Annual Budget Statement 2020-21
The Annual Budget Statement 2020-21 is part of the federal budget for FY 2020-21. This page reproduces the text of its 44 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 BUDGET 2020-2021
ANNUAL BUDGET STATEMENT
Government of Pakistan Finance Division Islamabad
Preface
The Annual Budget Statement containing estimated receipts and expenditure in terms of Article 80(1) of the Constitution of the Islamic Republic of Pakistan 1973 is being laid before the National Assembly of Pakistan forFY 2020-21 which will also be transmitted to the Senate of Pakistan as required under Article 73(1) of the Constitution.
The statement also meets the requirements contained in Article 80(2) of the Constitution showing separately charged expenditures and other expenditures to be made from Federal Consolidated Fund and distinguishes expenditures on revenue account from other expenditures.
The section 4 of the Public Finance Management Act, 2019 provides that the Federal Government shall lay before National Assembly, Annual Budget Statement including a Statement of the Purpose and estimates for each demand for grant. The Statement shall also contain Statement of Contingent Liabilities of the Federal Government and Statement of Fiscal Risk.
Furthermore, under sections 5 and 10 of the Fiscal Responsibility and Debt Limitation Act 2005, a Medium Term Budgetary Statement and Statements of Responsibility are also required to be laid before National Assembly. In addition, a statement of estimated tax expenditure has also been added in the Annual Budget Statement.
Naveed Kamran Baloch Secretary to Government of Pakistan
Finance Division Islamabad, the 12th June, 2020.
CONTENTS
PAGE
| I. | . Receipts -- Summary ………………………………………………………………………… | 1 |
|---|---|---|
| II. | Revenue Receipts ………………………………………………………………………… | 2 - 3 |
| III. | . Capital Receipts ………………………………………………………………………… | 4 |
| IV. | . External Receipts ………………………………………………………………………… | 5 |
| V. | Public Account Receipts ……………………………………………………………………… | 6 - 8 |
| VI. | . Expenditure -- Summary ……………………………………………………………………… | 9 |
| VII. | Current Expenditure on Revenue Account ……………………………………………… | 10 - 12 |
| VIII. | . Current Expenditure on Capital Account ………………………………………………… | 13 |
| IX. | Development Expenditure on Revenue Account ………………………………………… | 14 - 15 |
| X. | . Development Expenditure on Capital Account ………………………………………… | 16 |
| XI. | . Capital Expenditure ………………………………………………………………………… | 17 |
| XII. | Public Account Expenditure ……………………………………………………………… | 18 - 20 |
| XIII. | . Estimated Charged and Other Expenditure met from Federal Consolidated Fund …………………………………………………… | 21 |
| XIV. | . Statement of Purpose………………………………………………………………………… | 22 |
| XV. | Demand for Grants and Appropriations for Expenditure 2020-21 | |
| Demand-Wise Expenditure (Schedule-I) ……………………………………………… | 23 - 30 | |
| XVI. | Demand for Grants and Appropriations for Expenditure 2019-20 and 2020-21 Object-Wise Classification (Schedule-II) ……………………… | 31 |
| XVII. | Statement of Contingent Liabilities……………………………………………… | 32 - 33 |
| XVIII. | Statement of Fiscal Risk………………………………………………………….. | 34 - 35 |
| XIX. | Medium Term Budgetary Statement 2020 - 23……………………………….. | 36 - 38 |
| XX | Statements of Responsibility……………………………………………………… | 39 - 40 |
| XXI | Statement of Estimated Tax Expenditure………………………………………………… | 41 |
RECEIPTS - SUMMARY
(Rs in million)
| Object Code | Description | Budget Estimates 2019-20 | Revised Estimates 2019-20 | Budget Estimates 2020-21 | |
|---|---|---|---|---|---|
| Federal Consolidated Fund (5+6-10) | 7,260,620 | 6,130,907 | 7,248,478 | ||
| B | 1 | Tax Revenue Receipts | 5,822,160 | 4,208,459 | 5,464,300 |
| FBR Taxes | 5,555,000 | 3,908,000 | 4,963,000 | ||
| Direct Taxes | 2,081,945 | 1,623,000 | 2,043,000 | ||
| Indirect Taxes | 3,473,055 | 2,285,000 | 2,920,000 | ||
| Other Taxes | 267,160 | 300,459 | 501,300 | ||
| C | 2 | Non-Tax Receipts | 894,464 | 1,296,030 | 1,108,926 |
| C01 | Income from Property and Enterprise | 269,582 | 243,187 | 210,708 | |
| C02 | Receipts from Civil Administration etc. | 430,961 | 809,666 | 645,616 | |
| C03 | Miscellaneous Receipts | 193,921 | 243,177 | 252,602 | |
| 3 | Total Revenue Receipts (1+2) | 6,716,624 | 5,504,488 | 6,573,226 | |
| E | 4 | Capital Receipts | 766,198 | 755,579 | 1,326,052 |
| E02 | Recovery of Loans and Advances | 183,520 | 131,713 | 147,167 | |
| E03 | Domestic Debt Receipts (Net) | 582,677 | 623,866 | 1,178,885 | |
| 5 | Total Internal Receipts (3+4) | 7,482,822 | 6,260,067 | 7,899,279 | |
| 6 | External Receipts | 3,032,325 | 2,272,920 | 2,222,919 | |
| Loans | 2,990,579 | 2,181,202 | 2,157,500 | ||
| Grants | 27,950 | 32,490 | 20,667 | ||
| Project Loans & Grants Outside PSDP | 13,796 | 59,228 | 44,751 | ||
| 7 | Total Internal and External Receipts(5+6) | 10,515,146 | 8,532,987 | 10,122,197 | |
| 8 | Public Accounts Receipts (Net) | 250,754 | 421,274 | 215,618 | |
| Deferred Liabilities (Net) | 278,628 | 430,341 | 227,278 | ||
| Deposit and Reserves (Net) | (27,875) | (9,067) | (11,660) | ||
| 9 | Gross Federal Resources (7+8) | 10,765,900 | 8,954,261 | 10,337,815 | |
| 10 | Less Provincial Share in Federal Taxes | 3,254,526 | 2,402,080 | 2,873,719 | |
| 11 | Net Federal Resources (9-10) | 7,511,374 | 6,552,181 | 7,464,096 | |
| 12 | Cash Balance built up by the Provinces | 422,995 | (80,664) | 242,472 | |
| 13 | Privatization Proceeds | 150,000 | 150,000 | 100,000 | |
| 14 | Credit from Banking Sector | 338,996 | 1,723,815 | 979,737 | |
| 15 | Total-Resources(11+12+13+14) | 8,423,366 | 8,345,332 | 8,786,306 |
REVENUE RECEIPTS
Tax Revenue
| Object Code | Description | Budget Estimates 2019-20 | Revised Estimates 2019-20 | Budget Estimates 2020-21 (Rs in million) |
|---|---|---|---|---|
| B | Tax Revenue | |||
| a. FBR Taxes (i+ii) | 5,555,000 | 3,908,000 | 4,963,000 | |
| B01 | i.Direct Taxes | 2,081,945 | 1,623,000 | 2,043,000 |
| B011 | Taxes on Income | 2,073,000 | 1,618,037 | 2,036,752 |
| B015 | Worker's Welfare Fund | 5,050 | 2,548 | 3,207 |
| B017-18 | Capital Value Tax (CVT) | 3,895 | 2,415 | 3,041 |
| B02 | ii.Indirect Taxes | 3,473,055 | 2,285,000 | 2,920,000 |
| B020-22 | Customs Duties | 1,000,500 | 546,000 | 640,000 |
| B023 | Sales Tax | 2,107,738 | 1,427,000 | 1,919,000 |
| B024-25 | Federal Excise | 364,817 | 312,000 | 361,000 |
| B01314 | b. Other Taxes | 267,160 | 300,459 | 501,300 |
| ,, 16,26-30 | Other Indirect Taxes | 8,100 | 15,442 | 20,475 |
| B03087 | Mobile Handset Levy | 3,000 | 4,000 | 5,800 |
| B03064 | Airport Tax | 35 | 17 | 25 |
| B03083 | Gas Infrastructure Development Cess | 30,000 | 11,000 | 15,000 |
| B03084 | Natural Gas Development Surcharge | 10,000 | 10,000 | 10,000 |
| B03085 | Petroleum Levy | 216,025 | 260,000 | 450,000 |
| 1 | Total Tax Revenue (a+b) | 5,822,160 | 4,208,459 | 5,464,300 |
REVENUE RECEIPTS Non-Tax Revenue
(Rs in million)
| Object Code | Description | Budget Estimates 2019-20 | Revised Estimates 2019-20 | Budget Estimates 2020-21 |
|---|---|---|---|---|
| C | Non Tax Revenue | |||
| C01 a) | Income from Property and Enterprise | 269,582 | 243,187 | 210,708 |
| C01008 | Pak. TelecommunicationAuthority | 1,000 | 6,449 | 2,000 |
| C01008 | Pak. Telecom. Authority (3/4G Licenses) | 52,730 | 125,000 | 27,000 |
| C01012 | Regulatory Authorities | 1,282 | 540 | 542 |
| C012-18 | Total Mark up | 148,607 | 63,027 | 120,188 |
| C012 | Mark up (Provinces) | 24,112 | 26,111 | 26,843 |
| C013-18 | Mark up ( PSEs & Others) | 124,495 | 36,917 | 93,345 |
| C019 | Dividends | 65,963 | 48,171 | 60,978 |
| C02 b) | Receipts from Civil Administration | |||
| and Other Functions | 430,961 | 809,666 | 645,616 | |
| C021-24 | General Administration Receipts | 4,284 | 3,408 | 3,440 |
| C02211 | Share of Surplus Profits of the State Bank | 406,070 | 785,000 | 620,000 |
| C025 | f P ki t Defence Services Receipts | 15,453 | 17,553 | 18,431 |
| C026 | Law and Order Receipts | 2,034 | 1,137 | 1,198 |
| C027 | Community Services Receipts | 1,454 | 1,039 | 1,097 |
| C028-29 | Social Services | 1,666 | 1,528 | 1,450 |
| C03 c) | Miscellaneous Receipts | 193,921 | 243,177 | 252,602 |
| C031-35 | Economic Services Receipts | 4,127 | 1,254 | 2,096 |
| C036 | Foreign Grants p, , p | 18,795 | 27,463 | 22,517 |
| C03897 | Copyright Fees | 25,000 | 25,000 | 25,000 |
| C03905 | Royalty on Crude Oil | 24,673 | 25,000 | 23,000 |
| C03906 | Royalty on Natural Gas | 51,560 | 54,050 | 53,812 |
| C03910 | Discount Retained on Local Crude Price | 16,000 | 16,000 | 17,000 |
| C03915 | Windfall Levy against Crude Oil | 7,000 | 7,000 | 8,000 |
| C03917 | Petroleum Levy on LPG | 4,000 | 3,635 | 5,516 |
| Others | 42,767 | 83,775 | 95,661 | |
| **C 2 ** | Total Non-Tax Revenue (a+b+c) | 894,464 | 1,296,030 | 1,108,926 |
| **3 ** | Total Revenue Receipts(1+2) | 6,716,624 | 5,504,488 | 6,573,226 |
CAPITAL RECEIPTS
(Rs in million)
| Object Code | Description | Budget Estimates 2019-20 | Revised Estimates 2019-20 | Budget Estimates 2020-21 |
|---|---|---|---|---|
| E02 I. | Recoveries of Loans and Advances | 183,520 | 131,713 | 147,167 |
| E021 | Provinces | 79,371 | 84,666 | 89,025 |
| E022-27 | Others | 104,150 | 47,047 | 58,142 |
| II. | Total Domestic Debts Receipts (i+ii) | 39,755,300 | 15,846,020 | 11,278,787 |
| E031 i) | Permanent Debt Receipts | 1,634,760 | 1,649,153 | 1,827,003 |
| Pakistan Investment Bonds (Bank) | 1,146,446 | 266,897 | 277,531 | |
| Pakistan Investment Bonds(Non Bank) | 402,314 | 1,063,574 | 1,079,472 | |
| Premium Prize Bonds (Registered) | 6,000 | 18,682 | 20,000 | |
| Ijara Sukuk Bonds | 80,000 | 300,000 | 450,000 | |
| E032 ii) | Floating Debt Receipts | 38,120,541 | 14,196,867 | 9,451,784 |
| Prize Bonds | 122,544 | 79,109 | 48,626 | |
| Market Treasury Bills | 15,650,870 | 569,000 | 0 | |
| Treasury Bills through Auction | 22,344,544 | 13,546,175 | 9,401,000 | |
| Others Bills | 2,283 | 2,283 | 1,858 | |
| Ways and Means Advances | 300 | 300 | 300 | |
| E 4 | Capital Gross Receipts (I+II) | 39,938,821 | 15,977,733 | 11,425,954 |
| Domestic Debt Receipts (i+ii) | 39,755,300 | 15,846,020 | 11,278,787 | |
| Domestic Debt Repayment (page-17) | 39,172,623 | 15,222,154 | 10,099,902 | |
| Net Domestic Debt Receipts | 582,677 | 623,866 | 1,178,885 | |
| 5 | Total Federal Internal Gross Receipts(3+4) | 46,655,445 | 21,482,221 | 17,999,180 |
EXTERNAL RECEIPTS
| Description | Budget Estimates 2019-20 | Revised Estimates 2019-20 | Budget Estimates 2020-21 (Rs in million) |
|---|---|---|---|
| I Loans | 2,990,579 | 2,181,202 | 2,157,500 |
| Project Loans | 211,171 | 214,744 | 218,153 |
| Federal | 118,872 | 143,136 | 66,822 |
| Provincial | 92,299 | 71,608 | 151,331 |
| Programme Loans | 276,958 | 620,240 | 503,567 |
| Other Loans | 2,502,450 | 1,346,219 | 1,435,781 |
| Islamic Development Bank | 165,000 | 127,117 | 165,000 |
| Saudi Arabia (Oil Facility) | 480,000 | 138,840 | 165,000 |
| Euro Bond/International Sukuk | 450,000 | 0 | 247,500 |
| Commercial Banks | 300,000 | 623,610 | 647,213 |
| Budgetary Support from Friendly Countries | 750,000 | 0 | 0 |
| IMF Loan for Budgetary Support | 357,450 | 456,652 | 211,068 |
| II Grants | 27,950 | 32,490 | 20,667 |
| Project Grants | 27,950 | 32,490 | 20,667 |
| Federal | 7,807 | 13,374 | 5,653 |
| Provincial | 20,143 | 19,116 | 15,014 |
| a. External Receipts (I +II) | 3,018,529 | 2,213,692 | 2,178,168 |
| b. Project Loans & Grants Outside PSDP | 13,796 | 59,228 | 44,751 |
| Loans | 13,250 | 52,296 | 42,411 |
| Grants | 546 | 6,932 | 2,340 |
| 6 Total External Receipts (a +b) | 3,032,325 | 2,272,920 | 2,222,919 |
PUBLIC ACCOUNT RECEIPTS
National Savings Schemes
| Object Code | Description | Budget Estimates 2019-20 | Revised Estimates 2019-20 | Budget Estimates 2020-21 (Rs in million) |
|---|---|---|---|---|
| i. G111 | Investment Deposit Accounts (Savings Schemes) | 1,431,418 | 1,709,041 | 932,904 |
| G11101 | Saving Bank Accounts | 334,759 | 360,423 | 365,111 |
| G11106 | Defence Savings Certificates | 76,429 | 152,082 | 63,939 |
| G11111 | Special Savings Certificates (Registered) | 186,507 | 303,643 | 96,550 |
| G11112 | Special Savings Accounts | 212,865 | 331,594 | 105,437 |
| G11113 | Regular Income Certificate | 241,556 | 206,483 | 74,007 |
| G11126 | Pensionery Benefits | 88,708 | 83,273 | 52,555 |
| G11127 | Behbood Saving Certificate | 252,495 | 249,515 | 132,285 |
| G11130 | Shuda Welfare Account | 100 | 28 | 20 |
| New Savings Schemes | 20,000 | 0 | 30,000 | |
| Short Term Savings Certificates | 18,000 | 22,000 | 13,000 | |
| ii. | Other Accounts | 9,700 | 6,100 | 8,000 |
| G03109 | Postal Life Insurance Fund | 9,700 | 6,100 | 8,000 |
| iii. G061 | Provident Fund | 60,000 | 58,500 | 60,000 |
| Total Receipts ( i+ii+iii ) | 1,501,118 | 1,773,641 | 1,000,904 | |
| 1 | Gross Receipts | 1,501,118 | 1,773,641 | 1,000,904 |
| Gross Expenditure (Page-18) | 1,222,490 | 1,343,300 | 773,626 | |
| Net Receipts | 278,628 | 430,341 | 227,278 |
Contd…..
PUBLIC ACCOUNT RECEIPTS Deposits and Reserves
| Object Code | Description | Budget Estimates 2019-20 | Revised Estimates 2019-20 | Budget Estimates (Rs in million) 2020-21 |
|---|---|---|---|---|
| G | Deposits and Reserves | |||
| G06202 | F.G.Employees Benevolent Fund (Civil) | 1,395 | 1,267 | 1,331 |
| G06203 | F.G.Employees Benevolent Fund (Defence) | 2,275 | 2,441 | 2,563 |
| G06205 | F.G.Employees Benevolent Fund (Pak.Post) | 172 | 161 | 169 |
| G06206 | F.G.Employees Benevolent Fund (Pak.PWD) | 7 | 7 | 7 |
| G06209 | F.G.Employees Benevolent Fund (N.S.) | 14 | 12 | 13 |
| G06210 | F.G.Employees Benevolent Fund (Mint) | 3 | 3 | 3 |
| G06212 | F.G.Employees Benevolent Fund (GSP) | 5 | 5 | 5 |
| G06304 | Workers Welfare Fund | 7,387 | 9,300 | 9,765 |
| G06409 | F.G.Employees Group Insurance Fund (Civil) | 408 | 401 | 421 |
| G06410 | F.G.Employees Group Insurance Fund(Defence) | 683 | 187 | 196 |
| G07101 | Post Office Renewal Reserve Fund | 0 | 30 | 32 |
| G07102 | Pakistan Post Office Welfare Fund | 0 | 58 | 61 |
| G07104 | F.G.Employees Group Insurance Fund(PPO) | 10 | 11 | 12 |
| G07106 | PPO Miscellaneous | 187,360 | 179,291 | 188,255 |
| G08117 | Railways Reserve Fund | 39,000 | 45,000 | 40,000 |
| G08121 | Railways Depreciation Reserve Fund | 6,115 | 4,166 | 4,922 |
| G10101 | Pak. PWD Receipts & Collection Account | 294 | 360 | 378 |
| G10102 | Foreign Affairs Receipt & Collection Account | 7,531 | 2,724 | 2,860 |
| G10104 | Mint Receipts & Collection Account | 52 | 126 | 132 |
| G10106 | Deposit Works of Survey of Pakistan | 122 | 25 | 26 |
| G10113 | Public Works/Pak. PWD Deposits | 7,129 | 21,606 | 22,686 |
| G10304 | Zakat Collection Account | 3,808 | 2,090 | 2,194 |
| G11215 | Revenue Deposits | 11,756 | 948 | 996 |
| G11216 | Civil and Criminal Court Deposits | 13 | 17 | 18 |
| G11217 | Personal Deposits | 19,433 | 38,726 | 40,662 |
| G11220 | Deposits in connection with Elections | 137 | 4 | 4 |
| G11224 | Deposit Account with Defence | 3,118 | 3,578 | 3,756 |
| G11225 | Deposit Account with AGPR | 171 | 276 | 290 |
| G11230 | Special Remittances Deposits | 1,526 | 1,027 | 1,078 Contd….. |
PUBLIC ACCOUNT RECEIPTS Deposits and Reserves
(Rs in million)
| Object Code | Description | Budget Estimates 2019-20 | Revised Estimates 2019-20 | Budget Estimates 2020-21 |
|---|---|---|---|---|
| G | Deposits and Reserves | |||
| G11240 | Security Deposits of Cashiers | 388 | 295 | 309 |
| G11255 | Defence Services Security Deposits | 1,957 | 1,968 | 2,066 |
| G11256 | Defence Services Misc. Deposits | 144,730 | 206,706 | 217,041 |
| G11276 | Security Deposit of Private Companies | 15 | 28 | 29 |
| G11280 | Withholding Tax on Profit From Investment in NSS | 7,551 | 10,901 | 11,446 |
| G11281 | Deposit Account of fees realized by PNAC | 18 | 32 | 33 |
| G11290 | Security Deposit of Firms/Contractors | 137 | 31 | 33 |
| G12150 | PM's Relief Fund for IDP's 2014 | 2,459 | 3,472 | 3,646 |
| G12157 | PM COVID-19 Pandemic Relief Fund 2020 | 0 | 24 | 25 |
| G12206 | Spl. Fund for Welfare & Uplift of Minorities | 75 | 45 | 47 |
| G12226 | Federal Govt. Artists Welfare Fund | 0 | 13 | 14 |
| G12308 | Reserve Fund for Exchange Risk on Foreign Loans | 415 | 279 | 293 |
| G12412 | Pakistan Oil Seeds Development Cess Fund | 155 | 145 | 152 |
| G12419 | Research and Development Fund | 51 | 903 | 948 |
| G12421 | SCP Diamer Basha&Mohamand Daam Fund | 0 | 23 | 24 |
| G12713 | Income Tax Deduction from Salaries | 7 | 20 | 21 |
| G12714 | Income Tax Deduction from Contractors/Suppliers | 75 | 80 | 84 |
| G12738 | National Fund for Control of Drug Abuse | 28 | 33 | 35 |
| G12741 | Fed. Civil Servant's subs. to ServicesBook Club | 16 | 17 | 18 |
| G12777 | Sales Tax Deduction at Source | 0 | 8 | 8 |
| G12783 | Universal Service Fund | 102 | 3,428 | 3,600 |
| G13127 | Grants and T.A from US Government | 0 | 843 | 885 |
| G13140 | GSP Receipt and Collection Account | 26 | 23 | 25 |
| G141 | Coinage Account | 1,800 | 1,078 | 1,350 |
| Others | 23 | 23 | 27 | |
| 2 | Gross Receipts | 459,951 | 544,266 | 564,993 |
| Expenditure (Page-20) | 487,826 | 553,333 | 576,654 | |
| Net Deposits and Reserves Receipts | (27,875) | (9,067) | (11,660) | |
| Public Account - Summary | ||||
| 3 | Gross Receipt (1+2) | 1,961,069 | 2,317,907 | 1,565,897 |
| Gross Expenditure (Page-20) | 1,710,316 | 1,896,633 | 1,350,280 | |
| 7 | Public Account Net Receipts | 250,754 | 421,274 | 215,618 |
EXPENDITURE - SUMMARY
| Budget | Revised | Budget (Rs in million) | ||
|---|---|---|---|---|
| Function Code | Description | Estimates 2019-20 | Estimates 2019-20 | Estimates 2020-21 |
| Current Expenditure on Revenue Account | ||||
| 01 | General Public Services | 5,607,042 | 5,538,073 | 4,428,960 |
| 02 | Defence Affairs and Services | 1,152,535 | 1,227,388 | 1,289,134 |
| 03 | Public Order and Safety Affairs | 152,919 | 153,269 | 169,961 |
| 04 | Economic Affairs | 84,167 | 106,411 | 71,751 |
| 05 | Environment Protection | 470 | 470 | 431 |
| 06 | Housing and Community Amenities | 2,292 | 2,545 | 35,680 |
| 07 | Health | 11,058 | 12,023 | 25,494 |
| 08 | Recreation, Culture and Religion | 9,838 | 9,301 | 9,822 |
| 09 | Education Affairs and Services | 77,262 | 81,253 | 83,363 |
| 10 | Social Protection | 190,594 | 245,024 | 230,907 |
| a. Current Exp. on Revenue Account | 7,288,179 | 7,375,757 | 6,345,502 | |
| b. Current Exp. on Capital Account | 185,291 | 210,145 | 1,491,065 | |
| 1 | Total Current Expenditure (a + b) | 7,473,470 | 7,585,902 | 7,836,567 |
| c. Dev. Exp. on Revenue Account (i+ii) | 489,880 | 395,608 | 460,121 | |
| d. Dev. Exp. on Capital Account (i+ii) | 460,016 | 363,822 | 489,617 | |
| 2 | Total Development Expenditure (c+d) | 949,896 | 759,430 | 949,738 |
| Total - Expenditure (1+2) | 8,423,366 | 8,345,332 | 8,786,306 | |
| 3 | Break-up of Expenditure | |||
| Revenue Account (a+c) | 7,778,058 | 7,771,365 | 6,805,624 | |
| Capital Account (b+d) | 645,307 | 573,967 | 1,980,682 | |
| Total Expenditure: | 8,423,366 | 8,345,332 | 8,786,306 |
Current Expenditure on Revenue Account
| Function Code | Description | Budget Estimates 2019-20 | Revised Estimates 2019-20 | Budget Estimates 2020-21 (Rs in million) |
|---|---|---|---|---|
| 01 Gen | eral Public Service | 5,607,042 | 5,538,073 | 4,428,960 |
| 011 | Executive & Legislative Organs, | |||
| Financial & Fiscal Affairs, External Affairs | 4,716,758 | 4,839,651 | 3,664,058 | |
| Debt Servicing | 3,986,703 | 3,954,695 | 2,946,135 | |
| Servicing of Foreign Debt | 359,764 | 335,351 | 315,135 | |
| Foreign Loans Repayment | 1,095,254 | 1,245,344 | - | |
| Servicing of Domestic Debt | 2,531,685 | 2,374,000 | 2,631,000 | |
| Superannuation Allowances & Pensions | 421,000 | 463,419 | 470,000 | |
| Others | 309,055 | 421,537 | 247,923 | |
| 012 | Foreign Economic Aid | 6,422 | 6,418 | 2,387 |
| 014 | Transfers | 643,391 | 646,720 | 687,355 |
| Provinces | 184,372 | 172,509 | 171,890 | |
| Others | 459,019 | 474,211 | 515,465 | |
| 015 | General Services | 9,805 | 9,311 | 10,623 |
| 016 | Basic Research | 4,992 | 4,992 | 5,952 |
| 017 | Research & Dev. GeneralPublic Services | 14,417 | 14,562 | 15,108 |
| 018 | Admn. of General Public Service | 6,846 | 8,539 | 3,149 |
| 019 | Gen. Public Services not elsewhere defined | 204,410 | 7,881 | 40,329 |
| 02 | Defence Affairs and Services | 1,152,535 | 1,227,388 | 1,289,134 |
| 021 | Defence Services | 1,149,665 | 1,224,522 | 1,286,192 |
| A0 | 1 Employees Related Expenses | 450,413 | 455,860 | 475,657 |
| A0 | 3 Operating Expenses | 264,656 | 318,114 | 301,109 |
| A0 | 9 Physical Assets | 315,375 | 317,118 | 357,756 |
| A1 | 2 Civil Works | 123,252 | 135,715 | 155,478 |
| Less Recoveries | -4,031 | -2,285 | -3,808 | |
| 025 | Defence Administration | 2,870 | 2,866 | 2,943 |
| 03 | Public Order and Safety Affairs | 152,919 | 153,269 | 169,961 |
| 031 | Law Courts | 6,012 | 5,992 | 6,937 |
| 032 | Police | 142,837 | 143,207 | 158,621 |
| 033 | Fire Protection | 274 | 274 | 303 |
| 034 | Prison Administration and Operation | 43 | 43 | 47 |
| 035 | R&D Public Order and Safety | 47 | 47 | 50 |
| 036 | Administration of Public Order | 3,706 | 3,705 | 4,003 |
Contd…..
Current Expenditure on Revenue Account
(Rs in million)
| Function Code | Description | Budget Estimates 2019-20 | Revised Estimates 2019-20 | Budget Estimates 2020-21 |
|---|---|---|---|---|
| 04 | Economic Affairs | 84,167 | 106,411 | 71,751 |
| 041 | Gen. Eco., Commercial & Labour Affairs | 32,580 | 53,301 | 14,108 |
| 042 | Agri., Food, Irrigation, Forestry & Fisheries | 4,917 | 4,916 | 13,696 |
| 043 | Fuel and Energy | 24,718 | 23,299 | 10,762 |
| 044 | Mining and Manufacturing | 1,811 | 2,310 | 1,968 |
| 045 | Construction and Transport | 14,753 | 14,752 | 15,638 |
| 046 | Communications | 3,714 | 4,182 | 3,779 |
| 047 | Other Industries | 1,674 | 3,651 | 11,800 |
| 05 | Environment Protection | 470 | 470 | 431 |
| 052 | Waste Water Management | - | - | - |
| 055 | Administration of Environment Protection | 470 | 470 | 431 |
| 06 | Housing and Community Amenities | 2,292 | 2,545 | 35,680 |
| 061 | Housing Development | - | 252 | 31,000 |
| 062 | Community Development | 2,292 | 2,292 | 4,680 |
| 07 | Health | 11,058 | 12,023 | 25,494 |
| 071 | Medical Products, Appliances and | |||
| Equipments | 31 | 31 | 31 | |
| 073 | Hospital Services | 8,702 | 9,762 | 22,774 |
| 074 | Public Health Services | 463 | 463 | 504 |
| 076 | Health Administration | 1,862 | 1,767 | 2,184 |
Contd…..
Current Expenditure on Revenue Account
(Rs in million)
| Function Code | Description | Budget Estimates 2019-20 | Revised Estimates 2019-20 | Budget Estimates 2020-21 |
|---|---|---|---|---|
| 08 | Recreation, Culture and Religion | 9,838 | 9,301 | 9,822 |
| 081 | Recreational and Sporting Services | 0 | 0 | 0 |
| 082 | Cultural Services | 717 | 646 | 747 |
| 083 | Broadcasting and Publishing | 7,631 | 7,176 | 7,500 |
| 084 | Religious Affairs | 1,050 | 1,039 | 1,122 |
| 086 | Admn. of Information, Recreation & Culture | 439 | 440 | 453 |
| 09 | Education Affairs and Services | 77,262 | 81,253 | 83,363 |
| 091 | Pre-Primary and Primary Education Affairs and Services | 2,831 | 2,781 | 2,931 |
| 092 | Secondary Education Affairs and Services | 6,718 | 6,726 | 7,344 |
| 093 | Tertiary Education Affairs and Services | 65,233 | 70,037 | 70,741 |
| 094 | Education Services not Definable by Level | 0 | 0 | 0 |
| 095 | Subsidiary Services to Education | 310 | 393 | 312 |
| 096 | Administration | 1,407 | 727 | 1,237 |
| 097 | Elsewhere Classified Education Affairs & Services not | 763 | 589 | 798 |
| 10 | Social Protection | 190,594 | 245,024 | 230,907 |
| 107 | Administration | 1,827 | 1,827 | 21,763 |
| 108 | Others | 864 | 894 | 886 |
| 109 | Social Protection (Not elsewhere classified) | 187,903 | 242,303 | 208,258 |
| a. | Current Expenditure on Revenue Account | 7,288,179 | 7,375,757 | 6,345,502 |
Current Expenditure on Capital Account
(Rs in million)
| Function Code | Description | Budget Estimates 2019-20 | Revised Estimates 2019-20 | Budget Estimates 2020-21 |
|---|---|---|---|---|
| 01 Ge | neral Public Service | 185,291 | 210,145 | 1,491,065 |
| 011 | Foreign Loans Repayment | - | - | 1,228,880 |
| 011 | Repayment of Short Term Foreign Credits | 108,300 | 137,222 | 183,691 |
| 014 | Transfers | 76,991 | 72,922 | 78,493 |
| Federal Misc. Investments | 15,468 | 6,470 | 11,717 | |
| OtherLoansand Advancesby theFed. Govt. | 61,523 | 66,452 | 66,776 | |
| 19 | Gen. Public Services not Elsewhere Defined | - | - | - |
| 04 | Economic Affairs | - | - | - |
| 041 | Gen. Eco., Commercial & Labour Affairs | - | - | - |
| 042 | Agri., Food, Irrigation, Forestry & Fisheries | - | - | - |
| b. | Current Expenditure on Capital Account | 185,291 | 210,145 | 1,491,065 |
| I. | Total Current Expenditure (a+b) | 7,473,470 | 7,585,902 | 7,836,567 |
Development Expenditure on Revenue Account
| Function Code | Description | Budget Estimates 2019-20 | Revised Estimates 2019-20 | Budget Estimates 2020-21 (Rs in million) |
|---|---|---|---|---|
| 01 | General Public Service | 263,102 | 174,233 | 273,596 |
| 011 | Executive & Legislative Organs, Financial & Fiscal Affairs, External Affairs | 14,926 | 58,079 | 8,070 |
| 012 | Foreign Economic Aid | 0 | 0 | 0 |
| 014 | Transfers | 199,664 | 96,235 | 157,979 |
| 015 | General Services | 7,964 | 797 | 73,695 |
| 016 | Basic Research | 12,148 | 2,105 | 7,474 |
| 017 | Research & Dev. General Public Services | 300 | 164 | 548 |
| 019 | defined General Public Services not elsewhere | 28,101 | 16,853 | 25,830 |
| 02 | Defence Affairs and Services | 1,771 | 1,700 | 1,579 |
| 025 | Defence Administration | 1,771 | 1,700 | 1,579 |
| 03 | Public Order and Safety Affairs | 4,050 | 3,415 | 3,329 |
| 031 | Law Courts | 1,275 | 756 | 991 |
| 032 | Police | 2,632 | 2,620 | 2,169 |
| 033 | Fire Protection | 0 | 0 | 0 |
| 036 | Administration of Public Order | 143 | 39 | 169 |
| 04 | Economic Affairs | 161,938 | 151,241 | 116,287 |
| 041 | Gen. Eco. Commercial and Labour Affairs | 417 | 6 | 117 |
| 042 | Agri., Food, Irrigation, Forestry & Fisheries | 99,081 | 82,200 | 77,450 |
| 043 | Fuel and Energy | 50 | 50 | 2,741 |
| 044 | Mining and Manufacturing | 100 | 80 | 80 |
| 045 | Construction and Transport | 24,673 | 13,527 | 32,408 |
| 046 | Communications | 2,215 | 4,044 | 3,346 |
| 047 | Other Industries | 35,403 | 51,334 | 146 |
| 05 | Environment Protection | 7,579 | 7,573 | 5,000 |
| 055 | Administration of Environment Protection | 7,579 | 7,573 | 5,000 |
| 06 | Housing and Community Amenities | 2,817 | 1,357 | 8,818 |
| 061 | Housing Development | 0 | 0 | 0 |
| 062 | Community Development | 2,817 | 1,357 | 8,818 |
| 063 | Water Supply | 0 | 0 | 0 |
Contd…..
Development Expenditure on Revenue Account
| Function Code | Description | Budget Estimates 2019-20 | Revised Estimates 2019-20 | Budget Estimates 2020-21 (Rs in million) |
|---|---|---|---|---|
| 07 | Health | 12,671 | 8,134 | 14,533 |
| 072 | Out Patients Services | 1,500 | 0 | 0 |
| 073 | Hospital Services | 4,233 | 2,448 | 6,668 |
| 074 | Public Health Services | 4,945 | 4,639 | 2,975 |
| 075 | Research and Development Health | 3 | 3 | 3 |
| 076 | Health Administration | 4,195 | 1,045 | 4,888 |
| Less Recoveries from Health Services | (2,206) | - | - | |
| 08 | Recreation, Culture and Religion | 1,416 | 16,407 | 1,022 |
| 081 | Recreation and Sporting Services | 340 | 109 | 929 |
| 082 | Cultural Services | 76 | 18 | 92 |
| 083 | Broadcasting and Publishing | 0 | 0 | 0 |
| 084 | Religious Affairs | 1,000 | 16,280 | 0 |
| 09 | Education Affairs and Services | 33,780 | 31,026 | 34,235 |
| 091 | Pre-Primary & Primary Edu. Affairs &Services | 30 | 15 | 65 |
| 092 | Secondary Edu. Affairs & Services | 774 | 756 | 938 |
| 093 | Tertiary Edu. Affairs & Services | 30,160 | 29,196 | 31,338 |
| 095 | Subsidiary Services to Education | 460 | 286 | 354 |
| 096 | Administration | 0 | 0 | 0 |
| 097 | Education Affairs & Services not | |||
| Elsewhere Classified | 2,356 | 772 | 1,540 | |
| 10 | Social Protection | 756 | 522 | 1,722 |
| 107 | Administration | 500 | 500 | 1,500 |
| 108 | Others | 56 | 2 | 87 |
| 109 | Social Protection (Not elsewhere classified) | 200 | 20 | 135 |
| c. | Dev. Exp. on Revenue Account | 489,880 | 395,608 | 460,121 |
Development Expenditure on Capital Account
(Rs in million)
| Function Code | Description | Budget Estimates 2019-20 | Revised Estimates 2019-20 | Budget Estimates 2020-21 |
|---|---|---|---|---|
| 01 | General Public Service | 445,421 | 355,456 | 474,891 |
| 011 | Executive & Legislative Organs, Financial & Fiscal Affairs, External Affairs | 30 | 30 | 10 |
| 014 | Transfers | 420,633 | 330,907 | 451,153 |
| 017 | Services Research and Dev. General Public | 24,759 | 24,519 | 23,647 |
| 019 | General Public Services not Elsewhere defind | 0 | 0 | 80 |
| 04 | Economic Affairs | 14,595 | 8,366 | 14,726 |
| 041 | Gen. Eco., Commercial and Labour Affairs | 434 | 8 | 27 |
| 042 | Agri., Food, Irrigation, Forestry & Fisheries | 0 | 0 | 0 |
| 043 | Fuel and Energy | 148 | 238 | 1,760 |
| 044 | Mining and Manufacturing | 2,343 | 726 | 800 |
| 045 | Construction and Transport | 10,634 | 3,087 | 10,724 |
| Less Recoveries from Railways | (2,500) | 0 | 0 | |
| 046 | Communications | 3,535 | 4,306 | 1,416 |
| d. | Dev. Expenditure on Capital Account | 460,016 | 363,822 | 489,617 |
| II. | Total Development Expenditure (c+d) | 949,896 | 759,430 | 949,738 |
| III. | Total Exp. (Current+Development) | 8,423,366 | 8,345,332 | 8,786,306 |
CAPITAL EXPENDITURE
(Rs in million)
| Object Code | Description | Budget Estimates 2019-20 | Revised Estimates 2019-20 | Budget Estimates 2020-21 |
|---|---|---|---|---|
| A101 i. | Domestic Permanent Debt | 1,422,830 | 998,496 | 962,936 |
| Pakistan Investment Bonds (Bank) | 1,146,446 | 266,897 | 277,531 | |
| Pakistan Investment Bonds (Non Bank) | 202,314 | 653,437 | 679,472 | |
| Foreign Exchange Bearer Certificates | 5 | 1 | 5 | |
| Foreign Currency Bearer Certificates | 5 | 1 | 5 | |
| US Dollar Bearer Certificates | 3 | 0 | 3 | |
| Special US Dollar Bonds | 50 | 40 | 50 | |
| Premium Prize Bonds (Registered) | 3,000 | 3,291 | 5,000 | |
| Ijara Sukuk Bonds | 71,007 | 71,007 | 0 | |
| Pakistan Bano Certificate (3-years) | 0 | 170 | 199 | |
| Pakistan Bano Certificate (5-years) | 0 | 220 | 528 | |
| FADRA | 0 | 3,432 | 143 | |
| A104 ii. | Floating Debt | 37,749,793 | 14,223,659 | 9,136,965 |
| Prize Bonds | 51,796 | 261,076 | 133,807 | |
| Market Treasury Bills | 15,650,870 | 569,000 | 0 | |
| Treasury Bills through Auction | 22,044,544 | 13,391,000 | 9,001,000 | |
| Other Bills | 2,283 | 2,283 | 1,858 | |
| Ways and Means Advances | 300 | 300 | 300 | |
| **A10 IV. ** | Total Public Debt Repayment (i+ii) | 39,172,623 | 15,222,154 | 10,099,902 |
| V. | Total - Federal Consolidated Fund Disbursement (III+IV) | 47,595,989 | 23,567,486 | 18,886,207 |
PUBLIC ACCOUNT EXPENDITURE
National Savings Schemes
(Rs in million)
| Budget | Revised | Budget | ||
|---|---|---|---|---|
| Object Code | Description | Estimates 2019-20 | Estimates 2019-20 | Estimates 2020-21 |
| i. G111 | Investment Deposit Accounts (Savings Schemes) | 1,159,490 | 1,281,400 | 707,626 |
| G11101 | Savings Bank Accounts | 322,263 | 358,393 | 363,089 |
| G11103 | Khas Deposit Accounts | 1 | 5 | 5 |
| G11104 | Mahana Amadni Accounts | 70 | 70 | 70 |
| G11106 | Defence Savings Certificates | 37,538 | 59,136 | 38,023 |
| G11108 | National Deposit Certificates | 1 | 1 | 1 |
| G11109 | Khaas Deposit Certificates | 1 | 1 | 1 |
| G11111 | Special Savings Certificates (Registered) | 175,744 | 245,749 | 62,995 |
| G11112 | Special Savings Accounts | 200,582 | 268,370 | 68,794 |
| G11113 | Regular Income Certificate | 176,291 | 132,973 | 43,044 |
| G11126 | Pensionery Benefits | 59,152 | 46,721 | 28,512 |
| G11127 | Behbood Saving Certificate | 167,844 | 155,980 | 90,090 |
| G11130 | Shuda Welfare Account | 2 | 1 | 2 |
| New Savings Schemes | 3,000 | - | 3,000 | |
| Short Term Savings Certificates (STSC) | 17,000 | 14,000 | 10,000 | |
| ii. | Other Accounts | 6,000 | 6,900 | 10,000 |
| G03109 | Postal Life Insurance Fund | 6,000 | 6,900 | 10,000 |
| iii. G061 | Provident Fund | 57,000 | 55,000 | 56,000 |
| 1 | Total Expenditure ( i+ii+iii ) | 1,222,490 | 1,343,300 | 773,626 |
Contd….
PUBLIC ACCOUNT EXPENDITURE
Deposits and Reserves
| Object Code | Description | Budget Estimates 2019-20 | Revised Estimates 2019-20 | Budget Estimates 2020-21 (Rs in million) |
|---|---|---|---|---|
| G | Deposits and Reserves | |||
| G06202 | F.G.Employees Benevolent Fund (Civil) | 1,351 | 1,206 | 1,266 |
| G06203 | F.G.Employees Benevolent Fund (Defence) | 1,854 | 2,094 | 2,198 |
| G06205 | F.G.Employees Benevolent Fund(Pak. Post) | 150 | 113 | 119 |
| G06206 | F.G.Employees Benevolent Fund(Pak. PWD) | 6 | 6 | 7 |
| G06209 | F.G.Employees Benevolent Fund (N.S.) | 13 | 12 | 12 |
| G06210 | F.G.Employees Benevolent Fund (Mint) | 3 | 3 | 3 |
| G06212 | F.G.Employees Benevolent Fund (GSP) | 3 | 3 | 3 |
| G06304 | Workers Welfare Fund | 21,395 | 4,351 | 4,568 |
| G06409 | F.G.Employees Group Insurance Fund (Civil) | 386 | 413 | 434 |
| G06410 | F.G.Employees Group Insurance Fund(Defence) | 657 | 162 | 170 |
| G07102 | Pakistan Post Office Welfare Fund | 18 | 43 | 45 |
| G07104 | F.G.Employees Group Insurance Fund(PPO) | 9 | 7 | 7 |
| G07106 | PPO Miscellaneous | 172,083 | 180,824 | 189,865 |
| G08117 | Railways Reserve Fund | 39,000 | 45,000 | 40,000 |
| G08121 | Railways Depreciation Reserve Fund | 7,640 | 2,128 | 4,921 |
| G10101 | Pak. PWD Receipts & Collection Account | 293 | 359 | 377 |
| G10102 | Foreign Affairs Receipt & Collection Account | 6,387 | 2,892 | 3,037 |
| G10104 | Mint Receipts & Collection Account | 52 | 55 | 58 |
| G10106 | Deposit Works of Survey of Pakistan | 24 | 47 | 50 |
| G10113 | Public Works/Pak. PWD Deposits | 9,934 | 21,030 | 22,081 |
| G10304 | Zakat Collection Account | 1,075 | 884 | 929 |
| G11201 | Spl.Deposit Fund for Army supplies | - | 147 | 155 |
| G11215 | Revenue Deposits | 5,846 | 26,778 | 28,117 |
| G11216 | Civil and Criminal Court Deposits | 8 | 10 | 10 |
| G11217 | Personal Deposits | 17,127 | 27,674 | 29,058 |
| G11220 | Deposits in connection with Elections | 306 | 33 | 35 |
| G11224 | Deposit Account with Defence | 2,567 | 1,493 | 1,567 Contd….. |
PUBLIC ACCOUNT EXPENDITURE Deposits and Reserves
| Object Code | Description | Budget Estimates 2019-20 | Revised Estimates 2019-20 | Budget Estimates 2020-21 (Rs in million) |
|---|---|---|---|---|
| G | Deposits and Reserves | |||
| G11225 | Deposit Account with AGPR | 418 | 181 | 190 |
| G11230 | Special Remittances Deposits | 1,543 | 920 | 966 |
| G11240 | Security deposits of Cashiers | 21 | 278 | 292 |
| G11255 | Defence Services Security Deposits | 2,080 | 9,030 | 9,481 |
| G11256 | Defence Services Misc. Deposits | 178,134 | 208,316 | 218,732 |
| G11276 | Security Deposits of Private Companies | - | 71 | 74 |
| G11280 | Withholding Tax on Profit From Investment in NSS | 7,091 | 10,168 | 10,677 |
| G11281 | Deposit Account of fees realized by PNAC | 39 | 19 | 19 |
| G11290 | Security Deposit of Firms/Contractors | 271 | 155 | 162 |
| G12150 | PM's Relief Fund for IDP's 2014 | 2,456 | 3,471 | 3,645 |
| G12206 | Special Fund for Welfare & Uplift of Minorities | 25 | 41 | 43 |
| G12226 | Federal Government Artist Welfare Fund | - | 19 | 20 |
| G12305 | Export Development Fund | 1,291 | 1,118 | 1,174 |
| G12412 | Pakistan Oil Seeds Development Cess Fund | 3 | - | - |
| G12419 | Research and Development Fund | 720 | 532 | 558 |
| G12421 | SCP Diamer Basha&Mohamand Daam Fund | - | 46 | 48 |
| G12713 | Income Tax Deduction from Salaries | 8 | 17 | 18 |
| G12714 | Income Tax Deduction from Contractors/Suppliers | 88 | 61 | 64 |
| G12741 | Federal Civil Servant's subscription to Services Book Club | 1 | 7 | 8 |
| G12777 | Sales Tax Deduction at Source | - | 9 | 9 |
| G12783 | Universal Service Fund | 3,600 | - | - |
| G13140 | GSP Receipt and Collection Account | 16 | 20 | 21 |
| G141 | Coinage Account | 1,800 | 1,078 | 1,350 |
| Others | 34 | 8 | 11 | |
| 2 Total Expenditure Deposits & Reserves | 487,826 | 553,333 | 576,654 | |
| VI Total Public Account Expenditure (1+2) | 1,710,316 | 1,896,633 | 1,350,280 |
STATEMENT OF ESTIMATED CHARGED AND VOTED EXPENDITURE MET FROM THE FEDERAL CONSOLIDATED FUND
| Description | Budget Estimates 2019-20 | Revised Estimates 2019-20 | Budget Estimates 2020-21 (Rs in million) | |
|---|---|---|---|---|
| I. | Expenditure on Revenue Account | 7,778,058 | 7,771,365 | 6,805,624 |
| Current | 7,288,179 | 7,375,757 | 6,345,502 | |
| Development | 489,880 | 395,608 | 460,121 | |
| Total-Authorized Expenditure | 7,778,058 | 7,771,365 | 6,805,624 | |
| Charged | 4,032,689 | 3,997,218 | 4,216,001 | |
| Voted | 3,745,369 | 3,774,147 | 2,589,623 | |
| II. | Expenditure on Capital Account | 39,817,930 | 15,796,121 | 12,080,584 |
| Current | 39,357,914 | 15,432,299 | 11,590,966 | |
| Development | 460,016 | 363,822 | 489,617 | |
| Total Authorized Expenditure | 39,817,930 | 15,796,121 | 12,080,584 | |
| Charged | 39,444,027 | 15,508,124 | 10,513,332 | |
| Voted | 373,903 | 287,997 | 1,567,252 | |
| III. | Total Expenditure met from Federal | |||
| Consolidated Fund | 47,595,989 | 23,567,486 | 18,886,207 | |
| Current Expenditure | 46,646,093 | 22,808,056 | 17,936,469 | |
| Development Expenditure | 949,896 | 759,430 | 949,738 | |
| IV. | Total-Authorized Expenditure | 47,595,989 | 23,567,486 | 18,886,207 |
| Charged - Total | 43,476,716 | 19,505,342 | 14,729,333 | |
| Voted - Total | 4,119,273 | 4,062,144 | 4,156,874 |
Statement of Purpose - Demand for Grants
This statement is being provided to comply with section 4 of the Public Finance Management Act, 2019. The purposes of demands for grants, keeping in view policy priorities of the Federal Government, are to provide for debt servicing on domestic and foreign loans and advances, for expenditures to be incurred on defense, civil administration and pensions, development expenditure for human and infrastructure development, to vitalize economic growth and provide jobs through various programs including Naya Pakistan Housing scheme, interest free loan scheme, schemes for youth, etc.
Furthermore, in wake of the Covid-19 effects on the economy the government’s policy priority is to cater for the needs arisen including relief to people and businesses and ensure that low-income individuals receive cash and other types of assistance (through Ehsaas Program), to keep a disaster management and contingency reserve, provide targeted subsidies on essential food items, energy bills and agriculture inputs, and to provide grants, loans and equity investments to Public Sector Enterprises for socio-economic development.
SCHEDULE-I
DEMAND FOR GRANTS AND APPROPRIATION FOR EXPENDITURE MET FROM THE FEDERAL CONSOLIDATED FUND FOR THE FINANCIAL YEAR COMMENCING ON IST JULY, 2020 AND ENDING ON 30TH JUNE, 2021
SCHEDULE - I
Demand-Wise Expenditure for Budget Estimates 2020-21
| (Rs. in million) |
|---|
| Demand | Ministries / Divisions | Budget Estimates 2020 | -21 | |
|---|---|---|---|---|
| No. | Charged | Voted | Total | |
| 001 | Cabinet | - | 274 | 274 |
| 002 | Cabinet Division | - | 1,090 | 1,090 |
| 003 | Other Expenditure of Cabinet Division | - | 565 | 565 |
| 004 | Miscellaneous Expenditure of Cabinet Division | - | 30,372 | 30,372 |
| 005 | Emergency Relief and Repatriation | - | 187 | 187 |
| 006 | Intelligence Bureau | - | 6,919 | 6,919 |
| 007 | Atomic Energy | - | 9,351 | 9,351 |
| 008 | Pakistan Nuclear Regulatory Authority | - | 1,036 | 1,036 |
| 009 | Naya Pakistan Housing Development Authority | - | 1,000 | 1,000 |
| 010 | Prime Minister's Office (Internal) | - | 389 | 389 |
| 011 | Prime Minister's Office (Public) | - | 474 | 474 |
| 012 | National Disaster Management Authority | - | 636 | 636 |
| 013 | Board of Investment | - | 264 | 264 |
| 014 | Prime Minister's Inspection Commission | - | 59 | 59 |
| 015 | Aviation Division | - | 104 | 104 |
| 016 | Miscellaneous Expenditure of Aviation Division | - | 13 | 13 |
| 017 | Airports Security Force | - | 7,693 | 7,693 |
| 018 | Meteorology | - | 1,348 | 1,348 |
| 019 | Establishment Division | - | 1,160 | 1,160 |
| 020 | Other Expenditure of Establishment Division | - | 4,280 | 4,280 |
| 021 | Federal Public Service Commission | - | 676 | 676 |
| 022 | National School of Public Policy | - | 1,116 | 1,116 |
| 023 | Civil Services Academy | - | 613 | 613 |
| 024 | National Security Division | - | 93 | 93 |
| 025 | Poverty Alleviation and Social Safety Div. | - | 2,153 | 2,153 |
| 026 | Benazir Income Support Programe | - | 200,000 | 200,000 |
| 027 | Pakistan Bait-Ul-Mal | - | 6,105 | 6,105 |
| 028 | Climate Change Division | - | 223 | 223 |
| 029 | Other Expenditure of Climate Change Division | - | 189 | 189 |
| 030 | Misc. Expenditure of Climate Change Division | - | 51 | 51 |
| 031 | Commerce Division | - | 622 | 622 |
| 032 | Other Expenditure of Commerce Division | - | 5,780 | 5,780 |
Contd………..
SCHEDULE - I
Demand-Wise Expenditure for Budget Estimates 2020-21
(Rs. in million)
| Demand | Miiti / Diii | Budget | Estimates 202 | 0-21 |
|---|---|---|---|---|
| No. | nsres vsons | Charged | Voted | Total |
| 033 | Misc. Expenditure of Commerce Division | - | 10,512 | 10,512 |
| 034 | Communications Division | - | 201 | 201 |
| 035 | Other Exp. of Communications Division | - | 10,976 | 10,976 |
| 036 | Pakistan Post Office Department | 20 | 21,394 | 21,414 |
| 037 | Defence Division | - | 527 | 527 |
| 038 | Other Exp. of Defence Division | - | 1,774 | 1,774 |
| 039 | Survey of Pakistan | - | 1,342 | 1,342 |
| 040 | Federal Government Educational Institutions in Cantonments and Garrisons | - | 6,649 | 6,649 |
| 041 | Defence Services | - | 1,290,000 | 1,290,000 |
| 042 | Defence Production Division | - | 642 | 642 |
| 043 | Economic Affairs Division | - | 591 | 591 |
| 044 | Misc. Expenditure of Economic Affairs Division | - | 2,387 | 2,387 |
| 045 | Power Division | - | 177 | 177 |
| 046 | Other Expenditure of Power Division | - | 105 | 105 |
| 047 | Petroleum Division | - | 369 | 369 |
| 048 | Other Expenditure of Petroleum Division | - | 214 | 214 |
| 049 | Misc. Expenditure of Petroleum Division | - | 10,000 | 10,000 |
| 050 | Geological Survey of Pakistan | - | 583 | 583 |
| 051 | Federal Edu. & Professional Training Div. | - | 813 | 813 |
| 052 | Other Exp.of Fed. Edu.& Prof. Training Div. | - | 12,134 | 12,134 |
| 053 | Misc. Exp.of Federal Education & Professional Training Div. | - | 833 | 833 |
| 054 | Higher Education Commission (HEC) | - | 64,100 | 64,100 |
| 055 | National Vocational & Technical Training Commission (NAVTTC) | - | 395 | 395 |
| 056 | National Heritage & Culture Division | 158 | 158 | |
| 057 | Other Exp. of National Heritage & Culture Div. | 346 | 346 | |
| 058 | Misc. Exp. of National Heritage & Culture Div. | 919 | 919 | |
| 059 | Finance Division | - | 1,855 | 1,855 |
| 060 | Other Expenditure of Finance Division | - | 28,838 | 28,838 |
| 061 | Controller General of Accounts | - | 5,924 | 5,924 |
| 062 | Pakistan Mint | - | 643 | 643 |
| 063 | National Savings | - | 3,639 | 3,639 |
| 064 | Superannuation Allowances and Pensions | 3,716 | 466,284 | 470,000 |
Contd………..
SCHEDULE - I
Demand-Wise Expenditure for Budget Estimates 2020-21
(Rs. in million)
| Demand | Ministries / Divisions | Budget | Estimates 2020 | -21 |
|---|---|---|---|---|
| No. | Charged | Voted | Total | |
| 065 | Grants-in-Aid and Misc. Adjustments between the Federal & Provincial Govts. | 19,000 | 152,890 | 171,890 |
| 066 | Subsidies & Miscellaneous Expenditure | - | 643,300 | 643,300 |
| 067 | Revenue Division | - | 74 | 74 |
| 068 | Other Expenditure of Revenue Division | - | 352 | 352 |
| 069 | Federal Board of Revenue | - | 4,463 | 4,463 |
| 070 | Customs | - | 8,482 | 8,482 |
| 071 | Inland Revenue | - | 14,770 | 14,770 |
| 072 | Foreign Affairs Division | - | 1,636 | 1,636 |
| 073 | Other Expenditure of Foreign Affairs Division | 47 | 2,980 | 3,027 |
| 074 | Foreign Affairs | - | 17,110 | 17,110 |
| 075 | Housing and Works Division | - | 188 | 188 |
| 076 | Other Exp. of Housing and Works Division | - | 4,512 | 4,512 |
| 077 | Human Rights Division | - | 274 | 274 |
| 078 | Other Expenditures of Human Rights Division | - | 796 | 796 |
| 079 | Misc. Expenditures of Human Rights Division | - | 103 | 103 |
| 080 | Industries and Production Division | - | 320 | 320 |
| 081 | Other Expenditure of Industries and Production Division | - | 952 | 952 |
| 082 | Misc. Expenditure of Industries and Production Division | - | 9,059 | 9,059 |
| 083 | Financial Action Task Force (FATF) Sectt. | - | 84 | 84 |
| 084 | Information and Broadcasting Division | - | 570 | 570 |
| 085 | Other Expenditure of Information and Broadcasting Division | - | 1,284 | 1,284 |
| 086 | Misc. Expenditure of Information and Broadcasting Division | - | 6,111 | 6,111 |
| 087 | Information Services Abroad | - | 870 | 870 |
| 088 | Information Technology & Telecommunication Division | - | 366 | 366 |
| 089 | Other Exp. of Information Technology & Telecommunication Division | - | 4,611 | 4,611 |
| 090 | Misc. Expenditure of Information Technology & Telecommunication Division | - | 833 | 833 |
| 091 | Interior Division | - | 1,135 | 1,135 |
| 092 | Other Expenditure of Interior Division | - | 5,854 | 5,854 |
| 093 | Misc. Expenditure of Interior Division | - | 5,029 | 5,029 |
| 094 | Islamabad | - | 9,933 | 9,933 |
| 095 | Passport Organization | - | 2,965 | 2,965 |
| 096 | Civil Armed Forces | - | 93,282 | 93,282 |
Contd………..
SCHEDULE - I
Demand-Wise Expenditure for Budget Estimates 2020-21
| Demand | Ministries / Divisions | (R Budget | s. in million) Estimates 20 | 20-21 |
|---|---|---|---|---|
| No. | Charged | Voted | Total | |
| 097 | Frontier Constabulary | - | 11,312 | 11,312 |
| 098 | Pakistan Coast Guards | - | 2,300 | 2,300 |
| 099 | Pakistan Rangers | - | 25,948 | 25,948 |
| 100 | Inter-Provincial Coordination Division | - | 407 | 407 |
| 101 | Other Exp. of Inter-Provincial Coordination Div. | - | 161 | 161 |
| 102 | Misc. Exp. of Inter-Provincial Coordination Div. | - | 1,075 | 1,075 |
| 103 | Kashmir Affairs and Gilgit Baltistan Division | - | 382 | 382 |
| 104 | Other Expenditure of Kashmir Affairs and Gilgit Baltistan Division | - | 33 | 33 |
| 105 | Gilgit Baltistan | - | 620 | 620 |
| 106 | Law and Justice Division | - | 430 | 430 |
| 107 | Other Expenditure of Law and Justice Division | 202 | 3,371 | 3,573 |
| 108 | Misc. Expenditure Law and Justice Division | - | 321 | 321 |
| 109 | Federal Shariat Court | - | 477 | 477 |
| 110 | Council of Islamic Ideology | - | 139 | 139 |
| 111 | National Accountability Bureau | - | 5,081 | 5,081 |
| 112 | District Judiciary, Islamabad Capital Territory | - | 614 | 614 |
| 113 | Maritime Affairs Division | - | 409 | 409 |
| 114 | Other Expenditure of Maritime Affairs Division | - | 255 | 255 |
| 115 | Misc. Expenditure of Maritime Affairs Division | - | 494 | 494 |
| 116 | Narcotics Control Division | - | 143 | 143 |
| 117 | Other Expenditure of Narcotics Control Division | - | 2,752 | 2,752 |
| 118 | National Assembly | 2,275 | 3,134 | 5,409 |
| 119 | The Senate | 2,130 | 1,490 | 3,620 |
| 120 | National Food Security and Research Div. | - | 486 | 486 |
| 121 | Other Exp. of National Food Security and Research Division | - | 2,211 | 2,211 |
| 122 | Misc. Expenditure of National Food Security and Research Division | - | 10,182 | 10,182 |
| 123 | National Health Services, Regulations and Coordination Division | - | 681 | 681 |
| 124 | Other Exp. of National Health Services, Regulations and Coordination Division | - | 15,264 | 15,264 |
| 125 | Misc. Exp. of National Health Services, Regulations and Coordination Division | - | 9,242 | 9,242 |
| Contd……….. |
SCHEDULE - I
Demand-Wise Expenditure for Budget Estimates 2020-21
(Rs. in million)
| Demand | Ministries / Divisions | Budget | Estimates 202 | -21 |
|---|---|---|---|---|
| No. | Charged | Voted | Total | |
| 126 | Overseas Pakistanis and Human Resource Development Division | - | 276 | 276 |
| 127 | Other Exp. of Overseas Pakistanis and Human Resource Development Division | - | 1,283 | 1,283 |
| 128 | Parliamentary Affairs Division | - | 412 | 412 |
| 129 | Planning, Development and Special Initiatives Division | - | 1,146 | 1,146 |
| 130 | Other Expenditure of PD&SI Division | - | 2,448 | 2,448 |
| 131 | Misc. Expenditure of PD&SI Division | - | 283 | 283 |
| 132 | CPEC Authority | - | 284 | 284 |
| 133 | Privatization Division | - | 163 | 163 |
| 134 | Pakistan Railways | 800 | - | 800 |
| 135 | Misc. Expenditure of Pakistan Railways | - | 40,000 | 40,000 |
| 136 | Religious Affairs and Inter-Faith Harmony Div. | - | 396 | 396 |
| 137 | Other Expenditure of Religious Affairs and Inter- Faith Harmony Division | - | 574 | 574 |
| 138 | Misc. Expenditure of Religious Affairs and Inter- Faith Harmony Division | - | 189 | 189 |
| 139 | Science and Technology Division | - | 311 | 311 |
| 140 | Misc. Exp. Science and Technology Division | - | 9,371 | 9,371 |
| 141 | States and Frontier Regions Division | - | 138 | 138 |
| 142 | Other Exp. of States and Frontier Regions Div. | - | 2,454 | 2,454 |
| 143 | Water Resource Division | - | 146 | 146 |
| 144 | Other Exp. of Water Resource Division | - | 290 | 290 |
| 145 | Misc. Exp. of Water Resource Division | - | 81 | 81 |
| 146 | Federal Miscellaneous Investments | - | 11,717 | 11,717 |
| 147 | Other Loans and Advances by the Federal Government. | - | 66,776 | 66,776 |
| 148 | Development Expenditure of Cabinet Division | - | 50,882 | 50,882 |
| 149 | Development Expenditure of Aviation Division | - | 1,321 | 1,321 |
| 150 | Development Exp. of Establishment Division | - | 75 | 75 |
| 151 | Development Exp.of Poverty Alleviation & Social Safety Division | - | 135 | 135 |
| 152 | Development Expenditure of SUPARCO | - | 4,975 | 4,975 |
| 153 | Development Expenditure of Climate Change Division | - | 5,000 | 5,000 |
| 154 | Development Expenditure of Commerce Division | - | 104 | 104 |
Contd………..
SCHEDULE - I
Demand-Wise Expenditure for Budget Estimates 2020-21
| Bd | (Rs. in million) Ei 202 | 21 | ||
|---|---|---|---|---|
| Demand | Ministries / Divisions | u | get stmates | - |
| No. | Charged | Voted | Total | |
| 155 | Development Exp. of Communication Division | - | 255 | 255 |
| 156 | Development Expenditure of Defence Division | - | 573 | 573 |
| 157 | Development Expenditure of Federal Govt. Educational Institutions in Cantt & Garrisons | - | 87 | 87 |
| 158 | Development Expenditure of Defence Production Division | - | 1,579 | 1,579 |
| 159 | Development Expenditure Of EAD Outside PSDP | - | 3,000 | 3,000 |
| 160 | Development Expenditure Of Power Division | - | 2,633 | 2,633 |
| 161 | Development Expenditure Of Federal Education and Professional Training Division | - | 4,376 | 4,376 |
| 162 | Development Expenditure of HEC | - | 29,470 | 29,470 |
| 163 | Development Expenditure of NAVTTC | - | 150 | 150 |
| 164 | Development Expenditure of National Heritage & Culture Division | - | 195 | 195 |
| 165 | Development Expenditure of Finance Div. | - | 100 | 100 |
| 166 | Other Development Expenditure | - | 66,370 | 66,370 |
| 167 | Development Expenditure Outside PSDP | - | 67,000 | 67,000 |
| 168 | Development Expenditure of Revenue Division | - | 1,697 | 1,697 |
| 169 | Development Expenditure of Human Rights Division | - | 256 | 256 |
| 170 | Development Expenditure of Information and Broadcasting Division | - | 6,673 | 6,673 |
| 171 | Development Expenditure of Interior Division | - | 14,721 | 14,721 |
| 172 | Development Expenditure of Inter-Provincial Coordination Division | - | 929 | 929 |
| 173 | Development Expenditure of Kashmir Affairs & Gilgit Baltistan Division | - | 25,000 | 25,000 |
| 174 | Development Expenditure of Law and Justice Division | - | 991 | 991 |
| 175 | Development Expenditure of Narcotics Control Division | - | 54 | 54 |
| 176 | Development Expenditure of National Food Security and Research Division | - | 12,000 | 12,000 |
| 177 | Development Expenditure of National Health Services, Regulation & Coordination Division | - | 14,508 | 14,508 |
| 178 | Development Expenditure of Planning, Development and Spl. Initiative Division | - | 73,545 | 73,545 |
| 179 | Development Expenditure of Science and Technology Division | - | 4,458 | 4,458 |
| 180 | Development Expenditure of Water Resources Division | - | 67,009 | 67,009 Contd……….. |
SCHEDULE - I
Demand-Wise Expenditure for Budget Estimates 2020-21
( Rs. in million)
| Demand | Ministries / Divisions | Budget | Estimates 202 | 0-21 |
|---|---|---|---|---|
| No. | Charged | Voted | Total | |
| 181 | Capital Outlay on Dev. of Atomic Energy | - | 23,297 | 23,297 |
| 182 | Capital Outlay on Dev. of PNRA | - | 350 | 350 |
| 183 | Capital Outlay on Petroleum Division | - | 1,786 | 1,786 |
| 184 | Capital Outlay on Federal Investments | - | 637 | 637 |
| 185 | Development Loans and Advances by the Federal Government | - | 140,288 | 140,288 |
| 186 | External Development Loans and Advances by the Federal Government. | 229,738 | 56,990 | 286,728 |
| 187 | Capital Outlay on Works of Foreign Affairs Div. | - | 10 | 10 |
| 188 | Capital Outlay on Civil Works | - | 9,036 | 9,036 |
| 189 | Capital Outlay on Industrial Development | - | 800 | 800 |
| 190 | Capital Outlay on Maritime Affairs Division | - | 2,683 | 2,683 |
| 191 | Capital Outlay on Pakistan Railways | - | 24,000 | 24,000 |
| … | Staff Household & Allowances of the President(Personal) | 395 | - | 395 |
| … | Staff Household & Allowances of the President(Public) | 597 | - | 597 |
| … | Servicing of Foreign Debt | 315,135 | - | 315,135 |
| … | Foreign Loans Repayment | 1,228,880 | - | 1,228,880 |
| … | Repayment of Short Term Foreign Credits | 183,691 | - | 183,691 |
| … | Audit | 5,201 | - | 5,201 |
| … | Servicing of Domestic Debt | 2,631,000 | - | 2,631,000 |
| … | Repayment of Domestic Debt | 10,099,902 | - | 10,099,902 |
| … | Supreme Court | 2,443 | - | 2,443 |
| … | Islamabad High Court | 700 | - | 700 |
| … | Election | 3,149 | - | 3,149 |
| … | Federal Ombudsman Secretariat for Protection against Harassment of Women at work Place | 73 | - | 73 |
| … | Wafaqi Mohtasib | 794 | - | 794 |
| … | Federal Tax Ombudsman | 265 | - | 265 |
| Total Expenditure | 14,730,153 | 4,183,496 | 18,913,649 |
SCHEDULE -II OBJECT CLASSIFICATION WISE EXPENDITURE
Rs. In million
| Object Code | Description | Budget Estimates 2019-20 | Revised Estimates 2019-20 | Budget Estimates 2020-21 |
|---|---|---|---|---|
| A01 | Total Employees Related Expenses | 737,717 | 742,019 | 760,124 |
| A011 | Pay | 151,070 | 145,905 | 139,370 |
| A011-1 | Pay of Officer | 45,771 | 42,785 | 46,272 |
| A011-2 | Pay of Other Staff | 105,300 | 103,120 | 93,097 |
| A012 | Allowances | 586,647 | 596,114 | 620,754 |
| A012-1 | Regular Allowances | 569,181 | 578,567 | 601,534 |
| A012-2 | Other Allowances (Excluding TA) | 17,466 | 17,547 | 19,220 |
| A02 | Project Pre-investment Analysis | 1,201 | 665 | 1,665 |
| A03 | Operating Expenses | 930,425 | 902,427 | 878,151 |
| A04 | Employees Retirement Benefits | 462,083 | 506,210 | 478,525 |
| A05 | Grants, Subsidies &Write off Loans | 1,285,434 | 1,252,442 | 1,197,014 |
| A06 | Transfers | 13,855 | 13,665 | 11,020 |
| A07 | Interest Payment | 2,892,567 | 2,710,369 | 2,946,955 |
| A08 | Loans and Advances | 473,413 | 388,525 | 493,792 |
| A09 | Physical Assets | 347,625 | 358,710 | 384,510 |
| A10 | Principal Repayments of loans | 40,376,253 | 16,604,795 | 11,512,549 |
| A11 | Investments | 29,698 | 14,773 | 37,589 |
| A12 | Civil Works | 158,778 | 179,650 | 204,878 |
| A13 | Repairs and Maintenance | 14,107 | 12,158 | 6,877 |
| TOTAL EXPENDITURE | 47,723,156 | 23,686,409 | 18,913,649 |
Statement of Contingent Liabilities
This statement is prepared to comply with section 4, sub-section 3 (a) of Public Finance Management Act, 2019, which states that Annual Budget Statement shall also contain statement of contingent liabilities of the Federal Government. As per section 2(h) of the Act, ‘contingent liability’ is defined as ‘a financial liability that may arise or come into being if one or more events occur’.
Contingent liabilities are generally off-budget transactions. Quantification and disclosure of such liabilities is important to present a holistic view of government’s fiscal position. Such liabilities unveil the hidden risks associated with obligations that the government has made outside the budget.
Federal Government’s contingent liabilities are primarily guarantees issued on behalf of loss-making Public Sector Enterprises (PSEs). The sovereign guarantees are normally extended to improve financial viability of new projects or activities undertaken by PSEs for social and economic benefits. Through government sovereign guarantees, PSEs are able to borrow finances at lower costs or on more favourable terms. In some cases, issuance of sovereign guarantees is a precondition for concessional loans from bilateral and multi-lateral.
The volume of new government guarantees issued during a financial year is limited under Fiscal Responsibility and Debt Limitation Act which stipulates that the government shall not give guarantees aggregating to an amount exceeding two percent of the GDP in any financial year including those for rupee lending, rate of return, outright purchase agreements and other claims and commitments provided the renewal of existing guarantees shall be considered as issuing a new guarantee.
During July-March 2019-20, the government issued fresh/rollover guarantees aggregating to Rs 115 billion or 0.3 percent of GDP. Outstanding stock of guarantees as at end of March 2020 amounted to Rs 1,890 billion, details of which are as follows:
Table 1: Sovereign Guarantees extended by Federal Government by end March ‘20
| Drawn (Rs billion) | |
|---|---|
| Domestic | 1,412 |
| External | 478 |
| Total | 1,890 |
Memo: External (US$ in Million): 2,868 and Exchange Rate on 31st March: 167
- Sector-wise share of the above guarantees is as follows:
Table 2: Sector-wise share of guarantees - Rs billion
| Sector | Drawn (Rs billion) | % Share |
|---|---|---|
| Power Sector | 1,113 | 59% |
| Aviation | 199 | 11% |
| Financial | 66 | 3% |
| Manufacturing | 50 | 3% |
| Oil and Gas | 40 | 2% |
| Other | 421 | 22% |
| Total | 1,890 | 100% |
Guarantees issued against commodity operations are not included in the stipulated limit of two percent of GDP as the loans are secured against the underlying commodity and are essentially self-liquidating. Thus, these should not create a longterm liability for the government. The quantum of these guarantees depends on the supply-demand gap of various commodities, their price stabilisation objectives, volume procured, and domestic and international prices.
The guarantees were issued against the commodity financing operations undertaken by Trading Corporation of Pakistan (TCP), Pakistan Agricultural Storage and Services Corporation (PASSCO), and provincial governments. The outstanding stock of commodity operations amounted to Rs 649.3 billion as at end March 2020.
Fiscal Risk Statement
This statement is prepared to comply with Section 4, Sub-Section 3 (b) of Public Finance Management Act, 2019, which states that Annual Budget Statement shall also contain statement of fiscal risks.
Fiscal risks are risks that may lead to deviations in fiscal forecasts presented in Medium-Term Budgetary Statement laid under section 5 of Fiscal Responsibility and Debt Limitations Act 2005. Principle of „reasonableness‟ is followed which means that only those fiscal risks are presented that have a reasonable chance of materialising in the Budget Year 2020-21 and the medium-term.
Economic risks: Corona has had profound impact on Pakistan‟s economy. For the first time in many decades, Pakistan‟s economy has entered into recession as GDP contracted by 0.4% in 2019-20. As per the current estimates, economic growth is projected at 2.1 percent in 2020-21. However, there are downward risks to target growth emanating from two uncertainties: 1) worsening global economic situation, and 2) prolonged recovery in domestic markets. If these risks materialise, then tax revenue collection target is likely to be impacted. However, these risks are categorised as short-term riskspredominantlyaffecting 2020-21 forecasts. The mediumterm outlook remains positive and economic growth is projected to see sustained recovery.
Losses in energy sector: While the government has taken a number of steps to reduce energy sector losses, including increase in prices of energy for high-end consumers, improved management, and resolution of circular debt, there are high offbudget arrears and liabilities. There are two main risks emanating from; 1) nonreduction of flow of energy sector losses, and 2) non-payment of arrears and liabilities. Both of these risks may impact government‟s fiscal position if such arrears and liabilities are required to be paid through the budget.
Losses in Public Sector Enterprises (PSEs): The government provides guarantees, grants, loans and at times equity investments to Public Sector Enterprises. Guarantees are categorized as contingent liabilities, however, the grants, loans and equity investments directly impact the budget as they increase the Government‟s expenditure. While the government intends to structurally reform PSEs there is a risk that such reforms take more time than envisaged which will negatively impact government finances. To mitigate these risks, the Government is committed to develop a new State-Owned Enterprise Law in the latter half of 2020 that will provide a stronger governance and performance management framework.
The government also intends to adopt a clear policy for establishing PSEs in future, deciding whether to sell, liquidate or retain the existing PSEs. The policy will decide as to which of the PSEs shall be retained or established in future or shall be run on a self-sustainable basis. Similarly the policy will also lay down principles regarding giving subsidies to the SOEs on an ongoing basis.
Natural disasters: Historically, natural disasters included floods, earthquakes, droughts etc. Since 2005, damages and losses resulting from natural disasters in Pakistan have exceeded USD 18 billion1 . Government has established disaster management functions in shape of disaster management authorities, created a fund (called National Disaster and Risk Management Fund) and formulated various policies, strategies and plans (e.g. National Disaster Management Plan 2013-2022). In addition, the government has also allocated on-budget natural disaster and contingency reserve to deal with natural disasters in 2020-21 budget. However, there is a risk that natural disaster will have negative impact on the medium-term fiscal position.
Budget surpluses of provinces: The need to project/expect large provincial budget surpluses in future points to a broader problem with the fiscal landscape of the country. With the provinces taking a substantial share of national revenues, and federal government being liable for almost the entire national debt, the structural fiscal balance has become lopsided. The situation is unsustainable unless an appropriate adjustment occurs in the structural fiscal balances of federal and provincial governments. The government has formed 10th National Finance Commission with the view to deliberate on options leading to fiscal harmonisation.
Conclusion: In order to mitigate these risks, continued monitoring and implementation of structural reforms agenda shall be pursued. Reduction of fiscal deficit to make Pakistan‟s debts more sustainable and identification of fiscal space for priority human and infrastructure development will remain the key principles based on which medium-term fiscal policy shall be based.
1 World Bank Estimates: Report No. 94474-PK “Fiscal Disaster Risk Assessment Options for Consideration, PAKISTAN”
Medium Term Budgetary Statement 2020-21 to 2022-23
Government is laying before the National Assembly a Medium Term Budgetary Statement under Section 5 of the Fiscal Responsibility and Debt Limitation Act, 2005. This statement is consistent with the country’s overall macroeconomic framework.
The year 2019-20 was projected as a year of positive economic growth caused by target driven policies and goals.In the first half of this fiscal year, the government took an austerity driven, revenue generating and fiscal deficit reduction strategy. This projected the growth of GDP at 3.0percent.During the Mid-Year FY 2019-20, Pakistan’s economy moved progressively along the stabilization and adjustment path. A steady policy mix appeared to adequately address the macroeconomic imbalances. Structural adjustment process picked up momentum with the initiation of the IMF’s Extended Fund Facility program of US $ 6 billion.
However, the economic canvas changeddrastically in the latter four to six months with increasing effects of the Covid-19 outbreak on economy.Post Covid19, it is expected that the Budget Deficit will increase to around 9 percent of grossdomestic-product.Projection of economic growth reduced from around 3% to -0.38% of GDP, while over-all budget deficit is revised upwards from 7.1% to 9.1% of GDP, FBR revenue loss projected at Rs 900 billion, exports and remittances were adversely affected, and non-tax revenue was decreased. The growth rate for FY 2020 is estimated at -0.38 percent on account of subdued performance in industry and services sector which stood at -2.64 percent and -0.59 percent, whereas agriculture sector performed relatively better and grew by 2.67 over the previous year. The government’s focus is now aimed at increasing public health spending and strengthening social safety nets for the vulnerable population.
Over the medium-term a number of important policy measures will be taken. These policy measures will broadly include reduction of budget deficit through increase in government revenues, maintaining the policies of; no borrowings from State Bank of Pakistan for budget financing, flexible exchange rate, structural reforms in public entities including where necessary privatisation, reforms in energy sector (electricity and gas), increase in public investments in management ofwater, implementation of projects under China-Pakistan Economic Corridor, strengthening energy transmission and distribution systems, implementation of national tariff policy, implementation of special economic zones, etc.
The budget philosophy and strategy for FY 2020-21 year budget by the government includes striking a balance between corona expenditure and fiscal
deficit, keeping primary balance at sustainable level, protection of social spending to support the vulnerable segments of the society, successful continuation of IMF program, keeping development budget at adequate level to inject economic growth and revenue mobilization. Funding for special initiatives led by the Prime Minister like KamyabJawan, Sehat Card, Naya Pakistan Housing scheme etc have also been protected.In wake of Covid-19 and additional measures by the government to improve the economic outlook, no new taxes shall be introduced in 2020-21 budget. FBR collectionhowever, will increase through improvement of tax system, broadening tax base and strengthening of administrative controls. Other measures include withdrawing tax exemptions, rationalizing concessionary regime, simplifying tax rules and ensuring tax compliance.
- It is imperative that the government adopt a policy for fiscal consolidation for debt reduction over the medium-term. However, social spending shall continue to be focused towards helping the most vulnerable segments of the society. Federal government is accordingly pursuing a multipronged strategy with focus on increasing tax revenues, reducing unnecessary expenditures, spending for the economic growth of the vulnerable sector and increasing the country’s foreign exchange earnings.
| Key Macroeconomic Indicators - | Rolling Targets | ||||
|---|---|---|---|---|---|
| Items | Budget | Revised | Budget | Target for | |
| 2019-20 | 2019-20 | 2020-21 | 2021-22 | 2022-23 | |
| Real GDP Growth (%) | 2.4 | -0.4 | 2.1 | 4.0 | 4.5 |
| Inflation (%) | 11 - 13 | 11 - 12 | 6.5 | 6.2 | 6.0 |
| As % of GDP | |||||
| Total Revenue | 16.7 | 14.3 | 15.9 | 16.6 | 17.3 |
| Tax Revenue | 14.4 | 11.0 | 13.2 | 13.9 | 14.5 |
| FBR Tax Revenue | 12.6 | 9.4 | 10.9 | 11.8 | 12.6 |
| Non Tax Revenue | 2.3 | 3.3 | 2.8 | 2.8 | 2.7 |
| Total Expenditure | 23.8 | 23.5 | 22.9 | 22.3 | 22.1 |
| Current | 20.2 | 20.9 | 20.0 | 19.4 | 18.8 |
| Development | 3.6 | 2.6 | 2.9 | 2.9 | 3.3 |
| Fiscal Balance | -7.1 | -9.1 | -7.0 | -5.6 | -4.8 |
| Revenue Balance | -3.6 | -6.6 | -4.1 | -2.7 | -1.5 |
| Total Public Debt - (Gross) | 77.6 | 86.8 | 87.0 | 84.2 | 80.7 |
| Total Public Debt - (Net) | 73.0 | 82.5 | 83.1 | 80.8 | 77.8 |
| GDP at market prices (Billions) | 44,003 | 41,727 | 45,567 | 50,443 | 55,991 |
Government of Pakistan Finance Division
STATEMENT OF RESPONSIBILITY UNDER SECTION 10(1)(a) OF FISCAL RESPONSIBILITY AND DEBT LIMITATION ACT 2005
Stated that all policy decisions with material economic or fiscal implications that the Federal Government has made before 11th June 2020, the day on which the contents of the Medium Term Budgetary Statement were finalized and all other circumstances with material economic or fiscal implications of which I was aware before that day, have been communicated to the Secretary, Finance Division.
The statement to the best of my knowledge provides for
a) the integrity of the disclosures contained in the economic policy statement;
b) the consistency with requirements of this Act of the information contained in the economic policy statement; and
c) the omission from the economic policy statement of any decision or circumstance specified in sub-section 3 of section 8 of the Act.
Dr. Abdul Hafeez Shaikh Advisor to PM on Finance and Revenue
Government of Pakistan
Finance Division
STATEMENT OF RESPONSIBILITY UNDER SECTION 10(1)(b) OF FISCAL RESPONSIBILITY AND DEBT LIMITATION ACT 2005
Stated that the Finance Division has supplied to the Adviser to Prime Minister on Finance and Revenue, using its best professional judgment on the basis of economic and fiscal information available to it before 11th June 2020, the day on which the contents of the Medium Term budgetary Statement were finalized, incorporating the fiscal and economic implications of those decisions and circumstances, but any decisions or circumstances that the Adviser to Prime Minister on Finance and Revenue has determined under Sub-section (3) of Section 8 of the Fiscal Responsibility and Debt Limitation Act 2005 have not been incorporated in the Medium Term Budgetary Statement.
Naveed Kamran Baloch Secretary to Government of Pakistan
Finance Division Islamabad, the12th June, 2020
STATEMENT OF ESTIMATED TAX EXPENDITURE
Section 8 of the Public Finance Management Act, 2019 provides that the Federal Government shall, in respect of every financial year cause to be laid before the National Assembly, Finance Bill consistent with Article 73 of the Constitution including a statement of estimated tax expenditure of the Federal Government.
- A Tax Expenditure statement providing the detail of tax expenditure in FY 2020 which involves tax expenditure in sales tax of Rs. 518.8 billion, a tax expenditure in income tax of Rs. 378 billion, and tax expenditure in Customs Duty of Rs. 253.1 billion, arriving at a total estimated tax expenditure of Rs. 1,150 billion is being laid before the Parliament.
Nausheen Javaid Amjad Chairperson FBR Dated: 12-06-2020