-20: | Construction work of project will be completed by December, 2020 as per targeted date | |||||||
| 3 | Lowari Tunnel & Access Road (Dir) | 26,855,000 | Jun 2019 | 1,736,410 | 1,815,000 | 1,110,718 | ||
| Key Milestone 2019-20: | I. Completion of ac II. Procurement of e | cess roads lectrical and mecha | nical works |
Ministry of Communications
Ministry of Defence
Executive Authority
Minister for Defence
| Budget Summary | Rs. '000 | |||||
|---|---|---|---|---|---|---|
| Actual Expenditure | Budget | Forec | asts | |||
| Principal Accounting Officer | 2016-17 | 2017-18 | 2018-19 | 2019-20 | 2020-21 | 2021-22 |
| Secretary,Defence Division | 896,860,314 | 1,032,376,797 | 1,109,366,644 | 1,163,927,000 | 1,503,635,793 | 1,679,118,890 |
| Total | 896,860,314 | 1,032,376,797 | 1,109,366,644 | 1,163,927,000 | 1,503,635,793 | 1,679,118,890 |
The output-based budget is presented on the subsequent pages.
Ministry of Defence