Skip to content
Qanoon Digest

Medium Term Performance Based Budget 2020-21 to 2022-23

The Medium Term Performance Based Budget 2020-21 to 2022-23 is part of the federal budget for FY 2020-21. This page reproduces the text of its 372 PDF pages, extracted automatically from the official PDF published by the Finance Division, Government of Pakistan.

Go to a page or part

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.

Page 1

Performance Based Budget 2020-21 to 2022-23

Government of Pakistan Finance Division Islamabad

Page 2

Preface

This document has been prepared to comply with the requirement laid down in Section 6 of Public Finance Management Act, 2019. The medium-term Performance Based Budget which is referred to as the “Green Book” is an endeavor to specify the purposes i.e. output and outcomes expected to be achieved with funds appropriated by Parliament. The Green Book provides supplementary information to the details of Demands for Grants and Appropriations, which set out the details of the Budget by accounting Budget line according to the functional and object classifications of the Chart of Accounts.

The key elements of Green Book are:

  • Three-year framework for budgetary planning which lies at the heart of the MTBF reforms. Under this process ministries make their plans and prepare budgetary estimates for a rolling 3-year budgetary horizon. This includes the 2020-21 estimates, which are to be appropriated by Parliament, and two additional or “outer” years estimates (in this case 2021-22 and 2022-23) for planning purposes.

  • Breakdown of each Ministry’s Budget by “Outputs” . Outputs represent major lines of service delivery of each ministry. Each ministry identifies its main lines of service delivery and the costs associated with the delivery of each main line of service, down to the level of the individual spending unit. This would enable Parliament and other stakeholders to assess whether value for money in terms of delivery of services is being achieved.

  • L inkage of service delivery with total budgetary allocations for each Ministry / Division (current and development). As the government budget is divided between the recurrent budget and development budget, the delivery of outputs and outcomes requires a combination of allocations through the recurrent budget to meet the operations costs and development budget to meet cost of expansion of access to services or improvement of the future quality of public services.

  • Development of indicators, which should be used for measuring the quantity and quality of services (outputs) to be delivered. The Green Book also provides targets for the levels of services, which the ministries and divisions are expecting to achieve. Budgetary preparation based on specified outputs/services, provides a basis for monitoring of the results expected from public spending.

  • Identification of outcomes that represent effects of service delivery on the target population. Outcomes are often more difficult to measure than outputs and are typically measured less frequently.

I hope that this document would be of value in terms of describing the linkage between budgetary allocations and the public services delivered.

NAVEED KAMRAN BALOCH

Secretary to the Government of Pakistan

Finance Division

Islamabad, the 12th June 2020

i I

Page 3

Table of Contents

Composition of this document Summary of the Medium-Term Budget

Detailed Medium-Term Budget Estimates by Services Delivery
Page
Cabinet Secretariat 1
Cabinet Division 2
Federal Public Service Commission 7
Earthquake Reconstruction and Rehabilitation Authority 9
Aviation Division 13
Capital Administration and Development Division 17
Establishment Division 18
National School of Public Policy 24
National Security Division 26
Prime Minister's Office (Public) 29
Prime Minister's Office (Internal) 31
Board of Investment 33
Prime Minister's Inspection Commission 36
Pakistan Atomic Energy Commission 38
Pakistan Nuclear Regulatory Authority 41
President's Secretariat - Personal 44
President's Secretariat - Public 46
Pakistan Space and Upper Atmosphere Research Commission 48
Civil Services Academy 51
Benazir Income Support Programme 53
Pakistan Bait-ul-Mal 56
Poverty Alleviation & Social Safety Division 60
National Disaster Management Authority 62
Naya Pakistan Housing Development Authority 64
Federal Tax Ombudsman Secretariat 66
Federal Tax Ombudsman Secretariat 67
Ministry of Climate Change 69
Climate Change Division 70
Ministry of Commerce 75
Commerce Division 76
Textile Division 82
Ministry of Communications 85
Communications Division 86
Ministry of Defence 92
Defence Division 93
Ministry of Defence Production 97
Defence Production Division 98
Page 4
Ministry of Economic Affairs 101
Economic Affairs Division 102
Ministry of Energy 106
Power Division 107
Petroleum Division 110
Ministry of Federal Education, Professional Training, National Heritage & Culture 115
Federal Education and Professional Training Division 116
Higher Education Commission 125
National Vocational and Technical Training Commission 132
National Heritage and Culture Division 136
Ministry of Finance & Revenue 143
Finance Division 144
Controller General of Accounts 152
Federal Board of Revenue 156
Auditor General of Pakistan 165
Ministry of Foreign Affairs 168
Foreign Affairs Division 169
Ministry of Housing and Works 172
Housing and Works Division 173
Ministry of Human Rights 176
Human Rights Division 177
Ministry of Industries and Production 182
Industries and Production Division 183
Ministry of Information and Broadcasting 190
Information and Broadcasting Division 191
Ministry of Information Technology and Telecommunication 197
Information Technology and Telecommunication Division 198
Ministry of Inter-Provincial Coordination 204
Inter Provincial Coordination Division 205
Ministry of Interior 210
Interior Division 211
Ministry of Kashmir Affairs and Gilgit-Baltistan 219
Kashmir Affairs and Gilgit-Baltistan Division 220
Ministry of Law and Justice 225
Law and Justice Division 226
Federal Shariat Court 231
Federal Ombudsman Secretariat for protection against harassment of women at workplace 233
Islamabad High Court 236
Supreme Court of Pakistan 239
National Accountability Bureau 241
Election Commission of Pakistan 243
Council of Islamic Ideology 247
Ministry of Maritime Affairs 249
Maritime Affairs Division 250
Page 5
Ministry of Narcotics Control 254
Narcotics Control Division 255
Ministry of National Food Security and Research 259
National Food Security and Research Division 260
Ministry of National Health Services, Regulations and Coordination 266
National Health Services, Regulations and Coordination Division 267
Ministry of Overseas Pakistanis and Human Resource Development 277
Overseas Pakistanis and Human Resource Development Division 278
Ministry of Parliamentary Affairs 282
Parliamentary Affairs Division 283
Ministry of Planning, Development and Special Initiatives 285
Planning, Development and Special Initiatives Division 286
Ministry of Postal Services 293
Postal Services Division 294
Ministry of Privatization 296
Privatization Division 297
Ministry of Railways 299
Railways Division 300
Ministry of Religious Affairs and Inter-Faith Harmony 306
Religious Affairs and Inter-Faith Harmony Division 307
Ministry of Science and Technology 311
Science and Technology Division 312
Ministry of State and Frontier Regions 321
States and Frontier Regions Division 322
FATA Secretariat 325
Ministry of Statistics 331
Statistics Division 332
Ministry of Water Resources 335
Water Resources Division 336
National Assembly and The Senate 342
National Assembly 343
The Senate 346
Wafaqi Mohtasib Secretariat 348
Wafaqi Mohtasib Secretariat 349
Page 6

Composition of this document

This document presents medium-term (2020-21 to 2022-23) budget estimates by outputs for each Ministry / Principal Accounting Officer separately. The presentation in the document, also known as the MTBF “Green Book” has been improved this year. The following key improvements have been made:

  1. The budget is presented by Ministry / Principal Accounting Officer (i.e. the executing agency). In order to present reconciliation with the Demands for Grants and Appropriation, the budget for each Principal Accounting Officer is also shown by Demands for Grants.

This method of presentation allows enhanced understanding of policy priorities (services or outputs) and the related budgets. For example, in the book “Demands for Grants and Appropriations” the budget for Higher Education Commission is part of the Demands shown in the Finance Division. The MTBF “Green Book” shows the same budget but mentions it under the Principal Accounting Officer - i.e. the Executive Director of Higher Education Commission. A reconciliation between “Demands and Grants and Appropriations” and MTBF “Green Book” is also shown with each Principal Accounting Officer separately.

  1. The actual expenditure (on provisional basis) is provided for the past two years (i.e. for 2017-18, and 201819). The expenditure has been extracted from computerised accounting system called “Project to Improve Financial Reporting and Auditing” (PIFRA). These numbers are provided on provisional basis.

  2. Name of the policy document, and organisational structure (consisting of attached departments and or autonomous organisations, etc.)

  3. Together with the budget, a personnel plan is also provided

  4. For each output, selected projects are shown in order to enhance clarification of how the Office of the Principal Accounting Officer intends to improve access and quality of services.

The budget 2020-21 is to be appropriated by the Parliament while the budget estimates for outer-years (2021-22 and 2022-23) are provided for planning purposes. The budget estimates for outer-years are a result of a technical exercise completed by the Finance and Planning Divisions to provide predictability of resources on the recurrent and development budgets. The budget ceilings (2020-21 to 2022-23) were issued to all the Federal Ministries by the Finance Division April / May 2020 after the approval of Budget Strategy Paper by the Cabinet in March 2020.

For each Ministry the following information is presented:

  1. Entity Name:

    • This is the name of the organisation that is headed by a Principal Accounting Officer while the Minister is the Executive Authority.

ii V

Page 7
  1. Executive Authority:

Designation of the Minister is provided in this area.

  1. Goal:

A high-level statement providing overall goal of the organisation (Ministry / Division / Principal Accounting Officer) is included.

  1. Budget Information:

In this section actual expenditure, budget, and forecast estimates are provided by:

  • Outputs: These are the services delivered by an organisation (Ministry / Division / Principal Accounting Officer)

  • Demands for Grants: Demands for Grants are the method of appropriation. In this section reconciliation between Demands for Grants and budget by Principal Accounting Officer is provided.

  • Inputs: These are the line-items - or object classification of the Chart of Accounts.

  1. Policy Document:

Relevant policy document is provided in this section.

  1. Organisational Structure:

In this section the organisational structure - consisting of attached departments, autonomous bodies / corporations / authorities, is mentioned.

  1. Outputs:

Outputs are explained in this section including brief rationale and future policy priorities.

  1. Performance Indicators and Targets:

For each of the Output selected performance indicators and targets are provided in this section.

  1. Personnel Plan:

This section includes number of filled posts against different grades. In addition, where relevant information

related to contractual posts and number of female employees is provided.

  1. Strategic initiatives - selected key projects:

For each output separately, selected key projects are provided together with their estimated cost, completion date, key milestones, expenditure till June 2019 and the budgets and forecasts.

Note Please note that the Actual Expenditure shown in this document is based on provisional figures obtained from the relevant Ministries and Accountant General of Pakistan Revenue (AGPR).

Page 8

SUMMARY OF THE MEDIUM TERM BUDGET

Act 2017-18 uals 2018-19 Budget 2019-20 2020-21 Fore 2021-22 Rs. '000 casts 2022-23
Cabinet Secretariat 1 195,973,208 301,178,987 303,852,685 359,995,893 331,126,600 354,606,400
Secretary, Cabinet Division 32,636,279 28,573,020 48,693,475 57,208,078 47,013,600 53,669,700
Secretary, Federal Public Service Commission 665,405 708,928 858,256 726,064 718,000 742,000
Chairman, Earthquake Reconstruction and Rehabilitation Authority* 7,300,883 6,810,700 5,325,000 3,273,175
Secretary, Aviation Division 9,443,116 12,284,487 10,003,505 10,478,342 11,205,700 11,708,000
Secretary, Capital Administration and Development Division 263,491
Secretary, Establishment Division 4,474,726 5,026,324 5,397,246 5,440,264 5,696,000 5,813,000
Rector, National School of Public Policy 997,948 986,500 1,112,354 1,140,570 1,152,000 1,181,000
Secretary National Security Division 43,056 39,415 51,000 92,777 105,000 113,000
Secretary to the Prime Minister 404,615 298,670 474,000 474,000 520,000 534,000
Military Secretary to the Prime Minister's Office (Internal) 508,284 368,288 388,878 389,000 458,000 481,000
Secretary, Board of Investment 264,634 322,137 380,000 343,983 369,600 292,000
Chairman, Prime Minister's Inspection Commission 48,164 45,092 62,000 59,022 61,000 62,000
Chairman, Pakistan Atomic Energy Commission 20,961,355 118,622,892 33,796,256 32,648,372 36,598,700 41,407,400
Chairman, Pakistan Nuclear Regulatory Authority 976,325 1,083,000 1,270,470 1,386,480 1,456,200 1,545,300
Military Secretary to the President (President's Secretariat - Personal) 569,990 591,125 597,000 597,000 658,000 678,000
Secretary to the President (President's Secretariat - Public) 404,712 360,424 395,000 395,000 434,000 446,000
Chairman, Pakistan Space and Upper Atmosphere Research Commission 2,614,502 2,905,000 6,033,245 4,975,000 5,660,400 6,603,800
Director General, Civil Services Academy 493,990 579,000 603,000 612,525 635,000 653,000
Secretary, Benazir Income Support Programme 106,631,565 116,291,998 180,000,000 200,000,000 210,000,000 220,000,000
Managing Director, Pakistan Bait- ul-Mal 6,000,000 4,999,986 5,653,000 6,105,000 6,250,000 6,320,000
Secretary, Poverty Alleviation & Social Safety Division 2,450,000 2,287,954 397,400 444,200
Page 9
Ac 2017-18 tuals 2018-19 Budget 2019-20 2020-21 For 2021-22 ecasts 2022-23
Chairman, National Disaster Management Authority 270,170 282,000 309,000 363,287 383,000 414,000
Chairman, Naya Pakistan Housing Development Authority 31,000,000 1,355,000 1,499,000
Federal Tax Ombudsman Secretariat 2 256,932 240,603 253,000 264,810 279,000 288,000
Ministry of Climate Change 3 917,527 943,276 8,081,200 5,462,824 6,156,400 7,120,800
Ministry of Commerce 4 12,304,505 12,752,200 51,767,828 17,018,320 7,232,000 7,459,400
Secretary, Commerce Division 11,901,630 12,254,634 16,180,000 17,018,320 7,232,000 7,459,400
Secretary, Textile Division * 402,875 497,565 35,587,828
Ministry of Communications 5 343,741,986 220,810,027 167,091,143 151,520,666 181,257,891 207,041,100
Ministry of Defence 6 1,032,376,797 1,193,583,509 1,163,927,000 1,300,952,037 1,530,586,000 1,712,885,000
Ministry of Defence Production 7 2,968,990 3,298,270 2,351,000 2,220,676 2,409,100 2,708,100
Ministry of Economic Affairs 8 767,303,232 1,378,928,424 1,741,836,989 1,963,422,594 815,034,015 729,872,278
Ministry of Energy 9 111,151,788 193,237,451 294,185,042 52,884,173 41,708,600 48,456,801
Secretary, Power Division 110,229,494 181,431,499 268,558,230 39,932,040 39,914,600 46,526,400
Secretary, Petroleum Division 922,295 11,805,952 25,626,812 12,952,133 1,794,000 1,930,401
Ministry of Federal Education, Professional Training, National Heritage & Culture 10 104,499,851 116,689,111 107,951,660 113,888,088 125,169,812 132,780,634
Secretary, Federal Education and Professional Training Division 17,923,248 17,123,751 18,123,762 18,156,422 19,240,302 20,319,400
Executive Director, Higher Education Commission 81,907,700 95,961,475 88,146,882 93,570,000 103,830,200 110,325,186
Executive Director, National Vocational and Technical Training Commission 3,471,230 2,376,000 382,000 544,591 505,000 503,000
Secretary, National Heritage and Culture Division 1,197,672 1,227,886 1,299,016 1,617,075 1,594,310 1,633,048
Ministry of Finance & Revenue 11 28,557,295,224 45,020,859,239 43,162,342,987 14,196,500,144 14,000,130,444 14,087,595,521
Secretary, Finance Division 28,521,197,236 44,978,602,223 43,120,932,299 14,155,536,737 13,957,831,944 14,043,990,621
Controller General of Accounts 6,183,999 7,907,983 7,294,450 5,923,620 6,120,000 6,285,000
Chairman, Federal Board of Revenue 25,389,908 28,778,950 28,751,238 29,838,496 30,782,500 31,822,900
Additional Auditor General 4,524,080 5,570,083 5,365,000 5,201,291 5,396,000 5,497,000
Ministry of Foreign Affairs 12 18,034,675 18,913,773 21,174,774 21,782,902 23,538,600 24,408,000
Ministry of Housing and Works 13 16,778,978 8,040,142 12,347,506 13,735,733 7,913,200 8,517,900
Ministry of Human Rights 14 537,848 441,721 655,900 1,428,184 1,525,400 1,634,200
Ministry of Industries and Production 15 6,109,511 12,416,079 10,701,293 11,215,460 2,429,000 2,638,600
Ministry of Information and 16 10,249,316 10,444,878 9,763,126 9,196,593 9,534,600 9,687,200
Broadcasting
Ministry of Information 17 4,615,200 5,855,292 11,774,617 12,482,608 12,169,280 12,966,411
Page 10
Actu 2017-18 als 2018-19 Budget 2019-20 2020-21 Forec 2021-22 asts 2022-23
Technology and Telecommunication
Ministry of Inter-Provincial Coordination 18 9,026,120 2,238,588 2,052,958 2,571,608 2,186,200 2,306,300
Ministry of Interior 19 133,650,165 161,143,923 149,669,886 172,479,640 167,627,366 168,299,637
Ministry of Kashmir Affairs and Gilgit-Baltistan 20 128,633,032 139,734,064 156,727,000 161,350,072 152,723,000 172,406,200
Ministry of Law and Justice 21 18,294,894 33,407,207 20,477,225 17,955,729 19,622,100 20,354,100
Secretary, Law and Justice Division 4,311,947 4,363,843 5,450,225 5,314,929 6,188,100 6,606,100
Registrar, Federal Shariat Court 349,367 401,109 450,000 477,384 494,000 506,000
Federal Ombudsman, for protection against harassment of women at workplace 48,989 72,542 70,000 72,822 77,000 80,000
Registrar, Islamabad High Court 820,000 962,858 1,002,000 1,313,943 1,499,000 1,529,000
Registrar, Supreme Court of Pakistan 1,381,942 1,807,110 2,095,000 2,408,583 2,506,000 2,571,000
Chairman, National Accountability Bureau 2,464,613 3,990,456 4,424,000 5,080,805 5,380,000 5,484,000
Secretary, Election Commission of Pakistan 8,805,619 21,675,494 6,849,000 3,148,561 3,327,000 3,423,000
Chairman, Council of Islamic Ideology 112,415 133,795 137,000 138,702 151,000 155,000
Ministry of Maritime Affairs 22 1,827,299 1,837,293 4,511,243 3,841,030 3,514,200 3,938,500
Ministry of Narcotics Control 23 2,614,994 2,842,667 2,826,240 2,948,442 3,080,600 3,193,000
Ministry of National Food Security and Research 24 27,619,699 24,964,854 32,015,516 24,879,742 18,333,000 19,455,000
Ministry of National Health Services, Regulations and Coordination 25 29,119,356 21,300,878 24,150,558 39,695,000 26,099,000 27,021,000
Ministry of Overseas Pakistanis and Human Resource Development 26 3,620,851 3,812,314 1,541,000 1,559,179 1,679,000 1,738,000
Ministry of Parliamentary Affairs 27 401,072 331,839 410,000 411,533 435,000 450,000
Ministry of Planning, Development and Special Initiatives 28 3,513,559 7,207,421 11,699,517 77,706,390 4,360,000 4,476,000
Ministry of Postal Services 29 22,276,370 23,958,644 19,652,888
Ministry of Privatization 30 148,097 166,000 161,000 163,026 171,000 176,000
Ministry of Railways 31 101,185,922 108,736,008 113,100,000 164,150,000 298,232,710 337,458,915
Ministry of Religious Affairs and Inter-Faith Harmony 32 2,805,399 2,839,951 2,104,000 1,159,206 1,247,000 1,295,000
Ministry of Science and Technology 33 7,593,935 8,556,706 15,597,361 14,140,338 13,279,200 13,994,300
Ministry of State and Frontier 34 58,172,571 13,719,340 2,554,451 2,592,296 2,637,000 2,681,000
Page 11
Ac 2017-18 tuals 2018-19 Budget 2019-20 2020-21 For 2021-22 ecasts 2022-23
Regions
Secretary, States and Frontier Regions Division 11,802,634 13,719,340 2,554,451 2,592,296 2,637,000 2,681,000
Additional Chief Secretary, FATA Secretariat 46,369,937
Ministry of Statistics 35 2,180,198
Ministry of Water Resources 36 57,236,369 76,333,836 85,298,359 81,567,012 86,370,300 100,707,200
National Assembly and The Senate 37 5,786,422 6,331,262 7,830,384 8,711,379 9,290,978 9,551,027
Secretary, National Assembly 3,440,760 3,502,673 4,604,882 5,260,500 5,490,000 5,560,000
Secretary, The Senate 2,345,662 2,828,589 3,225,502 3,450,879 3,800,978 3,991,027
Wafaqi Mohtasib Secretariat 38 684,698 696,251 719,000 793,787 837,000 856,000
Grand Total 31,801,506,588 49,138,792,029 47,723,156,336 19,012,647,114 17,909,924,596 18,241,023,523
Page 12

Cabinet Secretariat

Executive Authority

Prime Minister

Budget Summary
Budget Summary Rs. '000
Actual Expenditure Budget Foreca sts
Principal Accounting Officer 2017-18 2018-19 2019-20 2020-21 2021-22 2022-23
Secretary, Cabinet Division 32,636,279 28,573,020 48,693,475 57,208,078 47,013,600 53,669,700
Secretary, Federal Public Service Commission 665,405 708,928 858,256 726,064 718,000 742,000
Chairman, Earthquake Reconstruction and Rehabilitation Authority* 7,300,883 6,810,700 5,325,000 3,273,175 0 0
Secretary, Aviation Division 9,443,116 12,284,487 10,003,505 10,478,342 11,205,700 11,708,000
Secretary, Capital Administration and Development Division 263,491 0 0 0 0 0
Secretary, Establishment Division 4,474,726 5,026,324 5,397,246 5,440,264 5,696,000 5,813,000
Rector, National School of Public Policy 997,948 986,500 1,112,354 1,140,570 1,152,000 1,181,000
Secretary National Security Division 43,056 39,415 51,000 92,777 105,000 113,000
Secretary to the Prime Minister 404,615 298,670 474,000 474,000 520,000 534,000
Military Secretary to the Prime Minister's Office (Internal) 508,284 368,288 388,878 389,000 458,000 481,000
Secretary, Board of Investment 264,634 322,137 380,000 343,983 369,600 292,000
Chairman, Prime Minister's Inspection Commission 48,164 45,092 62,000 59,022 61,000 62,000
Chairman, Pakistan Atomic Energy Commission 20,961,355 118,622,892 33,796,256 32,648,372 36,598,700 41,407,400
Chairman, Pakistan Nuclear Regulatory Authority 976,325 1,083,000 1,270,470 1,386,480 1,456,200 1,545,300
Military Secretary to the President (President's Secretariat - Personal) 569,990 591,125 597,000 597,000 658,000 678,000
Secretary to the President (President's Secretariat - Public) 404,712 360,424 395,000 395,000 434,000 446,000
Chairman, Pakistan Space and Upper Atmosphere Research Commission 2,614,502 2,905,000 6,033,245 4,975,000 5,660,400 6,603,800
Director General, Civil Services Academy 493,990 579,000 603,000 612,525 635,000 653,000
Secretary, Benazir Income Support Programme 106,631,565 116,291,998 180,000,000 200,000,000 210,000,000 220,000,000
Managing Director, Pakistan Bait-ul-Mal 6,000,000 4,999,986 5,653,000 6,105,000 6,250,000 6,320,000
Secretary, Poverty Alleviation & Social Safety Division 0 0 2,450,000 2,287,954 397,400 444,200
Chairman, National Disaster Management Authority 270,170 282,000 309,000 363,287 383,000 414,000
Chairman, Naya Pakistan Housing Development Authority 0 0 0 31,000,000 1,355,000 1,499,000
Total 195,973,208 301,178,987 303,852,685 359,995,893 331,126,600 354,606,400

The output-based budget is presented on the subsequent pages.

Note: * ERRA will be merged with NDMA from FY 2021-22 onward

Cabinet Secretariat

Page 13

Cabinet Division

Principal Accounting Officer

Secretary, Cabinet Division

Goal

The pivotal secretarial setup of the Federation of the Islamic Republic of Pakistan and symbolizes the mode of dispensation of the executive authority of the State under the Constitution and the Rules of Business framed there under.

Budget Information
Budget by Outputs

Rs. '000

Ot t Actual Expenditure Budget Foreca sts
up s
2017-18 2018-19 2019-20 2020-21 2021-22 2022-23
1 Policy formulation and implementation 1,521,135 996,426 1,363,026 1,376,443 1,444,905 1,483,905
2 Federal Intelligence services 7,471,720 6,251,506 5,734,590 6,918,590 6,013,590 6,160,590
3 Emergency relief assistance / operation 789,831 1,114,555 553,275 227,579 297,000 329,000
4 Health services 108,978 313,677 1,520,000 18,700 20,000 20,000
5 Preservation of state documents 117,363 127,680 164,384 160,335 170,505 178,005
6 Government administrative reforms 34,891 18,021 36,500 36,197 38,000 39,000
7 Security of classified communications 136,086 146,177 165,000 168,053 174,000 181,000
8 Regulatory services 18,959 20,577 393,000 58,700 62,000 64,000
9 Community Development Services / Provision of Karachi, Package 21,770,000 19,200,000 38,181,200 47,615,849 38,490,600 44,905,700
10 Promotion of tourism 287,956 274,687 465,500 439,966 303,000 308,500
11 Centralize supply of forms / gazettes* 96,159 106,434 117,000 187,666 0 0
12 Linguistic services and educational grants 283,200 3,280
Total 32,636,279 28,573,020 48,693,475 57,208,078 47,013,600 53,669,700

Note: * Output 11: Centralize Supply of forms: Department of Stationery and Forms and functions of the department to be transferred to Printing Corporation of Pakistan. Budget Allocation is only given till December 2020 for FY 2020-21.

Output 12: The department fall under this output, had been transferred to National Heritage and Culture Division and Federal Education and Professional Training Division from FY 2019-20.

Cabinet Secretariat

Page 14

Cabinet Division

Budget by Demands
Demand for Grants Demand No Part of Demand of: Total Demand 2020-21 Related Demand 2020-21
1 Cabinet 1 Cabinet Division 274,277 274,277
2 Cabinet Division 2 Cabinet Division 1,089,769 1,089,769
3 Other Expenditure of Cabinet Division 3 Cabinet Division 564,648 564,648
4 Miscellaneous Expd. of Cabinet Division 4 Cabinet Division 30,371,812 371,812
5 Emergency Relief and Repatriation 5 Cabinet Division 186,807 186,807
6 Intelligence Bureau 6 Cabinet Division 6,918,590 6,918,590
7 Development Expenditure of Cabinet Division 148 Cabinet Division 50,882,175 47,802,175
Total 90,288,078 57,208,078
Budget by Inputs
Actual Expenditure Budget Foreca sts
Input 2017-18 2018-19 2019-20 2020-21 2021-22 2022-23
A01 Employee Related Expenses 1,643,722 1,262,791 1,468,620 1,537,772 1,432,856 1,464,606
A02 Project Pre-Investment Analysis 0 40,000 16,390 17,000 18,000
A03 Operating Expenses 8,190,586 6,826,335 6,943,012 7,708,123 6,811,714 6,996,006
A04 Employees Retirement Benefits 33,372 37,871 35,899 40,550 36,662 37,762
A05 Grants, Subsidies & Write off Loans 21,859,807 19,253,475 36,226,364 44,694,969 35,516,720 41,931,920
A06 Transfers 7,842 3,579 25,058 32
A09 Physical Assets 333,363 72,770 152,280 134,092 108,097 123,722
A12 Civil Works 109,725 200,000 3,565,274 3,000,000 3,000,000 3,000,000
A13 Repairs & Maintenance 457,861 916,199 236,968 76,150 90,551 97,684
Total 32,636,279 28,573,020 48,693,475 57,208,078 47,013,600 53,669,700
Organisational Structure
Attached Departments:
  • 1 Department of Communications Security

  • 2 National Archives of Pakistan, Islamabad

  • 3 Printing Corporation of Pakistan, Islamabad

Autonomous bodies / Corporations / Authorities
  • 1 Pakistan Telecommunication Authority (PTA)

  • 2 National Electric Power Regulatory Authority (NEPRA)

  • 3 Oil & Gas Regulatory Authority (OGRA)

  • 4 Public Procurement Regulatory Authority (PPRA)

  • 5 Frequency Allocation Board (FAB)

  • 6 Islamabad Club, Islamabad

  • 7 Karachi Infrastructure Development Company Ltd. (KIDCL)

  • 8 Pakistan Tourism Development Corporation (PTDC)

  • 9 National Tourism Coordination Board (NTCB)

Cabinet Secretariat

Page 15

Cabinet Division

Policy Documents
  • 1 The President's (salary, allowances and privileges) act, 1975.

  • 2 The President's (pension) act, 1975.

  • 3 The Prime Minister's (salary, allowances and privileges) act, 1975.

  • 4 Federal Ministers and Ministers of State (salaries, allowances and privileges) act, 1975

  • 5 Policy/Rules for Monetization of Transport Facility for Civil Servants

  • 6 Honours and Awards Policy

Output(s)
Output 1 Policy formulation Brief Rationale: and implementation Personnel Administration and Human Resource Management of Officers/Officials of the Cabinet Division. Procurement, repair & maintenance of machinery & equipment, furniture/fixture, vehicles, stationery etc. Preparation of Budget/reappropriation and all financial matters of officers, staff and Federal Minsters/MOS Office Responsible: Admin Wing
Output 3 Emergency relief Brief Rationale: Future Policy Priorities assistance / operation Emergency Relief Cell, at the federal level, deals with the cases relating to disaster. Logistic Support to 6th Aviation Squadron in maintaining fleet of helicopters, spare parts, training abroad of pilots etc. : Office Responsible: ERC Wing
Output 4 Health services Brief Rationale: Health Wing of Cabinet Division established to supervise the following department Shaikh zayed hospital rahim yar khan. Office Responsible: Org Wing
Output 5 Preservation of st ate documents Office Responsible: Org Wing
Brief Rationale: National Archives of Pakistan and National Documentation Centre are preserving Books, Papers, Maps, Photographs and other documentary materials regardless of physical form on characteristics made or received by and public private institutions in pursuance of its legal obligations.
Output 6 Government admi nistrative reforms Office Responsible: Institutional Reforms Cell
Brief Rationale: Institutional Reforms Cell (IRC) is dealing with Administrative Reforms in the Government
Output 7 Security of classif Brief Rationale: ied communications National Telecommunication & Information Technology Security Board (NTISB) and Department of Communication Security act as a vital forum in policy making on all the issues pertaining to I.T and communication security issues of national significance. Office Responsible: NTISB Wing
Output 8 Regulatory servic es Office Responsible: RA Wing
Brief Rationale: Administrative issues relating to Public Procurement Regulatory Authority (PPRA) by RA Wing
Output 9 Community Devel Package opment Services / Provision of Karachi, Office Responsible: Development Wing
Brief Rationale: SDGs Achievement Programme is being managed by Cabinet Division.
Future Policy Priorities Small schemes for provision of basic facilities on approval of Competent Authority. :
Output 10 Promotion of tou rism Office Responsible: Org Wing
Brief Rationale: Improved tourism through Lahore-Delhi bus service Imrpoved toursim Bus service between Sost-Tashurgan (Pak-China) route

Cabinet Secretariat

Page 16

Cabinet Division

Output(s)
Output 10 Promotion of tourism

Office Responsible: Org Wing

Brief Rationale:

Improved tourism through upgradation of tourist information centers (tic)

Output 11 Centralize supply of forms / gazettes*

Office Responsible: Org Wing

Brief Rationale: Printing, Stocking & Supply of Civil Standard Forms to all Federal Departments and Embassies Abroad. Sale & Distribution of Official Publications and Gazettes.

Performance Indicators and Targets
Outputs Selected Performance Targets Achieved Planned Targets Forecas t Targets
Indicators 2017-18 2018-19 2019-20 2020-21 2021-22 2022-23
1. Policy formulation and implementation Awards (Number of awards) 169 160 160 160 160 160
3. Emergency relief assistance / Flying in Hours 940 1200 1350 1250 1350 1450
operation
4. Health services Outdoor-Patients to be treated (Numbers) 1083679 1333028 1535734 1689308 1858238 2044062
Emergency patients to be treated (Numbers) 540591 603166 659630 725593 798152 877967
Indoor-Patients to be treated (Numbers) 125585 142237 172780 190058 209064 229970
Bed Occupancy Rate (Percentage) 100% 100% 100% 100% 100% 100%
Patients to be treated - free treatment (numbers) 1865881 2195363 2706713 2977384 3275122 3602635
Minor surgeries operated (number of minor operation) Enrollment in MBBS (number of students) Major Surgeries operated (number of major operation) In-Patients treated (number of In- Patients) Diagnosis and treatment of T.B Patients (number of patients) Outdoor-Patients treated (number of outdoor-patients) Emergency patients treated (number of emergency patients) 19559 7 16275 145778 61910 1387584 126141
5. Preservation of state documents Archive papers digitized (number of papers) 81665 100000 100000 100000 100000 100000
Restoration of deteriorated archive documents (number of documents) 3295 3300 3300 3300 3300 3300
Documents preserved-cabinet Record (number of documents) 720000 800000 800000 800000 800000 800000

Cabinet Secretariat

Page 17

Cabinet Division

Performance Indicators and Targets
Outputs Selected Performance Targets Achieved Planned Targets Forecas t Targets
Indicators 2017-18 2018-19 2019-20 2020-21 2021-22 2022-23
Microfilm rolls documents digitized (number of microfilms) No. of exhibition of Photographs and rare documents depicting our freedom struggle will be mount on National Days 3000 5000 5000 3 5000 4 5000 4 5000 4
10. Promotion of tourism Guidance provided to Local tourists (No of local tourists) 49523 105300 100000 196500 199500 203500
Guidance provided to Foreign tourists (No of foreign tourists) 34199 60200 60000 83600 87600 90700
National Snow High competition event organized at Doonga Gali (number of events) 1 1 1 1 1 1
World tourism day workshop organized (number of workshops) 1 1 1 1 1 1
11. Centralize supply of forms / Gazettes supplied (number of gazettes) 1300000 2000000 2000000 1000000
gazettes* Forms supplied (number of forms) 760546 600000 600000 200000
12. Linguistic services and educational grants Enrollment of Batch (number of students) Passed out graduates (number of graduates) Enrollment for Urdu Language Abroad (Number of students) Lectures on Islam and Pakistan (number of lectures) Meetings with Foreign Scholars (number of meetings) 322 216 0 0 0
Personnel Plan
2017-18 2018-19 2019-20 2020-21 2021-22 2022-23
Grade 20 and above 61 88 34 34 34 34
Grade 16-19 600 575 399 400 400 400
Grade 1-15 1,382 1,667 1,370 1,372 1,372 1,372
Total Regular Posts 2,043 2,330 1,803 1,806 1,806 1,806
Total Contractual Posts (including project posts) 77 148 26 7 7 7
Grand Total 2,120 2,478 1,829 1,813 1,813 1,813
of which Female Employees 125 96 34 29 29 29

Cabinet Secretariat

Page 18

Federal Public Service Commission

Principal Accounting Officer

Secretary, Federal Public Service Commission

Goal

Merit based recruitment and selection of human resources for public service

Budget Information
Budget by Outputs
Budget by Outputs Rs. '000
Oututs Actual Expenditure Budget Foreca sts
p 2017-18 2018-19 2019-20 2020-21 2021-22 2022-23
Administrative and logistic support, 1 401,915 418,560 655,256 469,160 451,000 460,950
human resource management and Information Technology Support
Advice on recruitment rules for posts under Federal Government and recommendation for merit based selection 2 263,489 290,368 203,000 256,904 267,000 281,050
Total 665,405 708,928 858,256 726,064 718,000 742,000
Budget by Demands
Demand for Grants Demand No Part of Demand of: Total Demand 2020-21 Related Demand 2020-21
Federal Public Service Commission 1 21 Establishment Division 676,064 676,064
Development Expenditure of Establishment Division 2 150 Establishment Division 74,500 50,000
Total 750,564 726,064
Budget by Inputs
Actual Expenditure Budget Forecas ts
Input 2017-18 2018-19 2019-20 2020-21 2021-22 2022-23
A01 Employee Related Expenses 401,915 418,560 458,685 437,739 451,000 460,950
A03 Operating Expenses 211,151 252,065 336,773 240,026 245,100 258,200
A04 Employees Retirement Benefits 15,116 14,460 417 8,242 8,500 9,000
A05 Grants, Subsidies & Write off Loans 21,127 18,372 29 2,800 3,000 3,200
A06 Transfers 430 214 9 0 0 0
A09 Physical Assets 12,717 1,922 55,283 32,130 5,700 5,850
A13 Repairs & Maintenance 2,947 3,335 7,060 5,127 4,700 4,800
Total 665,405 708,928 858,256 726,064 718,000 742,000
Policy Documents
  • 1 FPSC Ordinance , 1977

Cabinet Secretariat

Page 19

Federal Public Service Commission

Medium-Term Outcome(s)
Outcome 1: Merit based recruitment through Competitive Exam (CSS) and General Recruitment Exam.

Conduct of Competitive Exam (CSS) on annual basis and General Recruitment Exams on quarterly basis throughout the country for recommendation of human resource for public service on merit basis

Output(s)
Output 1 Administrative and logistic support, human resource Office Responsible: FPSC management and Information Technology Support
Brief Rationale: Administrative and Logistics function for recruitment through Competitive Exam. and General Recruitment Exams.
Future Policy Priorities: Holding competitive exams according to the revised syllabus on annual basis and general recruitment exams on monthly basis.
Output 2 Advice on recruitme nt rules for posts under Federal Office Responsible: FPSC
Government and recommendation for merit based selection
Brief Rationale: Recruitment through competitive exam (CSS) against 12 occupational groups for posts in BS-17 and general recruitment for posts in BS-16 and above. Administrative and logistic functions for recruitment (conduct of examinations and pre-selection) throughout the country. FPSC's mandatory function includes giving advice/vetting of recruitment rules for posts under Federal Government and merit based recruitment through Competitive Exam and general recruitment exams.
Future Policy Priorities: Implementation of revised syllabus for Competitive exams (CSS) and Conduct of Competitive Exam on annual basis and General recruitment exams on monthly basis.
Performance Indicators and Targets
Ott Selected Performance Targets Achieved Planned Targets Forecas t Targets
upus Indicators 2017-18 2018-19 2019-20 2020-21 2021-22 2022-23
2. Advice on Framing of recruitment rules 28 39 40 40 40 40
recruitment rules for posts under Federal Number of allocations to be made through Central Superior Services 312 281 290 300 300 300
Government and No. of allocations to be made 1765 1767 1000 1050 1100 1150
recommendation through general recruitment in BS-
for merit based 16-22
selection No. of Exam to be conducted. 20 21 10 26 18 18
Personnel Plan
2017-18 2018-19 2019-20 2020-21 2021-22 2022-23
Grade 20 and above 16 16 14 21 21 21
Grade 16-19 202 202 187 232 232 232
Grade 1-15 351 351 337 379 379 379
Total Regular Posts 569 569 538 632 632 632
Total Contractual Posts (including project posts) 3 3 11 11 11 11
Grand Total 572 572 549 643 643 643
of which Female Employees 28 28 30 32 34 34

Cabinet Secretariat

Page 20

Earthquake Reconstruction and Rehabilitation Authority

Principal Accounting Officer

Chairman, Earthquake Reconstruction and Rehabilitation Authority*

Goal

ERRA is mandated to undertake various Projects of Reconstruction & Rehabilitation in the Earthquake affected areas of KPK & AJK as per the strategy of "Build Back Better".

Budget Information
Budget by Outputs

Rs. '000

Outputs Actual Expenditure 2017-18 2018-19 Budget 2019-20 2020-21 Forecas 2021-22 ts 2022-23
1 Direct Outreach Services, housing, livelihood and social protection 18,787 33,947 26,113 15,668
2 Social Services; health, education, water and sanitation 3,642,996 2,346,573 1,805,057 1,083,034
3 Public Infrastructure Services; Governance, power generation, telecommunication, transportation, tourism 3,336,988 4,119,479 3,168,830 1,901,298
4 Administration and Policy Making / Implementation 302,112 310,701 325,000 273,175
Total 7,300,883 6,810,700 5,325,000 3,273,175
Budget by Demands
Demand for Grants Demand No Part of Demand of: Total Demand 2020-21 Related Demand 2020-21
National Disaster Management Authority 1 12 Cabinet Division 636,462 273,175
Development Expenditure of Cabinet Division 2 148 Cabinet Division 50,882,175 3,000,000
Total 51,518,637 3,273,175
Budget by Inputs
Actual Expenditure Budget Forecas ts
Input s 2017-18 2018-19 2019-20 2020-21 2021-22 2022-23
A01 Employee Related Expenses 192,000 200,000 214,000 175,000
A03 Operating Expenses 7,108,883 6,610,700 5,111,000 3,098,175
Total 7,300,883 6,810,700 5,325,000 3,273,175
Medium-Term Outcome(s) Outcome 1: Provision of quality infrastructure Outcome 2: Improvements in Quality of life

Cabinet Secretariat

Page 21

Earthquake Reconstruction and Rehabilitation Authority

Output(s)

Output 1 Direct Outreach Services, housing, livelihood and social protection
Brief Rationale: Livelihood: Provision of Fund for community identified projects. Out of total number envisaged 1685 strategy projects 1180 have been completed. 505 are at various stages of completion. 70% of Livelihood sector portfolio has been completed. Rs 781.009 Million has been expended. Source: (ERM & Information available with Rehab Dte) Rural Housing: A total number of 635779 houses were surveyed. Total housing units constructed are 510,740. Funds spent so far are Rs 58,895.675 Million. Source: (ERM & Information available with Rehab Dte)
Social Protection: Total Rs 5497.062 Million has been spent on 696,897 beneficiaries. Details are as follows:-
Program: Targeted Vulnerability Surveys (TVS) No. of Beneficiaries: 432,130 Amount Spent (Rs. Million): 40.237 Program: Livelihood Support Cash Grant (LSCGP) No. of Beneficiaries: 225, 753 Amount Spent (Rs. Million): 4474.080 Program: Rural Landless Program (RLP) No. of Beneficiaries: 12,693 Amount Spent (Rs. Million): 951.975 Program: Legal Assistance Program (LAP) No. of Beneficiaries: 26,321 Amount Spent (Rs. Million): 30.77
Out of total number envisaged 4 strategy Programs (Establishment of Women Development Center Distt, Muzaffarabad, Social Welfare Complex, Abbottabad; Blind School, Abbottabad and Social Welfare Complex, Mansehra) have been completed. 100% of sector portfolio has been completed. Source: (ERM & Information available with Rehab Dte)
Future Policy Priorities: 30% of remaining Livelihood portfolio can be undertaken after completion of priority sector. In addition only Subjudice matters viz. Rural housing, Livelihood / Social Protection upon attaining finality shall be considered.
Output 2 Social Services; health, education, water and sanitation
Brief Rationale: Health: Reconstruction of destroyed health facilities in affected areas with an aim to restore health infrastructure which is financially viable, easily accessible to vulnerable population. Out of total number envisaged 320 strategy projects 241 have been completed. 36 are at various stages of completion. 75 Percent of health sector portfolio has been completed. Education: Reconstruction of destroyed educational institutions. Out of total number envisaged 5722 strategy projects 3487 have been completed. 988 are at various stages of completion. 61 Percent of education sector portfolio has been completed. Water & Sanitation (WATSAN): Reconstruction of Water Supply and Sanitation schemes. Out of total number envisaged 4744 strategy projects 4587 have been completed. 157 are at various stages of completion. 97% of WATSAN sector portfolio has been completed. Rs 3155.756 Million has been spent. (Source ERM)
Future Policy Priorities: The remaining portfolio of Education and Health Sector have been assigned priority being less resource intensive, in consultation with PERRA & SERRA, to complete in three years' time frame i.e. FY 2020-21. Strategic choice of priority sectors for completion of remaining portfolio of projects have been taken in view of receipt of inadequate flow of funds& keeping in view the outcome associated with priority sectors. 3% of remaining Watsan portfolio can be undertaken after completion of priority sector projects and upon further rationalization by the stakeholders during the execution of priority sector projects subject to availability of funds. (Source ERM)
Output 3 Public Infrastructure generation, telecommunicatio Services; Governance, power n, transportation, tourism
Brief Rationale: Reconstruction of government buildings, Restoration of electricity supply to pre-earthquake levels and to provide necessary spares and human resources to enhance local capacities, Provision of telecommunication services through mobile phone technology to more than 1.2 million people and reconstruction and retrofitting's of roads and bridges that were damaged during the earthquake. Out of total number envisaged 726 Governance strategy projects 582 have been completed. 99 are at various stages of completion. 80 Percent of Governance sector portfolio has been completed. Out of total number envisaged 18 Power Sector strategy projects 15 have been completed. 83 Percent of Governance sector

Cabinet Secretariat

Page 22

Earthquake Reconstruction and Rehabilitation Authority

Output(s)

Output 3 Public Infrastructure Services; Governance, power generation, telecommunication, transportation, tourism

Brief Rationale: portfolio has been completed. 01 Telecom Sector strategy project was envisaged and has been completed. Out of total number envisaged 301 Transport strategy projects 262 have been completed. 87 Percent of Governance sector portfolio has been completed. (Source ERM) Out of total number envisaged 301 Transport strategy projects 262 have been completed. 87 Percent of Governance sector portfolio has been completed. Future Policy Priorities: Other sectors which are more resource intensive can be targeted after completion of priority sector projects and upon further rationalization by the stakeholders during the execution of priority sector projects subject to availability of funds.

Performance Indicators and Targets

Ott Selected Performance Targets Achieved Planned Targets Forecas t Targets
upus
Indicators 2017-18 2018-19 2019-20 2020-21 2021-22 2022-23
1. Direct Outreach Services, housing, livelihood and social protection No of housing Projects Completed (Livelihood , Social Protection) 225 Housing units Completed 6 Housing units Completed 2
2. Social Services; health, education, water and sanitation No of education facilities constructed (for the year) No of health facilities constructed (for the year) No of water & sanitation facilities constructed (for the year) 151 12 1 144 9 4 219 16 287 13
3. Public Infrastructure Services; Governance, power generation, telecommunication, transportation, tourism No of governance buildings constructed (for the year) N0 of roads constructed (for the year 24 10 7 3 6 4 1 13
4. Administration and Policy Making / Implementation Administration and Policy Making / Implementation 302,112 310,700

Personnel Plan

2017-18 2018-19 2019-20 2020-21 2021-22 2022-23
Grade 20 and above 3 3 7 7
Grade 16-19 43 48 110 11
Grade 1-15 63 54 90 90
Total Regular Posts 109 105 207 108
Total Contractual Posts (including project posts)
Grand Total 109 105 207 108

Cabinet Secretariat

Page 23

Earthquake Reconstruction and Rehabilitation Authority

Personnel Plan

2017-18 2018-19 2019-20 2020-21 2021-22 2022-23
of which Female Employees 1 1 5 6

Cabinet Secretariat

Page 24

Aviation Division

Principal Accounting Officer

Secretary, Aviation Division

Goal

To promote and regulate Civil Aviation activities, to develop an infrastructure for safe, secure, efficient, adequate, economical and properly coordinated civil air transport service in Pakistan.

Budget Information

Budget by Outputs

Rs. '000

Ot t Actual Expenditure Budget Foreca sts
up us 2017-18 2018-19 2019-20 2020-21 2021-22 2022-23
1 Policy formulation and compliance of International Civil Aviation Organisation (ICAO) standards 1,478,166 3,130,240 1,012,000 735,852 846,700 929,000
2 Provision of security to Airports, Aerodromes, Aircrafts and civil Aviation Installations and maintenance of Law & order on Airports 6,762,537 7,151,910 7,424,973 8,243,879 8,924,000 9,299,000
3 Provision of Meteorological expertise and monitoring of Geo Physical activities in the Region 1,202,414 2,002,337 1,566,532 1,498,611 1,435,000 1,480,000
Total 9,443,116 12,284,487 10,003,505 10,478,342 11,205,700 11,708,000

Budget by Demands

Demand for Grants Demand No Total 2020-21
1 Aviation Division 15 103,762
2 Miscellaneous Expenditure of Aviation Division 16 13,090
3 Airports Security Force 17 7,693,000
4 Meteorology 18 1,347,611
5 Development Expenditure of Aviation Division 149 1,320,879
Total 10,478,342

Budget by Inputs

Actual Expenditure Budget Forecas ts
Input s 2017-18 2018-19 2019-20 2020-21 2021-22 2022-23
A01 Employee Related Expenses 6,462,496 5,970,198 7,246,372 7,465,204 7,903,930 8,237,284
A03 Operating Expenses 1,082,328 1,180,665 1,121,058 1,123,280 1,009,349 872,416
A04 Employees Retirement Benefits 63,062 68,414 88,107 110,142 118,192 125,546
A05 Grants, Subsidies & Write off Loans 110,250 97,860 85,023 117,990 257,027 277,560
A06 Transfers 4,121 4,233 2,551 1,860 2,009 2,170
A09 Physical Assets 231,124 382,701 226,007 234,438 267,395 286,853
A12 Civil Works 1,373,721 4,480,628 1,156,931 1,290,035 1,474,115 1,719,415
A13 Repairs & Maintenance 116,014 99,788 77,456 135,393 173,683 186,756

Cabinet Secretariat

Page 25

Aviation Division

Budget by Inputs

Inputs Actual Expe 2017-18 nditure 2018-19 Budg 2019-20 et 2020-21 Foreca 2021-22 sts 2022-23
Total 9,443,116 12,284,487 10,003,505 10,478,342 11,205,700 11,708,000

Organisational Structure

Attached Departments:
  • 1 Pakistan Meteorological (PMD)

  • 2 Airports Security Force (ASF)

Autonomous bodies / Corporations / Authorities
  • 1 Civil Aviation Authority Pakistan

  • 2 Pakistan International Airlines Company Limited (PIACL)

Policy Documents

  • 1 Aviation Policy 2019 https://www.caapakistan.com.pk/upload/AT/NAP-2019.pdf

Medium-Term Outcome(s)

Outcome 1: Uplift of civil aviation industry in the country

Output(s)

Output 1 Policy formulation an Aviation Organisation (ICAO) s d compliance of International Civil tandards Office Responsible: Aviation Division
Brief Rationale: Impact created by the Aviation industry goes way beyond economic benefits. More importantly growth in aviation industry will bring people and countries of the world closer.
Future Policy Priorities: The new policy is cognizant of the challenges that the industry faces and is resolute to undertake bold steps for the enhancement of consumer confidence and growth of the civil aviation industry while staying compliant to the ICAO standards.
Output 2 Provision of security civil Aviation Installations and Airports to Airports, Aerodromes, Aircrafts and maintenance of Law & order on Office Responsible: Airport Security Force
Brief Rationale: To promote Pakistan civil aviation industry by implementing ICAO standards, recommended practices/Govt. policies through specialized skilled force equipped with modern aviation security gadgets, operational readiness and proactive approach.
Future Policy Priorities: Safeguard of civil aviation industry against unlawful interference by adopting counter terrorism measures to prevent criminal activities and maintenance of law and order.
Output 3 Provision of Meteoro Physical activities in the Regio logical expertise and monitoring of Geo n Office Responsible: Pakistan Meteorological Department
Brief Rationale: To monitor local and regional weather regularly and to warn the community/stakeholders about high impact weather which has the potential to disrupt the public life.
Future Policy Priorities: To established flash flood guidance system for Pakistan and SAARC countries. To issue impact base forecasts of severe weather activities, issuance of audio and video forecasts, introduction of automated weather forecast provision system via landline and mobile phones and establishment of forecast verification unit.

Cabinet Secretariat

Page 26

Aviation Division

Performance Indicators and Targets

Ott Selected Performance Targets Achieved Planned Targets Forecas t Targets
upus Indicators 2017-18 2018-19 2019-20 2020-21 2021-22 2022-23
1. Policy formulation and compliance of International Civil Aviation Percentage completion of Gwadar airport construction (%) 30% 40% 30%
Organisation (ICAO) standards
2. Provision of security to Airports, Number of security audits to be conducted 33 45 180 184 184 184
Aerodromes, Aircrafts and civil Aviation Average Time to resolve the issues (Hours) without delay without delay without delay without delay without delay without delay
Installations and maintenance of Number of trainings to be conducted for all cadres 32 45 30 50 50 50
Law & order on Airports Number of Reported Hazards, Accidents and incidents 776 567 1024
Joint Mock Exercises (Numbers) 49 47 669 700 700 700
QSEs (Number) 1090 710 13 10 10 10
3. Provision of Meteorological expertise and Percentage accuracy of warnings related to weather phenomena (Heavy rains/Floods, Droughts) 82% 90% 90% 85% 85% 85%
monitoring of Geo Physical activities Percentage accuracy of forecast 84% 90% 90% 90% 90% 90%
in the Region Number of research studies to be conducted 15 15 15 15 17 17
No. of publication in HEC recognized national/International Journals 17 17 20 20 25 25

Personnel Plan

2017-18 2018-19 2019-20 2020-21 2021-22 2022-23
Grade 20 and above 15 17 21 22 22 22
Grade 16-19 1,323 1,321 1,643 1,870 1,960 2,062
Grade 1-15 12,888 12,783 15,127 16,436 17,350 18,392
Total Regular Posts 14,226 14,121 16,791 18,328 19,332 20,476
Total Contractual Posts (including project posts) 36 63 63 63 63 63
Grand Total 14,262 14,184 16,854 18,391 19,395 20,539
of which Female Employees 1,142 1,520 1,522 1,655 1,765 1,884

Strategic Initiatives (selected key projects)

Rs. '000

Estimated Completion Expenditure Budget Forecast
Selected Projects Total Cost (as per latest PC1) Date (as per latest PC1) 2019 up to June 2019-20 2020-21 2021-22 2022-23

Output 1: Policy formulation and compliance of International Civil Aviation Organisation (ICAO) standards

Cabinet Secretariat

Page 27

Aviation Division

Strategic Initiatives (selected key projects)

Rs. '000

Estimated Completion Expenditure Budget Forecast
Selected Projects Total Cost Date up to June
(as per latest PC1) (as per latest PC1) 2019 2019-20 2020-21 2021-22 2022-23
New Gwadar International Airport 1 58,377,000 Jun 2022 1,331,000 230,000 419,000
Output 2: Provision of security to Airpo Key Milestone 2020-21: TEST rts, Aerodromes, Ai The Project was init 2015 with the Cost of the project will be also in process for rcrafts and civil Aviation Installations ially approved as PSDP in 2010 with co of 22,247 million. Now project is part of determined upon submission of design approval from CDWP/ECNEC and maintenanc st of Rs.7,500 Milli CPEC and being fi by the Chinese si e of Law & orde on and revised P nanced by China de. PC-I Revision r on Airports C-I was approved in under CPEC grant. -II of Rs.58.377 Billio Cost n is
Construction of 2x Double Story Barrack with provision of third story for Corporal to Inspectors and Assistant Director along with separate Mess and allied facilities Recreation Hall at Quetta Airport 1 Output 3: Provision of Meteorological e Key Milestone 2020-21: TEST 167,581 xpertise and monit To provide better liv Jun 2022 oring of Geo Physi ing accommodation 0 cal activities in the for ASF personnel 30,000 Region at ASF camp. 90,000 47,581
Installation of Weather Surveillance Radar at Multan in the Islamic Republic of Pakistan 1 1,580,000 Jun 2022 9,000 30,000 55,000 1,804,650
Key Milestone 2020-21: 1. A/P opened to N 2. Efforts made to a 3. Procurement of F BP for Banking Arra cquire land urniture and Fixtur ngement. Payment e and IT Equipment, made to NBP. etc. complete. Pa yment against ten der in process.

Cabinet Secretariat

Page 28

Capital Administration and Development Division

Principal Accounting Officer

Secretary, Capital Administration and Development Division

Goal

Capital Administration & Development Division shall execute all functions previously performed by the abolished Ministries/Divisions within the jurisdiction of the Federal Capital Area. All such functions of the Division are multifarious capturing a range of the subjects like health, social welfare, education, rehabilitation of persons with disabilities, population welfare etc.

Budget Information

Budget by Outputs

Rs. '000

Ott Actual Expenditure Budget Forecas ts
upus 2017-18 2018-19 2019-20 2020-21 2021-22 2022-23
Administrative Services 1 263,491
Total 263,491
Budget by Inputs
Actual Expenditure Budget Forecas ts
Input
2017-18 2018-19 2019-20 2020-21 2021-22 2022-23
A01 Employee Related Expenses 163,285
A02 Project Pre-Investment Analysis
A03 Operating Expenses 29,990
A04 Employees Retirement Benefits 5,757
A05 Grants, Subsidies & Write off Loans 6,500
A06 Transfers 2,211
A09 Physical Assets 52,249
A12 Civil Works
A13 Repairs & Maintenance 3,499
Total 263,491

Personnel Plan

2017-18 2018-19 2019-20 2020-21 2021-22 2022-23
Grade 20 and above
Grade 16-19
Grade 1-15
Total Regular Posts

Total Contractual Posts (including project posts)

Grand Total

of which Female Employees

Cabinet Secretariat

Page 29

Establishment Division

Principal Accounting Officer

Secretary, Establishment Division

Goal

Fostering excellence in the civil service by ensuring merit based appointments, postings and promotions, capacity building through trainings, introduction of modern management techniques and technology, undertaking governance through institutions and systems and deconcentration of power through effective decentralization.

Budget Information

Budget by Outputs

Rs. '000

Actual Expenditure Budget Forecas ts
Outputs 2017-18 2018-19 2019-20 2020-21 2021-22 2022-23
1 Policy formulation and implementation 1,116,446 1,206,800 1,232,823 1,281,699 1,350,112 1,450,112
2 Educational and Vocational 191,230 189,660 196,392 194,330 204,750 210,750
3 Pre and In-Service training of civil servants. Training infrastructure and management course development for civil servants 291,179 292,377 303,019 318,445 374,441 375,441
4 Research in Administrative Policies and Improvement in facilities provided to Civil Servants by the Federal Government 64,881 71,425 72,004 75,147 80,145 81,145
5 Sports, Recreational and Cultural 73,265 81,833 86,837 90,004 95,676 96,676
6 Relief and Rehabilitation 15,665 20,066 13,300 13,200 13,860 14,860
7 Women Hostel and Day Care Centre 7,146 9,181 8,612 8,650 9,329 10,329
8 Financial Relief to incapacitated, retired employees and issuance of benevolent funds, marriage grants, farewell grants and educational stipends 2,533,212 2,955,036 3,296,000 3,265,111 3,361,367 3,365,367
9 Rural Development support services 181,702 199,946 188,259 193,678 206,319 208,319
Total 4,474,726 5,026,324 5,397,246 5,440,264 5,696,000 5,813,000
Budget by Demands
Demand for Grants Demand No Total
2020-21
1 Establishment Division 19 1,160,022
2 Other Expenditure of Establishment Division 20 4,280,242
Total 5,440,264

Budget by Inputs

I Actual Expenditure Budget Forecas ts
nput 2017-18 2018-19 2019-20 2020-21 2021-22 2022-23
A01 Employee Related Expenses 1,277,226 1,334,938 1,337,850 1,415,229 1,460,725 1,522,542
A02 Project Pre-Investment Analysis 0 0 1 1 1 1

Cabinet Secretariat

Page 30

Establishment Division

Budget by Inputs

Actual Expenditure Budget Forecas ts
Input 2017-18 2018-19 2019-20 2020-21 2021-22 2022-23
A03 Operating Expenses 414,027 417,250 483,733 485,861 538,365 549,280
A04 Employees Retirement Benefits 47,933 62,791 56,822 50,732 52,758 55,300
A05 Grants, Subsidies & Write off Loans 58,390 124,376 77,352 72,689 75,578 75,681
A06 Transfers 2,658,876 3,060,862 3,408,009 3,373,412 3,501,603 3,540,583
A09 Physical Assets 7,392 14,564 14,453 10,058 30,964 32,613
A12 Civil Works 0 0 1 0 0 0
A13 Repairs & Maintenance 10,882 11,543 19,025 32,282 36,007 37,000
Total 4,474,726 5,026,324 5,397,246 5,440,264 5,696,000 5,813,000

Organisational Structure

Attached Departments:
  • 1 Staff Welfare Organization (SWO), Islamabad.

  • 2 Akhtar Hameed Khan, National Centre for Rural Development (AHK NCRD), Islamabad.

Autonomous bodies / Corporations / Authorities
  • 1 Pakistan Academy for Rural Development (PARD), Peshawar.

  • 2 Federal Employees Benevolent & Group Insurance Fund (FEB & GIF), Islamabad.

  • 3 National School of Public Policy 4 Civil Services Academy

Policy Documents

  • 1 Change in promotion Policy-Forfeiture of Promotion rights by senior officers not availing nominations for mandatory training twice

  • 2 Change in Rotation Policy for DMG/PSP

  • 3 Counting of Service rendered against higher posts under Section 10

  • 4 Inter provincial transfer policies

  • 5 Promotion policy grant of exemption from training

  • 6 Revision of policy for grant of BS21 and BS22 to Technical-Professional officers on account of Meritorious Services

  • 7 Induction in Secretariat Group as Joint Secretary BS-20

  • 8 Mechanism to Ensure Merit Based Recruitment in the Ministries / Divisions / Sub-Ordinate Offices / Autonomous / Semi-Autonomous Bodies / Corporations / Companies / Authorities

  • 9 Occupational Groups and Services (Promotion, Training & Seniority) Rules, 1990

  • 10 Posting of married females at place of husband

  • 11 Posting of unmarried females at the place of residence of parents/family

  • 12 Reservation of 10 % quota for women employment

Medium-Term Outcome(s)

Outcome 1: Improvement in Human Resource Management in Public Service

Output(s) Output 1 Policy formulation and implementation

Office Responsible: Establishment Division (Main), Human Resources Management Policy Reforms Cell, Staff Welfare

Organization

Brief Rationale:

Human Resource Management, Financial & General Administration, Coordination and Parliamentary Business of the

Cabinet Secretariat

Page 31

Establishment Division

Output(s)

Output 1 Policy formulation a Brief Rationale: nd implementation Establishment Division. Personnel matters of Office Management Group (OMG) and to act as Financial Advisor to the Finance Division. Office Responsible: Establishment Division (Main), Human Resources Management Policy Reforms Cell, Staff Welfare Organization
Future Policy Priorities: To create a modern, effective, responsive, capable and motivated public service based on an institutionalized merit system operating within the ambit of law and rules.
Output 2 Educational and Voc ational Office Responsible: Staff Welfare Organization
Brief Rationale: The educational and vocational facilities are provided to the dependents of the Federal Government Employees.
Future Policy Priorities: The training facilities are planned to be extended to the maximum beneficiaries
Output 3 Pre and In-Service tr infrastructure and manageme aining of civil servants. Training nt course development for civil servants Office Responsible: Management Services Wing, Secretariat Training Institute
Brief Rationale: 24 courses of three day to one-month duration for officers in BS-17 to BS-19 and 84 common/IT courses of one week in BS-1 to 16 and BS-17-19 and to provided free management consultancy to Ministries/Division to overcome their various management related issue.
Future Policy Priorities: Preference would be given to quality rather than quantity and to enhance the efficiency and effectiveness of the Government Officers in running business of Federal Government Organizations.
Output 4 Research in Adminis facilities provided to Civil Ser trative Policies and Improvement in vants by the Federal Government Office Responsible: Pakistan Public Administration Research Centre
Brief Rationale: Census of Federal Government employees and employees of corporation of Federal Government, printing & publication of books containing rules & regulations applicable of Federal Government Servants and administration & research & simplification of forms S. Series.
Output 5 Sports, Recreational and Cultural Office Responsible: Staff Welfare Organizaion
Brief Rationale: The facilities for sports recreation and cultural activities are provided to the dependents of the Federal Government Employees
Future Policy Priorities: Sports recreational and cultural activities are planned to be extended to the maximum beneficiaries
Output 6 Relief and Rehabilita tion Office Responsible: Staff Welfare Organization
Brief Rationale: The relief and rehabilitation facilities are provided to the Federal Government Employees and their dependents
Future Policy Priorities: Relief and rehabilitation are planned to be extended to the maximum beneficiaries.
Output 7 Women Hostel and D ay Care Centre Office Responsible: Staff Welfare Organization
Brief Rationale: Future Policy Priorities: The facilities of Women hostel and day care centers are provided to the female employees of Federal Government Employees Women Hostel and day care centers are planned to be extended to the maximum beneficiaries.
Output 8 Financial Relief to in capacitated, retired employees and Office Responsible: Board of Trustees, Federal Employees
issuance of benevolent funds educational stipends , marriage grants, farewell grants and Benevolent & Group Insurance Fund
Brief Rationale: To provided grants to Federal Government Employees on account of sum assured to the bereaved families of deceased employees as per FEB & GIF Act, 1969 & Rules, 1972.

Cabinet Secretariat

Page 32

Establishment Division

Output(s) Output 8 Financial Relief to incapacitated, retired employees and Office Responsible: Board of Trustees, Federal Employees issuance of benevolent funds, marriage grants, farewell grants and Benevolent & Group Insurance Fund educational stipends

Future Policy Priorities: Future priority to provide immediate relief to the employees and their family members as and when claims are received, as per provision FEB & GIF Act, 1969 and rules made there under.

Output 9 Rural Development support services

Office Responsible: Pakistan Academy for Rural Development & Akhtar Hameed Khan National Centre for Rural Development.

Brief Rationale: To impart in-service training to the administrators in development process with special reference to rural development, Socioeconomic empowerment of rural and the under-privileged for sustainable development. Conduct research in the field of rural development and its administration in order to make the training realistic and meaningful

Future Policy Priorities: Experiment with new techniques of rural development by undertaking actions on research projects and after experimenting, pass them on to the concerned departments.

Performance Indicators and Targets

Ott Selected Performance Targets Achieved Planned Targets Forecas t Targets
upus Indicators 2017-18 2018-19 2019-20 2020-21 2021-22 2022-23
2. Educational and Vocational Number of beneficiaries for vocational trainings 3644 4346 4450 4600 4700 4800
Number of beneficiaries for educational stipends 50795 46748 50000 55000 56000 56500
Number of female dependents of the employees trained at Ladies Industrial Homes 2322 2075 2200 2400 2450 2500
Number of library memberships 1913 1718 1900 2000 2100 2200
3. Pre and In- Service training of Number of persons to be trained in various functional subjects 3598 3600 3500 3575 3575 3575
civil servants. Training infrastructure and management Pre-service Specialized Training Courses attended (number of participants) 74 98 75 75 75 75
course development for civil servants Number of Management studies/periodical reviews/staff reviews/status determination of organization/job analysis exercise/re-designation upgradation of posts 130 235 119 119 119 119
Number of areas for consultancy services under management service wing 20 12 15 16 17 17
4. Research in Administrative Policies and Number of Publication (Annual Statistical of Federal Government Employees) 1 1 1 1 1 1
Improvement in facilities provided to Civil Servants by the Federal Government Number of Publication (Annual Statistical Bulletin of employees (Autonomous/Semi-Autonomous Bodies and Corporation under the Federal Government) 1 2 2 2 2 2

Cabinet Secretariat

Page 33

Establishment Division

Performance Indicators and Targets

Outputs Selected Performance Targets Achieved Planned Targets Forecas t Targets
Indicators 2017-18 2018-19 2019-20 2020-21 2021-22 2022-23
Number of Publication regarding manual of Pension Procedures 1 1 1 1
5. Sports, Recreational and Number of community centre memberships offered 4141 1873 2000 2400 2600 2650
Cultural Number of Quranic classes at community centres 887 831 890 940 950 1000
Number of beneficiaries from the Sports grants to clubs 2244 200 300 400 500 600
Number of beneficiaries for Holiday Homes 3371 3118 3350 3400 3450 3500
6. Relief and Rehabilitation Number of beneficiaries for Relief Fund 2261 1505 1600 1650 1700 1800
Number of beneficiaries for Rehabilitation Aid 258 179 210 240 300 325
Number of beneficiaries of Ambulance / mortuary van and coaster service 1134 1307 1400 1500 1550 1600
7. Women Hostel and Day Care Number of children availing day care facilities 33 39 50 55 60 65
Centre Number of women to be accommodated in hostels 58 48 55 65 75 80
8. Financial Relief to incapacitated, retired employees and issuance of benevolent funds, marriage grants, farewell grants and educational stipends Number of beneficiaries (sum assured to the bereaved families of deceased employees) 43023 42734 42718 45420 46329 47255
9. Rural Development support services Number of officers to be trained under Pakistan Academy of Rural Development 2835 1100 1150 800 850 900
Number of domestic training courses conducted by Akhtar Hameed Khan, NCRD. 36 42 27 26 26 26
Number of international training courses conducted by Akhtar Hameed Khan, NCRD. 2 2 2 2 2 2

Personnel Plan

2017-18 2018-19 2019-20 2020-21 2021-22 2022-23
Grade 20 and above 23 27 24 26 26 26
Grade 16-19 375 431 471 406 393 393
Grade 1-15 1,173 1,257 1,334 935 923 923

Cabinet Secretariat

Page 34

Establishment Division

Personnel Plan

2017-18 2018-19 2019-20 2020-21 2021-22 2022-23
Total Regular Posts 1,571 1,715 1,829 1,367 1,342 1,342
Total Contractual Posts (including project posts) 62 44 37 33 33 33
Grand Total 1,633 1,759 1,866 1,400 1,375 1,375
of which Female Employees 148 115 134 71 68 68

Cabinet Secretariat

Page 35

National School of Public Policy

Principal Accounting Officer

Rector, National School of Public Policy

Goal

Perpetual quest towards attainment of improved governance, effective service delivery and effort to build capacity in Pakistan in the different areas of nation building, Governance & Leadership, Economy, Security, Sustainable Energy, Education, Health and Stabilization

Budget Information

Budget by Outputs

Rs. '000

Oututs Actual Expenditure Budget Forecas ts
p 2017-18 2018-19 2019-20 2020-21 2021-22 2022-23
Post induction-mandatory management 1 997,948 986,500 1,112,354 1,140,570 1,152,000 1,181,000
trainings for civil servants
Total 997,948 986,500 1,112,354 1,140,570 1,152,000 1,181,000

Budget by Demands

Demand for Grants Demand No Part of Demand of: Total Demand 2020-21 Related Demand 2020-21
National School of Public Policy 1 22 Establishment Division 1,116,070 1,116,070
Development Expenditure of Establishment Division 2 150 Establishment Division 74,500 24,500
Total 1,190,570 1,140,570

Budget by Inputs

Actual Expenditure Budget Foreca sts
Input 2017-18 2018-19 2019-20 2020-21 2021-22 2022-23
A01 Employee Related Expenses 833,213 860,000 943,144 1,006,344 1,027,000 1,053,000
A03 Operating Expenses 154,376 126,500 148,000 134,226 125,000 128,000
A09 Physical Assets 0 20,210
A12 Civil Works 10,359
A13 Repairs & Maintenance 0 1,000
Total 997,948 986,500 1,112,354 1,140,570 1,152,000 1,181,000

Policy Documents

  • 1 National School of Public Policy Ordinance, 2002 No.XCIX of 2002 (Amendment) 2017

  • 2 National School of Public Policy (Amendment) Act, 2010

  • 3 National School of Public Policy Ordinance, 2002 (No.XCIX of 2002)

Medium-Term Outcome(s) Outcome 1: Administrative Management Training of Civil Servants belonging to Federal / Provincial Governments and Public Sector Organizations (BS-20 Officers, BS-19 Officers, BS-18 Officers)

Cabinet Secretariat

Page 36

National School of Public Policy

Output(s) Output 1 Post induction-mandatory management trainings for civil servants

Office Responsible: National School of Public Policy (NSPP) and National Institute(s) of Management, Islamabad, Lahore, Karachi, Peshawar and Quetta

Brief Rationale: To develop participants' knowledge, improve attitude & leadership abilities and to develop skills & methods of policy formulation / implementation for continuous improvement of governance at National / Provincial levels.

Future Policy Priorities: To accomplish the mandate and training of at least 850 officers per year

Performance Indicators and Targets

Ott Selected Performance Targets Achieved Planned Targets Forecas t Targets
upus Indicators 2017-18 2018-19 2019-20 2020-21 2021-22 2022-23
1. Post induction- Number of officers to be trained in 122 113 130 130 130 130
mandatory - BS-20
management trainings for civil servants Number of officers to be trained in - BS-19 Number of officers to be trained in 325 389 310 397 350 450 350 450 350 450 350 450
- BS-18

Personnel Plan

2017-18 2018-19 2019-20 2020-21 2021-22 2022-23
Grade 20 and above 32 29 35 44 44 44
Grade 16-19 124 151 156 183 183 183
Grade 1-15 655 637 451 596 596 596
Total Regular Posts 811 817 642 823 823 823
Total Contractual Posts (including project posts) 208 208 208 208
Grand Total 811 817 850 1,031 1,031 1,031
of which Female Employees 32 45 45 55 55 55

Cabinet Secretariat

Page 37

National Security Division

Principal Accounting Officer

Secretary National Security Division

Goal

To enhance and institutionalize consensual decision making on national security issues and coordinate effective implementation

Budget Information

Budget by Outputs

Bu get by Outputs Rs. '000
Outputs Actual Expenditure Budget Forecas ts
2017-18 2018-19 2019-20 2020-21 2021-22 2022-23
1 A comprehensive national security policy. Collective thinking on key national security issues. Better informed public and key stake holders on national security issues. Improved relation with counterpart agencies in other countries 43,056 39,415 51,000 52,649 59,000 63,000
2 Conducting research and analysis - (preparation of Policy notes and recommendations, convene / participation in policy dialogues, Review of Policy / Strategy documents, Participation / Briefing NSC meetings and PM as demanded, Liaison with Ministries / Division, Consultancy and Seminars in the relevant field.) 40,128 46,000 50,000
Total 43,056 39,415 51,000 92,777 105,000 113,000
Budget by Demands
Demand for Grants Demand No Total
2020-21
1 National Security Division 24 92,777
Total 92,777

Budget by Inputs

Actual Expenditure Budget Forecas ts
Input
2017-18 2018-19 2019-20 2020-21 2021-22 2022-23
A01 Employee Related Expenses 29,638 26,166 34,000 72,434 80,000 84,950
A03 Operating Expenses 11,485 8,365 15,092 16,383 18,700 20,500
A04 Employees Retirement Benefits 0 4,413 2 2,700 2,750 2,800
A05 Grants, Subsidies & Write off Loans 0 0 2 0 0 0
A06 Transfers 836 86 1 0 0 0
A09 Physical Assets 389 21 801 466 2,175 3,100
A13 Repairs & Maintenance 708 364 1,102 794 1,375 1,650

Cabinet Secretariat

Page 38

National Security Division

Budget by Inputs

Inputs Actual Expen 2017-18 diture 2018-19 Budget 2019-20 2020-21 Forecas 2021-22 ts 2022-23
Total 43,056 39,415 51,000 92,777 105,000 113,000

Medium-Term Outcome(s) Outcome 1: Improved security situation in the country

Output(s) Output 1 A comprehensive national security policy. Collective thinking Office Responsible: National Security Division on key national security issues. Better informed public and key stake holders on national security issues. Improved relation with counterpart agencies in other countries

Brief Rationale:

Serve as Secretariat to the National Security Committee

Future Policy Priorities: Formulation and implementation of Comprehensive National Security Policy

Output 2 Conducting research and analysis - (preparation of Policy notes and recommendations, convene / participation in policy dialogues, Review of Policy / Strategy documents, Participation / Briefing NSC meetings and PM as demanded, Liaison with Ministries / Division, Consultancy and Seminars in the relevant field.)

Office Responsible: Strategic Policy Planning Cell (NSD)

Brief Rationale: Serve as Cell for research and analysis Future Policy Priorities: Conduct meetings of Policy, Strategy, briefing NSC & PM as demanded Policy Dialogue, Review Policy Strategy Liaison with Ministries & Consultancy

Performance Indicators and Targets

Otts Selected Performance Targets Achieved Planned Targets Forecas t Targets
upu
Indicators 2017-18 2018-19 2019-20 2020-21 2021-22 2022-23
1. A comprehensive national security Formulation, approval and issuance of a comprehensive National Security Policy 40% 60% 90% 80% 90% 100%
policy. Collective thinking on key national security issues. Better informed public and Implementation of National Security Policy Midterm review of National Security Policy 25% 10% 50% 20% 60% 25% 70% 40% 80% 60% 90% 70%
key stake holders on national security issues. Improved relation with Establish an inclusive and broad based post policy discourse in key areas of National security policy 18% 50% 75% 60% 70% 80%
counterpart agencies in other countries Seminars/Conferences to explore ways and means of implementing issues raised in NSP midterm review 50% 50% 55% 70% 80% 90%
Maintain a minimum frequency of 18 NSC 04 NSC Subject to Subject to Subject to Subject to

Cabinet Secretariat

Page 39

National Security Division

Performance Indicators and Targets

Oututs Selected Performance Targets Achieved Planned Targets Forecast Targets
p Indicators 2017-18 2018-19 2019-20 2020-21 2021-22 2022-23
National Security Committee meetings Establish the sub committees mechanism as an integral part of NSP meeting held 50% Meetings Held 40% convey of meeting by PM/Chairman National Security Committee 55% convey of meeting by PM/Chairman National Security Committee 50% convey of meeting by PM/Chairman National Security Committee 60% convey of meeting by PM/Chairman National Security Committee 70%
2. Conducting research and Conduct Research analysis on National Security issues 30% 60% 70% 80%
analysis - (preparation of Policy notes and recommendations, Prepared Policy Notes on different issue including covid-19 strategy 20% 60% 80% 90%
convene / participation in Convene meeting on Policy dialogues 30% 60% 80% 90%
policy dialogues, Review of Policy / Strategy Once Once Once Once
Review of Policy / documents approved approved approved approved
Strategy documents, Participation / Participation / Briefing NSC meetings and PM as demanded 100% 100% 100% 100%
Briefing NSC Liaison with Ministries / Division 60% 80% 90% 100%
meetings and PM as demanded, Liaison with Ministries / Division, Consultancy and Seminars in the relevant field.) Consultancy and Seminars in the relevant field 60% 70% 90%

Personnel Plan

2017-18 2018-19 2019-20 2020-21 2021-22 2022-23
Grade 20 and above 4 4 4 4 4 4
Grade 16-19 6 9 9 9 9 9
Grade 1-15 15 19 19 19 19 19
Total Regular Posts 25 32 32 32 32 32
Total Contractual Posts (including project posts) 17 30 30
Grand Total 25 32 32 49 62 62
of which Female Employees 1 3 3

Cabinet Secretariat

Page 40

Prime Minister's Office (Public)

Principal Accounting Officer

Secretary to the Prime Minister

Goal

Smooth functioning of the Prime Minister's Office according to Rules of Business

Budget Information

Budget by Outputs

Budget by Outputs Rs. '000
Oututs Actual Expenditure Budget Foreca sts
p 2017-18 2018-19 2019-20 2020-21 2021-22 2022-23
Administrative services 1 404,615 298,670 474,000 474,000 520,000 534,000
Total 404,615 298,670 474,000 474,000 520,000 534,000
Demand for Grants udget by Demands Demand No Total
2020-21
Prime Minister'S Office (Public) 1 11 474,000
Total 474,000

Budget by Demands

Budget by Inputs

Actual Expenditure Budget Forecas ts
Input 2017-18 2018-19 2019-20 2020-21 2021-22 2022-23
A01 Employee Related Expenses 277,001 247,435 407,000 395,500 420,000 425,000
A03 Operating Expenses 33,119 40,083 46,399 56,528 69,000 72,000
A04 Employees Retirement Benefits 3,233 7,049 7,000 7,500 15,000 17,000
A05 Grants, Subsidies & Write off Loans 87,465 900 8,300 8,300 9,000 10,000
A06 Transfers 1,299 1,095 1 0
A09 Physical Assets 381 38 1,200 1,472 2,000 3,000
A13 Repairs & Maintenance 2,117 2,070 4,100 4,700 5,000 7,000
Total 404,615 298,670 474,000 474,000 520,000 534,000

Medium-Term Outcome(s) Outcome 1: Improved Governance

Personnel Plan

2017-18 2018-19 2019-20 2020-21 2021-22 2022-23
Grade 20 and above 7 12 15 15 15 15
Grade 16-19 88 90 110 110 110 110
Grade 1-15 116 112 131 131 131 131
Total Regular Posts 211 214 256 256 256 256

Cabinet Secretariat

Page 41

Prime Minister's Office (Public)

Personnel Plan

2017-18 2018-19 2019-20 2020-21 2021-22 2022-23
Total Contractual Posts (including project posts) 13 9 31 31 31 31
Grand Total 224 223 287 287 287 287
of which Female Employees 12 6 7 7 7 7

Cabinet Secretariat

Page 42

Prime Minister's Office (Internal)

Principal Accounting Officer

Military Secretary to the Prime Minister's Office (Internal)

Goal

Efficient and smooth functioning of the Prime Minister's Office according to rules of business

Budget Information

Budget by Outputs

Rs. '000
Out uts Actual Expenditure Budget Forecas ts
p 2017-18 2018-19 2019-20 2020-21 2021-22 2022-23
1 Administrative Services 245,270 203,375 218,441 232,630 246,418 260,740
2 Reception Services 153,798 105,373 93,853 90,399 115,000 118,000
3 Estate Gardens Establishment Services 36,761 27,099 24,816 26,265 28,580 30,005
4 Travel and conveyance services 61,210 24,238 39,700 27,872 53,897 57,445
5 Health services 11,246 8,203 12,068 11,834 14,105 14,810
Total 508,284 368,288 388,878 389,000 458,000 481,000

Budget by Demands

Demand for Grants Demand No Total 2020-21
Prime Minister'S Office (Internal) 1 10 389,000
Total 389,000

Budget by Inputs

Actual Expenditure Budget Forecas ts
Input 2017-18 2018-19 2019-20 2020-21 2021-22 2022-23
A01 Employee Related Expenses 344,282 288,863 284,438 291,843 343,858 367,000
A03 Operating Expenses 69,633 50,828 75,417 70,576 75,380 75,000
A04 Employees Retirement Benefits 4,726 3,963 3,865 5,930 6,262 6,500
A05 Grants, Subsidies & Write off Loans 20,300 10,600 10,001 10,100 12,500 12,500
A06 Transfers 31,368 9,417 4 0 0 0
A09 Physical Assets 25,298 1,164 2,403 2,501 4,000 4,000
A13 Repairs & Maintenance 12,677 3,453 12,750 8,050 16,000 16,000
Total 508,284 368,288 388,878 389,000 458,000 481,000

Medium-Term Outcome(s) Outcome 1: Improved Governance

Cabinet Secretariat

Page 43

Prime Minister's Office (Internal)

Output(s)

Output 1 Administrative Services Office Responsible: PM Office(Internal)
Brief Rationale: Pay & Allowances to Office of Prime Minister's Office (I rs / Ministerial Establis nternal) hment, Household Establishment and other expenses for the smooth function ing
Output 2 Reception Service s Office Responsible: PM Office(Internal)
Brief Rationale: Official receptions to foreign dignitaries as well as official guest of Prime Minister
Output 3 Estate Gardens Establishment Services Office Responsible: PM Office(Internal)
Brief Rationale: Pay & Allowances to establishment of the garden and other expenses for the maintenance of State Garden.
Output 4 Travel and convey ance services Office Responsible: PM Office(Internal)
Brief Rationale: Pay & Allowances to Gara includes Miscellaneous tou ge Establishment and r expenses. other expenses on maintenance of Ga rage motor vehicles. Further its also
Output 5 Health services Office Responsible: PM Office(Internal)
Brief Rationale: ersonnel Plan Pay & Allowances to Dispe House Dispensary. nsary Staff. Medical re -imbursement and other expenses for the maintenance of Prime Minister's
2017-18 2018-19 2019-20 2020-21 2021-22 2022-23
Grade 20 and above 1 2 2 2 2 2
Grade 16-19 34 48 56 54 54 54
Grade 1-15 479 304 352 345 345 345
Total Regular Posts 514 354 410 401 401 401
Total Contractual Posts (including project posts)
Grand Total 514 354 410 401 401 401
of which Female Employees 22 15 15 16 16 16

Personnel Plan

Cabinet Secretariat

Page 44

Board of Investment

Principal Accounting Officer

Secretary, Board of Investment

Goal

Promoting domestic and foreign investment to enhance Pakistan's economic development. Increase in investment to GDP from 5.5% (2019-20) to 20% (2020-21).

Budget Information

Budget by Outputs

Rs. '000

Oututs Actual Expenditure Budget Forecas ts
p 2017-18 2018-19 2019-20 2020-21 2021-22 2022-23
Investment advisory and facilitation 1 264,634 322,137 380,000 343,983 369,600 292,000
services
Total 264,634 322,137 380,000 343,983 369,600 292,000

Budget by Demands

Demand for Grants Demand No Part of Demand of: Total Demand 2020-21 Related Demand 2020-21
Board of Investment 1 13 Cabinet Division 263,983 263,983
Development Expenditure of Cabinet Division 2 148 Cabinet Division 50,882,175 80,000
Total 51,146,158 343,983

Budget by Inputs

Actual Expenditure Budget Forecas ts
Input 2017-18 2018-19 2019-20 2020-21 2021-22 2022-23
A01 Employee Related Expenses 172,800 181,594 229,702 226,649 236,032 210,000
A03 Operating Expenses 69,652 81,841 129,223 101,336 111,450 74,000
A04 Employees Retirement Benefits 3,743 3,701 2,921 4,100 3,000 2,000
A05 Grants, Subsidies & Write off Loans 11,900 5,440 7,512 2,900 3,000 2,000
A06 Transfers 1,579 1,650 6 2 0 0
A09 Physical Assets 658 40,828 4,837 3,806 4,202 1,000
A13 Repairs & Maintenance 4,302 7,083 5,799 5,190 11,916 3,000
Total 264,634 322,137 380,000 343,983 369,600 292,000

Policy Documents

  • 1 Investment Policy 2013

  • 2 Foreign Direct Investment Strategy 2013-17

  • 3 Special Export Zones Act 2012

  • 4 Special Export Zones Rules 2013

Medium-Term Outcome(s) Outcome 1: Improved investment climate for domestic and foreign investments in Pakistan.

Cabinet Secretariat

Page 45

Board of Investment

Improvement in Pakistan's rank on Ease of Doing Business index by 10 points annually (current rank: 128), supported by the coordination and facilitation role of the Board of Investment.

Output(s)

Output 1 Investment advisory and facilitation services

Office Responsible: Office of the Director

Brief Rationale: To make Pakistan attractive for domestic and foreign investors

Future Policy Priorities: To simplify the procedures, reduce time/cost for ease of doing business to attract the foreign/ local investment in the country. Pak-China Economic Corridor which spreads from Khunjerab to Gwadar which will promote regional trade with China, South Asia, Central Asia and Middle East countries. This corridor will provide a link to deliver goods to the international markets through the Gwadar port and generate investment & business activities in the country. Special Economic Zones Act promulgated in 2012. The purpose of SEZs is to facilitate domestic and foreign investors to invest in the manufacturing sectors of the country.

Performance Indicators and Targets

Outputs Selected Performance Targets Achieved Planned Targets Forecas t Targets
Indicators 2017-18 2018-19 2019-20 2020-21 2021-22 2022-23
1. Investment advisory and facilitation services Reduction in time to respond to investor's queries through improvements in website and communications 5 days 2 weeks 1 week 3 days 4 days 3 days
Designate BOI coordinators in key ministries 15 5 10 10 12 10
Reduction in time taken to issue process permissions to companies to open branch/liaison 07 weeks 07 weeks 07 weeks 07 weeks 07 weeks 07 weeks
Grant permissions to foreign companies to open branch / liaison offices 46 60 80 90 100 90
Recommendation of work visas to expatriates working in foreign and local companies in Pakistan 2624 2850 2000 2100 2200 2000
Formulation of model BIT in consultation with all stakeholders Not achieved 1 nil 1 nil nil
Review of BITs on basis of new model - 10 nil 5 5 5
Finalization of MOUs with foreign friendly countries Under process 4 nil 3 3 2
Pre-Feasibility studies for locations along China-Pakistan economic corridor 05 4 1 - - -
Review and amendments of SEZ act 2012 - 1 1 - - -
Grant of status of Special Economic Zone (SEZ) 1 2 5 3 3 3
Domestic seminars to promote SEZs 10 1 4 4 4 6
Conferences & Seminars (Nos.) (International / Local) 12 12 12 12 10 10
Hiring of sector specialists Not achieved 2 1 - - -

Cabinet Secretariat

Page 46

Board of Investment

Performance Indicators and Targets

Selected Performance Targets Achieved Planned Targets Forecast Targets
Outputs
Indicators 2017-18 2018-19 2019-20 2020-21 2021-22 2022-23
so far.
Road show in China, Italy, Germany, UAE, Hongkong, UK and USA 7 10 8 6 5 10
Automation & Redesigning of BOIs Website to make it more interactive Not achieved so far. 1 - - - -
ersonnel Plan WeBOC (Web Based One Customs) Online Customs Clearance System Not achieved so far. 1 1 - - -
2017-18 2018-19 2019-20 2020-21 2021-22 2022-23
Grade 20 and above 8 8 9 9 9 9
Grade 16-19 117 117 117 118 118 118
Grade 1-15 160 161 160 161 161 161
Total Regular Posts 285 286 286 288 288 288
Total Contractual Posts (including project posts) 34 34 38 38
Grand Total 285 320 320 326 326 288
of which Female Employees 12 16 10 16 16 12

Personnel Plan

Cabinet Secretariat

Page 47

Prime Minister's Inspection Commission

Principal Accounting Officer

Chairman, Prime Minister's Inspection Commission

Goal

The Commission shall if so directed by the Prime Minister to carry out the inspections and may conduct inquiries in respect of any Ministry/Division/Department/Office/Corporation and employee on various charges / allegations and any other assignments given by the Prime Minister.

Budget Information

Budget by Outputs

Rs. '000

Outputs Actual Expenditure 2017-18 2018-19 Budget 2019-20 2020-21 Forecas 2021-22 ts 2022-23
To observe/ensure transparency in Ministry/Division/Department 1 48,164 45,092 62,000 59,022 61,000 62,000
Total udget by Demands 48,164 45,092 62,000 59,022 61,000 62,000
Demand for Grants Demand No Total
2020-21
Prime Minister's Inspection Commission 1 14 59,022
Total 59,022

Budget by Demands

Budget by Inputs

Actual Expenditure Budget Forecas ts
Input 2017-18 2018-19 2019-20 2020-21 2021-22 2022-23
A01 Employee Related Expenses 41,861 34,217 51,708 47,040 51,340 52,340
A03 Operating Expenses 5,610 8,205 9,482 8,447 9,087 9,087
A04 Employees Retirement Benefits 0 2,104 66 100 100 100
A05 Grants, Subsidies & Write off Loans 0 0 1 0 0 0
A06 Transfers 18 9 1 0 0 0
A09 Physical Assets 8 170 273 2,992 0 0
A13 Repairs & Maintenance 666 388 469 443 473 473
Total 48,164 45,092 62,000 59,022 61,000 62,000

Medium-Term Outcome(s) Outcome 1: To improve transparency in Government Business.

Output(s) Output 1 To observe/ensure transparency in Ministry/Division/Department

Office Responsible: Prime Minister's Inspection Commission

Brief Rationale: The Prime Minister Inspection Commission is a statutory body established under Martial Law Ordinance (MLO-58) of 1978 which is validated under the Article 270-A of the Constitution 1973. It functions under the general orders and supervision of the Prime Minister.

Cabinet Secretariat

Page 48

Prime Minister's Inspection Commission

Output(s)

Output 1 To observe/ensure transparency in Ministry/Division/Department

Office Responsible: Prime Minister's Inspection Commission

Future Policy Priorities: Inspection/Monitoring of assigned projects/ Inquiries by PM

Performance Indicators and Targets

O Selected Performance Targets Achieved Planned Targets Forecas t Targets
utputs
Indicators 2017-18 2018-19 2019-20 2020-21 2021-22 2022-23
1. To observe/ensure transparency in Ministry/Division/D epartment ersonnel Plan Number of inquiries to be conducted in (percentage) As per directions of PM As per direction of Prime Minister As per direction of Prime Minister As per direction of Prime Minister As per direction of Prime Minister As per direction of Prime Minister
2017-18 2018-19 2019-20 2020-21 2021-22 2022-23
Grade 20 and above 5 5 7 7 7 7
Grade 16-19 14 14 20 20 20 20
Grade 1-15 27 34 29 29 29 29
Total Regular Posts 46 53 56 56 56 56
Total Contractual Posts (including project posts)
Grand Total 46 53 56 56 56 56
of which Female Employees 1 1 1 1 1 1

Personnel Plan

Cabinet Secretariat

Page 49

Pakistan Atomic Energy Commission

Principal Accounting Officer

Chairman, Pakistan Atomic Energy Commission

Goal

Research and Development for Energy and Social Sector

Budget Information

Budget by Outputs

Budget by Outputs Rs. '000
Outputs Actual Expenditure Budget Foreca sts
2017-18 2018-19 2019-20 2020-21 2021-22 2022-23
1 Administration 2,645,565 2,701,312 2,109,525 1,583,434 2,352,854 2,464,103
2 Research, trainings and capacity building 2,948,314 3,462,255 4,202,245 4,934,059 4,755,875 5,855,959
3 Food and agriculture development 1,153,100 1,278,997 1,315,992 1,380,602 1,459,944 1,524,360
4 Public health services and development 5,042,662 5,992,685 5,449,836 5,289,886 4,692,597 4,801,709
5 Minerals exploration, mining and development 2,023,515 2,383,484 2,218,658 1,360,391 2,137,430 2,518,708
6 Power and fuel sector development 7,148,199 102,804,160 18,500,000 18,100,000 21,200,000 24,242,561
Total 20,961,355 118,622,892 33,796,256 32,648,372 36,598,700 41,407,400

Budget by Demands

Demand for Grants Demand No Total 2020-21
Atomic Energy 1 7 9,350,935
Capital Outlay on Development of Atomic Energy 2 181 23,297,437
Total 32,648,372

Budget by Inputs

Actual Expenditure Budget Foreca sts
Input 2017-18 2018-19 2019-20 2020-21 2021-22 2022-23
A03 Operating Expenses 20,961,355 118,622,892 33,796,256 32,648,372 36,598,700 41,407,400
Total 20,961,355 118,622,892 33,796,256 32,648,372 36,598,700 41,407,400

Medium-Term Outcome(s)

Outcome 1: Improved Power / Health / Food & Agriculture / Science & Technology sectors through research and development

Enhancement of power generation, improvement in agricultural production, advancement in science & technology and improvement in health facilities through research and development in these sectors.

Output(s)

Output 2 Research, trainings and capacity building

Office Responsible: Nuclear Sciences Division

This sector of PAEC is advancing to achieve the goals of advance research and development in nuclear science, engineering

Cabinet Secretariat

Page 50

Pakistan Atomic Energy Commission

Output(s)

Output 2 Research, trainings a nd capacity building Office Responsible: Nuclear Sciences Division
Brief Rationale: and related areas.
Future Policy Priorities: To improve the efficiency of running R&D institutions and establishment of new research & training centres for latest development besides upgradation of old ones.
Output 3 Food and agriculture development Office Responsible: Nuclear Science Division
Brief Rationale: The existing agricultural centres of PAEC are performing key role in the production of food items and high yield producing crops in the country.
Future Policy Priorities: Development of New crop varieties with higher yield with good adaptability for sustainable agricultural development.
Output 4 Public health service s and development Office Responsible: Nuclear Science Division
Brief Rationale: PAEC is playing a vital role in health sector and using nuclear and other advanced techniques for diagnosis and treatment of cancerous and allied diseases through 18 operational cancer hospitals.
Future Policy Priorities: Upgradation of already established cancer hospitals for better facilities and services to patients.
Output 5 Minerals exploration, mining and development Office Responsible: Fuel Sector
Brief Rationale: PAEC centres/projects under this sector are operating mainly for indigenous supply of nuclear fuel for country nuclear power generation programme.
Future Policy Priorities: Besides, mining and exploration work, "Pakistan Nuclear Power Fuel Complex (PNPFC)" is being established for indigenously manufacture/qualified fuel to meet fuel reload requirement of Nuclear Power plants.
Output 6 Power and fuel secto r development Office Responsible: Power Sector
Brief Rationale: Five Nuclear Power Plants KANUPP, C-I, C-2, C-3 & C-4 are in operation and connected with national grid by providing 1430 MW electricity.
Future Policy Priorities: PAEC is making efforts to add more nuclear power plants to meet the target of 8800 MW by 2030 envisaged in Energy Security plan (ESP). For the purpose, C-3/C-4 were connected to National Grid producing 680 MW electricity during 2016-17 & 2017-18. Further construction work of two new units of NPPs at Karachi with the capacity of 1100 MW each is at full swing and are planned to be connected to National Grid in 2020-21 & 2021-22.

Performance Indicators and Targets

Oututs Selected Performance Targets Achieved Planned Targets Forecas t Targets
p Indicators 2017-18 2018-19 2019-20 2020-21 2021-22 2022-23
2. Research, trainings and capacity building MS-Nuclear Technology in PIEAS (Number of MS Fellows) PhDs, M.Phil., MS/BS Engg. MSc (Number of students) 190 262 180 222 130 710 140 720 150 800 150 800
Research Publications National/International (numbers) 192 155 210 220 230 240
3. Food and agriculture New Crops Variety produced (number of crop varieties) 9 8 5 6 7 9
development Area of land in which control insect pest (Hector) 112,492 117500 118,000 115000 116000 118000
Training/workshops arranged (Number of trainings/workshops) 40 57 50 48 49 51
Number of PhDs, M.Phil., MS 84 170 135 167 174 174

Cabinet Secretariat

Page 51

Pakistan Atomic Energy Commission

Performance Indicators and Targets

Ott Selected Performance Targets Achieved Planned Targets Forecast Targets
upus
Indicators 2017-18 2018-19 2019-20 2020-21 2021-22 2022-23
Scholars
Number of Research projects 83 119 85 111 114 116
Research publications national and international (numbers) 345 250 220 252 271 276
4. Public health services and development Number of patients to be treated through Nuclear Medicine and Oncology 985,812 1057189 1,150,000 1240000 1340000 1450000
Training/workshops arranged (Number of trainings/workshops) 139 206 160 300 310 330
Conferences/Meetings (number of conferences/meetings) 113 211 170 300 310 330
Research Projects (number of projects) 45 57 70 65 70 75
6. Power and fuel sector development Nuclear Power Plants Established (Number) Installed Capacity of Nuclear Power Plants (Mega Watt) 5 1430 Mwe 5 1430 Mwe 5 1430 Mwe 6 2530 Mwe 6 3530 Mwe 6 3530 Mwe

Personnel Plan

2017-18 2018-19 2019-20 2020-21 2021-22 2022-23
Grade 20 and above 215 215 254 248 260 272
Grade 16-19 1,777 1,777 1,895 1,997 2,100 2,300
Grade 1-15 4,721 4,721 6,724 6,244 6,350 6,500
Total Regular Posts 6,713 6,713 8,873 8,489 8,710 9,072
Total Contractual Posts (including project posts) 1,638 1,638 1,862 1,913 2,152 2,152
Grand Total 8,351 8,351 10,735 10,402 10,862 11,224
of which Female Employees 857 857 980 1,031 1,083 1,090

Strategic Initiatives (selected key projects)

Rs. '000

Estimated Completion Expenditure Budget Forecast
Selected Projects Total Cost (as per latest PC1) Date (as per latest PC1) 2019 up to June 2019-20 2020-21 2021-22 2022-23
Output 6: Power and fuel sector development
Karachi Coastal Power Project 1 958,729,120 Jun 2021 185,270,900 18,000,000 18,000,000 21,000,000 24,000,000
Unit 1 & 2
Key Milestone 2020-21: Civil Works/Procurement of Machinery & Equipment/Induction of manpower

Cabinet Secretariat

Page 52

Pakistan Nuclear Regulatory Authority

Principal Accounting Officer

Chairman, Pakistan Nuclear Regulatory Authority

Goal

Ensuring Safety of Nuclear Installations and Radiation Facilities utilizing Nuclear Materials & Radiation sources in Industrial, Medical, Agriculture, Research & Development for protection of workers, public and environment from ionizing radiation.

Budget Information

Budget by Outputs

Rs. '000

Out uts Actual Expenditure Budget Forecas ts
p 2017-18 2018-19 2019-20 2020-21 2021-22 2022-23
1 Development and maintenance of 742,295 819,000 969,000 1,036,480 1,060,000 1,083,000
Regulatory Framework for Nuclear
Installations & Radiation Facilities and their Authorization & Licensing, Review & Assessment, Inspection &
Enforcement; Licensing of Operating
Personnel; Research & Development.
2 Capacity building of Pakistan Nuclear Regulatory Authority. 234,030 264,000 301,470 350,000 396,200 462,300
Total 976,325 1,083,000 1,270,470 1,386,480 1,456,200 1,545,300

Budget by Demands

Demand for Grants Demand No Total 2020-21
Pakistan Nuclear Regulatory Authority 1 8 1,036,480
Capital Outlay on Development of Pakistan Nuclear 2 182 350,000
Regulatory Authority
Total 1,386,480

Budget by Inputs

It Actual Expenditure Budget Forecas ts
npu 2017-18 2018-19 2019-20 2020-21 2021-22 2022-23
A01 Employee Related Expenses 819,000 921,000 1,000,230 1,060,244 1,123,858
A03 Operating Expenses 976,325 264,000 349,470 386,250 395,956 421,442
Total 976,325 1,083,000 1,270,470 1,386,480 1,456,200 1,545,300

Policy Documents

1 PNRA ORDINANCE III OF 2001

Medium-Term Outcome(s) Outcome 1: Protection of Workers, Public & Environment from harmful effects of Radiation by ensuring safe operations of Nuclear Installations & Radiation facilities and developing competence for fulfillment of regulatory functions in effective & efficient manner.

Cabinet Secretariat

Page 53

Pakistan Nuclear Regulatory Authority

Output(s)

Output 1 Development and maintenance of Regulatory Framework for Nuclear Installations & Radiation Facilities and their Authorization & Licensing, Review & Assessment, Inspection & Enforcement;

Office Responsible: Chairman Office

Licensing of Operating Personnel; Research & Development.

Brief Rationale: Regulatory Oversight of Nuclear Installations and Radiation facilities (e.g. NPPs, Research Reactors, Industries, Hospitals, Educational Institutions etc.) to ensure worker, public and environment safety from ionizing radiation throughout Pakistan.

Future Policy Priorities: Further enhancement and strengthening of regulatory body to regulate effectively the expanding Nuclear Power Programme and use of radiation sources.

Output 2 Capacity building of Pakistan Nuclear Regulatory Authority.

Office Responsible: Chairman Office

Brief Rationale: Maintain, strengthen and ensure all time availability of adequate and competent human resource, infrastructure and tools required for an independent nuclear regulatory body as per international standards.

Future Policy Priorities:

Enhancement of infrastructure and competence of PNRA.

Performance Indicators and Targets

Ott Selected Performance Targets Achieved Planned Targets Forecas t Targets
upus
Indicators 2017-18 2018-19 2019-20 2020-21 2021-22 2022-23
1. Development Development and Revision of 4 9 12 7 6 8
and maintenance of Regulatory Regulations and Regulatory Guides
Framework for Nuclear Installations & Radiation Facilities and their Issuance/ Renewal of licenses to operating personnel of Nuclear Power Plants and Research Reactors 194 155 180 210 230 240
Authorization & Licensing, Review & Assessment, Inspection & Issuance / Renewal of Licenses to Nuclear Installations (Nuclear Power Plants, Research Reactors, RWMF, etc.) 5 5 9 13 13 14
Enforcement; Licensing of Inspection of Nuclear Installations (Numbers) 1252 1050 1500 1150 1150 1150
Operating Personnel; Research & Development. Issuance/ Renewal of License for Radiation Facilities Inspection of Radiation facilities (Numbers) 4445 3099 4100 3130 4500 3200 4500 2800 4700 3200 5000 3300

Personnel Plan

2017-18 2018-19 2019-20 2020-21 2021-22 2022-23
Grade 20 and above 35 40 40 52 57 65
Grade 16-19 304 325 340 339 340 335
Grade 1-15 311 340 521 535 550 560
650 705 901 926 947 960

Cabinet Secretariat

Page 54

Pakistan Nuclear Regulatory Authority

Personnel Plan

2017-18 2018-19 2019-20 2020-21 2021-22 2022-23
Total Contractual Posts (including project posts) Total Regular Posts 175 215 44 24 28 40
Grand Total 825 920 945 950 975 1,000
of which Female Employees 50 52 50 55 55 55

Cabinet Secretariat

Page 55

President's Secretariat - Personal

Principal Accounting Officer

Military Secretary to the President (President's Secretariat - Personal)

Goal

Efficient and smooth functioning of the President's Secretariat

Budget Information

Budget by Outputs

Rs. '000
Outputs Actual Expenditure 2017-18 2018-19 Budget 2019-20 2020-21 Forecas 2021-22 ts 2022-23
1 Administrative services 62,362 73,183 74,139 78,113 90,500 95,000
2 Staff and household services 366,876 373,040 397,071 396,798 408,250 412,000
3 Discretionary grant, charities and presents 21,961 15,116 3 3 3
4 Estate gardens establishment services 41,314 46,521 46,375 44,025 52,120 58,210
5 Travelling & conveyance services 59,216 60,210 57,272 57,108 70,691 74,155
6 Health services for President 18,260 23,055 22,140 20,956 36,436 38,632
Secretariat
Total 569,990 591,125 597,000 597,000 658,000 678,000

Budget by Demands

Demand for Grants Demand No Total 2020-21
Staff Household & Allowances of the President 1 B 597,000
(Public )
Total 597,000

Budget by Inputs

Actual Expenditure Budget Forecas ts
Input 2017-18 2018-19 2019-20 2020-21 2021-22 2022-23
A01 Employee Related Expenses 404,366 445,259 447,000 432,521 470,000 474,621
A03 Operating Expenses 76,367 89,280 123,245 126,574 110,000 112,500
A04 Employees Retirement Benefits 5,527 5,243 6,330 7,450 9,500 12,620
A05 Grants, Subsidies & Write off Loans 23,899 15,116 1,803 2,600 8,000 9,000
A06 Transfers 39,337 17,752 3 26,000 28,500
A09 Physical Assets 712 719 1,202 6,220 6,500 7,779
A12 Civil Works 0 4,000 4,000 6,280
A13 Repairs & Maintenance 19,782 17,756 17,417 17,635 24,000 26,700
Total 569,990 591,125 597,000 597,000 658,000 678,000

Medium-Term Outcome(s) Outcome 1: Improved Governance

Cabinet Secretariat

Page 56

President's Secretariat - Personal

Output(s)

Output 1 Administrative services Office Responsible: President's Secretariat (personal)
Brief Rationale: For smooth functioning of the secretariat
Output 2 Staff and household services Office Responsible: President's Secretariat (personal)
Brief Rationale: To provide salaries to the staff of the President secretariat
Output 3 Discretionary grant, charities and presents Office Responsible: President's Secretariat (personal)
Brief Rationale: To provide financial support to the poor
Output 4 Estate gardens establishment services Office Responsible: President's Secretariat (personal)
Brief Rationale: To maintain gardens of the President Secretariat
Output 5 Travelling & conveyance services Office Responsible: President's Secretariat (personal)
Brief Rationale: To facilitate the traveling of the President
Output 6 Health services for President Secretariat Office Responsible: President's Secretariat (personal)
Brief Rationale: To provide quality medical health services to the President Secretariat's staff

Personnel Plan

2017-18 2018-19 2019-20 2020-21 2021-22 2022-23
Grade 20 and above 2 3 3 3 3 3
Grade 16-19 56 70 71 71 71 71
Grade 1-15 480 519 528 528 528 528
Total Regular Posts 538 592 602 602 602 602
Total Contractual Posts (including project posts) 18 19 17 17 17 17
Grand Total 556 611 619 619 619 619
of which Female Employees 11 14 11 11 11 11

Cabinet Secretariat

Page 57

President's Secretariat - Public

Principal Accounting Officer

Secretary to the President (President's Secretariat - Public)

Goal

Efficient and smooth functioning of the President's Secretariat

Budget Information

Budget by Outputs Rs. '000
Outputs Actual Expenditure Budget Foreca sts
2017-18 2018-19 2019-20 2020-21 2021-22 2022-23
Facilitation in smooth functioning of President of Pakistan as the Head of State. 1 404,712 360,424 395,000 395,000 434,000 446,000
Total 404,712 360,424 395,000 395,000 434,000 446,000
Budget by Demands
Demand for Grants Demand No Total
2020-21
Staff Household & Allowances of the President (Personal) 1 A 395,000
Total 395,000

Budget by Inputs

Actual Expenditure Budget Forecas ts
Input 2017-18 2018-19 2019-20 2020-21 2021-22 2022-23
A01 Employee Related Expenses 278,708 280,565 324,000 323,960 344,900 354,419
A03 Operating Expenses 41,803 44,423 57,199 53,380 63,314 65,083
A04 Employees Retirement Benefits 6,755 7,923 3,500 2,300 2,565 2,636
A05 Grants, Subsidies & Write off Loans 71,168 23,830 5,301 3,600 3,796 3,901
A06 Transfers 449 222 401 400 616 633
A09 Physical Assets 1,945 787 917 7,500 13,565 13,939
A13 Repairs & Maintenance 3,883 2,674 3,682 3,860 5,244 5,389
Total 404,712 360,424 395,000 395,000 434,000 446,000

Medium-Term Outcome(s)

Outcome 1: Improved Governance

Cabinet Secretariat

Page 58

President's Secretariat - Public

Personnel Plan

2017-18 2018-19 2019-20 2020-21 2021-22 2022-23
Grade 20 and above 7 4 9 9 9 9
Grade 16-19 98 90 105 105 105 105
Grade 1-15 167 160 190 190 190 190
Total Regular Posts 272 254 304 304 304 304
Total Contractual Posts (including project posts) 8 6 10 10 10 10
Grand Total 280 260 314 314 314 314
of which Female Employees 18 19 21 21 21 21

Cabinet Secretariat

Page 59

Pakistan Space and Upper Atmosphere Research Commission

Principal Accounting Officer

Chairman, Pakistan Space and Upper Atmosphere Research Commission

Goal

To conduct R&D in space science, space technology, and their peaceful applications in the country and development of indigenous capabilities in space technology and promoting space applications for socio-economic uplift of the country.

Budget Information

Budget by Outputs

Rs. '000

Outputs Actual Expenditure 2017-18 2018-19 Budget 2019-20 2020-21 Foreca 2021-22 sts 2022-23
Space and upper atmosphere research services. (SUPARCO) 1 2,614,502 2,905,000 6,033,245 4,975,000 5,660,400 6,603,800
Total udget by Demands 2,614,502 2,905,000 6,033,245 4,975,000 5,660,400 6,603,800
Demand for Grants Demand No Total
2020-21
Development Expenditure of Suparco 1 152 4,975,000
Total 4,975,000
Budget by Demands
Budget by Inputs
Actual Expenditure Budget Forecas ts
Input 2017-18 2018-19 2019-20 2020-21 2021-22 2022-23
A01 Employee Related Expenses 65,000 22,285 92,328 49,880 56,752 66,210
A03 Operating Expenses 504,818 629,897 334,231 991,092 1,127,633 1,315,573
A09 Physical Assets 1,607,884 1,840,008 4,696,143 3,044,265 3,463,670 4,040,948
A12 Civil Works 436,800 412,810 910,543 889,763 1,012,345 1,181,069
Total 2,614,502 2,905,000 6,033,245 4,975,000 5,660,400 6,603,800

Policy Documents

1 SUPARCO Approved Policy

Medium-Term Outcome(s) Outcome 1: Human resource development and uplift of infrastructure for Pakistan space industry through National & International Collaborations Outcome 2: Development of indigenous capabilities in space technology for socio-economic uplift of the country.

Output(s) Output 1 Space and upper atmosphere research services. (SUPARCO)

Office Responsible: Space and Upper Atmosphere Research Commission (SUPARCO)

Cabinet Secretariat

Page 60

Pakistan Space and Upper Atmosphere Research Commission

Output(s)

Output 1 Space and upper atmosphere research services. (SUPARCO)

Office Responsible: Space and Upper Atmosphere Research Commission (SUPARCO)

Brief Rationale: In today's world, space science and technology are considered integral to sustainable development, whether these are in the realms of remote sensing of land resources, prediction of weather, early warning and disaster risk reduction, telecommunications or navigation systems. It is this dimension of space which forms the basis for regional and international space cooperation and technological collaboration.

Future Policy Priorities: Build, launch and operate communication, remote sensing, weather and navigation satellites and develop their applications and spin-off technologies for national security and socio-economic development.

Performance Indicators and Targets

Selected Performance Targets Achieved Planned Targets Forecas t Targets
Outputs
Indicators 2017-18 2018-19 2019-20 2020-21 2021-22 2022-23
1. Space and upper atmosphere Design, Development and Launch of Remote Sensing Satellite 1 1
research services. (SUPARCO) Operations of Remote Sensing Satellite 1 1 1 1 1 1
Design, Development and Launch of CFIs / SFUs 1 1
Operations of CFIs / SFUs 1 1 1 1 1 1
Establishment of Pakistan Space Centre 1
Establishment of Space Center in Gilgit 1
Design, Development and Launch of Communication Satellite 1 1 1

Personnel Plan

2017-18 2018-19 2019-20 2020-21 2021-22 2022-23
Grade 20 and above
Grade 16-19 3 3 3
Grade 1-15 2 2 2
Total Regular Posts 5 5 5
Total Contractual Posts (including project posts) 165 247 247 431 431 475
Grand Total 170 252 252 431 431 475
of which Female Employees 3 3 24

Strategic Initiatives (selected key projects)

Rs. '000

Selected Projects Estimated Total Cost (as per latest PC1) Completion Date (as per latest PC1) 2019 Expenditure up to June 2019-20 Bud 2020-21 get 2021-22 Fore 2022-23 cast

Output 1: Space and upper atmosphere research services. (SUPARCO)

Cabinet Secretariat

Page 61

Pakistan Space and Upper Atmosphere Research Commission

Rs. '000

Strategic Initiatives (selected key projects)

Selected Projects Estimated Completion Expenditure Budget Forecast
Total Cost (as per latest PC1) Date (as per latest PC1) 2019 up to June 2019-20 2020-21 2021-22 2022-23
1 Pakistan Remote Sensing Satellite (PRSS) 28,282,528 Jun 2021 25,953,059 1,986,073 233,448
Key Milestone 2020-21: a. Calibration of PR b. Procurement of P c. Construction of A d. Post Commission SS-1Satellite System RSS-1 Ground Segment Equipments llied facilities at respective PRSS Groun ing operations of PRSS-1 Satellite & Pa d Stations kTES-1A /CFI.
2 Establishment of Pakistan Space Centre (PSC) Islamabad, Lahore & Karachi (China) 29,506,233 Apr 2022 300,000 4,000,000 1,881,000 2,130,000 2,485,000
Key Milestone 2020-21: a. Kick-off Project b. Completion of S Pakistan Space Ce cheme Design and ntre (PSC) with Chinese Contractor Preliminary Design of Technical Facility
3 Pakistan Multi-Mission Satellite (PakSat-MMI) Lahore and Karachi 39,739,739 Oct 2023 1,200,000 2,241,046 2,537,000 2,960,000
Key Milestone 2020-21: - Space Segment: a. Award of Contr b. Kick-Off Meetin c. Equipment Qua d. Preliminary De - Ground Segment: a. Preliminary De - Civil Works a. Structure desig act for Developmen g lification Status Re sign of Space Segm sign of Ground Seg n of Civil Infrastruct t of PakSat-MM1 Sa view (EQSR) ent (PDR) ment (PDR) ure tellite System

Cabinet Secretariat

Page 62

Civil Services Academy

Principal Accounting Officer

Director General, Civil Services Academy

Goal

To improve the quality and effectiveness of public policies and management in Pakistan by improving the quality of pre-service and in-service training and education of all those engaged in public service.

Budget Information

Budget by Outputs

Rs. '000

Ott Actual Expenditure Budget Forecas ts
upus
2017-18 2018-19 2019-20 2020-21 2021-22 2022-23
Induction and training of occupational 1 493,990 579,000 603,000 612,525 635,000 653,000
Total udget by Demands 493,990 579,000 603,000 612,525 635,000 653,000
Demand for Grants Demand No Total
2020-21
Civil Services Academy 1 23 612,525
Total 612,525

Budget by Demands

Budget by Inputs

Actual Expenditure Budget Forecas ts
Input 2017-18 2018-19 2019-20 2020-21 2021-22 2022-23
A01 Employee Related Expenses 341,240 441,600 477,500 505,000 512,000 520,000
A03 Operating Expenses 120,060 137,400 125,500 107,525 123,000 133,000
A09 Physical Assets
A12 Civil Works 32,690
A13 Repairs & Maintenance
Total 493,990 579,000 603,000 612,525 635,000 653,000

Output(s)

Output 1 Induction and training of occupational

Office Responsible: Civil Services Academy (CSA) Lahore

Brief Rationale: To organize pre-service Common Training Programme (CTP) for probationary officers in Basic Scale-17 and Specialized Training for PAS Probationers.

Future Policy Priorities: To accomplish the mandate and training of about 300 officers per year in CTP & 50 probationers in STP

Performance Indicators and Targets

Outputs Selected Performance Indicators Targets 2017-18 Achieved 2018-19 Planne 2019-20 d Targets 2020-21 Forecas 2021-22 t Targets 2022-23
1. Induction and Number of officers trained in BS- 242 272 271 300 300 300
training of 17 (Prob. CTP)

Cabinet Secretariat

Page 63

Civil Services Academy

Performance Indicators and Targets

Oututs Selected Performance Targets Achieved Planned Targets Forecas t Targets
p Indicators 2017-18 2018-19 2019-20 2020-21 2021-22 2022-23
occupational Number of officers trained in BS- 39 56 45 40 50 50
17 (Prob. STP)

Personnel Plan

2017-18 2018-19 2019-20 2020-21 2021-22 2022-23
Grade 20 and above 6 6 8 8 8 8
Grade 16-19 48 32 55 57 57 57
Grade 1-15 379 368 453 447 447 447
Total Regular Posts 433 406 516 512 512 512
Total Contractual Posts (including project posts) 4 4 4 4 4 4
Grand Total 437 410 520 516 516 516
of which Female Employees 24 23 23 24 24 24

Cabinet Secretariat

Page 64

Benazir Income Support Programme

Principal Accounting Officer

Secretary, Benazir Income Support Programme

Goal

To establish a nationwide safety net programme, marked by effective and transparent targeting and delivery mechanisms.

Budget Information

Budget by Outputs

Rs. '000

Outputs Actual Expenditure 2017-18 2018-19 Budget 2019-20 2020-21 Forec 2021-22 asts 2022-23
1 Unconditional cash transfer services 100,276,856 107,256,310 136,317,673 130,492,000 174,441,342 186,560,000
2 Waseela-e-taleem programme 3,280,226 4,075,313 15,627,246 6,184,362 7,990,076 9,190,813
3 National Socio-Economic Registry (NSER) 97,830 1,514,310 8,517,205 7,755,044
4 Administration and policymaking 2,976,653 3,446,065 6,713,079 7,759,756 8,535,733 9,389,305
services
5 Complementary Initiatives & Graduation 3,124,797 8,634,489 9,032,849 7,435,700
6 New Initiative Under EHSAAS Program 9,700,000 39,174,349 10,000,000 7,424,182
Total 106,631,565 116,291,998 180,000,000 200,000,000 210,000,000 220,000,000

Budget by Demands

Demand for Grants Demand No Total 2020-21
Benazir Income Support Prpgrame 1 26 200,000,000
Total 200,000,000

Budget by Inputs

I Actual Expenditure Budget Forec asts
nput 2017-18 2018-19 2019-20 2020-21 2021-22 2022-23
A01 Employee Related Expenses 3,446,803 6,780,100 7,458,110
A03 Operating Expenses 106,631,565 116,291,998 180,000,000 196,553,197 203,219,900 212,541,890
Total 106,631,565 116,291,998 180,000,000 200,000,000 210,000,000 220,000,000

Note:

Policy Documents

1 BISP Act No XVIII of 2010, www.bisp.gov.pk

Output(s)

Output 1 Unconditional cash transfer services

Brief Rationale:

Unconditional Cash Transfers (UCT) was initiated with effect from October, 2008. Initially, targeting of the beneficiaries was

Cabinet Secretariat

Page 65

Benazir Income Support Programme

Output(s)

Output 1 Unconditional cash transfer services

Brief Rationale: carried out through Parliamentarians (Phase-I).Subsequently, from Fiscal Year 2010-11, a country wide Scorecard survey, Poverty Mean Testing (PMT) was initiated to map and identify eligible beneficiaries, that will form part of Phase - 2 of BISP project. BISP Phase - 1 of Unconditional Cash Transfer was based on Pakistan Post Money Order system, however, as the PMT survey was completed beneficiaries were migrated from Pakistan Post to Alternative Payment mechanisms i.e. Electronic modes. These electronic modes based payments were conducted in partnership with commercial banks, through Benazir Debit Cards (BDC), Phone to Phone banking (P to P) and Benazir Smart Card.

In the FY 2016-17, the newest version of electronic mode, i.e. Biometric Verification System (BVS) was adopted by BISP as part of its push to seek newer ways to ensure a transparent and efficient fund disbursement and withdrawal system. BISP beneficiaries are being transferred from all mechanism to BVS.

Output 2 Waseela-e-taleem programme

Brief Rationale: The programme has been launched to facilitate Government of Pakistan in its efforts to achieve Millennium Development Goal in 2012 for Primary Education. The Programme encourages BISP beneficiary families with children in the age group of 4 to 12 years, to send their out of school child to schools for Primary Education. Beneficiary families have been incentivized on sending their children to school by a cash transfer of Rs.750 for boys and Rs. 1000/ Qtr/ child. Cash transfers are made on quarterly basis. The Programme was started in 5 districts (test phase) and currently operational in 100 districts in four provinces and AJK / GB with 2.135 million enrolled and active children.

Output 3 National Socio-Economic Registry (NSER)

Brief Rationale: As the major social safety net program of the Government of Pakistan, BISP maintains the National Socioeconomic Registry-a database containing information on the socioeconomic status of over 27 million households (HH) across Pakistan except two agencies of FATA. The registry was created as a result of a Poverty Scorecard Survey (PSC), the first of its kind, undertaken in the years 2010-11. Survey covered almost 87% population of the entire country. The registry enables BISP to identify eligible households through the application of a Proxy Means Test (PMT), to scientifically calculate the poverty levels of the households, that determines welfare status of the household on a scale between 0-100.

Future Policy Priorities: BISP has already started the Re-survey/ up-dation of the National Socio Economic Registry (NSER), Phase-I (pilot phase) has been completed. National rollout is planned to be completed in FY 2020-21

Output 5 Complementary Initiatives & Graduation

Brief Rationale: The BISP Board has approved the BISP graduation model (BGM) in 29th board meeting held on January 29, 2018. The costs for the two programs will be financed from the remaining funds of the ADB project in support of BISP, which are about $40 million (US $ 35 million for BISE & US$ 05 million for DC).

Future Policy Priorities: To graduate BISP beneficiaries, BISP designed 2 interventions which will be piloted in first phase and scaled up subsequently. The proposed BGM interventions are:

i. Business Incubation and Asset Transfer for Self-Employment among the poor (the BISE model).

ii. Direct Cash for start-up business with some business coaching (DC model).

Performance Indicators and Targets

Ott Selected Performance Targets Achieved Planned Targets Forecas t Targets
upus Indicators 2017-18 2018-19 2019-20 2020-21 2021-22 2022-23
1. Unconditional Number of beneficiaries of 5020 5100 4500 5300 6250 7000
cash transfer unconditional cash transfers (in
services thousand)
2. Waseela-e- Number of children of Waseela-e- 1200 1428 1590 2238 2643 3000
taleem programme Taleem Programme (in thousand)
3. National Socio-

Cabinet Secretariat

Page 66

Benazir Income Support Programme

Performance Indicators and Targets

Ott Selected Performance Targets Achieved Planned Targets Forecas t Targets
upus Indicators 2017-18 2018-19 2019-20 2020-21 2021-22 2022-23
Economic Registry Universal Coverage of House 3905 - 18000 32500 - -
(NSER) Holds across the country (In
thousand)
5. Complementary Number of beneficiaries - - - 32.5 32.5 32.5
Initiatives & graduated (in thousand)
Graduation

Personnel Plan

2017-18 2018-19 2019-20 2020-21 2021-22 2022-23
Grade 20 and above 10 10 14 14 14 14
Grade 16-19 597 623 817 810 810 810
Grade 1-15 1,745 1,748 3,302 3,311 3,311 3,311
Total Regular Posts 2,352 2,381 4,133 4,135 4,135 4,135
Total Contractual Posts (including project posts) 45 307 65 300 300 300
Grand Total 2,397 2,688 4,198 4,435 4,435 4,435
of which Female Employees 162 150 161 150 150 150

Cabinet Secretariat

Page 67

Pakistan Bait-ul-Mal

Principal Accounting Officer

Managing Director, Pakistan Bait-ul-Mal

Goal

Pakistan Bait-ul-Mal (PBM) established by PBM's Act 1991 (amended) is a public sector social welfare dispensation organization, which helps poorest of the poor through its poor friendly projects and schemes. PBM is providing assistance to destitute, widows, orphans, invalid, infirm, and other needy persons irrespective of their gender, caste, creed and religion through its ongoing core projects/schemes with an infrastructure at district level.

Budget Information

Budget by Outputs

Rs. '000

Ott Actual Expenditure Budget Forecas ts
upus 2017-18 2018-19 2019-20 2020-21 2021-22 2022-23
Provision of financial assistance related 1 6,000,000 4,999,986 5,653,000 6,105,000 6,250,000 6,320,000
to health and education through
Individual Financial Assistance, Child
Support Programme, and Orphanages
through Pakistan Sweet Homes and
Thalassemia Centre for treatment for
poor children
Total 6,000,000 4,999,986 5,653,000 6,105,000 6,250,000 6,320,000

Budget by Demands

Demand for Grants Demand No Total 2020-21
Pakistan Bait-Ul-Mal 1 27 6,105,000
Total 6,105,000

Budget by Inputs

I Actual Expenditure Budget Forecas ts
nput 2017-18 2018-19 2019-20 2020-21 2021-22 2022-23
A01 Employee Related Expenses 2,280,000
A05 Grants, Subsidies & Write off Loans 6,000,000 4,999,986 5,653,000 3,825,000 6,250,000 6,320,000
Total 6,000,000 4,999,986 5,653,000 6,105,000 6,250,000 6,320,000

Policy Documents

1 PBM's Act 1991 (amended)

Medium-Term Outcome(s)

Outcome 1: Individual Financial Assistance (IFA)

Provision of financial assistance related to health and education of poor, widows, destitute and orphans are supported for medical treatment of poorest of the poor deserving patients who are suffering from life threatening diseases like, cancer, heart, hepatitis etc, education and general assistance through Individual Financial Assistance. A family having two or more special (disabled) children has been declared "special family" and is benefited annually, PBM has envisioned providing Wheel Chairs to disabled person in the country.

Cabinet Secretariat

Page 68

Pakistan Bait-ul-Mal

Output(s) Output 1 Provision of financial assistance related to health and education through Individual Financial Assistance, Child Support Programme, and Orphanages through Pakistan Sweet Homes and Thalassemia Centre for treatment for poor children

Office Responsible: Managing Director, Pakistan Bait-ul-Mal
Brief Rationale: Provision of financial assistance to poorest segment of the society for health, education and economic rehabilitation through Individual Financial Assistance, Universalization of primary education under millennium development goals through Child Support Programme, Elimination of child labour through Schools for Rehabilitation of Child Labour, Vocational training through Women Empowerment Centres, Mega project for orphan children through Dar ul Ehsaas, Provision of home like environment to senior citizens through Ehsaas Kada, Thalassemia Centre for treatment to poor children, Provision of services for health, skill development and self-employment through registered NGOs.
Future Policy Priorities: Provision of financial assistance related to health and education and financial assistance to disable persons through Individual Financial Assistance:
Through Individual Financial Assistance (IFA), poor, widows, destitute women and orphans are supported for medical treatment, education and general assistance. PBM is providing Wheel Chairs to disabled persons. A family having two or more special (disabled) children is called as "Special family" and is benefited with Rs.25,000/- annually whereas the family with one special child is provided financial assistance Rs.10,000/- per annum. Under IFA Medical Programme, PBM provides the treatment cost of deserving patients of fatal diseases i.e. cancer, heart, liver, kidney etc. The patients are treated in the government hospitals under civil or army establishment throughout the country.

Universalization of primary education under millennium development goals through conditional cash transfer Programme (Child Support Programme):

In 2005 Government of Pakistan, assuring its commitment to achieve goal of Universalization of Primary Education under Millennium Development Goals, through first Conditional Cash Transfer (CCT) programme of the country i.e., Child Support Program (CSP). This is a cash transfer programme, in which cash incentive is being provided to the parents for sending their children to schools. @ Rs. 300 per month to the families with one school going child and @ Rs.600 per month to the families with two or more school going children.

Elimination of Child Labour through Schools for Rehabilitation of Child Labour (SRCLs):

The National Policy and Plan of Action on Child Labour focus on the immediate elimination of worst and most hazardous forms of child labour. National Centre(s) for Rehabilitation of Child Labour have been established countrywide since 1995. PBM has established (159) National Centres for Rehabilitation of Child Labour countrywide for primary (non-formal) education in 5 years as per criteria of education department. Children (male & female) between the ages of 5-6 years are weaned away from hazardous labour and enrolled in these centres with free provision of uniform, books and stationery.

Women Empowerment Centres (WEC):

Vocational Dastkari Schools have been established throughout the country including Azad Kashmir & Northern Areas since 1995. These schools are providing free training to widows, orphans & poor girls in different skill i.e. Drafting, Cutting, Sewing, Knitting, Hand & Machine Embroidery. PBM planned to have at-least one Vocational Dastkari School in each district. Current strength of these schools is 154, where training is added in Computer, use of Office Equipments like Fax, Photocopiers, Printers, Interior Decoration, Beautician, Cooking, Tie & Dye and Glass Painting etc, according to the requirement of area. Local skills are also being imparted in these schools. Sewing machines are provided to widows, poor and orphan girls in order to enable them to earn their livelihood respectively.

Mega project for orphan children - Dar ul Ehsaas:

Due to natural occurrences like earth quake, floods, road accidents, war on terror, large number of child became orphan. PBM management initiated, scheme for orphan with the age bracket of 4 - 6 years in 2010 i.e. Pakistan Sweet Homes (PSH) now Dar ul Ehsaas (DUEs) to provide shelter, food, education, and all need of life to them. Currently, almost 5500 orphans are residing in these 55 centres throughout Pakistan.

Provision of home like environment to senior citizens through Ehsaas kada:

Senior citizens require special attention, care, and environment, as a necessity of old age. Most of the senior citizens cannot afford nor have these facilities. PBM established Great Home to facilitate senior citizens in their life In Lahore and Islamabad and provided all facilities of daily life to the enrolled senior citizen of Pakistan. Presently (02) Pakistan Great Homes (Lahore and Karachi) have been established on pilot basis. Thereafter, this initiative would be up-scaled to Provincial Headquarter level and then at divisional/ district level in phased manner

Cabinet Secretariat

Page 69

Pakistan Bait-ul-Mal

Output(s) Output 1 Provision of financial assistance related to health and education through Individual Financial Assistance, Child Support Programme, and Orphanages through Pakistan Sweet Homes and Thalassemia Centre for treatment for poor children

Office Responsible: Managing Director, Pakistan Bait-ul-Mal

Future Policy Priorities:
Thalassemia treatment to poor children:

Thalassemia is a fatal disease and proper attention and separate arrangement is necessary for treatment of children after a costly process. PBM has taken initiative and has established indigenous state of the art Thalassemia Centre so as to provide free treatment to poor thalassemia patients especially children.PBM has provided financial assistance to Thalassemia patients where PBM is providing free of cost blood transfusion services and medicine to the needy and deserving patients.

Global Cooperation on Assistive Technology (GATE) for people with disabilities:

PBM has planned to implement UN initiative i.e. Global Cooperation on Assistive Technology (GATE) for people with disabilities. It is right based approach to make people with disabilities at par with common people. PBM has planned and conceptualized this programme to cater various disabilities by providing them 25 various Assistive Products (AP) e.g. Wheel chairs, hearing aids, whitecans etc. Initially, the requirements of PBM is Rs. 100 million for purchase of these products and other allied expenses.

Performance Indicators and Targets

O Selected Performance Targets Achieved Planned Targets Forecas t Targets
utputs
Indicators 2017-18 2018-19 2019-20 2020-21 2021-22 2022-23
1. Provision of financial assistance Number of beneficiaries of Child Support Program 60000 34876 36000 70,000 98,000 137,200
related to health and education through Individual Financial Number of beneficiaries of individual financial assistance- general 29000 20000 3500 420,000 588,000 823,200
Assistance, Child Support Programme, and Number of beneficiaries of individual financial assistance- medical 20000 20000 25000 35,000 49,000 68,600
Orphanages through Pakistan Sweet Homes and Number of beneficiaries of individual financial assistance- education 3000 3000 5000 4900 6860 9604
Thalassemia Centre for treatment for poor children Number of beneficiaries of National Centre for Rehabilitation of Child Labour (NCsRCL) 18960 17,627 18960 26,544 37,162 52,026
Number of beneficiaries of Vocational Dastkari Schools/Diversified Vocational Dastkari Schools (VDS/DVDS) 15700 12,953 11511 21,980 30,772 43,081
Number of beneficiaries of Pakistan Sweet Homes (Orphanage Centres) 3800 4,173 6400 14,000 19,600 27,440
Number of beneficiaries (Institutional Rehabilitation through Registered NGOs 21000 5,991 600 14,000 19,600 27,440
Number of beneficiaries of Pakistan Great Homes (Old Home Centers) 90 90 100 140 196 274

Cabinet Secretariat

Page 70

Pakistan Bait-ul-Mal

Personnel Plan

2017-18 2018-19 2019-20 2020-21 2021-22 2022-23
Grade 20 and above 1 1 2 2 11 11
Grade 16-19 435 434 699 699 1,089 1,089
Grade 1-15 725 717 1,201 1,201 2,184 2,184
Total Regular Posts 1,161 1,152 1,902 1,902 3,284 3,284
Total Contractual Posts (including project posts) 2,964 2,965 5,633 5,633 9,252 9,252
Grand Total 4,125 4,117 7,535 7,535 12,536 12,536
of which Female Employees 2,394 2,394 3,564 3,564 6,549 6,549

Cabinet Secretariat

Page 71

Poverty Alleviation & Social Safety Division

Principal Accounting Officer

Secretary, Poverty Alleviation & Social Safety Division

Goal

Improving the quality of life of the poorest segment of society

Budget Information

Budget by Outputs

Rs. '000

Oututs Actual Expenditure Budget Forecas ts
p 2017-18 2018-19 2019-20 2020-21 2021-22 2022-23
Mainstreaming the Poverty Alleviation 1 2,450,000 2,287,954 397,400 444,200
and Social Protection Services
Total 2,450,000 2,287,954 397,400 444,200

Budget by Demands

Demand for Grants Demand No Total 2020-21
Poverty Alleviation and Social Safety Division 1 25 2,152,954
Development Expenditure of Poverty Alleviation and 3 151 135,000
Social Safety Division
Total 2,287,954

Budget by Inputs

Actual Expenditure Budget Forecas ts
Input
2017-18 2018-19 2019-20 2020-21 2021-22 2022-23
A01 Employee Related Expenses 123,239 135,555 182,559 204,890
A02 Project Pre-Investment Analysis 3,000
A03 Operating Expenses 114,258 106,956 143,964 155,000
A04 Employees Retirement Benefits 2,479 3,500 3,746 3,746
A05 Grants, Subsidies & Write off Loans 1,226 3,100 3,318 3,318
A06 Transfers 2,166,353 2,000,000
A09 Physical Assets 35,001 36,880 61,567 75,000
A13 Repairs & Maintenance 4,444 1,963 2,246 2,246
Total 2,450,000 2,287,954 397,400 444,200

Organisational Structure

Autonomous bodies / Corporations / Authorities
  • 1 Benazir Income Support Programme

  • 2 Pakistan Bait-ul-Mal

Policy Documents

  • 1 The Ehsaas Programme

Cabinet Secretariat

Page 72

Poverty Alleviation & Social Safety Division

Medium-Term Outcome(s)

Outcome 1: Percentage reduction in poverty by 2023

Output(s)

Output 1 Mainstreaming the Poverty Alleviation and Social Protection Office Responsible: Poverty Division Services

Brief Rationale: To reduce gap between poor and rich, Government of Pakistan intends to introduce pro poor policies so that poverty level could be brought down to minimum level.

Personnel Plan

2017-18 2018-19 2019-20 2020-21 2021-22 2022-23
Grade 20 and above 4 11 11 11
Grade 16-19 28 59 59 59
Grade 1-15 93 89 89 89
Total Regular Posts 125 159 159 159
Total Contractual Posts (including project posts)
Grand Total 125 159 159 159
of which Female Employees 5 5 5 5

Cabinet Secretariat

Page 73

National Disaster Management Authority

Principal Accounting Officer

Chairman, National Disaster Management Authority

Goal

To ensure safety and sustainability of human lives during a natural disaster through effective operational relief & Rescue activity.

To prepare in advance against disaster to avoid human and infrastructure losses through a strengthened DRR mechanism.

Budget Information

Budget by Outputs

Rs. '000

Ott Actual Expenditure Budget Forecas ts
upus 2017-18 2018-19 2019-20 2020-21 2021-22 2022-23
- Coordination and capacity building of 1 270,170 282,000 309,000 363,287 383,000 414,000
sub national and international disaster
management authorities
- Creation of DRR Awareness &
making DRR part of Government Plan
& Policies
Total 270,170 282,000 309,000 363,287 383,000 414,000
Budget by Demands
Demand for Grants Demand No Part of Demand of: Total Demand 2020-21 Related Demand 2020-21
National Disaster Management Authority 1 12 Cabinet Division 636,462 363,287
Total 636,462 363,287
Budget by Inputs
Actual Expenditure Budget Forecas ts
Input 2017-18 2018-19 2019-20 2020-21 2021-22 2022-23
A01 Employee Related Expenses 150,942 174,887 188,000 225,480 227,000 235,000
A03 Operating Expenses 89,070 78,414 96,644 104,831 113,000 117,000
A04 Employees Retirement Benefits 11,002 13,001 16,001 17,000 17,700 21,500
A05 Grants, Subsidies & Write off Loans 0 6 2 0 0 0
A06 Transfers 1,688 1,801 1,502 2,700 3,000 4,000
A09 Physical Assets 8,483 4,250 1,800 3,927 11,300 17,000
A13 Repairs & Maintenance 8,986 9,641 5,051 9,349 11,000 19,500
Total 270,170 282,000 309,000 363,287 383,000 414,000

Policy Documents

  • 1 National Disaster Management Plan (NDMP) http://www.ndma.gov.pk/dynamic/?page_id=3636

  • 2 Disaster Risk Reduction (DRR)

Cabinet Secretariat

Page 74

National Disaster Management Authority

Medium-Term Outcome(s)

Outcome 1: Ensuring quality relief response in case of disaster & post disaster rehabilitation.

Output(s)

Output 1 - Coordination and capacity building of sub national and international disaster management authorities Office Responsible: Disaster Risk Reduction wing
- Creation of DRR Awareness & Policies & making DRR part of Government Plan
Brief Rationale: To cope with disaster at the local and international level.
Create Disaster Risk Reduction (DRR) awareness and making DRR part of Government plans and policies
Future Policy Priorities: Capacity Building and implementation of Disaster Risk Reduction (DRR) Policy

Personnel Plan

2017-18 2018-19 2019-20 2020-21 2021-22 2022-23
Grade 20 and above 4 4 3 4 5 5
Grade 16-19 46 34 36 47 56 56
Grade 1-15 35 75 103 108 164 164
Total Regular Posts 85 113 142 159 225 225
Total Contractual Posts (including project posts) 28 36 37 37 38 38
Grand Total 113 149 179 196 263 263
of which Female Employees 9 6 6 7 12 12

Cabinet Secretariat

Page 75

Naya Pakistan Housing Development Authority

Principal Accounting Officer

Chairman, Naya Pakistan Housing Development Authority

Goal

For the purpose of Planning, Development, Construction and Management of Real Estate Development Scheme and Projects.

Budget Information

Budget by Outputs Rs. '000
O Actual Expenditure Budget Foreca sts
utputs 2017-18 2018-19 2019-20 2020-21 2021-22 2022-23
Naya Pakistain Housing 1 31,000,000 1,355,000 1,499,000
Total 31,000,000 1,355,000 1,499,000

Budget by Demands

Demand for Grants Demand No Part of Demand of: Total Demand 2020-21 Related Demand 2020-21
Naya Pakistan Housing Development Authority 1 9 Cabinet Division 1,000,000 1,000,000
Miscellaneous Expd. of Cabinet Division 2 4 Cabinet Division 30,371,812 30,000,000
Total 31,371,812 31,000,000

Budget by Inputs

It Actual Expenditure Budget Forecas ts
npu 2017-18 2018-19 2019-20 2020-21 2021-22 2022-23
A01 Employee Related Expenses 920,000 1,000,000 1,200,000
A03 Operating Expenses 80,000 355,000 299,000
A05 Grants, Subsidies & Write off Loans 30,000,000
Total 31,000,000 1,355,000 1,499,000

Output(s)

Output 1 Naya Pakistain Housing

Office Responsible: NAPHDA Head Office

Brief Rationale: Being a newly established entity, NAPHDA is in its formative phase and therefore needs to hire essential Human Resource. The Outcome will be professional technical input for policy and decision making in accordance with provisions of the Naya Pakistan Housing & Development Authority Act

Personnel Plan

2017-18 2018-19 2019-20 2020-21 2021-22 2022-23
Grade 20 and above 7
Grade 16-19 32
Grade 1-15 166

Cabinet Secretariat

Page 76

Naya Pakistan Housing Development Authority

Personnel Plan

2017-18 2018-19 2019-20 2020-21 2021-22 2022-23
Total Regular Posts 205
Total Contractual Posts (including project posts) 294
Grand Total 499
of which Female Employees 499

Cabinet Secretariat

Page 77

Federal Tax Ombudsman Secretariat

Executive Authority

Tax Ombudsman

Budget Summary Rs. '000
Actual Expenditure Budget Forecast s
Principal Accounting Officer 2017-18 2018-19 2019-20 2020-21 2021-22 2022-23
Federal Tax Ombudsman 256,932 240,603 253,000 264,810 279,000 288,000
Total 256,932 240,603 253,000 264,810 279,000 288,000

The output-based budget is presented on the subsequent pages.

Federal Tax Ombudsman Secretariat

Page 78

Federal Tax Ombudsman Secretariat

Principal Accounting Officer

Federal Tax Ombudsman

Executive Authority

Tax Ombudsman

Goal

To create confidence of taxpayers in holding the taxation authorities of Pakistan accountable through an independent institution, promoting good governance and redressing taxpayer's complaints.

Budget Information

Budget by Outputs

Rs. '000

Ott Actual Expenditure Budget Forecas ts
upus 2017-18 2018-19 2019-20 2020-21 2021-22 2022-23
Diagnosis, investigation, redressal and 1 256,932 240,603 253,000 264,810 279,000 288,000
rectification of injustices done to a
taxpayer through mal-administration by functionaries administrating tax laws
Total 256,932 240,603 253,000 264,810 279,000 288,000
Budget by Demands
Demand for Grants Demand No Total 2020-21
Federal Tax Ombudsman 1 N 264,810
Total 264,810
Budget by Inputs
Actual Expenditure Budget Forecas ts
Input 2017-18 2018-19 2019-20 2020-21 2021-22 2022-23
A01 Employee Related Expenses 148,425 141,909 181,000 176,684 181,049 185,136
A03 Operating Expenses 95,272 82,563 65,702 78,870 87,841 92,233
A04 Employees Retirement Benefits 2,500 968 16 2,728 2,599 2,758
A05 Grants, Subsidies & Write off Loans 0 9,700 24 0 0 0
A06 Transfers 257 48 63 0 0 0
A09 Physical Assets 7,836 1,972 2,540 2,281 2,779 2,912
A13 Repairs & Maintenance 2,642 3,443 3,655 4,247 4,732 4,961
Total 256,932 240,603 253,000 264,810 279,000 288,000

Medium-Term Outcome(s) Outcome 1: Increased sense of accountability in the tax collection departments of the Federal Government. Outcome 2: Redress systemic issues of FBR tax collection system through investigative studies.

Output(s) Output 1 Diagnosis, investigation, redressal and rectification of injustices done to a taxpayer through mal-administration by

Office Responsible: Federal Tax Ombudsman

Federal Tax Ombudsman Secretariat

Page 79

Federal Tax Ombudsman Secretariat

Output(s)

Output 1 Diagnosis, investigation, redressal and rectification of injustices done to a taxpayer through mal-administration by functionaries administrating tax laws

Office Responsible: Federal Tax Ombudsman

Brief Rationale:

Improve government revenue through eradication of mal-administration in tax collection departments.

Performance Indicators and Targets

O Selected Performance Targets Achieved Planned Targets Forecas t Targets
utputs
Indicators 2017-18 2018-19 2019-20 2020-21 2021-22 2022-23
1. Diagnosis, Total cases received 2101 2150 2838 3122 3234 3350
investigation, redressal and Total cases disposed. 1860 1950 2554 2810 2911 3015
rectification of Percentage of cases disposed off 89% 91% 90% 90% 90% 90%
injustices done to a No.of decided cases 1669 1760 2106 2613 2644 2680
taxpayer through implemented.
mal-administration by functionaries administrating tax Percentage of decided cases implemented 90% 90% 91% 93% 95% 93%
laws Number of geographical locations where service will be provided 11 10 10 10 10 10
Number of major studies regarding public grievances pertaining to taxation 1 1 1 1 1 1
Average days taken to dispose a case 50 45 43 42 41 41

Personnel Plan

2017-18 2018-19 2019-20 2020-21 2021-22 2022-23
Grade 20 and above 3 3 4 4 4 4
Grade 16-19 33 25 25 25 25 25
Grade 1-15 143 149 162 162 162 162
Total Regular Posts 179 177 191 191 191 191
Total Contractual Posts (including project posts) 31 31 47 56 56 56
Grand Total 210 208 238 247 247 247
of which Female Employees 11 11 12 12 12 12

Federal Tax Ombudsman Secretariat

Page 80

Ministry of Climate Change

Executive Authority

Minister of Climate Change

Budget Summary

Rs. '000
Actual Expenditure Budget Forecas ts
Principal Accounting Officer 2017-18 2018-19 2019-20 2020-21 2021-22 2022-23
Secretary,Climate Change Division 917,527 943,276 8,081,200 5,462,824 6,156,400 7,120,800
Total 917,527 943,276 8,081,200 5,462,824 6,156,400 7,120,800

The output-based budget is presented on the subsequent pages.

Ministry of Climate Change

Page 81

Climate Change Division

Principal Accounting Officer

Secretary, Climate Change Division

Executive Authority

Minister of Climate Change

Goal

To ensure that climate change is mainstreamed in the economically and socially vulnerable sectors of the economy and to steer Pakistan towards climate resilient development.

Improved rating of climate change performance index by 2025.

Budget Information

Budget by Outputs

Rs. '000

Ot t Actual Expenditure Budget Forecas ts
up us
2017-18 2018-19 2019-20 2020-21 2021-22 2022-23
1 Environmental protection, conservation, rehabilitation and improvement services 576,929 657,359 7,656,304 5,077,763 5,744,500 6,691,200
2 Conservation of wild life and forest services 24,036 25,002 31,843 32,077 34,300 35,600
3 Research and Survey Services 109,293 56,221 80,990 79,174 83,200 86,500
4 Policy making and administrative support services 190,717 188,422 225,591 222,643 239,400 250,500
5 Wild life management services-ICT 16,552 16,272 26,472 25,809 27,000 28,000
6 Formulate, comprehensive adaptation and mitigation policies to address the effects of climate change in Pakistan. 60,000 25,358 28,000 29,000
Total 917,527 943,276 8,081,200 5,462,824 6,156,400 7,120,800

Budget by Demands

Demand for Grants Demand No Total 2020-21
1 Climate Change Division 28 222,643
2 Other Expenditure of Climate Change Division 29 189,014
3 Miscellaneous Expenditure of Climate Change 30 51,167
Division
4 Development Expenditure of Climate Change 153 5,000,000
Division
Total 5,462,824

Budget by Inputs

Inut Actual Expenditure Budget Forecas ts
p 2017-18 2018-19 2019-20 2020-21 2021-22 2022-23
A01 Employee Related Expenses 260,836 255,126 301,442 302,853 317,900 333,700
A02 Project Pre-Investment Analysis 59,706 1,889 1,936 4,871 5,000 5,500
A03 Operating Expenses 578,427 650,814 7,740,805 5,113,542 5,794,710 6,741,380
A04 Employees Retirement Benefits 4,461 5,192 7,412 7,081 7,370 7,600

Ministry of Climate Change

Page 82

Climate Change Division

Budget by Inputs

Actual Expenditure Budget Forecas ts
Input 2017-18 2018-19 2019-20 2020-21 2021-22 2022-23
A05 Grants, Subsidies & Write off Loans 780 19,940 1,015 4,420 4,600 4,800
A06 Transfers 1,682 1,323 6 20 20 20
A09 Physical Assets 4,557 2,980 19,891 12,882 14,300 14,500
A11 Investments 2,000
A12 Civil Works 363 0 5,585 2,200 2,500
A13 Repairs & Maintenance 6,715 6,012 8,693 9,570 10,300 10,800
Total 917,527 943,276 8,081,200 5,462,824 6,156,400 7,120,800

Organisational Structure

Attached Departments:
  • 1 Pakistan Environmental Protection Agency (Pak.EPA)

  • 2 Zoological Survey of Pakistan (ZSP)

Autonomous bodies / Corporations / Authorities
  • 1 Climate Change Authority 2 Islamabad Wildlife Management Board (IWMB) 3 Global Change Impact Studies Centre 4 National Disaster Risk Management Fund (NDRMF)

Policy Documents

  • 1 National Climate Change Policy 2012 2 National Environmental Policy 3 National Sanitation Policy 4 National Resettlement Policy 5 National Rangeland Policy 6 Drinking Water Policy 7 National Climate Change Council 8 National Climate Change Authority Act 9 National Urban Policy

Medium-Term Outcome(s) Outcome 1: Improved Pakistan rating of greenhouse gas emissions by 2025 Outcome 2: Protection of Environment, Energy and Conservation of Wild Life.

Output(s)

Output 1 Environmental prote improvement services ction, conservation, rehabilitation and Office Responsible: Pakistan Environmental Protection Agency
Brief Rationale: Pakistan Environmental Protection Agency (Pak-EPA) is responsible for protection, conservation, rehabilitation and improvement of environment, prevention and control of pollution, promotion of sustainable development in Islamabad Capital Territory (ICT) and marine area beyond coastline.
Future Policy Priorities: Pak-EPA is currently engaged in processing necessary amendments in Pakistan Environmental Protection Act (PEPA'1997) and

Ministry of Climate Change

Page 83

Climate Change Division

Output(s)

Output 1 Environmental prote improvement services Future Policy Priorities: ction, conservation, rehabilitation and rules and regulations made there under. Pak-EPA is also responsible agency for the implementation of Bio safety rules 2005. For this purpose efforts are under way to develop National Bio safety Centre to ensure sustainability of bio safety regime in the country. Office Responsible: Pakistan Environmental Protection Agency
Output 2 Conservation of wild life and forest services Office Responsible: Zoological survey of Pakistan
Brief Rationale: Zoological Survey Department of Pakistan is an attached department of Ministry of Climate Change, Government of Pakistan which carried out survey and research on distribution, population, and status of animal life in Pakistan.
Future Policy Priorities: Assessment of biodiversity of selected protected areas i.e national parks, wildlife sanctuaries and game reserves. Conservation oriented studies of endangered and threatened species. Recommendations to the Government for National Trade Policy pertaining to wildlife species and their products. Surveys of economically important fauna species such as parrots, falcons, pangolin, freshwater turtles etc. which have high trade demand. Data will be used to assist Convention on International Trade in Endangered Species (CITES) regulatory authority.
Output 3 Research and Surve y Services Office Responsible: Global Change Impact Study Centre
Brief Rationale: Global Change Impact Studies Centre (GCISC), an autonomous organization working under Climate Change Division assist in the Capacity building of the Centres at provisional level, to advise national planners and policy-makers on climate change related issues, and to share its research findings at national and international levels.
Future Policy Priorities: Global Change Impact Studies Centre (GCISC) may also work on new areas for future research i.e. impacts of Climate Change and adaption measures for forestry, biodiversity, human health, Indus delta and coastal regions, energy sector and economic impacts to climate change on various sectors.
Output 4 Policy making and a dministrative support services Office Responsible: Main Secretariat
Brief Rationale: Smooth functioning of day to day operations of the Ministry.
Output 5 Wild life managemen t services-ICT Office Responsible: Islamabad Wildlife management board
Brief Rationale: Islamabad Wildlife (Protection, Preservation, Conservation and Management) ordinance 1979. An Ordinance to provide for the protection, preservation, Conservation and management of wildlife and setting up of a National Park in the Islamabad Capital Territory.
Future Policy Priorities: According to Islamabad Wildlife Management Board engaged on basis of Islamabad Wildlife Management Board ordinance 1979 to protect, preserve, Conserve and Management of Wildlife and setting up National Park in ICT. Empowerment of the Board to raise its own revenues to meet its expenses, and empowerment of its employees to enforce the legislation and associated rules, Protection and preservation of wildlife and its habitat, Control over encroachments and community development.
Output 6 Formulate, compreh policies to address the effects ensive adaptation and mitigation of climate change in Pakistan. Office Responsible: Climate Change Authority
Brief Rationale: Formulate, comprehensive adaptation and mitigation policies, plans. programmes, projects and measures designed to address the effects of climate change and meet Pakistan's obligations under international conventions and agreements relating to climate change and within the framework of a national climate change policy.
Future Policy Priorities: Plans for renewable energy and clean technology measures for energy efficiency and energy conservation and awareness- raising and capacity-building Programmes Projects for Clean Development Mechanism, Global Environmental Facility, Green Climate Fund and Adaptation Fund Prepare the National Adaptation Plan, Develop Nationally Appropriate Mitigation Action Framework and Develop Climate Change Technology Action Plan Projects for Reducing Emissions from Deforestation and Forest Degradation (REDD+) Mechanism Establish national registry and database on greenhouse gas emissions

Ministry of Climate Change

Page 84

Climate Change Division

Performance Indicators and Targets

Oututs Selected Performance Targets Achieved Planned Targets Forecas t Targets
p Indicators 2017-18 2018-19 2019-20 2020-21 2021-22 2022-23
1. Environmental protection, conservation, Average Air Quality Index of Pakistan (micro grams per cubic meter ug/m3 of air) 74 ug/m3 65 ug/m3 65 ug/m3 65 ug/m3 65 ug/m3 65 ug/m3
rehabilitation and improvement Air Monitoring Station (Numbers) 2 3 3 3 5 5
services Environmental Laboratories (Numbers) 1 1 1 1 1 1
Environment Protection Tribunal (Numbers) 1 1 1 1 1 1
Finalization of Policies (Policy of climate change, NSDS)(Number) 1 2 1 1 1 1
Finalization of water, Environment & Sanitation Programs (WES)(Number) Conference on water and climate change (Numbers) 1 1 1 1 1 1 1
2. Conservation of wild life and forest services Preparation of Master Plan of National Botanical Garden, Islamabad (One Master Plan) - 3 1 1 1 0
Survey of wild fauna (Number) 14 10 11 14 12 12
Establishment of Data Base System of fauna of Pakistan (Number) - 1 1 1 1 1
National Conference on Endangered Wildlife of Pakistan (Number) - 2 1 0 0 0
3. Research and Survey Services Dissemination of R&D findings Research papers in International National Journals & book (Nos) 11 16 17 20 21 22
Organization of Scientific Activities at International / National level (Nos) 8 6 7 10 12 12

Personnel Plan

2017-18 2018-19 2019-20 2020-21 2021-22 2022-23
Grade 20 and above 8 12 17 17 17 17
Grade 16-19 103 155 186 186 186 186
Grade 1-15 154 192 247 247 247 247
Total Regular Posts 265 359 450 450 450 450
Total Contractual Posts (including project posts) 37 45 244 254 254 254
Grand Total 302 404 694 704 704 704
of which Female Employees 16 18 28 29 30 30

Ministry of Climate Change

Page 85

Climate Change Division

Rs. '000

Strategic Initiatives (selected key projects)

Estimated Completion Expenditure Budget Forecast
Selected Projects Total Cost (as per latest PC1) Date (as per latest PC1) 2019 up to June 2019-20 2020-21 2021-22 2022-23
Output 1: Environmental protection, conservation, rehabilitation and improvement services
1 Ten Billion Tree Tsunami Programme Phase-1 Upscaling of Green Pakistan Programme 125,183,400 Jun 2023 7,500,000 4,900,000 5,500,000 6,000,000
Key Milestone 2020-21: Out of 3.29 Billion p across the Pakistan Programme Revise lants for next four y during 2020-21 un d). ears, tentatively 500 der Ten Billion Tree Million plants will Tsunami Program be planted me Phase-1 Upsc alling of Green Pakistan

Ministry of Climate Change

Page 86

Ministry of Commerce

Executive Authority

Minister for Commerce

Budget Summary

Rs. '000
Actual Expenditure Budget Forecas ts
Principal Accounting Officer 2017-18 2018-19 2019-20 2020-21 2021-22 2022-23
Secretary, Commerce Division 11,901,630 12,254,634 16,180,000 17,018,320 7,232,000 7,459,400
Secretary,Textile Division * 402,875 497,565 35,587,828 0 0 0
Total 12,304,505 12,752,200 51,767,828 17,018,320 7,232,000 7,459,400

The output-based budget is presented on the subsequent pages.

Ministry of Commerce

Page 87

Commerce Division

Principal Accounting Officer

Secretary, Commerce Division

Goal

To promote, protect and expand international and national trade interests of Pakistan with a view to become a leading exporting country in the region. Increase in Trade to GDP ratio from 20% to 22% by 2020-21.

To Sustain the growth of textile section and to keep domestic textile sector abreast of global competition and challenges.

Budget Information

Budget by Outputs

Rs. '000

Ot t Actual Expenditure Budget Forecas ts
up us
2017-18 2018-19 2019-20 2020-21 2021-22 2022-23
1 Administrative services and financial support 443,834 466,552 543,000 621,953 638,526 645,830
2 Provision of Subsidies (TCP Urea + Wheat Flour) 6,274,798 6,499,995 5,000,000
3 Facilitation for trade outreach to existing as well as un-exploited countries and regions 1,763,465 1,977,968 2,144,150 2,519,973 2,842,160 2,940,350
4 Promotion of trade 3,419,533 3,310,118 8,492,850 3,260,432 3,631,138 3,750,945
5 Instrumental grading of cotton 0 0 0 87,516
6 To provide data bank and technical information to government as well as textile manufacturers. 0 0 0 24,946
7 Development of textile sector 0 0 0 10,503,500 120,176 122,275
Total 11,901,630 12,254,634 16,180,000 17,018,320 7,232,000 7,459,400

Budget by Demands

Demand for Grants Demand No Total 2020-21
1 Commerce Division 31 621,953
2 Other Expenditure of Commerce Division 32 5,780,405
3 Miscellanious Expd. of Commerce of Division 33 10,512,462
4 Development Expenditure of Commerce Division 154 103,500
Total 17,018,320

Budget by Inputs

Actual Expenditure Budget Forecas ts
Input 2017-18 2018-19 2019-20 2020-21 2021-22 2022-23
A01 Employee Related Expenses 1,827,466 1,857,077 2,028,251 2,569,750 2,579,810 2,660,928
A02 Project Pre-Investment Analysis 0 0 1 0 0 0
A03 Operating Expenses 1,487,331 2,230,556 1,805,259 2,288,425 2,462,355 2,539,780
A04 Employees Retirement Benefits 55,589 87,337 92,094 97,644 98,147 101,233
A05 Grants, Subsidies & Write off Loans 7,848,461 7,474,367 12,059,679 11,914,369 1,522,130 1,569,991

Ministry of Commerce

Page 88

Commerce Division

Budget by Inputs

Actual Expenditure Budget Forecas ts
Input 2017-18 2018-19 2019-20 2020-21 2021-22 2022-23
A06 Transfers 15,310 10,558 461 455 457 471
A09 Physical Assets 26,438 48,386 36,685 74,171 91,523 94,400
A11 Investments 398,542 411,073
A12 Civil Works 600,000 490,000 100,003 145 156 164
A13 Repairs & Maintenance 41,036 56,355 57,567 73,361 78,880 81,360
Total 11,901,630 12,254,634 16,180,000 17,018,320 7,232,000 7,459,400

Organisational Structure

Attached Departments:
  • 1 Directorate General Trade Organization, Islamabad 2 Trade Dispute Resolution Organization, Islamabad 3 Liaison Office Afghan Transit Trade, Chaman 4 Textile Commissioner Organization, Karachi
Autonomous bodies / Corporations / Authorities
  • 1 Trade Development Authority of Pakistan (TDAP)

  • 2 Intellectual Property Organization of Pakistan, Islamabad

  • 3 National Tariff Commission (NTC), Islamabad

  • 4 Trading Corporation of Pakistan Pvt Ltd., Karachi

  • 5 Pakistan Horticulture Development and Export Company, Lahore 6 Pakistan Expo Centers Pvt. Ltd. Company, Lahore

  • 7 Pakistan Cotton Standards Institute, Karachi

  • 8 Karachi Garments City, Karachi 9 Lahore Garment City Company, Lahore

  • 10 Faisalabad Garment City Company, Faisalabad

  • 11 Pakistan Textile City Limited, Karachi

Policy Documents

  • 1 Strategic Trade Policy Framework 2020-25

  • 2 National Tariff Policy 3 Textile Policy 2020-24

Medium-Term Outcome(s) Outcome 1: Increase/Decrease Pakistan's Cumulative exports from Rs. 23.2bn (2018-19) to 20bn (2019-20) 22bn (2020-21) 25bn (2021-22) 28bn (202223). Outcome 2: Improved competitiveness of Pakistani textile products to increase exports Output(s) Output 3 Facilitation for trade outreach to existing as well as un- exploited countries and regions

Office Responsible: National tariff commission, All Trade

Mission Abroad, Liaison Office Afghan Transit Trade

Chaman

Ministry of Commerce

Page 89

Commerce Division

Output(s)

Output 3 Facilitation for trade exploited countries and region Brief Rationale: outreach to existing as well as un- s Main function of Ministry is to provide support to all organization which are working to boost trade and enhance Pakistani exports to other countries of the world. Office Responsible: National tariff commission, All Trade Mission Abroad, Liaison Office Afghan Transit Trade Chaman
Future Policy Priorities: The diversification of Pakistan exports in new product categories and new markets.
Output 4 Promotion of trade Office Responsible: Export Development Fund, Pakistan Institute Trade and Development, Trade Dispute Resolution Organization, Trade Development Authority of Pakistan, Directorate General Trade Organization, Strategic Trade Policy Framework.
Brief Rationale: Future Policy Priorities: Ministry of Commerce announces Strategic Trade Policy framework after every three years. Budgetary allocation (S.T.P.F) addresses the following initiatives; (i) Trade facilitation (ii) Trade Diplomacy (iii) Institutional Strengthening of Trade promotion infrastructure. All the above measures are helpful in boosting our exports, helps exploring new markets, creating job opportunities and over all helping sustainable economic development and poverty eradication in the country. These measures also help to reduce trade deficit which ultimately have direct impact on our balance of payment position of current account deficit and other tools of fiscal policy. Establishment of export infrastructure, technology up-gradation in the export industry and capacity building of human resources.
Output 5 Instrumental grading of cotton Office Responsible: Cotton wing
Brief Rationale: Enhancement of Pak cotton quality through the implementation of cotton standardization procedure to meet the challenges & requirements of quality in National/International markets.
Future Policy Priorities: Improvement of picking/handling/ ginning practices. Human Resource Development Incentives Based Marketing system To bring Pak cotton at par with international standards
Output 6 To provide data bank government as well as textile and technical information to manufacturers. Office Responsible: Textile Research and Development wing
Brief Rationale: Textile Commissioner Organization. Karachi & Textile Research and Development wing advice on various issues. Such as tariffs, rules. Technology up-gradation and infrastructure development.
Future Policy Priorities: Study of market dynamics in major markets and evaluating prospects for increase in market export share for Pakistani Textile Products. Evaluating products' cost and conducting financial analysis of different sub-sectors Evaluating the impact of fiscal and macro-economic factor on textile sectors.
Output 7 Development of texti le sector Office Responsible: Training Wing
Brief Rationale: Following initiatives taken by the ministry to increase textile sector export; Establishment of Garment Cities at Faisalabad, Lahore & Karachi Launched training program for training of stitching machine operators
Future Policy Priorities: Commerce Division is committed to double the textile exports to US$25 Billion by 2023 To formulate textile industrial policy and its implementation Linkage with cotton and textile producing countries Training skill development Research for Quality improvement for Quality Enhancement Implementation of E-Government Strategy Foreign and Local trainings

Ministry of Commerce

Page 90

Commerce Division

Performance Indicators and Targets

Outputs Selected Performance Targets Achieved Planned Targets Forecast Targets
Indicators 2017-18 2018-19 2019-20 2020-21 2021-22 2022-23
1. Administrative services and financial support Implementation of Strategic Trade Policy Framework 1 (Implemented STPF 2015- 18) Implemented Strategic Trade Policy Framework (STPF) 2015- 18 - Formulation of Strategic Trade Policy Framework 2019-24 - National Tariff Policy - Formulation of Strategic Trade Policy Framework 2020-2025 - National Tariff Policy - Formulation of Strategic Trade Policy Framework 2020-2025 - National Tariff Policy - Formulation of Strategic Trade Policy Framework 2020-2025 - National Tariff Policy
3. Facilitation for trade outreach to Increase in percentage share of light engineering exports -18.3% -16.6% 10% 5% 5% 5%
existing as well as un-exploited countries and Total annual export of goods (US $ in Billion) 23.2 23.2 20 22 25 28
regions Increase in meat and meat processing exports (US $ in Million) 225.646 242.8 235 240 250 260
Exploration of additional markets (Number). (Africa, Commonwealth of independent States (CIS) Latin America, Iran Afghanistan, China, Australia and European Union 5 7 8 8 8 8
Increase in number of non- traditional products to be focused for export enhancement 6 7 7* 20* 20 20
Number of tariff protection cases finalized (National Tariff Commission) 4 7 10 13 15 17
Number of anti-dumping counter veiling duties and safeguard cases 20 5 08 22 23 23
Budget Proposals (No. of Tariff Lines ) 1,600 350 200 250 300
4. Promotion of trade Specialized Training Programme (STP) (No. of Participants) 16 9 15 24 20 (Subject to recruitment by FPSC) 20 (Subject to recruitment by FPSC)
Pre-Departure Training Program for Trade and Investment Officers (Designate) (No. of Participants) 45 8 Subject to Selection by MoC Subject to Selection by MoC
Pre-Departure Selection Examination for Commercial Assistants (No. of Participants) 45 45 48 45 45 (Subject to Selection by MoC 45 (Subject to Selection by MoC
Training of the Officials of Pakistan's Trade Partners (Countries/ Regions) (No. of Participants) 10 - - 10 10 10
Interactive Session in Pakistan with Foreign Trade Missions (Number of Sessions held) 3 4 3 5 5 5

Ministry of Commerce

Page 91

Commerce Division

Performance Indicators and Targets

Outputs Selected Performance Targets Achieved Planned Targets Forecas t Targets
Indicators 2017-18 2018-19 2019-20 2020-21 2021-22 2022-23
Number of international trade disputes resolved by International Trade Dispute Resolution Centre 80 19 31 35 - -
Number of trade exhibition/promotion initiatives undertaken by Trade Development Authority of Pakistan 110 193 120 - - -
Processing of fresh Licenses by DGTO to trade bodies 32 30 35 40 35 35
Renewal of Licenses to existing trade organization and Chambers by DGTO 35 20 35 45 40 40
Number of Trade Licenses issued 14 5 10 15 20 20
Number of existing Institutes strengthened through Export Development Fund (EDF) 2 2 3 6 9 13
Number of newly established training institutes through Export Development Fund (EDF) 2 1 1 6 9 13
Research, Marketing & Event Management Activities (EDF) 14 7 14 16 18 19
5. Instrumental grading of cotton Number of trainees in cotton selectors training 195 210 220
Number of samples to be tested in Pakistan Cotton Standard Institute (PCSI) Lab. 25,900 26,200 26,500
Preparation of Standard Boxes 1,290 1,350 1,400
On Farm/Factory Demonstration on proper picking Procedures 100 105 110
Training of Females Master pickers on Proper Cotton Picking/Handlin Procedures 0 90 100 105 105 110
6. To provide data bank and technical information to government as well as textile manufacturers. Amount of Textile Cess to be collected 12,000,000 12,000,000 12,000,000
7. Development of textile sector Increase in value of textile (US $ in million) 1,600 1,800 2,000
Percentage increase in value addition 0.2% 0.2% 0.2%
Percentage increase in product mix especially in the Garment Sector 1.50% 1.50% 2%
Percentage increase Fiber Mixes in favour of non-cotton 1.5% 1.5% 1.5%

Ministry of Commerce

Page 92

Commerce Division

Performance Indicators and Targets

Oututs Selected Performance Targets Achieved Planned Targets Forecas t Targets
p Indicators 2017-18 2018-19 2019-20 2020-21 2021-22 2022-23
Percentage increase in Exports 10% 10% 10%
(YOY)

Note : * (Sports, Leather, Light Engineering, Pharmaceutical, Surgical, Meat, Fruits, Furniture) - 2019-20 Target

* (Chemical,Electric Fans,Pumps,Transformers,Switch Gears,Dairy,Spices,Confectionary,Footwear,Furniture,Glass,Horticulture,Iron & Steel,Meat, Pharmaceutical,Poultry,Tyres&Tubes,Tiles and Ceramics, Gems and Jewellery, Auto Parts, Marble and Granite) - 2020-21

Personnel Plan

2017-18 2018-19 2019-20 2020-21 2021-22 2022-23
Grade 20 and above 40 42 44 44 45 45
Grade 16-19 475 469 469 469 470 470
Grade 1-15 967 957 1,054 1,054 1,055 1,055
Total Regular Posts 1,482 1,468 1,567 1,567 1,570 1,570
Total Contractual Posts (including project posts) 61 60 66 49 31 31
Grand Total 1,543 1,528 1,633 1,616 1,601 1,601
of which Female Employees 131 127 127 132 132 132

Ministry of Commerce

Page 93

Textile Division

Principal Accounting Officer

Secretary, Textile Division *

Goal

Sustain the growth of the textile sector and to keep domestic textile sector abreast of global competition and challenges

Budget Information

Budget by Outputs
Budget by Outputs Rs. '000
Outputs Actual Expenditure Budget Foreca sts
2017-18 2018-19 2019-20 2020-21 2021-22 2022-23
1 Administration / Management and coordination 188,686 227,916 185,175
2 Instrumental grading of cotton 159,018 159,918 159,840
3 To provide data bank and technical 40,407 40,212 39,985
information to government as well as textile manufacturers.
4 Development of textile sector 14,764 69,519 35,202,828
Total 402,875 497,565 35,587,828

Note: * Textile Division has been merged with Minisry of Commerce from FY 2020-21

Budget by Inputs
Actual Expenditure Budget Forecas ts
Input s
2017-18 2018-19 2019-20 2020-21 2021-22 2022-23
A01 Employee Related Expenses 280,735 279,246 302,317
A03 Operating Expenses 103,954 119,960 89,180
A04 Employees Retirement Benefits 7,487 1,943 9,746
A05 Grants, Subsidies & Write off Loans 500 73,237 35,000,502
A06 Transfers 1,086 932
A09 Physical Assets 4,936 4,593 86,483
A12 Civil Works 97,000
A13 Repairs & Maintenance 4,177 17,655 2,600
Total 402,875 497,565 35,587,828

Output(s)

Output 1 Administration / Management and coordination

Office Responsible: Main Secretariat

Brief Rationale:

To formulate textile industrial policy and its implementation

Linkage with cotton and textile producing countries Development of new varieties of cotton and enhancement of production of cotton. Technology up gradation of textile machinery in the textile mills Cotton relay project approved by DDWP

Output 2 Instrumental grading of cotton

Office Responsible: Cotton wing

Brief Rationale: Enhancement of Pak cotton quality through the implementation of cotton standardization procedure to meet the challenges & requirements of quality in National/International markets.

Ministry of Commerce

Page 94

Textile Division

Output(s) Output 3 To provide data bank and technical information to government as well as textile manufacturers.

Office Responsible: Textile Research and Development wing

Brief Rationale: Textile Commissioner Organization, Karachi & Research Development advisory cell advise on various issues, such as tariffs, rules, technology up gradation and infrastructure development.

Study of market dynamics in major markets and evaluating prospects for increase in market share for Pakistani Textile Products. Evaluating products' cost and conducting financial analysis of different sub-sectors.

Evaluating the impact of fiscal and macro-economic factor on textile sectors.

Output 4 Development of textile sector

Office Responsible: Training Wing

Brief Rationale: Following initiatives taken by the ministry to increase textile sector export; Establishment of Garment Cities at Faisalabad, Lahore & Karachi Establishment of Pak-Korea Garment Technology Institute, Karachi for imparting vocational training in textile sector Launched training program for training of stitching machine operators Development of industrial plots for textile industry by Pakistan Textile City Ltd, Karachi Training for informal sector approved by DDWP

Performance Indicators and Targets

Otts Selected Performance Targets Achieved Planned Targets Forecas t Targets
upu Indicators 2017-18 2018-19 2019-20 2020-21 2021-22 2022-23
2. Instrumental grading of cotton Number of trainees in cotton selectors training 69 165 185
Number of samples to be tested in Pakistan Cotton Standard Institute (PCSI) Lab. 10091 25300 25600
Preparation of Standard Boxes 1200 1230 1290
On Farm/Factory Demonstration on proper picking Procedures 40 89 92
Training of Females Master pickers on Proper Cotton Picking/Handlin Procedures 0 90 100
3. To provide data bank and technical Amount of Textile Cess to be collected 13 million 11.500 million 12 million
information to government as well as textile manufacturers. Number of students in National Textile University 2450 2907 3214
4. Development of textile sector Increase in value of textile US Dollar in Million 1079 1000 1400
Percentage increase in value addition 0.50% 0.2% 0.2%
Percentage increase in Exports (YOY) 8.67% 8% 10%
Percentage increase Fiber Mixes in favour of non-cotton 14% 1% 1.5%
Percentage increase in product mix especially in the Garment Sector 39% 1% 1.5%

Ministry of Commerce

Page 95

Textile Division

Personnel Plan

2017-18 2018-19 2019-20 2020-21 2021-22 2022-23
Grade 20 and above 5 6 5
Grade 16-19 61 82 191
Grade 1-15 130 199 273
Total Regular Posts 196 287 469
Total Contractual Posts (including project posts) 3 7 7
Grand Total 199 294 476
of which Female Employees 13 15 18

Ministry of Commerce

Page 96

Ministry of Communications

Executive Authority

Minister for Communications

Budget Summary

Rs. '000
Actual Expenditure Budget Foreca sts
Principal Accounting Officer 2017-18 2018-19 2019-20 2020-21 2021-22 2022-23
Secretary,Communications Division 343,741,986 220,810,027 167,091,143 151,520,666 181,257,891 207,041,100
Total 343,741,986 220,810,027 167,091,143 151,520,666 181,257,891 207,041,100

The output-based budget is presented on the subsequent pages.

Ministry of Communications

Page 97

Communications Division

Principal Accounting Officer

Secretary, Communications Division

Executive Authority

Minister for Communications

Goal

National cohesion and integration through development of sustainable communication infrastructure.

Budget Information

Budget by Outputs
Budget by Outputs Rs. '000
Outputs Actual Expenditure Budget Forec asts
2017-18 2018-19 2019-20 2020-21 2021-22 2022-23
1 Policy formulation / revision and overall implementation services 127,608 123,159 153,640 171,195 161,000 163,000
2 Road safety on National Highways & Motorways 5,055,934 6,828,602 7,613,064 7,841,329 7,886,000 7,958,000
3 Road infrastructure development, expansion and maintenance 1,454,383 2,880,318 2,871,613 2,965,740 3,148,000 3,298,000
4 Research and institutional development for the improvement of road transport and its management 87,020 151,515 269,914 187,589 121,000 127,000
5 Training services on the construction technology 168,870 198,196 216,077 220,673 237,000 248,000
6 Building and maintenance of National Highways and work on national Trade Corridor 328,869,571 203,827,604 155,966,835 118,674,855 139,369,800 162,598,100
7 Provision of secure and time efficient postal services across the country 21,459,285 30,335,091 32,649,000
8 Green Line Bus Transit System 7,978,600 6,800,632
Total 343,741,986 220,810,027 167,091,143 151,520,666 181,257,891 207,041,100
Budget by Demands
Demand for Grants Demand No Part of Demand of: Total Demand 2020-21 Related Demand 2020-21
1 Communications Division 34 Communications Division 201,230 201,230
2 Other Expenditure of Communications Division 35 Communications Division 10,975,578 10,975,578
3 Pakistan Post Office Department 36 Communications Division 20,000 20,000
4 Pakistan Post Office Department 36 Communications Division 21,394,250 21,394,250
5 Development Expenditure of Communications Division 155 Communications Division 254,753 254,753
6 Development Loans and Advances By the Federal Government 185 Finance Division 140,287,781 104,574,855
7 External Development Lonas and Advances By the Federal Government 186 Economic Affairs Division 56,990,000 14,100,000
Total 230,123,592 151,520,666

Ministry of Communications

Page 98

Communications Division

Budget by Inputs

Actual Expenditure Budget Forec asts
Input s
2017-18 2018-19 2019-20 2020-21 2021-22 2022-23
A01 Employee Related Expenses 4,267,026 5,190,387 6,007,190 16,365,181 19,406,620 20,078,485
A02 Project Pre-Investment Analysis 168,529 158,176 139,694 69,014 57 58
A03 Operating Expenses 943,788 1,033,390 1,075,932 6,435,325 6,201,177 6,703,780
A04 Employees Retirement Benefits 16,957 15,306 23,214 3,752,902 11,227,839 12,328,133
A05 Grants, Subsidies & Write off Loans 1,475,123 6,352,217 2,969,582 5,072,147 3,755,554 3,956,991
A06 Transfers 11,869 14,721 13,439 72,304 81,485 86,637
A07 Interest Payment 20,000 30,000 15,000
A08 Loans and Advances 328,869,571 203,827,604 155,966,835 118,674,855 139,369,800 162,598,100
A09 Physical Assets 146,513 809,753 686,632 298,401 575,801 609,458
A10 Principal Repayments 75,000 75,000 75,000
A12 Civil Works 7,733,959 3,263,681 88,704 189,539 25,000 32,000
A13 Repairs & Maintenance 108,651 144,792 119,921 495,998 509,558 557,458
Total 343,741,986 220,810,027 167,091,143 151,520,666 181,257,891 207,041,100

Organisational Structure

Attached Departments:
  • 1 National Highways and Pakistan Motorways 2 Construction Technology Training Institute (CTTI). 3 Pakistan post office department
Autonomous bodies / Corporations / Authorities
  • 1 National Highways Authority

Medium-Term Outcome(s) Outcome 1: Improvement of the socio-economic conditions of the people through development, expansion and maintenance of integrated roads networks

Output(s)

Output 1 Policy formulation / revision and overall implementation services

Office Responsible: Main Secretariat

Brief Rationale: Road infrastructure has profound and enduring effect on the economic growth of Pakistan. NHA is playing a vital role in improving the quality of Pakistan's road network which enhances the quality and standard of life of the people as well as creates job opportunities.
Future Policy Priorities: During the proposed Plan period, efforts will be made to improve the country's export competitiveness by developing highway infrastructure which would be capable of providing faster and more reliable transportation facility for passengers and freight. It will promote regional trade as well as help in optimizing transit trade with the neighboring countries. Reduction in accidents as well as reduction in inland transport costs will also be the part of strategy. Focus in this regard, will be to preserve and up-grade the existing network, develop new motorways and increase investment through PPP, donations and grants.
Output 2 Road safety on Natio nal Highways & Motorways Office Responsible: National Highways
Brief Rationale: To control traffic violation, highway crimes and to provide the prompt help to commuter and to launch road safety campaigns and conduct seminars to create awareness of road safety among the masses.
Future Policy Priorities: National Highway & Motorway Police will try to improve the services related to road safety.

Ministry of Communications

Page 99

Communications Division

Output(s)

Output 3 Road infrastructure maintenance development, expansion and Office Responsible: National Highway Authority
Brief Rationale: Civil infrastructure systems are valuable national assets that should be accurately monitored and appropriately maintained to remain operational during all natural and manmade disasters ensuring commuters safety and mobility. For maintenance and preservation of NHA Network, an Annual Maintenance Plan (AMP) for the current and future maintenance needs is prepared. The whole process of estimating the maintenance works follows a set of procedures required by the Maintenance Modeling System of HDM-IV considering road roughness, condition, traffic counts, remaining service life etc. The maintenance works are prioritized for optimum allocation of resources.
Future Policy Priorities: Due to financial constraints, NHA focused mainly on routine and emergency maintenance works, as road sections requiring periodic maintenance and rehabilitation has increased. Therefore, to improve and preserve the road condition through preventive maintenance, more funds are required.
Output 4 Research and institu of road transport and its man tional development for the improvement agement Office Responsible: National Transport Research Centre
Brief Rationale: National Transport and Research Centre (NTRC) is a research and development organization under Ministry of Communication for undertaking research studies in the field of transport, planning and engineering.
Future Policy Priorities: In upcoming years National Transport and Research Center (NTRC) will be focusing on the following projects: Operational Research Program Axle load survey on National Highway and Motorway. National Transport and Research Center (NTRC) permanent traffic count program National Transport and Research Center (NTRC) road research program
Output 5 Training services on the construction technology Office Responsible: Construction Technology Training Institute
Brief Rationale: The Construction Technical Training Institute (CTTI) is playing vital role in developing trained manpower and achieving the target of converting raw manpower into skilled workers. The excellence of CTTI in studies is evident from its results which are far better than any other Technical Training Institute of Pakistan.
Future Policy Priorities: ICT will open employment opportunities for the graduates and improve their income and socio-economic conditions. Persons trained at this institute will contribute in the job market especially e-commerce, databases and mobile programming. This would have direct bearing towards enhancing the future growth.
Output 6 Building and mainte national Trade Corridor nance of National Highways and work on Office Responsible: National Highway Authority
Brief Rationale: In Pakistan, the main issue is connectivity and the quality of network. In terms of connectivity, we need to rise and improve border connectivity and road networks. As far as the construction industry and services sector are concerned, the development over last few decades has remained restricted. It can be said that its improvement does not commensurate with the development that has taken place. Large construction companies have not been able to keep pace with required growth and the services sector has also not grown to desirable level.
Future Policy Priorities: NHA has planned to embark on various programmes for construction of new roads/bridges and improvement/rehabilitation of the existing infrastructure. NHA has also launched some of its projects through Public Private Partnership (PPP) and is seeking for interested local as well as foreign firms for investment.
Output 7 Provision of secure the country and time efficient postal services across Office Responsible: Post office department
Brief Rationale: Pakistan Post Office Department (PPOD) is dealing in the collection and delivery services. Pakistan Post started its operations to provide domestic as well as international postal and allied services at an affordable cost on equitable basis and at standers capable of meeting needs and requirements of the postal clientele. The allied services includes a large number of agency functions on behalf of different departments of the Federal/Provincial Governments i.e. Saving Bank Schemes, disbursement of

Ministry of Communications

Page 100

Communications Division

Output(s)

Output 7 Provision of secure and time efficient postal services across the country

Office Responsible: Post office department

Brief Rationale: BISP Money Orders, collection of Taxes, collection of Electricity, Gas and Telephone bills, disbursement of pension to noncommissioned ranks of the Armed Forces, retired employees of PTCL and CDA etc. Future Policy Priorities: PPOD is trying its best to improve the working capacity within available resources. Due to lack of resources, the development process for achieving the goal is very slow. At present, the Department is in process of computerizing and reengineering of its services through Centralized Software Solution (CSS) as well as Express Mail Track & Trace System (EMTTS) to ensure best quality services to the customers on modern lines and migrated from LAN based to Centralized Architecture (CSS). Following Services are implemented at the level of 85 GPOs /Locations:

  • Utility Bills Collection - BISP Payment Disbursement

  • Military Pension Payment

  • Payments on behalf of western union

  • Registration and Renewal of Driving Licenses

  • Collection of Motor Vehicle Tax

  • Sale of Motor Vehicle Fitness Certificates stamps

Performance Indicators and Targets

Ott Selected Performance Targets Achieved Planned Targets Forecas t Targets
upus Indicators 2017-18 2018-19 2019-20 2020-21 2021-22 2022-23
2. Road safety on National Highways & Motorways Roads under policing jurisdiction of NH&M police (KMs) National Highways 2183 2537 3640 3557 4441 4441
Public awareness campaigns (No of road users briefed/educated in millions) 16.388 16.314 20.361 19.299 19.781 20.276
No. of employees to be trained in National Highways & Motorways 7054 4336 5000 5000 5200 5500
Number of helps rendered (in million) 0.791 0.584 0.793 0.791 0.811 0.831
No. of beats policed 1 11 40 16 23 49
Roads under policing jurisdiction of NH&M police (KMs) Motorways 724 1015 1976 1625 2103 2399
3. Road Road maintenance (KMs) 9904 9904 9840 10264 10264 10264
infrastructure development, expansion and Maintenance of KKH Thakot- Khunjrab road (kms) 615 615 615 615 615 615
maintenance Maintenance of KKH Skardu road (kms) 167 167 167 167 167 167
4. Research and Research / feasibility study 2 4 4 3 3 3
institutional development for the improvement of road transport and its management Training programmes / workshops No of Seminars/technical presentation/workshops to be conducted 2 3 2 3 2 3 2 3 2 3 2 3
5. Training services on the construction No. of Students to be enrolled in various disciplines 2566 2203 3137 4190 4295 4295

Ministry of Communications