Budget in Brief 2020-21
The Budget in Brief 2020-21 is part of the federal budget for FY 2020-21. This page reproduces the text of its 47 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 2020-21
BUDGET IN BRIEF
Government of Pakistan Finance Division Islamabad
PREFACE
Budget in Brief is a synopsis of the Federal Budget 2020-21, which is being published to provide concise information in simple manner for understanding of readers.
Before providing information about the next year budget, measures taken by the government on path to stabilization, adverse impacts of Covid 19 and government response have been highlighted. Furthermore the budget philosophy and approach have been briefly explained.
‘Budget at a Glance’ offers a quick overview of the federal budget 2020-21 while information on fiscal deficit and financing has also been tabulated. The Budget Estimates have been added along the comparison of budgetary position of fiscal year 2020-21 viz-a-viz outgoing fiscal year 2019-20.
This document offers a bird eye view on revenues and expenditures, budgeted for fiscal year 2020-21 as well as budget estimates for the fiscal year 2019-20. The details of subsidies, grants and transfers along with break-up of current / development / investments for ensuing fiscal year has also been given. Further, a detail of provincial share in Federal taxes has been given.
Detailed information is available in the relevant budget documents i.e Annual Budget Statement and Explanatory Memorandum on Federal Receipts.
After the Budget presentation in the National Assembly, budget books, including the Budget in Brief, are uploaded on the website of the Ministry of Finance: www.finance.gov.pk.
I hope that this document will be useful to all those who seek a simple understanding of Budget 2020-21.
Naveed Kamran Baloch Secretary to Government of Pakistan
Finance Division Islamabad, the 12th June, 2020
CONTENTS
| Page | ||
|---|---|---|
| Focus of Government of Pakistan | 1 | |
| First 9 Months of FY 2019-20 | 1 | |
| Covid 19 changed all | 2 | |
| Government Response | 3 | |
| Budget Philosophy and Approach | 3-4 | |
| Table - 1: | Budget at a Glance for the Fiscal Year 2020-21 | 5 |
| Table - 2: | Working of Fiscal Deficit & Financing Budget 2020-21 | 6 |
| Table - 3: | Budget Estimates 2020-21 | 7 |
| Table - 4: | FBR Taxes | 8 |
| Table - 5: | Revenues other Than FBR | 8-9 |
| Table - 6: | Details of Transfers to Provinces | 9-10 |
| Table - 7: | Capital Receipts | 10 |
| Table - 8: | External Resources | 11 |
| Table - 9: | Current and Outside PSDP Expenditures | 11-12 |
| Table - 10: | Function Wise Expenditure | 12 |
| Table - 11: | Subsidies | 13 |
| Table - 12: | Grants and Transfers | 13-14 |
| Table - 13: | Current Investments | 15 |
| Table - 14: | Distribution of PSDP | 15-17 |
Focus of Government of Pakistan - To Improve Fiscal Discipline
The Government took following steps to improve the Fiscal Discipline:
a) Implementation of Public Finance Management Reforms and Cash Management System leading towards Treasury Single Account
b) Austerity and restructuring of the Federal Government to lessen financial burden.
c) No borrowing from SBP for budget financing
d) No supplementary grants approved
e) Maintain a Primary Surplus
f) To facilitate PSDP spending bottlenecks in efficient release of funds were removed
g) Existing stock of public guarantees was capped by the government
h) Refunds of Rs 254 billion issued to the business community which are 125% more than Rs 113 billion issued last year. Additionally, Rs 35 billion have been provided for payment of DLTL claims
i) Launching of flagship “Ehsaas” program to improve cash transfers to the poorest segment of society through better targeting
j) Historic package of Rs 152 billion to the merged districts of Khyber Pakhtunkhawa to ensure their development
First 9 months of FY 2019-20 - On the Path to Stabilization
The policy decisions of the Government helped in stabilizing the economy and bringing in improvement in major economic indicators during the first 9 months of the FY 2019-20.
a) Current Account deficit reduced by 73% from $ 10 billion to $ 3 billion
b) Trade deficit decreased by 31% from $ 21 billion to $ 15 billion
c) Fiscal deficit reduced from 5% to 3.8% of the GDP
d) Primary surplus of 0.4% of the GDP achieved first time in last 10 years
e) FBR revenue increased by 17% and the government was on track to achieve the revised target of Rs 4,800 billion
f) Non tax revenue increased by 134 % against the annual target of Rs 1,161 billion
g) Remittances increased to $ 17 billion.
h) Foreign direct investment almost doubled from $ 0.9 billion to $ 2.15 billion
i) Debt management improved by shifting 74% of domestic debt portfolio to long term resulting in reduction of domestic borrowing rates from 14% to 10%. It saved Rs. 240 billion
j) Due to the reforms introduced by the government, Extended Fund Facility of $ 6 billion was approved by IMF
k) In December 2019, Bloomberg has ranked Pakistan Stock Exchange as one of the top performing markets of the world
l) Moody’s ratings upgraded from B3-Negative to B3-Positive
m) Improvement in Pakistan’s “Ease of Doing Business” ranking
n) Significant progress on 27 actionable items included in the FATF action plan
Covid 19 has changed all: Adverse impacts
Covid 19 has turned out to be a severe global economic threat, having the potential of destabilizing the international economic system. Pakistan was no exception as Corona virus adversely impacted the economy of the country. The immediate economic repercussions of Covid 19 for Pakistan during FY 2019-20 are highlighted as under;
a) The Industry and the retail businesses all over Pakistan have been badly affected
b) Economic growth has been reduced by Rs 03 trillion which brought down GDP growth projection from 3.3% to -0.4%
c) Projection of over-all budget deficit has been revised upward from 7.1% to 9.1% of GDP
d) FBR revenue loss has been projected at Rs 900 billion
e) Non tax revenue of the federal government has been reduced by Rs 102 billion
f) Exports and remittances have been badly affected
g) Unemployment and poverty have increased
h) Large scale manufacturing and FDI have declined
i) Domestic tourism in Pakistan has stalled
Government Response: Economic Relief Packages
Government has stood up to the socio-economic challenge by reaching out to the vulnerable segments of the society and business community to neutralize the negative impact of lock down and unemployment. Government has approved a Stimulus Package of more than Rs 1,200 billion. In addition Government has given relief to farmers and daily wage earners. Incentives have been given to construction sector for stimulating the economy. State Bank of Pakistan has also introduced a number of initiatives for businesses to neutralize the negative impact of closures.
Budget Philosophy and Approach
The next year budget is undoubtedly a crisis budget and its preparation requires well thought out philosophy and approach. Following are the main features of the budget 2020-21 philosophy:
a) Striking a balance between corona expenditure and fiscal deficit
b) Keeping primary balance at sustainable level
c) Protection of social spending under the Ehsaas Program to support the vulnerable segments of the society
d) Resource mobilization without unnecessary changes in tax structure
e) Successful continuation of IMF program
f) Carrying forward of Stimulus Package
g) Keeping development budget at adequate level to stimulate economic growth.
h) Defence and internal security of the country has been given due importance.
i) Housing initiatives including Naya Pakistan Housing project have been funded
j) Funding for special areas i.e erstwhile FATA, Azad Jammu and Kashmir, Gilgit Baltistan has also been ensured for their development
k) The special initiatives led by the Prime Minister like Kamyab Jawan, Sehat Card, Billion tree Tsunami etc have also been protected.
l) Austerity and rationalization of expenditures will be ensured.
m) Subsidy regime will be rationalized to provide targeted subsidy to the deserving segments of the society.
n) NFC award will be revisited. Moreover, the provinces will be asked to fulfill its funding commitment made at the time of merger of erstwhile FATA.
Table - 1 BUDGET AT A GLANCE
FOR THE FISCAL YEAR 2020-21
(Rs. in Billion)
| RECEIPTS | EXPENDITURE | ||
|---|---|---|---|
| TAX REVENUE | 5,464 | A. CURRENT | 6,346 |
| - FBR Taxes | 4,963 | Interest Payments | 2,946 |
| - Other Taxes | 501 | Pension | 470 |
| - NON-TAX REVENUE | 1,109 | Defence Affairs & Services | 1,289 |
| a) Gross Revenue Receipts | 6,573 | Grants and Transfers to Provinces & Others | 905 |
| b) Less Provincial Share | 2,874 | Subsidies | 209 |
| I. Net Revenue Receipts (a-b) | 3,700 | Running of Civil Govt. | 477 |
| II. Non Bank Borrowing | 1,395 | Provision for Contingencies & Fund | 50 |
| III. Net External Receipts | 810 | B. DEVELOPMENT | 792 |
| IV. Estimated Provincial Surplus | 242 | Federal PSDP | 650 |
| V. Bank Borrowing (T-Bills, PIBs, Sukuk) | 889 | Net Lending (Investments & Loans to PSEs minus recoveries) | 72 |
| VI. Privatization Proceeds | 100 | Other Dev. Expenditure Outside PSDP | 70 |
| TOTAL RESOURCES (I to VI) | 7,137 | T OTA L E X P ENDITU R E(A+B) | 7,137 |
Table - 2
WORKING OF FEDERAL FISCAL DEFICIT AND FINANCING
BUDGET 2020-21
| Fiscal Deficit | (Rs. Financing | in Billion) | |
|---|---|---|---|
| A) Federal Revenue (net) | 3,700 | A) Net External Financing | 810 |
| B) Total Federal | 7,137 | Multilateral & Bilateral | |
| Expenditure (i+ii) | Sources | 563 | |
| Commercial Sources | 248 | ||
| i) Current Expenditure | 6,346 | ||
| ii) Development and Net Lending (a+b+c) | 792 | B) Net Domestic Financing | 2,527 |
| a) Federal PSDP | 650 | National Saving Schemes | 227 |
| b) Other Development Expenditure | 70 | Government Securities | 2,300 |
| c) Net Lending | 72 | C) Privatization Proceeds | 100 |
| C) Federal Deficit (A-B) | -3,437 | Total Financing (A+B+C) | 3,437 |
Table - 3
Budget Estimates 2020-21
| Budget 2019-20 | Revised 2019-20 | (Rs. in Billion) Budget 2020-21 | |
|---|---|---|---|
| FBR Revenue | 5,555 | 3,908 | 4,963 |
| Other Revenues | 1,162 | 1,596 | 1,610 |
| Gross Revenue | 6,717 | 5,504 | 6,573 |
| Less: Transfer to Provinces | -3,255 | -2,402 | -2,874 |
| Net Revenue for Federal Government | 3,462 | 3,102 | 3,700 |
| Expenditure | 7,022 | 6,830 | 7,137 |
| Federal Budget Deficit | -3,560 | -3,728 | -3,437 |
| Provincial Surplus | 423 | -81 | 242 |
| Overall Budget Deficit | -3,137 | -3,809 | -3,195 |
| % GDP | -7.1% | -9.1% | -7.0% |
| Primary Budget Deficit | -669 | -1,099 | -249 |
| Memo: GDP | 44,003 | 41,727 | 45,567 |
TABLE - 4 FBR Taxes
(Rsin Million)
| Classification | Budget 2019-20 | Budget 2020-21 |
|---|---|---|
| A. FBR TAXES (I + II) | 5,555,000 | 4,963,000 |
| I. Direct Taxes | 2,081,945 | 2,043,000 |
| - Income Tax | 2,073,000 | 2,036,752 |
| - Workers Welfare Fund | 5,050 | 3,207 |
| - Capital Value Tax | 3,895 | 3,041 |
| II. Indirect Taxes | 3,473,055 | 2,920,000 |
| - Customs Duties | 1,000,500 | 640,000 |
| - Sales Tax | 2,107,738 | 1,919,000 |
| - Federal Excise | 364,817 | 361,000 |
| TABLE- 5 Revenues other than FBR | (Rs | in Million) |
| Classification | Budget 2019-20 | Budget 2020-21 |
| A. LEVIES & OTHER TAXES | 267,160 | 501,300 |
| - Petroleum Development Levy | 216,025 | 450,000 |
| - Mobile Handset Levy | 3,000 | 5,800 |
| - Gas Infrastructure Development Cess | 30,000 | 15,000 |
| - Gas Development Surcharge | 10,000 | 10,000 |
| - Islamabad Capital Territory Taxes | 8,100 | 20,475 |
| - Airport Tax | 35 | 25 |
| B. NON-TAX REVENUE (i+ii+iii) | 894,464 | 1,108,926 |
| i Income from Property and Enterprise | 269,582 | 210,708 |
| - Pakistan Telecom Authority (Surplus) | 1,000 | 2,000 |
| - PTA (3/4G Licences) | 52,730 | 27,000 |
| Regulatory Authorities (Surplus/ | 1282 | 542 |
| - penalities) | , | |
| - Mark up (Provinces) | 24,112 | 26,843 |
| - Mark up (PSEs & Others) | 124,495 | 93,345 |
| - Dividends | 65,963 | 60,978 Contd… |
Revenues other than FBR
(Rsin Million)
| Classification | Budget 2019-20 | Budget 2020-21 |
|---|---|---|
| ii Receipts from Civil Administration and Other Functions | 430,961 | 645,616 |
| - General Administration | 4,284 | 3,440 |
| - SBP Profit | 406,070 | 620,000 |
| - Defence Receipts | 15,453 | 18,431 |
| - Law and Order Receipts | 2,034 | 1,198 |
| - Community Services | 1,454 | 1,097 |
| - Social Services | 1,666 | 1,450 |
| iii Miscellaneous Receipts | 193,921 | 252,602 |
| - Economic Services | 4,127 | 2,096 |
| - Foreign Grants | 18,795 | 22,517 |
| - Citizenship, Naturalization & Passport Fee | 25,000 | 25,000 |
| - Discount Retained on Local Crude Price | 16,000 | 17,000 |
| - Royalty on Crude Oil | 24,673 | 23,000 |
| - Royalty on Natural Gas | 51,560 | 53,812 |
| - Windfall Levy against Crude Oil | 7,000 | 8,000 |
| - Petroleum Levy on LPG | 4,000 | 5,516 |
| - Extraordinary Receipts (UNO) | 30,000 | 28,045 |
| - Extraordinary Receipts (Others) | 57 | 41 |
| - Others | 12,711 | 67,575 |
| C. TOTAL REVENUE OTHER THAN FBR (A+B) | 1,161,624 | 1,610,226 |
TABLE - 6
DETAILS OF TRANSFERS TO PROVINCES
(Rsin Million)
| Classification | Budget 2019-20 | Budget 2020-21 |
|---|---|---|
| A. DIVISIBLE POOL TAXES | 3,153,770 | 2,817,212 |
| - Income Tax | 1,176,770 | 1,156,193 |
| - Capital Value Tax | 2,234 | 1,744 |
| - Sales Tax (Excl. GST on Services) | 1,206,911 | 1,098,916 |
| - Federal Excise(excl. Excise Duty on Natural Gas) | 199,770 | 198,403 |
| - Customs Duties(excl. Export Development Surcharge) | 568,086 | 361,957 |
| Contd… |
DETAILS OF TRANSFERS TO PROVINCES
(Rsin Million)
| Classification | Budget 2019-20 | Budget 2020-21 |
|---|---|---|
| B. STRAIGHT TRANSFERS | 100,756 | 106,506 |
| - Gas Development Surcharge | 9,800 | 15,867 |
| - Royalty on Natural Gas | 50,627 | 52,736 |
| - Royalty on Crude Oil | 24,179 | 23,199 |
| - Excise Duty on Natural Gas | 16,149 | 14,705 |
| TOTAL (A to B): | 3,254,526 | 2,923,718 |
| - Tax Refund | - | -50,000 |
| LESS TAX REFUND | - | 2,873,718 |
| PROVINCE- WISE SHARE | ||
| Punjab | 1,611,364 | 1,439,116 |
| Sindh | 814,916 | 742,030 |
| Khyber Pakhtunkhwa (Inclusive 1% War on Terror) | 533,261 | 477,519 |
| Balochistan | 294,983 | 265,054 |
| Tax Refund | - | -50,000 |
TABLE - 7 CAPITAL RECEIPTS
(Rsin Million)
| Classification | Budget 2019-20 | Budget 2020-21 |
|---|---|---|
| TOTAL CAPITAL RECEIPTS (I + II) | 1,016,950 | 1,541,672 |
| I. Recoveries of Loans & Advances | 183,520 | 147,167 |
| - Provinces | 79,371 | 89,025 |
| - Others | 104,150 | 58,142 |
| II. Non Bank Borrowing (A + B) | 833,430 | 1,394,505 |
| A. Public Debt Net (1 + 2) | 582,677 | 1,178,886 |
| 1. Permanent Debt | 211,930 | 864,067 |
| 2. Floating Debt | 370,747 | 314,819 |
| B. Public Account | 250,753 | 215,619 |
| III. DISBURSEMENTS | 185,291 | 78,493 |
| NET CAPITAL RECEIPTS (I + II - III): | 831,659 | 1,463,179 |
TABLE - 8 EXTERNAL RESOURCES
(Rsin Million)
| Classification | Budget 2019-20 | Budget 2020-21 | ||
|---|---|---|---|---|
| I. | EXTERNAL LOANS (A to C) | 2,990,579 | 2,157,500 | |
| A. | Project Loans (i+ii) | 211,171 | 218,153 | |
| i | Federal Government | 118,872 | 66,822 | |
| ii | Provinces | 92,299 | 151,331 | |
| B. | Programme Loans | 276,958 | 503,567 | |
| C. | Other Aid | 2,502,450 | 1,435,781 | |
| II. | EXTERNAL GRANTS | 27,950 | 20,667 | |
| D. | External Resources (I + II): | 3,018,529 | 2,178,168 | |
| E. | Project Loans & Grants Outside PSDP | 13,796 | 44,751 | |
| GROSS | EXTERNAL RESOURCES(D+E): | 3,032,325 | 2,222,918 | |
| Foreign | Loans and Repayment | 1,095,254 | 1,228,880 | |
| Rep | ayment of Short Term Credits | 108,300 | 183,691 | |
| NET | EXTERNAL RESOURCES: | 1828771 | 810348 | |
| TABLE- 9 CURRENT EXPENDITURE | ,, (Rs | , in Million) | ||
| Classification | Budget 2019-20 | Budget 2020-21 | ||
| A. Current Expenditure | ||||
| (i) | Mark-up Payment | 2,891,449 | 2,946,135 | |
| - Mark-up on Domestic Debt | 2,531,685 | 2,631,000 | ||
| - Mark-up on Foreign Debt | 359,764 | 315,135 | ||
| (ii) | Pension | 421,000 | 470,000 | |
| - Military | 327,088 | 359,000 | ||
| - Civil | 93,912 | 111,000 | ||
| (iii) | Defence Affairs and Services | 1,152,535 | 1,289,134 | |
| (iv) | Grants and Transfers | 835,496 | 904,644 | |
| - Grants to Provinces | 96,482 | 85,000 | ||
| - Grants to Others | 739,014 | 819,644 | ||
| (v) | Subsidies | 271,500 | 209,000 | |
| (vi) | Pay and Pension Increase | 79,000 | 0 | |
| Vii) | Provision for Contingencies & Fund | 115,000 | 50,000 | |
| (viii | Running of Civil Government | 431,246 | 476,589 | |
| Tot | ) al CU | RRENT EXPENDITURE(i to viii) | 6,197,226 | 6,345,502 |
| Contd… |
EXPENDITURE OUTSIDE PSDP
(Rs in Million)
| Classification | Budget 2020-21 | |
|---|---|---|
| B. Expenditure Outside PSDP | ||
| 1 | Crop Loan Insurance Scheme | 1,000 |
| 2 | Livestock Insurance Scheme | 500 |
| 3 | Credit Guarantee Scheme for Small | 100 |
| 4 | Provision for Reconstruction of | 2,000 |
| 5 | PFM and PfR | 4,000 |
| 6 | Low Cost Housing | 1,000 |
| 7 | Pakistan Kamyab Jawan | 2,000 |
| 8 | Prime Minister's Program (Old) | 1,000 |
| 9 | Grant Relief & Rehibilitaions of | 17,000 |
| 10 | Security Enhancement & others | 33,000 |
| 11 | Gas Infrastructure Development | 3,000 |
| 12 | PM New Initiative | 1,000 |
| 13 | TDPs Emergency Recovery Project | 3,000 |
| 14 | SAP Upgradation | 1,400 |
| TOTAL Expenditure Outside PSDP | 70,000 | |
| C. Net L | ending | 72,000 |
| Total Expenditure (A + B + C) | 6,487,502 |
TABLE - 10 FUNCTION-WISE EXPENDITURE
(Rsin Million)
| Classification | Budget 2019-20 | Budget 2020-21 | |
|---|---|---|---|
| 1) | General Public Service | 5,607,041 | 4,428,960 |
| 2) | Defence Affairs and Services | 1,152,535 | 1,289,134 |
| 3) | Public Order and Safety Affairs | 152,919 | 169,961 |
| 4) | Economic Affairs | 84,167 | 71,751 |
| 5) | Environment Protection | 470 | 431 |
| 6) | Housing and Community Amenities | 2,292 | 35,680 |
| 7) | Health Affairs & Services | 11,058 | 25,494 |
| 8) | Recreation, Culture and Religion | 9,838 | 9,822 |
| 9) | Education Affairs and Services | 77,262 | 83,363 |
| 10) | Social Protection | 190,595 | 230,907 |
| TOTAL: | 7,288,179 | 6,345,502 |
TABLE - 11 SUBSIDIES
(Rsin Million)
| Classification | Budget 2019-20 | Budget 2020-21 |
|---|---|---|
| Power & Petroleum | 250,500 | 149,500 |
| Utility Stores Corporation | 5,500 | 3,000 |
| PASSCO including GB Wheat | 15,500 | 13,000 |
| Others | - | 43,500 |
| Metro Bus | - | 2,000 |
| Fertilizer Plant (Engro, Fatima) | - | 6,000 |
| Naya Pakistan Housing Authority | - | 30,000 |
| Other (Lump) | - | 5,500 |
| TOTAL | 271,500 | 209,000 |
TABLE - 12 GRANTS AND TRANSFERS
(Rsin Million)
| Classification | Budget 2019-20 | Budget 2020-21 |
|---|---|---|
| I. GRANTS IN AID & MISCELLANEOUS ADJUSTMENTS | 96,482 | 85,000 |
| A. SPECIAL GRANTS | 86,482 | 85,000 |
| - Punjab | - | - |
| - Sindh | 20,400 | 19,000 |
| - Khyber Pakhtunkhwa | 56,082 | 56,000 |
| - Balochistan | 10,000 | 10,000 |
| B. LUMP PROVISION | 10,000 | - |
| II. GRANTS TO OTHERS | 734,693 | 819,644 |
| - Contingent and Misc. | 392,000 | 416,000 |
| - Pakistan Railways | 39,000 | 40,000 |
| - Provision for Relief etc. | 3,000 | 3,000 |
| - Competition Commission of Pakistan | 210 | 250 |
| - Reimbursement of TT Charges, | 15,000 | 22,477 |
Contd….
GRANTS AND TRANSFERS
(Rsin Million)
| Classification | Budget 2019-20 | Budget 2020-21 |
|---|---|---|
| - Pakistan Remittance Initiative | 100 | 23 |
| - Wallet Accounts | 1,000 | 500 |
| - Scheme For Marketing Home Remittance | 2,000 | 2,000 |
| - Audit Oversight Board | 35 | 35 |
| - PPPA / VGF | 75 | 100 |
| - Azad Jammu and Kashmir | 54,890 | 54,890 |
| - Gilgit Baltistan | 33,000 | 32,000 |
| - Bait-ul-Maal | 5,653 | 6,104 |
| - Pakistan Machine Tool Factory | - | 500 |
| - BISP | 180,000 | 200,000 |
| - FMU | - | 300 |
| - DLTL | - | 10,000 |
| - Artist and Retired Officer | - | 3,000 |
| - Technology Upgradation Fund | - | 400 |
| - Pakistan innovation Fund | - | 100 |
| - PPAF | 2,150 | 2,000 |
| - ECP (LG Election) | - | 2,500 |
| - NDMA | - | 5,000 |
| - Medical Equipments | - | 5,000 |
| - Relief to SME & Agriculture (Locust) | - | 10,000 |
| - Others | 6,580 | 3,465 |
| TOTAL GRANTS (I + II): | 831,175 | 904,644 |
TABLE - 13 CURRENT INVESTMENTS (Rs in Million)
| Classification | Budget 2019-20 | Budget 2020-21 | |
|---|---|---|---|
| 1 | GoP Contribution in Equity of Pak China Investment Co. Ltd. Islamabad | 500 | 200 |
| 2 | GoP Equity injuction in Sarmaya-e- Pakistan Ltd | 200 | 200 |
| 3 | Paid up Capital for the proposed Exim Bank of Pakistan | 2000 | 1,000 |
| 4 | 4th General Increase of Capital Stock Islamic Develoment Bank (IDB) | 1,264 | 1,263 |
| 5 | Pakistan Mortgaauge Refinance Company Ltd. PMRCL | 5,000 | 1,550 |
| 6 | GoP Equity in DISCOs through PHPL for payment of DSL of STFF | 6,000 | 6,000 |
| 7 | Pakistan's Annual Contribution to Inter Governmental Group IF 24 (G-24) International Financial Institutions GOP | 4 | 4 |
| 8 | contribution in equity of Pak-Libya Holding Company Limited | 500 | 300 |
| 9 | MCR DOE Postal Life Insurance Company | - | 1,000 |
| 10 | Equity For Post Payment Compnay | - | 200 |
| TOTAL: | 15,468 | 11,717 |
TABLE - 14 DISTRIBUTION OF PSDP
(Rsin Million)
| Classification | Budget 2019-20 | Budget 2020-21 | |
|---|---|---|---|
| 1 | Aviation Division | 1,267 | 1,321 |
| 2 | Board of Investment | 100 | 80 |
| 3 | Cabinet Division | 15,986 | 47,802 |
| 4 | Climate Change Division | 7,579 | 5,000 |
| Contd… |
DISTRIBUTION OF PSDP
| Classification | Budget 2019-20 (Rs | Budget 2020-21 in Million) | |
|---|---|---|---|
| 5 | Commerce Division | 100 | 104 |
| 6 | Communications Division (other than NHA) | 248 | 255 |
| 7 | Defence Division | 456 | 660 |
| 8 | Defence Production Division | 1,700 | 1,579 |
| 9 | Establishment Division | 333 | 283 |
| 10 | Federal Education & Professional Division | 4,797 | 4,526 |
| 11 | Finance Division | 36,822 | 18,667 |
| 12 | Foreign Affairs Division | 30 | 10 |
| 13 | Higher Education Commission | 29,047 | 29,470 |
| 14 | Housing & Works Division | 2,930 | 8,737 |
| 15 | Human Rights Division | 143 | 256 |
| 16 | Industries and Production Division | 2,343 | 800 |
| 17 | Information & Broadcasting & National Heritage Division | 516 | 361 |
| 18 | Information Tech. & Telecom Division | 7,342 | 6,673 |
| 19 | Inter Provincial Coordination Division | 340 | 929 |
| 20 | Interior Division | 9,848 | 14,758 |
| 21 | AJK | 26,894 | 27,425 |
| 22 | Gilgit Baltistan | 17,805 | 25,000 |
| 23 | Merged Districts KPK (Ex FATA) | - | 48,000 |
| 24 | Law and Justice Division | 1,340 | 991 |
| 25 | Maritime Affairs Division | 3,600 | 2,683 |
| 26 | Narcotics Control Division | 135 | 54 |
| 27 | National Food Security & Research Division | 12,048 | 12,000 Contd… |
DISTRIBUTION OF PSDP
| Classification | Budget 2019-20 (Rs | Budget 2020-21 in Million) | |
|---|---|---|---|
| 28 | National Health Services, Regulations & Coordination Division | 13,377 | 14,508 |
| 29 | National History & Literary Heritage Division | 128 | 195 |
| 30 | Pakistan Atomic Energy Commission | 24,457 | 23,297 |
| 31 | Pakistan Nuclear Regulatory Authority | 301 | 350 |
| 32 | M/o. Energy (Petroleum Division) | 582 | 1,786 |
| 33 | Planning, Development & Reform Division | 7,964 | 3,545 |
| 34 | Poverty Alleviation and Social Safety Divivion | 200 | 135 |
| 35 | Railways Division | 16,000 | 24,000 |
| 36 | Religious Affairs & Interfaith Harmony | 1000 | 54 |
| 37 | Revenue Division | 1,818 | 1,697 |
| 38 | Science & Technological Research Division | 7,407 | 4,458 |
| 39 | SUPARCO | 6,033 | 4,975 |
| 40 | Water Resources Division | 85,021 | 81,250 |
| 41 | National Highway Authority (NHA) | 155,967 | 118,675 |
| 42 | NTDC/PEPCO/WAPDA | 41,792 | 39,650 |
| 43 | ERRA | 5,000 | 3,000 |
| 44 | COVID Responsive and Other Natural Calamities Program | - | 70,000 |
| 45 | Others | 150,204 | - |
| (A) | Total Federal PSDP (1 to 45) | 701,000 | 650,000 |
| (B) | Provinces | 912,000 | 674,000 |
| TOTAL | NATIONAL PSDP (A + B) | 1,613,000 | 1,324,000 |
PART-II
DETAILED BUDGET ESTIMATES
TABLE - 1
FBR TAXES
(Rsin Million)
| Classification | Budget 2019-20 | Revised 2019-20 | Budget 2020-21 | |
|---|---|---|---|---|
| FBR | TAXES (I + II) | 5,555,000 | 3,908,000 | 4,963,000 |
| I. | Direct Taxes | 2,081,945 | 1,623,000 | 2,043,000 |
| - Income Tax | 2,073,000 | 1,618,037 | 2,036,752 | |
| - Workers Welfare Fund | 5,050 | 2,548 | 3,207 | |
| - Capital Value Tax | 3,895 | 2,415 | 3,041 | |
| II. | Indirect Taxes | 3,473,055 | 2,285,000 | 2,920,000 |
| - Customs Duties | 1,000,500 | 546,000 | 640,000 | |
| - Sales Tax | 2,107,738 | 1,427,000 | 1,919,000 | |
| - Federal Excise | 364,817 | 312,000 | 361,000 |
TABLE - 2
REVENUES OTHER THAN FBR
(Rsin Million)
| Classification | Budget 2019-20 | Revised 2019-20 | Budget 2020-21 | |||
|---|---|---|---|---|---|---|
| A. | LEVIES & OTHER TAXES | 267,160 | 300,459 | 501,300 | ||
| - | Other Taxes (ICT) | 8,100 | 15,442 | 20,475 | ||
| - | Mobile Hand Set Levy | 3,000 | 4,000 | 5,800 | ||
| - | Airport Tax | 35 | 17 | 25 | ||
| - | Gas Infrastructure Cess (GIDC) | Development | 30,000 | 11,000 | 15,000 | |
| - | Natural Gas Surcharge | Development | 10,000 | 10,000 | 10,000 | |
| - | Petroleum Levy | 216,025 | 260,000 | 450,000 |
REVENUES OTHER THAN FBR
| Classification | Budget 2019-20 | Revised 2019-20 (Rs | Budget 2020-21 in Million) | |
|---|---|---|---|---|
| B. | NON-TAX REVENUE (I + II + III)) | 894,464 | 1,296,030 | 1,108,926 |
| I | Income from Property and Enterprise | 269,582 | 243,187 | 210,708 |
| - | Pakistan Telecom Authority (Surplus) | 1,000 | 6,449 | 2,000 |
| - | PTA (3 G Licences) | 52,730 | 125,000 | 27,000 |
| - | Regulatory Authorities (Surplus/ penalities) | 1,282 | 540 | 542 |
| - | Mark up (Provinces) | 24,112 | 26,111 | 26,843 |
| - | Mark up (PSEs & Others) | 124,495 | 36,917 | 93,345 |
| - | Dividends | 65,963 | 48,171 | 60,978 |
| II | Receipts from Civil Administration | |||
| and Other Functions | 430,961 | 809,666 | 645,616 | |
| - | General Administration | 4,284 | 3,408 | 3,440 |
| - | SBP Profit | 406,070 | 785,000 | 620,000 |
| - | Defence | 15,453 | 17,553 | 18,431 |
| - | Law and Order | 2,034 | 1,137 | 1,198 |
| - | Community Services | 1,454 | 1,039 | 1,097 |
| - | Social Services | 1,666 | 1,528 | 1,450 |
| III | Miscellaneous Receipts | 193,921 | 243,177 | 252,602 |
| - | Economic Services | 4,127 | 1,254 | 2,096 |
| - | Foreign Grants | 18,795 | 27,463 | 22,517 |
| - | Citizenship, Naturalization & Passport Fee | 25,000 | 25,000 | 25,000 |
| - | Discount Retained on Local Crude Price | 16,000 | 16,000 | 17,000 |
| - | Royalty on Crude Oil | 24,673 | 25,000 | 23,000 |
| - | Royalty on Natural Gas | 51,560 | 54,050 | 53,812 |
| - | Windfall Levy against Crude Oil | 7,000 | 7,000 | 8,000 |
| - | Petroleum Levy on LPG | 4,000 | 3,635 | 5,516 |
| - | Extraordinary Receipts (UNO) | 30,000 | 27,441 | 28,045 |
| - | Extraordinary Receipts (Others) | 57 | 30 | 41 |
| - | Others | 12,711 | 56,304 | 67,575 |
| Total (A +B) | 1,161,624 | 1,596,488 | 1,610,226 |
Distribution of Resources Among Federation and Provinces 1 . Pakistan is a Federal democracy. In order to maintain inter-governmental fiscal relationship, Article 160 of the Constitution provides for setting up of a National Finance Commission (NFC) with intervals not exceeding five years. The mandate of NFC is to make recommendations to the President for the distribution of resources between the Federal and Provincial Governments. The recommendations of the NFC are given legal cover through a Presiden's Order. The relevant provisions of President's Order No. 5 of 2010 as amended vide No. 6 of 2015 are as under:
(i) Distribution of Revenues.- (1) The divisible pool taxes in each year shall consist of the following taxes levied and collected by the Federal Government in that year, namely:─
(a) taxes on income;
(b) wealth tax;
(c) capital value tax;
(d) taxes on the sales and purchases of goods imported, exported, produced, manufactured or consumed;
(e) export duties on cotton;
(f) customs duties;
(g) federal excise duties excluding the excise duty on gas charged at well-head; and
(h) any other tax which may be levied by the Federal Government.
(2) One percent of the net proceeds of divisible pool taxes shall be assigned to Government of Khyber Pakhtunkhwa to meet the expenses on war on terror.
(3) After deducting the amounts as prescribed in clause (2), of the balance amount of the net proceeds of divisible pool taxes, fifty-six percent shall be assigned to provinces during the financial year 2010-11 and fifty-seven and half percent from the financial year 2011-12 onwards. The share of the Federal Government in the net proceeds of divisible pool shall be forty-four percent during the financial year 2010-11 and forty-two and half percent from the financial year 2011-12 onwards.
(ii) Allocation of shares to the Provincial Governments.- (1) The Province - wise ratios given in clause (2) are based on multiple indicators. The indicators and their respective weights as agreed upon are:-
| (a) | Population | 82.0% |
|---|---|---|
| (b) | Poverty or backwardness | 10.3% |
| (c) | Revenue collection or generation | 5.0% |
| (d) | Inverse population density | 2.7% |
(2) The sum assigned to the Provincial Governments under Article 3 shall be distributed amongst the Provinces on the basis of the percentage specified against each:─
| (a) Balochistan | 9.09% |
|---|
| (b) | Khyber Pakhtunkhwa | 14.62% | |
|---|---|---|---|
| (c) | Punjab | 51.74% | |
| (d) | Sindh | 24.55% | |
| Total: | 100.00% |
(3) The Federal Government shall guarantee that Balochistan province shall receive the projected sum of eighty-three billion rupees from the provincial share in the net proceeds of divisible pool taxes in the first year of the Award. Any shortfall in this amount shall be made up by the Federal Government from its own resources. This arrangement for Balochistan shall remain protected throughout the remaining four years of the Award based on annual budgetary projections.
(iii) Payment of net proceeds of royalty on crude oil.─ Each of the provinces shall be paid in each financial year as a share in the net proceeds of the total royalties on crude oil an amount which bears to the total net proceeds the same proportion as the production of crude oil in the Province in that year bears to the total production of crude oil.
(iv) Payment of net proceeds of development surcharge on natural gas to the Provinces.─ (1) Each of the Provinces shall be paid in each financial year as a share in the net proceeds to be worked out based on average rate per MMBTU of the respective province. The average rate per MMBTU shall be derived by notionally clubbing both the royalty on natural gas and development surcharge on Gas. Royalty on natural gas shall be distributed in accordance with clause (1) of Article 161 of the Constitution whereas the development surcharge on natural gas would be distributed by making adjustments based on this average rate.
(2) The development surcharge on natural gas for Balochistan with effect from 1st July 2002, shall be re-worked out hypothetically on the basis of the formula given in clause (1) and the amount, subject to maximum of ten billion rupees, shall be paid in five years in five equal installments by the Federal Government as grants to be charged on the Federal Consolidated Fund. (v) Grants-in-Aid to the Provinces.- There shall be charged upon the Federal Consolidated Fund each year, as grants-in-aid of the revenues of the province of Sindh an amount equivalent to 0.66% of the provincial share in the net proceeds of divisible pool as a compensation for the losses on account of abolition of octroi and zilla tax.
(vi) Sales tax on services.- NFC recognizes that sales tax on services is a Provincial subject under the Constitution of the Islamic Republic of Pakistan, and may be collected by respective Provinces, if they so desired.
(vii) Recently, the President has consituted 10th NFC Award for consideration on distribution of resources afresh.
(viii) Detail of Provincial share of Federal Taxes for budget estimates and revised estimated of 2019-20 and bdget estimates of 2020-21are given in table 3 below:-
TABLE - 3
DETAILS OF PROVINCIAL SHARE IN FEDERAL TAXES
(Rs in Million)
| Classification | Budget 2019-20 | Revised 2019-20 | Budget 2020-21 |
|---|---|---|---|
| A. DIVISIBLE POOL TAXES | 3,153,770 | 2,300,482 | 2,817,212 |
| - Income Tax | 1,176,770 | 941,574 | 1,156,193 |
| - Capital Value Tax | 2,234 | 1,461 | 1,744 |
| - Sales Tax (Excl. GST on Services) | 1,206,911 | 851,912 | 1,098,916 |
| - Federal Excise (excl. Excise Duty on Natural Gas) | 199,770 | 174,001 | 198,403 |
| - Customs Duties (excl. Export Development Surcharge) | 568,086 | 331,534 | 361,957 |
| B. STRAIGHT TRANSFERS | 100,756 | 101,598 | 106,506 |
| - Gas Development Surcharge | 9,800 | 9,799 | 15,867 |
| - Royalty on Natural Gas | 50,627 | 53,949 | 52,736 |
| - Royalty on Crude Oil | 24,179 | 25,126 | 23,199 |
| - Excise Duty on Natural Gas | 16,149 | 12,724 | 14,705 |
| C. Less | |||
| Tax Refund | 0 | 0 | 50,000 |
| TOTAL (A + B- C): | 3,254,526 | 2,402,080 | 2,873,719 |
| PROVINCE- WISE SHARE | |||
| Punjab | 1,611,364 | 1,135,447 | 1,439,116 |
| Sindh | 814,916 | 592,321 | 742,030 |
| Khyber Pakhtunkhwa (Inclusive 1% War on Terror) | 533,261 | 379,097 | 477,519 |
| Balochistan | 294,983 | 295,214 | 265,054 |
| Tax Refund | 0 | 0 | -50,000 |
| TOTAL PROVINCIAL SHARE: | 3,254,526 | 2,402,080 | 2,873,719 |
TABLE - 4
CAPITAL RECEIPTS
| Classification | Budget 2019-20 | Revised 2019-20 (Rs | Budget 2020-21 in Million) | |
|---|---|---|---|---|
| TOTAL CAPITAL RECEIPTS (I + II) | 1,016,950 | 1,176,853 | 1,541,672 | |
| I. | Recoveries of Loans & Advances | 183,520 | 131,713 | 147,167 |
| - Provinces | 79,371 | 84,666 | 89,025 | |
| - Others | 104,150 | 47,047 | 58,142 | |
| II. | CAPITAL RECEIPTS (A + B) | 833,430 | 1,045,140 | 1,394,505 |
| A. | Public Debt Net (1 + 2) | 582,677 | 623,865 | 1,178,886 |
| 1. Permanent Debt | 211,930 | 650,657 | 864,067 | |
| - Pakistan Investment Bonds | 200,000 | 410,137 | 400,000 | |
| - Ijara Sukuk Bonds | 8,993 | 228,993 | 450,000 | |
| - Foreign Exchange Bearer | ||||
| Certificates (FEBCs) | (5) | (1) | (5) | |
| - Foreign Currency Bearer | ||||
| Certificates (FCBCs) | (5) | (1) | (5) | |
| - U.S. Dollar Bearer Certificates | (3) | - | (3) | |
| - Special US Dollar Bonds | (50) | (40) | (50) | |
| - Premium Prize Bonds (Regd.) | 3,000 | 15,390 | 15,000 | |
| - Pakistan Bano Certificate (3 Years) | 0 | (170) | (199) | |
| - Pakistan Bano Certificate (5 Years) | 0 | (220) | (528) | |
| - FADRA | 0 | (3,432) | (143) | |
| 2. Floating Debt | 370,747 | -26,792 | 314,819 | |
| - Prize Bonds | 70,747 | (181,967) | (85,181) | |
| - Treasury Bills Auction | 300,000 | 155,175 | 400,000 | |
| B. | Public Account | 250,753 | 421,275 | 215,619 |
| - National Savings Schemes | 275,628 | 426,842 | 223,279 | |
| - G.P. Fund | 3,000 | 3,500 | 4,000 | |
| - Net Deposits | (27,875) | (9,067) | (11,660) | |
| III. | DISBURSEMENTS | 185,291 | 210,145 | 78,493 |
| - Government Investments, Loans, Advances and Others | 76,991 | 72,922 | 78,493 | |
| - Repayment of Short Term Credits | 108,300 | 137,222 | 0 | |
| NET | CAPITAL RECEIPTS (I + II - III): | 831,659 | 966,708 | 1,463,179 |
TABLE - 5
EXTERNAL RESOURCES
| Classification | Budget 2019-20 | Revised 2019-20 (Rs | Budget 2020-21 in Million) | |
|---|---|---|---|---|
| I. | EXTERNAL LOANS (A to C) | 2,990,579 | 2,181,202 | 2,157,500 |
| A. | Project Loans (i+ii) | 211,171 | 214,744 | 218,153 |
| i Federal Government | 118,872 | 143,136 | 66,822 | |
| - Ministries/Divisions | 16,118 | 17,912 | 13,274 | |
| - Corporations/Autonomous Bodies | 102,754 | 125,224 | 53,548 | |
| ii Provinces | 92,299 | 71,608 | 151,331 | |
| B. | Programme Loans | 276,958 | 620,240 | 503,567 |
| C. | Other Aid | 2,502,450 | 1,346,219 | 1,435,781 |
| - Islamic Development Bank | 165,000 | 127,117 | 165,000 | |
| - Saudi Arabia (Saudi Oil) | 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 Aid Grants | 27,950 | 32,490 | 20,667 |
| • Federal Departments | 6,130 | 7,254 | 4,811 | |
| • Autonomous Bodies | 1,677 | 6,120 | 842 | |
| • Provinces | 20,143 | 19,116 | 15,014 | |
| D. | External Resources (I + II): | 3,018,529 | 2,213,692 | 2,178,168 |
| E. | Project Loans & Grants Outside PSDP | 13,796 | 59,228 | 44,751 |
| Loans | 13,250 | 52,296 | 42,411 | |
| Grants | 546 | 6,932 | 2,340 | |
| TOTAL EXTERNAL RESOURCES(D+E): | 3,032,325 | 2,272,920 | 2,222,919 | |
| Foreign Loans and Repayment | 0 | 0 | 1,228,880 | |
| Repayment of Short Term Credits | 0 | 0 | 183,691 | |
| EXTERNAL RESOURCES (Net): | 3,032,325 | 2,272,920 | 810,348 |
TABLE - 6
CURRENT EXPENDITURE
(Rsin Million)
| Classification | Budget 2019-20 | Revised 2019-20 | Budget 2020-21 | |
|---|---|---|---|---|
| (i) | Mark-up Payment | 2,891,449 | 2,709,351 | 2,946,135 |
| - Mark-up on Domestic Debt | 2,531,685 | 2,374,000 | 2,631,000 | |
| - Mark-up on Foreign Debt | 359,764 | 335,351 | 315,135 | |
| (ii) | Pension | 421,000 | 463,419 | 470,000 |
| - Military | 327,088 | 354,939 | 359,000 | |
| - Civil | 93,912 | 108,480 | 111,000 | |
| (iii) | Defence Affairs and Services | 1,152,535 | 1,227,388 | 1,289,134 |
| - Defence Services | 1,149,665 | 1,224,522 | 1,286,192 | |
| - Defence Administration | 2,870 | 2,866 | 2,943 | |
| (iv) | Grants and Transfers | 831,175 | 896,981 | 904,644 |
| - Grants to Provinces | 96,482 | 83,619 | 85,000 | |
| - Grants to Others | 734,693 | 813,362 | 819,644 | |
| (v) | Subsidies | 271,500 | 349,500 | 209,000 |
| (vi) | Pay and Pension | 79,000 | - | 0 |
| vii) | Provision for Contingencies | 115,000 | - | 50,000 |
| (viii) | Running of Civil Government | 431,246 | 483,773 | 476,589 |
| CURRENT EXPENDITURE (i to viii) | 6,192,924 | 6,130,413 | 6,345,502 | |
| (ix) | Foreign Loans Repayment | 1,095,254 | 1,245,344 | 0 |
| T (I | OTAL CURRENT EXPENDITURE to ix) | 7,288,179 | 7,375,757 | 6,345,502 |
TABLE - 7
FUNCTION WISE CURRENT EXPENDITURE
- Current expenditure is divided into ten (10) functional items as per Charts of Accounts. Detail is as under :-
| Classification | Budget 2019-20 | Revised 2019-20 (Rs | Budget 2020-21 in Million) | |
|---|---|---|---|---|
| 1) | General Public Service | 5,607,041 | 5,538,073 | 4,428,960 |
| 2) | Defence Affairs and Services | 1,152,535 | 1,227,388 | 1,289,134 |
| 3) | Public Order and Safety Affairs | 152,919 | 153,269 | 169,961 |
| 4) | Economic Affairs | 84,167 | 106,411 | 71,751 |
| 5) | Environment Protection | 470 | 470 | 431 |
| 6) | Housing and Community Amenities | 2,292 | 2,545 | 35,680 |
| 7) | Health Affairs & Services | 11,058 | 12,023 | 25,494 |
| 8) | Recreation, Culture and Religion | 9,838 | 9,301 | 9,822 |
| 9) | Education Affairs and Services | 77,262 | 81,253 | 83,363 |
| 10) | Social Protection | 190,595 | 245,024 | 230,907 |
| TOTAL: | 7,288,179 | 7,375,757 | 6,345,502 |
TABLE - 8
GENERAL PUBLIC SERVICE
Expenditure under above mentioned ten functions detail is as under :-
(Rsin Million)
| Classification | Budget 2019-20 | Revised 2019-20 | Budget 2020-21 |
|---|---|---|---|
| GENERAL PUBLIC SERVICE | 5,607,041 | 5,538,073 | 4,428,960 |
| Executive & Legislative Organs, Financial, | |||
| Fiscal Affairs & External Affairs | 4,716,758 | 4,839,651 | 3,664,058 |
| - Superannuation Allowances & Pensions | 421,000 | 463,419 | 470,000 |
| - Servicing of Foreign Debt | 359,764 | 335,351 | 315,135 |
| - Foreign Loans Repayment | 1,095,254 | 1,245,344 | 0 |
| - Servicing of Domestic Debt | 2,531,685 | 2,374,000 | 2,631,000 |
| - Others | 309,055 | 421,537 | 247,923 |
| Foreign Economic Aid | 6,422 | 6,418 | 2,387 |
| Transfers | 643,391 | 646,720 | 687,355 |
| General Services | 9,805 | 9,311 | 10,623 |
| Basic Research | 4,992 | 4,992 | 5,952 |
| Research and Development General Public Services | 14,417 | 14,562 | 15,108 |
| Administration of General Public Services | 6,846 | 8,539 | 3,149 |
| General Public Services not elsewhere defined | 204,410 | 7,881 | 40,329 |
TABLE - 9
DEFENCE AFFAIRS AND SERVICES
(Rsin Million)
| Classification | Budget 2019-20 | Revised 2019-20 | Budget 2020-21 | |
|---|---|---|---|---|
| DEFENCE AFFAIRS AND SERVICES | 1,152,535 | 1,227,388 | 1,289,134 | |
| - | Defence Administration | 2,870 | 2,866 | 2,943 |
| - | Defence Services | 1,149,665 | 1,224,522 | 1,286,192 |
| - | Employees Related Expenses | 450,413 | 455,860 | 475,657 |
| - | Operating Expenses | 264,656 | 318,114 | 301,109 |
| - | Physical Assets | 315,375 | 317,118 | 357,756 |
| - | Civil Works | 123,252 | 135,715 | 155,478 |
| - | Less Recoveries | (4,031) | (2,285) | (3,808) |
TABLE - 10
PUBLIC ORDER AND SAFETY AFFAIRS
(Rsin Million)
| Classification | Budget 2019-20 | Revised 2019-20 | Budget 2020-21 | |
|---|---|---|---|---|
| PUBLIC ORDER AND SAFETY AFFAIRS | 152,919 | 153,269 | 169,961 | |
| - | Law Courts | 6,012 | 5,992 | 6,937 |
| - | Police | 142,837 | 143,207 | 158,621 |
| - | Fire Protection | 274 | 274 | 303 |
| - | Prison Administration and Operation | 43 | 43 | 47 |
| - | R & D Public Order and Safety | 47 | 47 | 50 |
| - | Administration of Public Order | 3,706 | 3,705 | 4,003 |
TABLE - 11 ECONOMIC AFFAIRS
(Rsin Million)
| Classification | Budget 2019-20 | Revised 2019-20 | Budget 2020-21 | ||
|---|---|---|---|---|---|
| ECONOMIC AFFAIRS | 84,167 | 106,411 | 71,751 | ||
| - | General Economic, Commercial Labour Affairs | and | 32,580 | 53,301 | 14,108 |
| - | Agriculture, Food, Irrigation, Forestry and Fishing | 4,917 | 4,916 | 13,696 | |
| - | Fuel and Energy | 24,718 | 23,299 | 10,762 | |
| - | Mining and Manufacturing | 1,811 | 2,310 | 1,968 | |
| - | Construction and Transport | 14,753 | 14,752 | 15,638 | |
| - | Communications | 3,714 | 4,182 | 3,779 | |
| - | Other Industries | 1,674 | 3,651 | 11,800 |
TABLE - 12
ENVIRONMENT PROTECTION
(Rsin Million)
| Classification | Budget 2019-20 | Revised 2019-20 | Budget 2020-21 |
|---|---|---|---|
| ENVIRONMENT PROTECTION | 470 | 470 | 431 |
| Waste Water Management | 470 | 470 | 431 |
TABLE - 13
HOUSING AND COMMUNITY AMENITIES (Rs in Million)
| Classification | Budget 2019-20 | Revised 2019-20 | Budget 2020-21 |
|---|---|---|---|
| HOUSING AND COMMUNITY AMENITIES | 2,292 | 2,545 | 35,680 |
| Housing Development | 0 | 252 | 31,000 |
| Community Development | 2,292 | 2,292 | 4,680 |
TABLE - 14
HEALTH AFFAIRS AND SERVICES
(Rsin Million)
| Classification | Budget 2019-20 | Revised 2019-20 | Budget 2020-21 | ||
|---|---|---|---|---|---|
| HEALTH AFFAIRS AND SERVICES | 11,058 | 12,023 | 25,494 | ||
| - | Medical Products, Appliances Equipment | and | 31 | 31 | 31 |
| - | Hospital Services | 8,702 | 9,762 | 22,774 | |
| - | Public Health Services | 463 | 463 | 504 | |
| - | Health Administration | 1,862 | 1,767 | 2,184 |
TABLE - 15
RECREATION, CULTURE AND RELIGION
(Rsin Million)
| Classification | Budget 2019-20 | Revised 2019-20 | Budget 2020-21 | |
|---|---|---|---|---|
| RECREATION, CULTURE AND RELIGION | 9,838 | 9,301 | 9,822 | |
| - | Recreation and Sporting Services | 0.4 | 0.4 | 0.4 |
| - | Cultural Services | 717 | 646 | 747 |
| - | Broadcasting and Publishing | 7,631 | 7,176 | 7,500 |
| - | Religious Affairs | 1,050 | 1,039 | 1,122 |
| - | Administration of Information, Recreation & Culture | 439 | 440 | 453 |
TABLE - 16
EDUCATION AFFAIRS AND SERVICES
(Rsin Million)
| Classification | Budget 2019-20 | Revised 2019-20 | Budget 2020-21 | |
|---|---|---|---|---|
| EDUCATION AFFAIRS AND SERVICES | 77,262 | 81,253 | 83,363 | |
| - | Pre-Primary & Primary Education Affairs Services | 2,831 | 2,781 | 2,931 |
| - | Secondary Education Affairs & Services | 6,718 | 6,726 | 7,344 |
| - | Tertiary Education Affairs and Services | 65,233 | 70,037 | 70,741 |
| - | Subsidiary Services to Education | 310 | 393 | 312 |
| - | Administration | 1,407 | 727 | 1,237 |
| - | Education Affairs, Services not elsewhere classified | 763 | 589 | 798 |
TABLE - 17
SOCIAL PROTECTION
(Rsin Million)
| Classification | Budget 2019-20 | Revised 2019-20 | Budget 2020-21 |
|---|---|---|---|
| SOCIAL PROTECTION | 190,595 | 245,024 | 230,907 |
| - Administration | 1,827 | 1,827 | 21,763 |
| - Others | 864 | 894 | 886 |
| - Social Protection (not elsewhere class) | 187,904 | 242,303 | 208,258 |
In addition to the above allocations under the Current Budget as per ten
classification heads, the Federal Govts provides funds for various purpose as under:-
- In order to alleviate the impact of inflation on citizens, especially the poor segments of society, the Federal Government spends a fairly large sum on providing power and food subsidies.
TABLE - 18 SUBSIDIES
(Rsin Million)
| Classification | Budget 2019-20 | Revised 2019-20 | Budget 2020-21 | |
|---|---|---|---|---|
| Subsidy to WAPDA/PEPCO: | 201,000 | 211,000 | 129,000 | |
| 1 | Inter-Disco Tariff Differential | 162,000 | 162,000 | 110,000 |
| 2 | To pick up WAPDA/PEPCO receivables from merged districts of KPK | 18,000 | 18,000 | 10,000 |
| 3 | To KESC for industrial support package | 10,000 | 10,000 | 5,000 |
| 4 | Tariff Differential for Agriculture Tubewells in Balochistan | 8,000 | 8,000 | 3,000 |
| 5 | WAPDA on account of Tariff Differential for AJ&K | 3,000 | 3,000 | 1,000 |
| 6 | Bill Deferment ( Corona) | 0 | 10,000 | 0 |
| Subsidy to Petroleum: | 24,000 | 47,000 | 10,000 | |
| 7 | Subsidy to LNG sector for providing Gas on lower rates to industry | 24,000 | 24,000 | 10,000 |
| 8 | PSO, APL and Others | 0 | 23,000 | 0 |
| Subsidy to KESC: | 25,500 | 25,500 | 10,500 | |
| 9 | To pick up KESC's Tariff Differential | 25,000 | 25,000 | 10,000 |
| 10 | For Tariff Differential for Agriculture Tubewells in Balochistan | 500 | 500 | 500 |
Contd…..
SUBSIDIES
(Rsin Million)
| Classification | Budget 2019-20 | Revised 2019-20 | Budget 2020-21 | |
|---|---|---|---|---|
| PASSCO for: | 15,500 | 15,500 | 7,000 | |
| 11 | Subsidy to PASSCO on Account of Wheat Operation | 2,000 | 2,000 | 2,000 |
| 12 | Subsidy to PASSCO Wheat supplied to Gilgit- Baltistan (Arrears) | 8,000 | 8,000 | 0 |
| 13 | Wheat Donation | 500 | 500 | 0 |
| 14 | Wheat Reserved Stock | 5,000 | 5,000 | 5,000 |
| Utility Store Corporation | 5,500 | 43,500 | 3,000 | |
| 15 | Ramzan Package | 2,500 | 2,500 | 3,000 |
| 16 | Payment of Sugar Arrears | 3,000 | 1,000 | 0 |
| 17 | Sale of Essentials | - | 30,000 | - |
| 18 | Subsidy to USC (Corona Stimulus Package) | - | 10,000 | - |
| Others: | 0 | 7,000 | 49,500 | |
| 19 | Wheat Subsidy to GB | 0 | 0 | 6,000 |
| 20 | Metro Bus Subsidy | 0 | 0 | 2,000 |
| 21 | Fertilizer Plant Subsidy (Engro, Fatima) | 0 | 7,000 | 6,000 |
| 22 | Lump Provision for Subsidy | - | 0 | 5,500 |
| 23 | Subsiday to Naya Pakistan Housing Authority | - | 0 | 30,000 |
| TOTAL SUBSIDIES: | 271,500 | 349,500 | 209,000 |
- Grants and Transfer to provinces and other entities are provided by the Federal Government. The detail is as under :-
TABLE - 19
GRANTS AND TRANSFERS (Rs in Million)
| Classification | Budget 2019-20 | Revised 2019-20 | Budget 2020-21 | ||
|---|---|---|---|---|---|
| I. | GRANTS IN AID & MISCELLANEOUS ADJUSTMENTS | 96,482 | 83,619 | 85,000 | |
| A. | SPECIAL GRANTS | 86,482 | 83,619 | 85,000 | |
| - Punjab | - | 0 | - | ||
| - Sindh | 20,400 | 16,700 | 19,000 | ||
| - Khyber Pakhtunkhwa | 56,082 | 56,082 | 56,000 | ||
| - Balochistan | 10,000 | 10,837 | 10,000 | ||
| B. | LUMP PROVISION | 10,000 | - | 0 | |
| II. | GRANTS TO OTHERS | 734,693 | 813,362 | 819,644 | |
| - | Contingent Liabilities | 308,000 | 302,534 | 323,000 | |
| - | Miscellaneous Grants | 84,000 | 89,466 | 93,000 | |
| - | Pakistan Railways to meet their losses | 39,000 | 45,000 | 40,000 | |
| - | National Internship Programme | 54 | 54 | 54 | |
| - | Lump Provision for Relief etc. | 3,000 | 8,000 | 3,000 | |
| - | Competition Commission of Pakistan | 210 | 610 | 250 | |
| - | Rei (TT | mbursement of Telegraphic Transfers ) Charges on Home Remittances | 15,000 | 22,005 | 22,477 |
| - | Pakistan Remittance Initiative | 100 | 23 | 23 | |
| - | Audit Oversight Board | 35 | 35 | 35 |
Contd…..
GRANTS AND TRANSFERS
(Rsin Million)
| Classification | Budget 2019-20 | Revised 2019-20 | Budget 2020-21 |
|---|---|---|---|
| - FWBL's Key Initiatives/Development | 500 | 157 | 0 |
| - Public Private Partnership Authority- PPPA | 75 | - | 0 |
| - Wallet Accounts | 1,000 | - | 500 |
| - Remmitances | 2,000 | 1,221 | 2,000 |
| - Grants to AJK Government | 54,890 | 54,890 | 54,890 |
| - Grant-in-Aid to Gilgit Baltistan | 33,000 | 34,000 | 32,000 |
| - Grant to Bait-ul-Maal | 5,653 | 5,653 | 6,105 |
| - Wheat Subsidy to Gilgit Baltistan | 6,045 | 5,261 | 0 |
| Benazir Income Support Programme | 180,000 | 242,303 | 200,000 |
| Pakistan Poverty Alleviation Fund | 2,150 | 2,150 | 2,000 |
| Medical Equipment, Agriculture (Locust), NDMA | 0 | 0 | 20,000 |
| ECP, Artist Fund, Machine Tools Factory | 0 | 0 | 6,000 |
| Pakistan Banao Certificate | 0 | 0 | 112 |
| Standard Chartered Bank | 0 | 0 | 14 |
| DLTL (Draw Back of Taxes) | 0 | 0 | 10,000 |
| Others | 0 | 0 | 4,209 |
| TOTAL GRANTS (I + II): | 831,175 | 896,981 | 904,644 |
TABLE - 20
CURRENT LOANS & ADVANCES
(Rsin Million)
| Classification | Budget 2019-20 | Revised 2019-20 | Budget 2020-21 | |
|---|---|---|---|---|
| 1 | Ways & Means Advances to the Govt. of AJK for repayment of principal & interest | 17,080 | 17,080 | 15,000 |
| 2 | Junagadh and Kathiawar Chiefs | 21 | 21 | 21 |
| 3 | Loans/Advances to Employees ofPNRA | 15 | 15 | 15 |
| 4 | Loans/Advances to FriendlyCountries | 500 | 500 | 200 |
| 5 | Gilgit-Baltistan for Repayment of Principal and Interest | - | 18 | 10 |
| 6 | Interest free Loans to WAPDA For | |||
| Operation and Maintenance, Hub Dam & Khanpur Dam | 40 | - | 20 | |
| 7 | Loan to State Engineering Corporation | 20 | 20 | 25 |
| 8 | Current Loans to PIA | 24,525 | 27,168 | 20,000 |
| 9 | Loans and Advances to Governments Servants | 14,522 | 14,514 | 15,485 |
| 10 | Loans to Pakistan Steel Mills Karachi | 4,800 | 6,100 | 16,000 |
| 11 | Loan to Pakistan Machine Tool Factory | - | 416 | - |
| 12 | PICAL Indigenous Development of IFE | - | 600 | - |
| TOTAL: | 61,523 | 66,452 | 66,776 |
TABLE - 21
DEVELOPMENT LOANS AND ADVANCES
(Rsin Million)
| Classification | Budget 2019-20 | Revised 2019-20 | Budget 2020-21 |
|---|---|---|---|
| 1 Development Loans and Advances | 136,113 | 124,640 | 140,288 |
| 2 External Development Loans and | |||
| Advances | 270,335 | 197,051 | 286,728 |
| TOTAL: | 406,448 | 321,691 | 427,016 |
TABLE - 22
CURRENT INVESTMENTS
| Classification | Budget 2019-20 | Revised 2019-20 (Rs | Budget 2020-21 in Million) | |
|---|---|---|---|---|
| 1 | GoP Contribution in Equity of Pak China Investment Co. Ltd. Islamabad | 500 | 0 | 200 |
| 2 | GoP Equity injuction in Sarmaya-e- Pakistan Ltd | 200 | 0 | 200 |
| 3 | Fifth General Capital Increase of Aisian Development Bank | 0.1 | - | 0 |
| 4 | Paid up Capital for the proposed Exim Bank of Pakistan | 2,000 | - | 1,000 |
| 5 | 4th General Increase of Capital Stock Islamic Develoment Bank (IDB) | 1,264 | 1,324 | 1,263 |
| 6 | Pakistan Mortguage Refinance Company Ltd. PMRCL | 5,000 | 4,642 | 1,550 |
| 7 | GoP Equity in DISCOs through PHPL for payment of DSL of STFF | 6,000 | 0 | 6,000 |
| 8 | Pakistan's Annual Contribution to Inter Governmental Group IF 24 (G-24) | 4 | 4 | 4 |
| 9 | International Financial Institutions GOP contribution in equity of Pak-Libya Holding Company Limited | 500 | 500 | 300 |
| 10 | MCR DOE Potal Life Insurance | |||
| Compnay | - | - | 1,000 | |
| 11 | Equity For Post Payment Company | - | - | 200 |
| TOTAL: | 15,468 | 6,470 | 11,717 |
SIZE OF PSDP
- The Public Sector Development Programme (PSDP) is the main instrument for improving the socio-economic conditions in the country and achieving the macroeconomic and development objectives and targets set by the government, which yield maximum benefits in the shortest possible time for the society.
TABLE - 23
Public Sector Development Programme (PSDP) (Rs in Million)
| Classification | Budget 2019-20 | Revised 2019-20 | Budget 2020-21 | |
|---|---|---|---|---|
| A. Federal Ministries/Divisions | 348,240 | 283,560 | 394,675 | |
| 1 | Aviation Division | 1,267 | 493 | 1,321 |
| 2 | Board of Investment | 100 | - | 80 |
| 3 | Cabinet Division | 15,986 | 8,112 | 23,802 |
| 4 | Climate Change Division | 7,579 | 7,573 | 5,000 |
| 5 | Commerce Division | 100 | - | 103 |
| 6 | Communications Division (other than NHA) | 248 | 177 | 255 |
| 7 | Defence Division | 456 | 225 | 660 |
| 8 | Defence Production Division | 1,700 | 1,700 | 1,579 |
| 9 | Establishment Division | 333 | 24 | 283 |
| 10 | Federal Education & Professional Training Division | 4,797 | 2,050 | 4,526 |
| 11 | Finance Division | 36,822 | 47,826 | 18,667 |
| 12 | Foreign Affairs Division | 30 | 30 | 10 |
| 13 | Higher Education Commission | 29,047 | 28,497 | 29,470 |
| 14 | Housing & Works Division | 2,930 | 2,469 | 8,737 |
| 15 | Human Rights Division | 143 | 39 | 256 |
| 16 | Industries and Production Division | 2,343 | 926 | 800 |
| 17 | Information & Broadcasting & National Heritage Division | 516 | 28 | 361 |
| 18 | Information Tech. & Telecom Division | 7,342 | 4,561 | 6,673 |
| 19 | Inter Provincial Coordination Division | 340 | 109 | 929 |
| 20 | Interior Division | 9,848 | 8,841 | 14,758 |
Contd…….
SIZE OF PSDP
(Rsin Million)
| Classification | Budget 2019-20 | Revised 2019-20 | Budget 2020-21 | |
|---|---|---|---|---|
| 21 | Kashmir Affairs & Gilgit Baltistan Division (i+ii+iii) | 44,699 | 16,729 | 100,425 |
| i. | AJK | 26,894 | 16729 | 27,425 |
| ii. | Gilgit Baltistan | 17,805 | , | 25,000 |
| iii. | Merged Districts KPK (EX FATA) | 0 | - | 48,000 |
| 22 | Law and Justice Division | 1,340 | 769 | 991 |
| 23 | Maritime Affairs Division | 3,600 | 4,324 | 2,683 |
| 24 | Narcotics Control Division | 135 | 64 | 54 |
| 25 | National Food Security & Research Division | 12,048 | 7,412 | 12,000 |
| 26 | National Health Services, Regulations & Coordination Division | 13,377 | 8,119 | 14,508 |
| 27 | National History & Literary Heritage Division | 128 | 0 | 195 |
| 28 | Pakistan Atomic Energy Commission | 24,457 | 26,019 | 23,297 |
| 29 | Pakistan Nuclear Regulatory Authority | 301 | 0 | 350 |
| 30 | M/o. Energy (Petroleum Division) | 582 | 72 | 1,786 |
| 31 | Planning, Development & Reform Division | 7,964 | 797 | 3,545 |
| 32 | Poverty Alleviation and Social Safety Div. | 200 | 20 | 135 |
| 33 | Railways Division | 16,000 | 9,016 | 24,000 |
| 34 | Religious Affairs & Interfaith Harmony | 1,000 | 16,280 | 54 |
| 35 | Revenue Division | 1,818 | 51 | 1,697 |
| 36 | Science & Technology Research Division | 7,407 | 1,739 | 4,458 |
| 37 | SUPARCO | 6,033 | 3,649 | 4,975 |
| 38 | Textile Division | 203 | 14 | 0 |
| 39 | Water Resources Division | 85,021 | 74,807 | 81,250 |
Contd…….
SIZE OF PSDP
(Rsin Million)
| Classification | Budget 2019-20 | Revised 2019-20 | Budget 2020-21 | |
|---|---|---|---|---|
| B. | Corporations | 197,759 | 173,730 | 158,325 |
| 1 National Highway Authority (NHA) | 155,967 | 129,440 | 118,675 | |
| 2 NTDC/PEPCO/WAPDA | 41,792 | 44,290 | 39,650 | |
| C. | ERRA | 5,000 | 3,680 | 3,000 |
| D | COVID Responsive and Other Natural | |||
| Clamities Program | 0 | 0 | 70,000 | |
| E | Relief and Rehabilitation of IDPs | 17,000 | 0 | 0 |
| F | Security Enhancement | 53,000 | - | 0 |
| G | Prime Minister's Youth Skill Dev. Initiative | 5,000 | - | 0 |
| H | Clean Green Pakistan Movement/ Tourism | 2,000 | - | 0 |
| I | Gas Infrastructure Development Cess | 1,000 | 0 | 0 |
| J | Merged Areas of FATA 10 Years | |||
| Development Plan | 48,000 | 37,000 | 0 | |
| K | Pak SDGs & Community Development | |||
| Programme | 24,000 | 35,250 | 24,000 | |
| Total Federal PSDP (A to K): | 701,000 | 533,220 | 650,000 |
TABLE - 24
EXPENDITURE OUTSIDE PSDP
(Rsin Million)
| Classification | Budget 2019-20 | Revised 2019-20 | Budget 2020-21 | |
|---|---|---|---|---|
| 1 | Crop Loan Insurance Scheme | 1,000 | 919 | 1,000 |
| 2 | Livestock Insurance Scheme | 500 | 500 | 500 |
| 3 | Credit Guarantee Scheme for Small Farmers | 100 | 0 | 100 |
| 4 | Provision for Reconstruction of Afghanistan | 5,000 | 5,000 | 2,000 |
| 5 | Subsidy toTCPfor Import of Urea Fertilizer | 5,000 | 0 | 0 |
| 6 | Provision forMisc.Dev. Exp Outside PSDP | 8,350 | 0 | - |
| 7 | Public Financial Management & Accountability to support services delivery programme | 2,000 | 5 | 2,000 |
| 8 | Duty Drawback of Taxes Order 2016-17 | 35,000 | 51,285 | 0 |
| 9 | Public Management and Accountability to | |||
| Support Service Delivery Program (PFR) | ||||
| Performance incentive to progress | 4,000 | 1,372 | 2,000 | |
| 10 | SME Landing Program | 450 | 0 | 2,000 |
| 11 | Export package strategic trade policy | 5,000 | 0 | 0 |
| 12 | National Disaster Risk Management fund | 1,000 | 0 | 0 |
| 13 | TDPs (ERPs) | 3,866 | 0 | 0 |
| 14 | Low cast housing scheme | 5,000 | 0 | 0 |
| 15 | PM Kamyab Jawan Programme | 450 | 0 | 0 |
| 16 | Development Exp. Of EAD outside PSDP | 8,366 | 0 | 0 |
| 17 | Grant Relief And Rehabilitation of Internally Displaced Persons (Programme) | - | 0 | 17,000 |
| 18 | Security Enhancement & Other | - | 0 | 36,400 |
| 19 | Gas Infrastructure Development Cess | - | 0 | 3,000 |
| 20 | Prime Minister Youth Businuss Loan Scheme | - | 2,807 | 1,000 |
| 21 | Temporary Displaced Persons Emergency Recovery Project | - | 0 | 3,000 |
| 22 | Others | 709 | 3,927 | 0 |
| TOTAL: | 85,791 | 65,816 | 70,000 |