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.
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.
Performance Based Budget 2020-21 to 2022-23
Government of Pakistan Finance Division Islamabad
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
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 |
| 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 |
| 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 |
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:
- The budget is presented by Ministry / Principal Accounting Officer (i.e. the executing agency). In order to present reconciliation with the Demands for Grants and Appropriation, the budget for each Principal Accounting Officer is also shown by Demands for Grants.
This method of presentation allows enhanced understanding of policy priorities (services or outputs) and the related budgets. For example, in the book “Demands for Grants and Appropriations” the budget for Higher Education Commission is part of the Demands shown in the Finance Division. The MTBF “Green Book” shows the same budget but mentions it under the Principal Accounting Officer - i.e. the Executive Director of Higher Education Commission. A reconciliation between “Demands and Grants and Appropriations” and MTBF “Green Book” is also shown with each Principal Accounting Officer separately.
The actual expenditure (on provisional basis) is provided for the past two years (i.e. for 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.
Name of the policy document, and organisational structure (consisting of attached departments and or autonomous organisations, etc.)
Together with the budget, a personnel plan is also provided
For each output, selected projects are shown in order to enhance clarification of how the Office of the Principal Accounting Officer intends to improve access and quality of services.
The budget 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:
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
- Executive Authority:
Designation of the Minister is provided in this area.
- Goal:
A high-level statement providing overall goal of the organisation (Ministry / Division / Principal Accounting Officer) is included.
- Budget Information:
In this section actual expenditure, budget, and forecast estimates are provided by:
Outputs: These are the services delivered by an organisation (Ministry / Division / Principal Accounting Officer)
Demands for Grants: Demands for Grants are the method of appropriation. In this section reconciliation between Demands for Grants and budget by Principal Accounting Officer is provided.
Inputs: These are the line-items - or object classification of the Chart of Accounts.
- Policy Document:
Relevant policy document is provided in this section.
- Organisational Structure:
In this section the organisational structure - consisting of attached departments, autonomous bodies / corporations / authorities, is mentioned.
- Outputs:
Outputs are explained in this section including brief rationale and future policy priorities.
- Performance Indicators and Targets:
For each of the Output selected performance indicators and targets are provided in this section.
- Personnel Plan:
This section includes number of filled posts against different grades. In addition, where relevant information
related to contractual posts and number of female employees is provided.
- Strategic initiatives - selected key projects:
For each output separately, selected key projects are provided together with their estimated cost, completion date, key milestones, expenditure till June 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).
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 |
| 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 |
| 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 |
| 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 |
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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