Annual Budget Statement 2021-22
The Annual Budget Statement 2021-22 is part of the federal budget for FY 2021-22. This page reproduces the text of its 50 PDF pages, extracted automatically from the official PDF published by the Finance Division, Government of Pakistan.
This text was extracted automatically from the PDF's text layer, without OCR. Tables are rebuilt from the page layout and can differ from the printed columns, a page that is only a chart or image links to the PDF, and blank pages are left out. Check the official PDF before relying on any figure.
FEDERAL BUDGET 2021-22 ANNUAL BUDGET STATEMENT
Government of Pakistan Finance Division Islamabad
Preface
The Annual Budget Statement containing estimated receipts and expenditure in terms of Article 80(1) of the Constitution of Islamic Republic of Pakistan 1973 is being laid before the National Assembly of Pakistan for financial year 2021-22, which will also be transmitted to the Senate of Pakistan as required under Article 73(1).
The statement fulfills the requirements of Article 80(2) of the Constitution, showing separately the charged expenditures and other expenditures to be made from the Federal Consolidated Fund. It also distinguishes expenditure on revenue account from other expenditure.
Section 4 of the Public Finance Management Act, 2019 provides that the Federal Government shall lay before National Assembly, Annual Budget Statement including a statement of the purpose and estimates for each demand for grant, statement of contingent liabilities of the Federal Government and statement of fiscal risk. Moreover, as per Section 8 of the Act, a statement of estimated tax expenditure of the Federal Government shall be laid before the National Assembly. All these statements have been made part of Annual Budget Statement.
Furthermore, under Sections 5 and 10 of the Fiscal Responsibility and Debt Limitation Act, 2005, a Medium Term Budgetary Statement and Statements of Responsibility are also required to be laid before National Assembly, which have also been made part of the Annual Budget Statement.
Revised Estimates for FY 2020-21 included in Demands for Grants and Appropriations (Part-I) were based on the data extracted from the SAP System as on 5th May, 2021, whereas the revised estimates included in this 'Annual Budget Statement' have been prepared on the basis of information collected as on 7th June, 2021. The actual reconciled data will be finalized and made available on the web site of Finance Division by September, 2021.
Yusuf Khan
Secretary to the Government of Pakistan
Finance Division Islamabad, the 11th June, 2021
CONTENTS
PAGE
| I. | Summary of Receipts ……………………………………………………………………… | 1 |
|---|---|---|
| II. | Revenue Receipts ……………………………………………………………………… | 2-4 |
| III. | Capital Receipts ………………………………………………………………………… | 5 |
| IV. | External Receipts ………………………………………………………………………… | 6 |
| V. | Public Account Receipts …………………………………………………………………… | 7-10 |
| VI. | Summary of Expenditure …………………………………………………………………… | 11 |
| VII. | Current Expenditure on Revenue Account ……………………………………………… | 12-14 |
| VIII. | Current Expenditure on Capital Account ………………………………………………… | 15 |
| IX. | Development Expenditure on Revenue Account ……………………………………… | 16-17 |
| X. | Development Expenditure on Capital Account ………………………………………… | 18 |
| XI. | Capital Expenditure ……………………………………………………………………… | 19 |
| XII. | Public Account Expenditure ……………………………………………………………… | 20-23 |
| XIII. | Estimated Charged and Other Expenditure | |
| met from Federal Consolidated Fund …………………………………………………… | 24 | |
| XIV. | Statement of Purpose………………………………………………………………………… | 25 |
| XV. | Demand for Grants and Appropriations for Expenditure 2021-22 | |
| Demand-Wise Expenditure (Schedule-I) ……………………………………………… | 27-32 | |
| XVI. | Demand for Grants and Appropriations for Expenditure | |
| 2020-21 and 2021-22 Object-Wise Classification (Schedule-II) ……………………… | 33 | |
| XVII. | Statement of Contingent Liabilities……………………………………………… | 34-36 |
| XVIII. | Statement of Fiscal Risk………………………………………………………….. | 37-38 |
| XIX. | Statement of Estimated Tax Expenditure………………………………………………… | 39 |
| XX. | Medium Term Budgetary Statement 2020-23……………………………….. | 40-42 |
| XXI. | Statements of Responsibility……………………………………………………… | 43-44 |
SUMMARY OF RECEIPTS
Federal receipts are categorized as Revenue Receipts, Capital Receipts, Public Account Receipts and External Receipts. All these receipts, except Public Account Receipts become part of the the Federal Consolidated Fund.
As per Section 22 of the Public Finance Mangement Act, 2019, the operation of the Federal Consolidated Fund and the Public Account of the Federation vests in the Finance Division
(Rs in million)
| Object Code | Description | Budget Estimates 2020-21 | Revised Estimates 2020-21 | Budget Estimates 2021-22 | |
|---|---|---|---|---|---|
| Revenue Receipts | |||||
| B | 1 | Tax Revenue Receipts | 4,963,000 | 4,690,999 | 5,829,000 |
| FBR Taxes | 4,963,000 | 4,690,999 | 5,829,000 | ||
| Direct Taxes | 2,043,000 | 1,788,999 | 2,182,000 | ||
| Indirect Taxes | 2,920,000 | 2,902,000 | 3,647,000 | ||
| C | 2 | Non-Tax Revenue Receipts | 1,610,226 | 1,704,443 | 2,079,965 |
| B03 | Levies and Fees | 26,300 | 18,431 | 29,503 | |
| C01 | Income from Property and Enterprise | 210,708 | 177,188 | 265,839 | |
| C02 | Receipts from Civil Administration etc | 645,616 | 727,524 | 684,105 | |
| C03 | Miscellaneous Receipts | 727,602 | 781,301 | 1,100,518 | |
| 3 | Total Revenue Receipts (1+2) | 6,573,226 | 6,395,442 | 7,908,965 | |
| E | 4 | Capital Receipts | 1,326,052 | 1,701,184 | 1,439,879 |
| E02 | Recovery of Loans and Advances | 147,167 | 184,120 | 273,352 | |
| E03 | Domestic Debt Receipts (Non Bank) - Net | 1,178,885 | 1,517,063 | 1,166,527 | |
| 5 | Total Internal Receipts (3+4) | 7,899,278 | 8,096,626 | 9,348,845 | |
| 6 | External Receipts | 2,222,919 | 2,286,859 | 2,747,792 | |
| Loans | 2,157,500 | 2,201,250 | 2,693,338 | ||
| Grants | 20,667 | 27,749 | 31,636 | ||
| Project Loans & Grants Outside PSDP | 44,751 | 57,859 | 22,817 | ||
| 7 | Total Internal and External Receipts(5+6) | 10,122,197 | 10,383,484 | 12,096,636 | |
| 8 | Public Account Receipts | 215,619 | (81,318) | 74,195 | |
| Deferred Liabilities (Net) | 227,279 | (60,897) | 58,137 | ||
| Deposit and Reserves (Net) | (11,660) | (20,421) | 16,058 | ||
| 9 | Gross Federal Resources (7+8) | 10,337,816 | 10,302,167 | 12,170,831 | |
| 10 | Less Provincial Share in Federal Taxes | 2,873,719 | 2,704,164 | 3,411,858 | |
| 11 | Net Federal Resources (9-10) | 7,464,097 | 7,598,003 | 8,758,973 | |
| 12 | Cash Balance built up by the Provinces | 242,472 | 242,000 | 570,000 | |
| 13 | Privatization Proceeds | 100,000 | - | 252,000 | |
| 14 | Credit from Banking Sector | 983,545 | 649,256 | 681,336 | |
| 15 | Total-Resources(11+12+13+14) | 8,790,114 | 8,489,259 | 10,262,309 |
REVENUE RECEIPTS
Revenue Receipts constitute major component of total Federal resources. Revenue Receipts may be categorized as Tax Revenue Receipts and Non-Tax Revenue receipts, which are largely derived from the following sources:-
Tax Revenue
Tax Revenue is administered by the Federal Board of Revenue (FBR), which comprises Customs Duty and Inland Revenue i.e Direct Taxes, Sales Tax and Federal Excise Duty. FBR taxes may also be categorized as Direct Taxes and Indirect Taxes. Direct Taxes comprise Income Tax, Workers Welfare Fund and Capital Value Tax. Indirect Taxes include Sales Tax, Federal Excise Duty and Customs Duty. A snapshot of Budget Estimates is as under;
| Object Code | Description | Budget Estimates 2020-21 | Revised Estimates 2020-21 (R | Budget Estimates 2021-22 s in million) |
|---|---|---|---|---|
| B | Tax Revenue | |||
| FBR Taxes | 4,963,000 | 4,690,999 | 5,829,000 | |
| B01 | i.Direct Taxes | 2,043,000 | 1,788,999 | 2,182,000 |
| B011 | Taxes on Income | 2,032,557 | 1,779,924 | 2,171,839 |
| B015 | Worker's Welfare Fund | 3,969 | 7,193 | 8,054 |
| B015 | Worker's Profit Participation Fund | 3,750 | 1,380 | 1,545 |
| B017-18 | Capital Value Tax (CVT) | 2,724 | 502 | 562 |
| B02 | ii.Indirect Taxes | 2,920,000 | 2,902,000 | 3,647,000 |
| B020-22 | Customs Duties | 640,000 | 700,000 | 785,000 |
| B023 | Sales Tax | 1,919,000 | 1,927,000 | 2,506,000 |
| B024-25 | Federal Excise | 361,000 | 275,000 | 356,000 |
| 1 | Total Tax Revenue (i+ii) | 4,963,000 | 4,690,999 | 5,829,000 |
REVENUE RECEIPTS
Non-Tax Revenue
As per Section 2(ma) of the Public Finance Management Act, 2019 (amended), Non-Tax Revenue means revenues received by the Government in terms of clause (1) of Article 78 of the Constitution and the recurring income of the Government from investments and provision of services but does not include those mentioned in clause (3) of Article 160 of the Constitution. Non-Tax Revenue of the federal government is administered by various Ministries / Divisions/ Departments. Budget Estimates are as under;
| Budget | Revised (R | Budget s in million) | ||
|---|---|---|---|---|
| Object Code | Description | Estimates 2020-21 | Estimates 2020-21 | Estimates 2021-22 |
| C | Non Tax Revenue | |||
| a) | Levies and Fees | 26,300 | 18,431 | 29,503 |
| Mobile Handset Levy | 5,800 | 5,000 | 9,000 | |
| Receipts of ICT Administration | 20,475 | 13,401 | 20,453 | |
| Airport Fee (CAA) | 25 | 30 | 50 | |
| C01 b) | Income from Property and Enterprise | 210,708 | 177,188 | 265,839 |
| C01008 | Surplus Profit of PTA | 2,000 | 2,419 | 4,000 |
| C01008 | PTA (3/4G License Renewal Fees) | 27,000 | 33,893 | 45,436 |
| C01012 | Regulatory Authorities | 542 | 585 | 508 |
| C012-18 | Mark up Receipts | 120,188 | 99,963 | 125,532 |
| C012 | Mark up Receipts (Provinces) | 26,843 | 24,963 | 35,532 |
| C013-18 | Mark up Receipts ( PSEs & Others) | 93,345 | 75,000 | 90,000 |
| C019 | Dividend | 60,978 | 40,328 | 90,363 |
| C02 c) | Receipts from Civil Administration | |||
| and Other Functions | 645,616 | 727,524 | 684,105 | |
| C021-24 | General Administration Receipts | 3,440 | 4,303 | 7,114 |
| C02211 | Surplus Profit of State Bank of Pakistan | 620,000 | 700,000 | 650,000 |
| C025 | Defence Services Receipts | 18,431 | 18,431 | 20,274 |
| C026 | Law and Order Receipts | 1,198 | 1,850 | 2,695 |
| C027 | Community Services Receipts | 1,097 | 1,900 | 2,538 |
| C028-29 | Social Services | 1,450 | 1,040 | 1,485 |
| C03 d) | Miscellaneous Receipts | 727,602 | 781,301 | 1,100,518 |
| C031-35 | Economic Services Receipts | 2,096 | 2,287 | 2,980 |
| C036 | Foreign Grants | 22,517 | 12,000 | 20,000 |
| C03897 | Citizenship, Nationalization, Passport and Copyright Fees | 25,000 | 25,000 | 35,000 |
Contd…..
(Rs in million)
| Object Code | Description | Budget Estimates 2020-21 | Revised Estimates 2020-21 | Budget Estimates 2021-22 |
|---|---|---|---|---|
| C03901 | Petroleum Levy | 450,000 | 500,000 | 610,000 |
| C03902 | Natural Gas Development Surcharge | 10,000 | 27,000 | 36,000 |
| C03905 | Royalty on Crude Oil | 23,000 | 26,000 | 35,000 |
| C03906 | Royalty on Natural Gas | 53,812 | 57,000 | 65,000 |
| C03910 | Discount Retained on Local Crude Price | 17,000 | 16,000 | 20,000 |
| C03915 | Windfall Levy against Crude Oil | 8,000 | 6,000 | 10,000 |
| C03916 | Gas Infrastructure Development Cess | 15,000 | 25,000 | 130,000 |
| C03917 | Petroleum Levy on LPG | 5,516 | 4,772 | 7,600 |
| Others | 95,661 | 80,241 | 128,938 | |
| C 2 | Total Non-Tax Revenue (a+b+c+d) | 1,610,226 | 1,704,443 | 2,079,965 |
| **3 ** | Total Revenue Receipts (1+2) | 6,573,226 | 6,395,442 | 7,908,965 |
CAPITAL RECEIPTS
Capital receipts comprise Recoveries of Loans and Advances from Provinces and other entities and Public Debt which includes Permanent Debt and Floating Debt. The net capital receipts so realized by the federal government generally constitute the available resources for the financing of its Public Sector Development Programme. Budget Estimates are as under;
| Budget | Revised (R | Budget s in million) | |||
|---|---|---|---|---|---|
| Object Code | Description | Estimates 2020-21 | Estimates 2020-21 | Estimates 2021-22 | |
| E02 | I. | Recoveries of Loans and Advances | 147,167 | 184,120 | 273,352 |
| E021 | Provinces | 89,025 | 88,119 | 95,361 | |
| E022- | 27 | PSEs and Others | 58,142 | 96,001 | 177,990 |
| E03 | II. | Total Domestic Debts Receipts (i+ii) | 11,278,787 | 16,235,700 | 22,783,874 |
| E031 | i) | Permanent Debt Receipts | 1,827,003 | 2,162,878 | 3,657,981 |
| Pakistan Investment Bonds (Bank) | 277,531 | 569,000 | 746,685 | ||
| Pakistan Investment Bonds(Non Bank) | 1,079,472 | 1,131,468 | 1,681,296 | ||
| Premium Prize Bonds (Registered) | 20,000 | 25,000 | 30,000 | ||
| Ijara Sukuk Bonds | 450,000 | 437,410 | 1,200,000 | ||
| E032 | ii) | Floating Debt Receipts | 9,451,784 | 14,072,822 | 19,125,893 |
| Prize Bonds | 48,626 | 55,871 | 10,418 | ||
| Treasury Bills through Auction | 9,401,000 | 14,016,951 | 19,115,475 | ||
| Others Bills | 1,858 | - | - | ||
| Ways and Means Advances | 300 | - | - | ||
| E | 4 | Capital Gross Receipts (I+II) | 11,425,954 | 16,419,820 | 23,057,226 |
| Domestic Debt Receipts (i+ii) | 11,278,787 | 16,235,700 | 22,783,874 | ||
| Domestic Debt Repayment (page-19) | 10,099,902 | 14,718,637 | 21,617,347 | ||
| Net Domestic Debt Receipts | 1,178,885 | 1,517,063 | 1,166,527 | ||
| 5 | Total Federal Internal Gross Receipts(3+4) | 17,999,180 | 22,815,262 | 30,966,191 |
EXTERNAL RECEIPTS
External Resources comprise loans and grants received from multilateral, bilateral and other sources for approved projects, programmes and other initiatives. Budget Estimates are as under;
(Rs in million)
| Description | Budget Estimates 2020-21 | Revised Estimates 2020-21 | Budget Estimates 2021-22 | |
|---|---|---|---|---|
| I | Loans | 2,157,500 | 2,201,250 | 2,693,338 |
| Project Loans (PSDP) | 218,153 | 228,897 | 259,943 | |
| Federal | 66,822 | 129,587 | 93,713 | |
| Provincial | 151,331 | 99,309 | 166,231 | |
| Programme Loans | 503,567 | 440,319 | 438,195 | |
| Other Loans | 1,435,781 | 1,532,035 | 1,995,200 | |
| Islamic Development Bank | 165,000 | 128,800 | 160,000 | |
| Saudi Arabia (Oil Facility) | 165,000 | - | - | |
| Euro Bond/International Sukuk | 247,500 | 402,500 | 560,000 | |
| China safe Deposits (bilateral) | - | 161,000 | - | |
| Commercial Banks | 647,213 | 762,335 | 779,200 | |
| IMF Loan for Budgetary Support | 211,068 | 77,400 | 496,000 | |
| II | Grants | 20,667 | 27,749 | 31,636 |
| Project Grants | 20,667 | 27,749 | 31,636 | |
| Federal (PSDP) | 5,653 | 10,315 | 6,287 | |
| Provincial (PSDP) | 15,014 | 17,434 | 25,349 | |
| a. | External Receipts (I +II) | 2,178,168 | 2,228,999 | 2,724,974 |
| b. | Project Loans & Grants Outside PSDP | 44,751 | 57,859 | 22,817 |
| Loans | 42,411 | 50,450 | 22,139 | |
| Grants | 2,340 | 7,409 | 678 | |
| 6 | Total External Receipts (a +b) | 2,222,919 | 2,286,859 | 2,747,792 |
PUBLIC ACCOUNT RECEIPTS
Article 78(1) of the Constitution of Islamic Republic of Pakistan provides that all revenues received by the Federal Government, all loans raised by that Government and all moneys received by it in repayment of loan, shall form part of the Federal Consolidated Fund. Article 78(2) provides that all other monies received by or on behalf of the Federal Government shall be credited into the Public Account of the Federation. Therefore, all the monies received by or on behalf of the Federal Government in terms of Article 78(2) are Public Account receipts which are not revenues in terms of Article 78(1) of the Constitution. However, such Public Account receipts cannot be operated without establishment of Special Purpose Funds, deposits, reserves etc under the authority of an act of the Parliament or with the approval of the Federal Government. Moreover, as per Section 32 of the Public Finance Management Act, 2019, special purpose funds, in which monies have been appropriated by the National Assembly shall be established under any law or with the approval of the Federal Government. There are two sources of Public Account Receipts as under;
National Savings Schemes
National Savings Schemes include Savings bank accounts, Defence Savings Certificates, Special Savings Certificates, Pension Benefit Accounts, Behbood Savings Certificates etc. Budget Estimates are as under;
| Object Code | Description | Budget Estimates 2020-21 | Revised Estimates 2020-21 (R | Budget Estimates 2021-22 s in million) |
|---|---|---|---|---|
| i. G111 | Investment Deposit Accounts (Savings Scheme | 932,904 s) | 849,253 | 939,866 |
| G11101 | Savings Bank Accounts | 365,111 | 337,558 | 320,427 |
| G11106 | Defence Savings Certificates | 63,939 | 37,464 | 59,798 |
| G11111 | Special Savings Certificates (Registered) | 96,550 | 56,383 | 51,480 |
| G11112 | Special Savings Accounts | 105,437 | 78,212 | 71,409 |
| G11113 | Regular Income Certificate | 74,007 | 86,179 | 124,458 |
| G11126 | Pension Benefit Accounts | 52,555 | 67,186 | 94,370 |
| G11127 | Behbood Saving Certificates | 132,285 | 171,252 | 172,903 |
| G11130 | Shuhada Welfare Account | 20 | 20 | 20 |
| New Savings Schemes | 30,000 | - | 30,000 | |
| Short Term Savings Certificates | 13,000 | 15,000 | 15,000 | |
| ii. | Other Accounts | 8,000 | 5,260 | - |
| G03109 | Postal Life Insurance Fund | 8,000 | 5,260 | - |
| iii. G061 | Provident Fund | 60,000 | 46,600 | 47,000 |
| Total Receipts ( i+ii+iii ) | 1,000,904 | 901,113 | 986,866 | |
| 1 | Gross Receipts | 1,000,904 | 901,113 | 986,866 |
| Gross Expenditure(Public Account) (Page-20) | 773,626 | 962,010 | 928,730 | |
| Net Receipts | 227,279 | (60,897) | 58,137 |
Contd…..
PUBLIC ACCOUNT RECEIPTS
Deposits and Reserves
Deposits and Reserves represent all monies forming part of the Public Account of the Federation as per Article 78(2) of the Constitution of Islamic Republic of Pakistan. Budget estimates of receipts in the following table are however subject to fulfillment of following stipulations; (i) The funds appropriated by the National Assembly out of Federal Consolidated Funds in terms of Articles 80 to 84 of the Constitution for a particular financial year (being lapsable) shall be utilized as per Cash Management and TSA Rules 2020 and shall not be deposited under these deposits and reserves heads of account (being non-lapsable) under the Public Account.(ii) The maintenance and operation of all these funds, deposits, reserves etc shall be subject to their due establishment either under the authority of an act of Parliament or with the approval of the Federal Government, as the case may be.(iii) Revenues in terms of Article 78(1) of the Constitution shall not be deposited in these deposits and reserves heads of account under the Public Account. The revenues shall only be deposited in the respective heads of account of tax revenue and non tax revenue.(iv) Receipt of funds into these deposits and resreves heads of account shall only be allowed by the Accounting Offices subject to compliance of the stipulations at (i) to (iii) above and to the extent of reconciled available balance under the respective head of account.
(Rs in million)
| Object Code | Description | Budget Estimates 2020-21 | Revised Estimates 2020-21 | Budget Estimates 2021-22 |
|---|---|---|---|---|
| G | FGE Benevolent Funds Deposits and Reserves | |||
| G06202 | F.G.Employees Benevolent Fund (Civil) | 1,331 | 1,282 | 1,199 |
| G06205 | F.G.Employees Benevolent Fund (Pak.Post) | 169 | 166 | 200 |
| G06206 | F.G.Employees Benevolent Fund (Pak.PWD) | 7 | 6 | 5 |
| G06209 | F.G.Employees Benevolent Fund (N.S.) | 13 | 12 | 12 |
| G06210 | F.G.Employees Benevolent Fund (Mint) | 3 | - | 4 |
| G06212 | F.G.Employees Benevolent Fund (GSP) | 5 | - | 5 |
| Group Insurance Fund | ||||
| G06409 | F.G.Employees Group Insurance Fund (Civil) | 421 | 401 | 387 |
| G06410 | F.G.Employees Group Insurance Fund(Defence) Pakistan Post Office | 196 | 181 | 265 |
| G07101 | Post Office Renewal Reserve Fund | 32 | 3 | 50 |
| G07102 | Pakistan Post Office Welfare Fund | 61 | 1 | 37 |
| G07106 | PPO Miscellaneous | 188,255 | 266,337 | 198,253 |
| Railways | ||||
| G08117 | Railways Reserve Fund | 40,000 | - | - |
| G08121 | Railways Depreciation Reserve Fund Pak PWD | 4,922 | - | - |
| G10101 | Pak. PWD Receipts & Collection Account | 378 | 992 | 931 |
| G10113 | Public Works/Pak. PWD Deposits | 22,686 | 30,254 | 18,076 Contd….. |
(Rs in million)
| Object Code | Description | Budget Estimates 2020-21 | Revised Estimates 2020-21 | Budget Estimates 2021-22 |
|---|---|---|---|---|
| Defence | ||||
| G11224 | Deposit Account with Defence | 3,756 | 5,480 | 2,572 |
| G06203 | F.G.Employees Benevolent Fund (Defence) | 2,563 | 2,558 | 1,899 |
| Misc. | ||||
| G06304 | Workers Welfare Fund | 9,765 | 10,744 | 18,533 |
| G07104 | F.G.Employees Group Insurance Fund(PPO) | 12 | 87 | 15 |
| G11225 | Deposit Account with AGPR | 290 | 184 | 372 |
| G11230 | Special Remittances Deposits | 1,078 | 1,334 | 5,251 |
| G10102 | Foreign Affairs Receipt & Collection Account | 2,860 | 1,843 | 7,625 |
| G | Deposits and Reserves | |||
| G10104 | Mint Receipts & Collection Account | 132 | 73 | 94 |
| G10106 | Deposit Works of Survey of Pakistan | 26 | 68 | 46 |
| G10304 | Zakat Collection Account | 2,194 | 2,184 | 2,153 |
| G11215 | Revenue Deposits | 996 | 5,371 | 10,295 |
| G11216 | Civil and Criminal Court Deposits | 18 | 37 | 46 |
| G11217 | Personal Deposits | 40,662 | 63,147 | 60,367 |
| G11220 | Deposits in connection with Elections | 4 | 4 | 92 |
| G11240 | Security Deposits of Cashiers | 309 | 227 | 386 |
| G11255 | Defence Services Security Deposits | 2,066 | 3,048 | 3,857 |
| G11256 | Defence Services Misc. Deposits | 217,041 | 170,908 | 177,999 |
| G11280 | Withholding Tax on Profit From Investment in NSS | 11,446 | 12,107 | 6,786 |
| G11281 | Deposit Account of fees realized by PNAC | 33 | 53 | 59 |
| G11290 | Security Deposit of Firms/Contractors | 33 | 275 | 237 |
| G12150 | PM's Relief Fund for IDP's 2014 | 3,646 | 2,665 | 3,926 |
| G12157 | PM COVID-19 Panademic Relief Fund 2020 | 25 | 508 | 929 |
| G12205 | Pakistan Minorities Development Fund | 0 | 47 | 21 |
| G12206 | Spl. Fund for Welfare & Uplift of Minorities | 47 | 53 | 92 |
| G12226 | Federal Govt. Artists Welfare Fund | 14 | 28 | 4 |
| G11276 | Security Deposits of Private Companies | 29 | - | - |
| G12305 | Export Development Fund | 0 | - | 894 |
| G12308 | Reserve Fund for Exchange Risk on Foreign Loans | 293 | 334 | 2,847 |
| G12412 | Pakistan Oil Seeds Development Cess Fund | 152 | 159 | 134 |
| G12419 | Research and Development Fund | 948 | 1,397 | 1,885 |
| G12421 | SCP Diamer Basha&Mohamand Daam Fund | 24 | - | 4 |
| G12713 | Income Tax Deduction from Salaries | 21 | 24 | 21 |
| G12714 | Income Tax Deduction from Contractors/Suppliers | 84 | 124 | 108 |
| G12738 | National Fund for Control of Drug Abuse | 35 | 66 | 36 |
| G12741 | Fed. Civil Servant's subs. to ServicesBook Club | 18 | 14 | 11 |
| G12777 | Sales Tax Deduction at Source | 8 | 19 | 17 |
| Contd….. |
| Object Code | Description | Budget Estimates 2020-21 | Revised Estimates 2020-21 (R | Budget Estimates 2021-22 s in million) |
|---|---|---|---|---|
| G12783 | Universal Service Fund | 3,600 | 4,448 | 5,946 |
| G13127 | Grants and T.A from US Government | 885 | 635 | 140 |
| G13140 | GSP Receipt and Collection Account | 25 | 30 | 31 |
| G141 | Coinage Account | 1,350 | - | - |
| Others | 27 | 20 | 11 | |
| 2 | Gross Receipts (Deposits and Reserves) | 564,993 | 589,938 | 535,165 |
| Exp (Deposits and Reserves) (Page-23) | 576,654 | 610,359 | 519,107 | |
| Net Deposits and Reserves Receipts | (11,660) | (20,421) | 16,058 | |
| Public Account - Summary | ||||
| 3 | Gross Receipt (1+2) | 1,565,898 | 1,491,051 | 1,522,031 |
| Gross Expenditure (Page-23) | 1,350,279 | 1,572,369 | 1,447,837 | |
| 7 | Public Account Net Receipts | 215,619 | (81,318) | 74,195 |
SUMMARY OF EXPENDITURE (Current & Dev)
In this table, the Budget Estimates of current expenditure (on revenue and capital account) and Budget Estimates of Development expenditure (on revenue and capital accounts) have been mentioned as per Article 80(2) of the Constitution of Pakistan.
| Budget | Revised (R | Budget s in million) | ||
|---|---|---|---|---|
| Function Code | Description | Estimates 2020-21 | Estimates 2020-21 | Estimates 2021-22 |
| Current Expenditure on Revenue Account | ||||
| 01 | General Public Services | 4,428,960 | 4,491,028 | 5,435,200 |
| 02 | Defence Affairs and Services | 1,292,943 | 1,299,188 | 1,373,275 |
| 03 | Public Order and Safety Affairs | 169,961 | 168,952 | 178,511 |
| 04 | Economic Affairs | 71,751 | 192,452 | 115,243 |
| 05 | Environment Protection | 431 | 399 | 436 |
| 06 | Housing and Community Amenities | 35,680 | 9,997 | 34,597 |
| 07 | Health* | 25,494 | 52,325 | 28,352 |
| 08 | Recreation, Culture and Religion | 9,822 | 12,160 | 10,372 |
| 09 | Education Affairs and Services | 83,363 | 88,090 | 91,970 |
| 10 | Social Protection | 230,907 | 246,411 | 255,292 |
| a. Current Exp. on Revenue Account | 6,349,311 | 6,561,000 | 7,523,248 | |
| b. Current Exp. on Capital Account | 1,491,065 | 1,064,924 | 1,601,211 | |
| 1 | Total Current Expenditure (a + b) | 7,840,375 | 7,625,924 | 9,124,459 |
| c. Dev. Exp. on Revenue Account (i+ii) | 460,121 | 370,884 | 599,080 | |
| d. Dev. Exp. on Capital Account (i+ii) | 489,617 | 492,451 | 538,770 | |
| 2 | Total Development Expenditure (c+d) | 949,738 | 863,335 | 1,137,850 |
| Total - Expenditure (1+2) | 8,790,114 | 8,489,259 | 10,262,309 | |
| 3 | Break-up of Expenditure | |||
| Revenue Account (a+c) | 6,809,432 | 6,931,884 | 8,122,328 | |
| Capital Account (b+d) | 1,980,682 | 1,557,375 | 2,139,981 | |
| Total Expenditure: | 8,790,114 | 8,489,259 | 10,262,309 |
*An amount of Rs 100 billion has been allocated for COVID related expenditure during FY 2021-22
Current Expenditure on Revenue Account
(Rs in million)
| Function Code | Description | Budget Estimates 2020-21 | Revised Estimates 2020-21 | Budget Estimates 2021-22 | |
|---|---|---|---|---|---|
| 01 | General Public Service | 4,428,960 | 4,491,028 | 5,435,200 | |
| 011 | Executive & Legislative Organs, | ||||
| Financial & Fiscal Affairs, External Affairs | 3,664,058 | 3,752,261 | 4,235,254 | ||
| Debt Servicing | 2,946,135 | 2,850,688 | 3,059,681 | ||
| Servicing of Foreign Debt | 315,135 | 239,568 | 302,506 | ||
| Servicing of Domestic Debt | 2,631,000 | 2,611,120 | 2,757,176 | ||
| Superannuation Allowances & Pensions | 470,000 | 470,000 | 480,000 | ||
| Others | 247,923 | 431,574 | 695,573 | ||
| 012 | Foreign Economic Aid | 2,387 | 1,901 | 3,305 | |
| 014 | Transfers | 687,355 | 688,780 | 1,149,251 | |
| Provinces | 171,890 | 157,890 | 213,350 | ||
| Others | 515,465 | 530,890 | 935,901 | ||
| 015 | General Services | 10,623 | 10,346 | 10,619 | |
| 016 | Basic Research | 5,952 | 6,015 | 6,413 | |
| 017 | Research & Dev. GeneralPublic Services | 15,108 | 16,246 | 16,744 | |
| 018 | Admn. of General Public Service | 3,149 | 3,149 | 3,827 | |
| 019 | Gen. Public Services not elsewhere defined | 40,329 | 12,330 | 9,788 | |
| 02 | Defence Affairs and Services | 1,292,943 | 1,299,188 | 1,373,275 | |
| 021 | Defence Services | 1,290,000 | 1,295,000 | 1,370,000 | |
| A | 01 Employees Related Expenses | 475,657 | 471,762 | 481,592 | |
| A | 03 Operating Expenses | 301,109 | 308,970 | 327,136 | |
| A | 09 Physical Assets | 357,756 | 357,393 | 391,499 | |
| A | 12 Civil Works | 155,478 | 156,875 | 169,773 | |
| 025 | Defence Administration | 2,943 | 4,188 | 3,275 | |
| 03 | Public Order and Safety Affairs | 169,961 | 168,952 | 178,511 | |
| 031 | Law Courts | 6,937 | 7,248 | 7,974 | |
| 032 | Police & Civil Armed Forces | 158,621 | 157,312 | 165,153 | |
| 033 | Fire Protection | 303 | 266 | 290 | |
| 034 | Prison Administration and Operation | 47 | 42 | 48 | |
| 035 | R&D Public Order and Safety | 50 | 60 | 56 | |
| 036 | Administration of Public Order | 4,003 | 4,024 | 4,990 |
Contd…..
Current Expenditure on Revenue Account
(Rs in million)
| Function Code | Description | Budget Estimates 2020-21 | Revised Estimates 2020-21 | Budget Estimates 2021-22 | |
|---|---|---|---|---|---|
| 04 | Economic Affairs | 71,751 | 192,452 | 115,243 | |
| 041 | Gen. Eco., Commercial & Labour Affairs | 14,108 | 87,982 | 31,054 | |
| 042 | Agri., Food, Irrigation, Forestry & Fisheries | 13,696 | 29,400 | 14,098 | |
| 043 | Fuel and Energy | 10,762 | 12,762 | 20,770 | |
| 044 | Mining and Manufacturing | 1,968 | 2,689 | 2,278 | |
| 045 | Construction and Transport | 15,638 | 22,246 | 26,700 | |
| 046 | Communications | 3,779 | 25,716 | 18,916 | |
| 48 047 | Other Industries Research & Development Economic Affairs | 11,800 | 11,457 200 | 1,426 - | |
| 05 | Environment Protection | 431 | 399 | 436 | |
| 055 | Administration of Environment Protection | 431 | 399 | 436 | |
| 06 | Housing and Community Amenities | 35,680 | 9,997 | 34,597 | |
| 061 | Housing Development | 31,000 | 5,353 | 30,720 | |
| 062 | Community Development | 4,680 | 4,644 | 3,877 | |
| 07 | Health | 25,494 | 52,325 | 28,352 | |
| 071 | Medical Products, Appliances and Equipments | 31 | 31 | 31 | |
| 073 | Hospital Services | 22,774 | 16,316 | 23,982 | |
| 074 | Public Health Services* | 504 | 33,061 | 849 | |
| 076 | Health Administration *An amount of Rs 100 billion has been allo expenduture during FY 2021-22 | 2,184 cated for CO | 2,916 VID related | 3,489 |
Contd…..
Current Expenditure on Revenue Account
| Function Code | Description | Budget Estimates 2020-21 | Revised Estimates 2020-21 (R | Budget Estimates 2021-22 s in million) |
|---|---|---|---|---|
| 08 | Recreation, Culture and Religion | 9,822 | 12,160 | 10,372 |
| 081 | Recreational and Sporting Services | 0.4 | 0.2 | 0.3 |
| 082 | Cultural Services | 747 | 751 | 934 |
| 083 | Broadcasting and Publishing | 7,500 | 8,912 | 7,677 |
| 084 | Religious Affairs | 1,122 | 2,049 | 1,185 |
| 086 | Admn. of Information, Recreation & Culture | 453 | 447 | 574 |
| 09 | Education Affairs and Services | 83,363 | 88,090 | 91,970 |
| 091 | Pre-Primary and Primary Education Affairs and Services | 2,931 | 2,931 | 3,021 |
| 092 | Secondary Education Affairs and Services | 7,344 | 7,355 | 7,632 |
| 093 | Tertiary Education Affairs and Services | 70,741 | 75,033 | 78,195 |
| 095 | Subsidiary Services to Education | 312 | 317 | 317 |
| 096 | Administration | 1,237 | 1,608 | 1,915 |
| 097 | Elsewhere Classified Education Affairs & Services not | 798 | 847 | 890 |
| 10 | Social Protection | 230,907 | 246,411 | 255,292 |
| 107 | Administration | 21,763 | 29,284 | 2,018 |
| 108 | Others | 886 | 863 | 815 |
| 109 | Social Protection (Not elsewhere classified) | 208,258 | 216,265 | 252,460 |
| a. | Current Expenditure on Revenue Account | 6,349,311 | 6,561,000 | 7,523,248 |
Current Expenditure on Capital Account
| Function Code | Description | Budget Estimates 2020-21 | Revised Estimates 2020-21 (R | Budget Estimates 2021-22 s in million) |
|---|---|---|---|---|
| 01 Ge | neral Public Service | 1,491,065 | 1,064,924 | 1,601,211 |
| 011 | Foreign Loans Repayment | 1,228,880 | 841,993 | 1,427,592 |
| 011 | Repayment of Short Term Foreign Credits | 183,691 | 121,944 | 74,405 |
| 014 | Transfers | 78,493 | 100,986 | 99,214 |
| Federal Misc. Investments and | ||||
| OtherLoansand Advancesby theFed. Govt. | 78,493 | 100,986 | 99,214 | |
| b. | Current Expenditure on Capital Account | 1,491,065 | 1,064,924 | 1,601,211 |
| I. | Total Current Expenditure (a+b) | 7,840,375 | 7,625,924 | 9,124,459 |
Development Expenditure on Revenue Account
(Rs in million)
| Fi | Budget | Revised | Budget | |
|---|---|---|---|---|
| uncton Code | Description | Estimates 2020-21 | Estimates 2020-21 | Estimates 2021-22 |
| 01 | General Public Service | 273,596 | 244,312 | 330,916 |
| 011 | Executive & Legislative Organs, Financial & Fiscal Affairs, External Affairs | 8,070 | 6,556 | 5,181 |
| 014 | Transfers | 157,979 | 160,263 | 169,940 |
| 015 | General Services | 73,695 | 48,138 | 101,162 |
| 016 | Basic Research | 7,474 | 3,140 | 13,318 |
| 017 | Research & Dev. General Public Services | 548 | 143 | 1,967 |
| 019 | General Public Services not elsewhere defined | 25,830 | 26,071 | 39,349 |
| 02 | Defence Affairs and Services | 1,579 | 1,204 | 3,192 |
| 021 | Defence Division | 0 | 125 | 1,400 |
| 025 | Defence Administration | 1,579 | 1,079 | 1,792 |
| 03 | Public Order and Safety Affairs | 3,329 | 4,083 | 8,720 |
| 031 | Law Courts | 991 | 2,354 | 6,001 |
| 032 | Police and Civil Armed Forces | 2,169 | 1,598 | 2,492 |
| 036 | Administration of Public Order | 169 | 130 | 226 |
| 04 | Economic Affairs | 116,287 | 71,113 | 152,405 |
| 041 | Gen. Eco. Commercial and Labour Affairs | 117 | 67 | 2,955 |
| 042 | Agri., Food, Irrigation, Forestry & Fisheries | 77,450 | 53,017 | 102,742 |
| 043 | Fuel and Energy | 2,741 | 1,810 | 19,764 |
| 044 | Mining and Manufacturing | 80 | 80 | 80 |
| 045 | Construction and Transport | 32,408 | 14,326 | 23,142 |
| 046 | Communications | 3,346 | 1,739 | 3,679 |
| 047 | Other Industries | 146 | 74 | 43 |
| 05 | Environment Protection | 5,000 | 5,000 | 14,327 |
| 055 | Administration of Environment Protection | 5,000 | 5,000 | 14,327 |
| 06 | Housing and Community Amenities | 8,818 | 2,912 | 13,304 |
| 062 | Community Development | 8,818 | 2,912 | 13,304 |
Contd…..
Development Expenditure on Revenue Account
(Rs in million)
| Function Code | Description | Budget Estimates 2020-21 | Revised Estimates 2020-21 | Budget Estimates 2021-22 |
|---|---|---|---|---|
| 07 | Health | 14,533 | 8,437 | 21,748 |
| 073 | Hospital Services | 6,668 | 3,683 | 12,816 |
| 074 | Public Health Services | 2,975 | 1,975 | 2,715 |
| 075 | Research and Development Health | 3 | 3 | - |
| 076 | Health Administration | 4,888 | 2,776 | 6,216 |
| 08 | Recreation, Culture and Religion | 1,022 | 247 | 4,647 |
| 081 | Recreation and Sporting Services | 929 | 155 | 3,735 |
| 082 | Cultural Services | 92 | 92 | 10 |
| 83 | Broadcasting and Publishing | 0 | 0 | 902 |
| 09 | Education Affairs and Services | 34,235 | 33,404 | 47,570 |
| 091 | Pre-Primary & Primary Edu. Affairs &Services | 65 | 53 | 18 |
| 092 | Secondary Edu. Affairs & Services | 938 | 806 | 475 |
| 093 | Tertiary Edu. Affairs & Services | 31,338 | 31,041 | 44,619 |
| 095 | Subsidiary Services to Education | 354 | 207 | 721 |
| 097 | Education Affairs & Services not Elsewhere Classified | 1,540 | 1,298 | 1,736 |
| 10 | Social Protection | 1,722 | 171 | 2,252 |
| 107 | Administration | 1,500 | - | 1,600 |
| 108 | Others | 87 | 66 | 53 |
| 109 | Social Protection (Not elsewhere classified) | 135 | 106 | 599 |
| c. | Dev. Exp. on Revenue Account | 460,121 | 370,884 | 599,080 |
Development Expenditure on Capital Account
(Rs in million)
| Function Code | Description | Budget Estimates 2020-21 | Revised Estimates 2020-21 | Budget Estimates 2021-22 |
|---|---|---|---|---|
| 01 | General Public Service | 474,891 | 471,958 | 499,818 |
| 011 | & Fiscal Affairs, External Affairs Executive & Legislative Organs, Financial | 10 | 10 | - |
| 014 | Transfers | 451,153 | 448,247 | 472,618 |
| 017 | Research and Dev. General Public Services | 23,647 | 23,621 | 27,200 |
| 019 | General Public Services not Elsewhere defind | 80 | 80 | - |
| 04 | Economic Affairs | 14,726 | 20,493 | 38,901 |
| 041 | Gen. Eco., Commercial and Labour Affairs | 27 | 17 | 70 |
| 043 | Fuel and Energy | 1,760 | 1,779 | 3,180 |
| 044 | Mining and Manufacturing | 800 | 769 | 2,916 |
| 045 | Construction and Transport | 10,724 | 16,544 | 30,299 |
| 046 | Communications | 1,416 | 1,385 | 2,436 |
| 8 | Recreation Culture and Religion | - | - | 51 |
| 83 | Broadcasting and Publishing | - | - | 51 |
| d. | Dev. Expenditure on Capital Account | 489,617 | 492,451 | 538,770 |
| II. | Total Development Expenditure (c+d) | 949,738 | 863,335 | 1,137,850 |
| III. | Total Exp. (Current+Development) | 8,790,114 | 8,489,259 | 10,262,309 |
CAPITAL EXPENDITURE
The expenditure incurred on repayment of domestic debt receipts is termed as Capital Expenditure.
(Rs in million)
| Ob | Budget | Revised | Budget | |
|---|---|---|---|---|
| ject Code | Description | Estimates 2020-21 | Estimates 2020-21 | Estimates 2021-22 |
| A101 i. | Domestic Permanent Debt | 962,936 | 962,445 | 1,683,486 |
| Pakistan Investment Bonds (Bank) | 277,531 | 569,000 | 746,685 | |
| Pakistan Investment Bonds (Non Bank) | 679,472 | 388,003 | 930,158 | |
| Foreign Exchange Bearer Certificates | 5 | 1 | 5 | |
| Foreign Currency Bearer Certificates | 5 | 1 | 5 | |
| US Dollar Bearer Certificates | 3 | 0 | 3 | |
| Special US Dollar Bonds | 50 | 40 | 50 | |
| Premium Prize Bonds (Registered) | 5,000 | 5,000 | 5,000 | |
| Pakistan Banao Certificate (3-years) | 199 | 128 | 1,581 | |
| Pakistan Banao Certificate (5-years) | 528 | 141 | - | |
| FADRA | 143 | 131 | - | |
| A104 ii. | Floating Debt | 9,136,965 | 13,756,191 | 19,933,861 |
| Prize Bonds | 133,807 | 324,333 | 250,403 | |
| Treasury Bills through Auction | 9,001,000 | 13,430,000 | 19,500,000 | |
| Bai-Maujjal Ijara Sukuk Bonds | - | - | 183,158 | |
| Other Bills | 1,858 | 1,858 | - | |
| Ways and Means Advances | 300 | - | 300.00 | |
| A10 IV. | Total Public Debt Repayment (i+ii) | 10,099,902 | 14,718,637 | 21,617,347 |
| V. | Total - Federal Consolidated Fund | |||
| Disbursement (III+IV) | 18,890,015 | 23,207,895 | 31,879,655 |
PUBLIC ACCOUNT EXPENDITURE
National Savings Schemes
The expenditure incurred on repayment of National Savings Schemes is termed as Public Account Expenditure.
(Rs in million)
| Budget | Revised | Budget | |||
|---|---|---|---|---|---|
| Object Code | Description | Estimates 2020-21 | Estimates 2020-21 | Estimates 2021-22 | |
| i. G111 | Investment Deposit Accounts Schemes) | (Savings | 707,626 | 901,601 | 873,730 |
| G11101 | Savings Bank Accounts | 363,089 | 340,977 | 332,976 | |
| G11103 | Khas Deposit Accounts | 5 | 5 | 5 | |
| G11104 | Mahana Amadni Accounts | 70 | 70 | 70 | |
| G11106 | Defence Savings Certificates | 38,023 | 45,561 | 50,440 | |
| G11108 | National Deposit Certificates | 1 | 1 | 1 | |
| G11109 | Khaas Deposit Certificates | 1 | 1 | 1 | |
| G11111 | Special Savings Certificates (Registered) | 62,995 | 81,397 | 88,807 | |
| G11112 | Special Savings Accounts | 68,794 | 112,914 | 123,193 | |
| G11113 | Regular Income Certificate | 43,044 | 61,843 | 63,293 | |
| G11126 | Pensionery Benefits | 28,512 | 50,945 | 52,379 | |
| G11127 | Behbood Saving Certificate | 90,090 | 168,385 | 129,560 | |
| G11130 | Shuda Welfare Account | 2 | 3 | 5 | |
| New Savings Schemes | 3,000 | - | 3,000 | ||
| Short Term Savings Certificates | (STSC) | 10,000 | 39,500 | 30,000 | |
| ii. | Other Accounts | 10,000 | 5,909 | - | |
| G03109 | Postal Life Insurance Fund | 10,000 | 5,909 | - | |
| iii. G061 | Provident Fund | 56,000 | 54,500 | 55,000 | |
| 1 | Total Expenditure ( i+ii+iii ) | 773,626 | 962,010 | 928,730 |
Contd….
PUBLIC ACCOUNT EXPENDITURE
Deposits and Reserves
Deposits and Reserves represent all monies forming part of the Public Account of the Federation as per Article 78(2) of the Constitution of Islamic Republic of Pakistan. Budget estimates of Expenditure (withdrawal of funds) from the Deposits and Reserves as depicted in the following table are however subject to fulfillment of following stipulations; (i) The maintenance and operation of all these funds, deposits, reserves etc shall be subject to their due establishment either under the authority of an act of Parliament or with the approval of the Federal Government, as the case may be. (ii) Withdrawal of funds from these deposits and resreves heads of account shall only be allowed by the Accounting Offices subject to compliance of the stipulations at (i) above and to the extent of reconciled available balance under the respective head of account. (iv) There shall be no authority of directed access to Central Account No.1 (Non Food) in SBP.(vii) Withdrawal of funds from these Deposits and Reserves head of accounts shall be in accordance with the provisions of Public Finance Management Act, 2019, Cash Management and Treasury Single Account Rules 2020 and the Special Assignment Account Procedure for the Public Account of the Federation 2021. Personal Ledger Accounts shall not be used for withdrawal of funds.
(Rs in million)
| Object Code | Description | Budget Estimates 2020-21 | Revised Estimates 2020-21 | Budget Estimates 2021-22 |
|---|---|---|---|---|
| G | Deposits and Reserves | |||
| FGE Benevolent Funds | ||||
| G06202 | F.G.Employees Benevolent Fund (Civil) | 1,266 | 1,901 | 1,191 |
| G06205 | F.G.Employees Benevolent Fund(Pak. Post) | 119 | 212 | 189 |
| G06206 | F.G.Employees Benevolent Fund(Pak. PWD) | 7 | 6 | 5 |
| G06209 | F.G.Employees Benevolent Fund (N.S.) | 12 | 12 | 12 |
| G06210 | F.G.Employees Benevolent Fund (Mint) | 3 | - | 4 |
| G06212 | F.G.Employees Benevolent Fund (GSP) | 3 | - | 4 |
| G06409 | F.G.Employees Group Insurance Fund (Civil) | 434 | 336 | 393 |
| G06410 | F.G.Employees Group Insurance Fund(Defence) | 170 | 171 | 267 |
| G07101 | Post Office renewal reserve fund | - | 24 | |
| G07102 | Pakistan Post Office Welfare Fund | 45 | 29 | 35 |
| G07106 | PPO Miscellaneous | 189,865 | 267,170 | 197,546 |
| Railways | ||||
| G08117 | Railways Reserve Fund | 40,000 | - | - |
| G08121 | Railways Depreciation Reserve Fund Pak PWD | 4,921 | - | - |
| G10101 | Pak. PWD Receipts & Collection Account | 377 | 862 | 474 |
| G10113 | Public Works/Pak. PWD Deposits Defence | 22,081 | 18,656 | 18,479 |
| G06203 | F.G.Employees Benevolent Fund (Defence) | 2,198 | 2,268 | 1,885 Contd…. |
| Object | Description | Budget Estimates | Revised Estimates (R | Budget Estimates s in million) |
|---|---|---|---|---|
| Code | 2020-21 | 2020-21 | 2021-22 | |
| G11201 | Spl.Deposit Fund for Army suplies | 155 | - | - |
| G11224 | Deposit Account with Defence | 1,567 | 2,776 | 2,598 |
| G11255 | Defence Services Security Deposits | 9,481 | 3,645 | 2,554 |
| G11256 | Defence Services Misc. Deposits | 218,732 | 214,638 | 181,762 |
| Misc. | ||||
| G06304 | Workers Welfare Fund | 4,568 | 6,960 | 12,539 |
| G07104 | F.G.Employees Group Insurance Fund(PPO) | 7 | 10 | 28 |
| G10102 | Foreign Affairs Receipt & Collection Account | 3,037 | 4,620 | 5,473 |
| G10104 | Mint Receipts & Collection Account | 58 | 65 | 82 |
| G10106 | Deposit Works of Survey of Pakistan | 50 | 23 | 24 |
| G10304 | Zakat Collection Account | 929 | 12,457 | 2,993 |
| G | Deposits and Reserves | |||
| G11215 | Revenue Deposits | 28,117 | 5,723 | 10,213 |
| G11216 | Civil and Criminal Court Deposits | 10 | 14 | 32 |
| G11217 | Personal Deposits | 29,058 | 44,663 | 55,856 |
| G11220 | Deposits in connection with Elections | 35 | 25 | 55 |
| G11225 | Deposit Account with AGPR | 190 | 44 | 357 |
| G11230 | Special Remittances Deposits | 966 | 1,417 | 4,397 |
| G11240 | Security deposits of Cashiers | 292 | 602 | 54 |
| G11276 | Security Deposits of Private Companies | 74 | - | - |
| G11280 | Withholding Tax on Profit From Investment in NSS | 10,677 | 11,841 | 6,736 |
| G11281 | Deposit Account of fees realized by PNAC | 19 | 27 | 55 |
| G11290 | Security Deposit of Firms/Contractors | 162 | 665 | 243 |
| G12150 | PM's Relief Fund for IDP's 2014 | 3,645 | 2,621 | 3,932 |
| G12157 | PM's Covid-19 Pandemic Relief Fund | - | 16 | 7 |
| G12205 | Pakistan Minorities Welfare Fund | - | - | 27 |
| G12206 | Special Fund for Welfare & Uplift of Minorities | 43 | 46 | 67 |
| G12226 | Federal Government Artist Welfare Fund | 20 | 11 | 5 |
| G12305 | Export Development Fund | 1,174 | 1,444 | 715 |
| G12308 | Reserve Fund for Exchange Risk on Foreing Loans | - | - | 1 |
| G12412 | Pakistan Oil Seeds Development Cess Fund | - | - | 2 |
| G12419 | Research and Development Fund | 558 | 600 | 1,061 |
| G12421 | SCP Diamer Basha&Mohamand Daam Fund | 48 | - | 8 |
| G12713 | Income Tax Deduction from Salaries | 18 | 19 | 22 |
| G12714 | Income Tax Deduction from Contractors/Suppliers | 64 | 105 | 78 |
| G12738 | National Fund for Control of Drug Abuse | - | - | - Contd…. |
(Rs in million)
| Object Code | Description | Budget Estimates 2020-21 | Revised Estimates 2020-21 | Budget Estimates 2021-22 |
|---|---|---|---|---|
| G12741 | Fedederal Civil Servant's subscription to Services Book Club | 8 | 11 | 9 |
| G12777 | Sales Tax Deduction at Source | 9 | 16 | 13 |
| G12783 | Universal Service Fund | - | 3,600 | 6,570 |
| G13127 | Grants and Technical Assistance from US | - | - | |
| G13140 | GSP Receipt and Collection Account | 21 | 21 | 23 |
| G141 | Coinage Account | 1,350 | - | - |
| Others | 11 | 11 | 8 | |
| 2 Total Expenditure Deposits & Reserves | 576,654 | 610,359 | 519,107 | |
| VI Total Public Account Expenditure (1+2) | 1,350,279 | 1,572,369 | 1,447,837 |
STATEMENT OF ESTIMATED CHARGED AND VOTED EXPENDITURE MET FROM THE FEDERAL CONSOLIDATED FUND
In terms of Article 80(2) of the Constitution of Pakistan, this statement distinguishes charged and voted expenditure. (Rs in million)
| ure. | Description | Budget Estimates 2020-21 | Revised Estimates 2020-21 (R | Budget Estimates 2021-22 s in million) |
|---|---|---|---|---|
| I. | Expenditure on Revenue Account | 6,809,432 | 6,931,884 | 8,122,328 |
| Current | 6,349,311 | 6,561,000 | 7,523,248 | |
| Development | 460,121 | 370,884 | 599,080 | |
| Total-Authorized Expenditure | 6,809,432 | 6,931,884 | 8,122,328 | |
| Charged | 4,216,001 | 4,216,544 | 4,530,774 | |
| Voted | 2,593,431 | 2,715,340 | 3,591,554 | |
| II. | Expenditure on Capital Account | 12,080,584 | 16,276,012 | 23,757,328 |
| Current | 11,590,966 | 15,783,560 | 23,218,557 | |
| Development | 489,617 | 492,451 | 538,770 | |
| Total Authorized Expenditure | 12,080,584 | 16,276,012 | 23,757,328 | |
| Charged | 10,513,332 | 10,513,331 | 21,929,602 | |
| Voted | 1,567,252 | 5,762,681 | 1,827,726 | |
| III. | Total Expenditure met from Federal | |||
| Consolidated Fund | 18,890,015 | 23,207,895 | 31,879,655 | |
| Current Expenditure | 17,940,277 | 22,344,560 | 30,741,805 | |
| Development Expenditure | 949,738 | 863,335 | 1,137,850 | |
| IV. | Total-Authorized Expenditure | 18,890,015 | 23,207,895 | 31,879,655 |
| Charged - Total | 14,729,333 | 14,729,875 | 26,460,376 | |
| Voted - Total | 4,160,682 | 8,478,020 | 5,419,279 |
Statement of The Purpose - Demands for Grants
This statement is being provided to comply with the provisions of section 4 of the Public Finance Management Act, 2019. Based on the policy priorities of the Federal Government, the demands for grants have been proposed to ensure debt servicing on domestic and foreign loans, social safety cover, housing sector (Naya Pakistan Housing), defence and security related expenditures, pay and pensions, grants, subsidies etc. Moreover, it contains development expenditure to provide impetus for economic growth and job creation.
With the continued challenges being faced by the Federal Government to balance the sustainability of economic activity during the ongoing pandemic, the government’s policy priority is focusing on economic growth, providing relief to people and businesses. It has also been envisaged to provide targeted subsidies on essential food items in order to assist the less well-off strata of society, energy bills and agriculture inputs.
Yusuf Khan
Secretary to Government of Pakistan
Finance Division Islamabad, the11th June, 2021
SCHEDULE-I DEMAND FOR GRANTS AND APPROPRIATION FOR EXPENDITURE MET FROM THE FEDERAL CONSOLIDATED FUND FOR THE FINANCIAL YEAR COMMENCING ON IST JULY, 2021 AND ENDING ON 30TH JUNE, 2022
SCHEDULE - I
Demand-Wise Expenditure for Budget Estimates 2021-22
(Rs. in million)
| Demand | Budget | Estimates 2021- | 22 | |
|---|---|---|---|---|
| No. | Ministries / Divisions | Charged | Voted | Total |
| 1 | Cabinet | 277 | 277 | |
| 2 | Cabinet Division | 2,048 | 2,048 | |
| 3 | Emergency Releif and Repatriation | 387 | 387 | |
| 4 | Intelligence Bureau | 8,034 | 8,034 | |
| 5 | Atomic Energy | 10,818 | 10,818 | |
| 6 | Pakistan Nuclear Regulatory Authority | 1,148 | 1,148 | |
| 7 | Naya Pakistan Housing Development Authority | 30,720 | 30,720 | |
| 8 | Prime Minister's office (Internal) | 401 | 401 | |
| 9 | Prime Minister's office (Public) | 520 | 520 | |
| 10 | National Disaster Management Authority | 643 | 643 | |
| 11 | Board of Investment | 367 | 367 | |
| 12 | Prime Minister's Inspection Commission | 60 | 60 | |
| 13 | Aviation Division | 1,483 | 1,483 | |
| 14 | Airports Security Force | 8,078 | 8,078 | |
| 15 | Establishment Division | 5,500 | 5,500 | |
| 16 | Federal Public Service Commission | 884 | 884 | |
| 17 | National School of Public Policy | 1,168 | 1,168 | |
| 18 | Civil Services Academy | 635 | 635 | |
| 19 | National Security Division | 144 | 144 | |
| 20 | Poverty Alleviation and Social Safety Division | 2,155 | 2,155 | |
| 21 | Benazir Income Support Prpgrame | 250,000 | 250,000 | |
| 22 | Pakistan Bait-Ul-Mal | 6,505 | 6,505 | |
| 23 | Climate Change Division | 468 | 468 | |
| 24 | Commerce Division | 26,786 | 26,786 | |
| 25 | Communications Division | 204 | 204 | |
| 26 | Other Expenditure of Communications Division | 20,096 | 20,096 | |
| 27 | Pakistan Post office Department | 20 | 14,980 | 15,000 |
| 28 | Defence Division | 3,683 | 3,683 | |
| 29 | Federal Government Educational Institutions In Cantonments and Garrisons | 6,981 | 6,981 | |
| 30 | Defence Services | 1,370,000 | 1,370,000 | |
| 31 | Defence Production Division | 949 | 949 | |
| 32 | Economic Affairs Division | 697 | 697 | |
| Contd............ |
SCHEDULE - I
Demand-Wise Expenditure for Budget Estimates 2021-22
| (Rs. in million) |
|---|
| Demand | Ministries / Divisions | Budget | Estimates 2021- | 22 |
|---|---|---|---|---|
| No. | Charged | Voted | Total | |
| 33 | Miscellaneous Expd. of Economic Affairs Division | 13,187 | 13,187 | |
| 34 | Power Division | 330,460 | 330,460 | |
| 35 | Petroleum Division | 20,639 | 20,639 | |
| 36 | Geological Survey of Pakistan | 601 | 601 | |
| 37 | Federal Education and Professional Training Division | 19,005 | 19,005 | |
| 38 | Higher Education Commission (HEC) | 66,250 | 66,250 | |
| 39 | National Vocational & Technical Training Commission (NAVTTC) | 399 | 399 | |
| 40 | National Heritage & Culture Division | 1,738 | 1,738 | |
| 41 | Finance Division | 1,980 | 1,980 | |
| 42 | Other Expenditure of Finance Division | 4,834 | 4,834 | |
| 43 | Controller General of Accounts | 7,720 | 7,720 | |
| 44 | Superannuation Allowances and Pensions | 3,480 | 476,520 | 480,000 |
| 45 | Grants Subsidies & Miscellanious Expenditure | 19,250 | 1,159,643 | 1,178,893 |
| 46 | Revenue Division | 77 | 77 | |
| 47 | Fedral Board of Revenue | 28,800 | 28,800 | |
| 48 | Foreign Affairs Division | 1,970 | 1,970 | |
| 49 | Foreign Missions | 21,167 | 21,167 | |
| 50 | Housing and Works Division | 5,051 | 5,051 | |
| 51 | Human Rights Division | 1,185 | 1,185 | |
| 52 | Industries and Production Division | 13,631 | 13,631 | |
| 53 | Financial Action Task Force (FATF) Secretariat | 85 | 85 | |
| 54 | Information and Broadcasting Division | 2,755 | 2,755 | |
| 55 | Miscellaneous Expd. of Information & Broadcasting Division | 6,417 | 6,417 | |
| 56 | Information Technology and Telecommunication Division | 5,872 | 5,872 | |
| 57 | Interior Division | 8,642 | 8,642 | |
| 58 | Other Expenditure of Interior Div | 6,147 | 6,147 | |
| 59 | Islamabad Capital Territory (ICT) | 11,430 | 11,430 | |
| 60 | Combined Civil Armed Forces | 136,827 | 136,827 | |
| 61 | Inter-Provincial Coordination Division | 1,661 | 1,661 | |
| 62 | ||||
| Kashmir Affairs and Gilgit Baltistan Division | 891 | 891 | ||
| 63 | Law and Justice Division | 297 | 5,225 | 5,522 |
| 64 | Federal Judical Academy | 210 | 210 | |
| Contd............ |
SCHEDULE - I
Demand-Wise Expenditure for Budget Estimates 2021-22
(Rs . in million)
| Demand | Budget | stimates 2021-2 | 2 | |
|---|---|---|---|---|
| No. | Ministries / Divisions | Charged | Voted | Total |
| 65 | Federal Shariat Court | 494 | 494 | |
| 66 | Council of Islamic Ideology | 140 | 140 | |
| 67 | National Accountability Bureau | 5,137 | 5,137 | |
| 68 | District Judiciary, Islamabad Capital Territory | 645 | 645 | |
| 69 | Maritime Affairs Division | 1,190 | 1,190 | |
| 70 | Narcotics Control Division | 3,534 | 3,534 | |
| 71 | National Assembly | 2,386 | 3,195 | 5,581 |
| 72 | The Senate | 2,199 | 1,548 | 3,748 |
| 73 | National Food Security And Research Division | 13,118 | 13,118 | |
| 74 | National Health Services, Regulations and Coordination Division | 28,074 | 28,074 | |
| 75 | Overseas Pakistanis and Human Resource Development Division | 1,626 | 1,626 | |
| 76 | Parliamentary Affairs Division | 482 | 482 | |
| 77 | Planning, Development And Special Initiatives Division | 5,620 | 5,620 | |
| 78 | CPEC Authority | 313 | 313 | |
| 79 | Privatisation Division | 215 | 215 | |
| 80 | Railways Division | 42,300 | 42,300 | |
| 81 | Religious Affairs and Inter-Faith Harmony Division | 1,231 | 1,231 | |
| 82 | Science and Technology Division | 10,201 | 10,201 | |
| 83 | States and Frontier Regions Division | 2,621 | 2,621 | |
| 84 | Water Resources Division | 523 | 523 | |
| 85 | Federal Miscellaneous Investments & Other Loans and Avdvances | 99,214 | 99,214 | |
| 86 | Development Expenditure of Cabinet Division | 46,235 | 46,235 | |
| 87 | Development Expenditure of Aviation Division | 3,558 | 3,558 | |
| 88 | Development Expenditure of Establishment Division | 349 | 349 | |
| 89 | Dev Exp of Poverty Alleviation & Social Safety Div | 599 | 599 | |
| 90 | Development Expenditure of SUPARCO | 7,369 | 7,369 | |
| 91 | Development Expenditure of Climate Change Division | 14,327 | 14,327 |
Contd............
SCHEDULE - I Demand-Wise Expenditure for Budget Estimates 2021-22
| Demand | Budget | (Rs. in million) Estimates 2021-22 | |
|---|---|---|---|
| No. | Ministries / Divisions | Charged | Voted Total |
| 92 | Development Expenditure of Commerce Division | 1,614 1,614 | |
| 93 | Development Expenditure of Communications Division | 451 451 | |
| 94 | Development Expenditure of Defence Division | 1,978 1,978 | |
| 95 | Dev Exp of Survey of Pakistan | 1,502 1,502 | |
| 96 | Development Expenditure of Defence Production Division | 1,745 1,745 | |
| 97 | Development Expenditure of Power Division | 19,362 19,362 | |
| 98 | Development Expenditure of Federal Edu & Professional Tr. Div | 4,485 4,485 | |
| 99 | Development Expd. of Higher Education Education Commission | 42,450 42,450 | |
| 100 | Development Expd. of National Vocational & Technical Training Commission (NAVTTC) | 5,215 5,215 | |
| 101 | Development Expd. of National Heritage & Culture Division | 126 126 | |
| 102 | Development Expenditure of Finance Division | 836 836 | |
| 103 | Other Development Expenditure | 122,295 122,295 | |
| 104 | Development Expenditure of Revenue Division | 4,025 4,025 | |
| 105 | Development Expenditure of Human Rights Division | 279 279 | |
| 106 | Dev Exp of Information & Broadcasting Division | 902 902 | |
| 107 | Development Expenditure of Information Technology and Telecommunication Division | 9,361 9,361 | |
| 108 | Development Expenditure of Interior Division | 21,049 21,049 | |
| 109 | Development Expenditure of Inter Provincial Coordination Division | 3,735 3,735 | |
| 110 | Development Expenditure of Kashmir Affairs and Gilgit Baltistan Division | 37,920 37,920 | |
| 111 | Development Expenditure of Law and Justice Division | 6,027 6,027 | |
| 112 | Development Expenditure of Narcotics Control Division | 489 489 Contd............ |
SCHEDULE - I
Demand-Wise Expenditure for Budget Estimates 2021-22 (Rs. in million)
| Demand | Ministries / Divisions | Budget Estimates 2021 | -22 | |
|---|---|---|---|---|
| No. | Charged | Voted | Total | |
| 113 | Dev Exp of Natioanal Food Security and Research Div | 12,017 | 12,017 | |
| 114 | Dev Expenditure of National Health Sevices, Regulation & Coord. Div | 21,723 | 21,723 | |
| 115 | Development Expenditure of Planning, Development and Special Initiatives Division | 106,244 | 106,244 | |
| 116 | Dev Exp of Science & Technology Div | 8,341 | 8,341 | |
| 117 | Development Expenditure of Water Resources Division | 92,473 | 92,473 | |
| 118 | Capital Outlay on Development of Atomic Energy | 27,000 | 27,000 | |
| 119 | Capital Outlay on Development of Pakistan Nuclear Regulatory Authority | 200 | 200 | |
| 120 | Capital Outlay on Petroleum Division | 3,250 | 3,250 | |
| 121 | Capital Outlay on Federal Investments | 699 | 699 | |
| 122 | Development Loans and Advances By the Federal Government | 131,346 | 131,346 | |
| 123 | External Development Lonas and Advances By The Federal Government | 237,850 | 75,866 | 313,716 |
| 124 | Capital Outlay of Civil Works | 25,157 | 25,157 | |
| 125 | Capital Outlay on Industrial Dev. | 2,916 | 2,916 | |
| 126 | Capital Outlay on Maritime Affairs Div | 4,462 | 4,462 | |
| 127 | Capital Outlay on Pakistan Railways | 30,026 | 30,026 | |
| 85A | Provision for Pay & Pension | 160,000 | 160,000 | |
| … | Staff Household & Allowances of The President(Personal) | 615 | - | 615 |
| … | Staff Household & Allowances of The President(Public) | 405 | - | 405 |
| … | Servicing of Foreign Debt | 302,506 | - | 302,506 |
| … | Foreign Loans Repayment | 1,427,592 | - | 1,427,592 |
| … | Repayment of Short Term Foreign Credits | 74,405 | - | 74,405 |
| … | Audit | 5,953 | - | 5,953 |
| … | Servicing of Domestic Debt | 2,757,176 | - | 2,757,176 |
| … | Repayment of Domestic Debt | 21,617,347 | - | 21,617,347 Contd............ |
SCHEDULE - I
Demand-Wise Expenditure for Budget Estimates 2021-22 (Rs. in million)
| Demand | Ministries / Divisions | Budget Estimates 2021 | -22 | |
|---|---|---|---|---|
| No. | Charged | Voted | Total | |
| … | Supreme Court | 2,810 | - | 2,810 |
| … | Islamabad High Court | 1,086 | - | 1,086 |
| … | Election | 3,827 | - | 3,827 |
| Federal Ombudsmansecretariat for | ||||
| … | Protection Against Harrasment of Women at | 77 | - | 77 |
| Work Place | ||||
| … | Wafaqi Mohtasib | 837 | - | 837 |
| … | Federal Tax Ombudsman | 279 | - | 279 |
| TOTAL | 26,460,396 | 5,419,260 | 31,879,655 |
SCHEDULE -II OBJECT CLASSIFICATION WISE EXPENDITURE
| Object Code | Description | Budget Estimates 2020-21 | Budget Estimates 2021-22 Rs. In million |
|---|---|---|---|
| A01 | Total Employees Related Expenses | 760,123 | 785,244 |
| A011 | Pay | 139,369 | 142,480 |
| A011-1 | Pay of Officer | 46,272 | 48,628 |
| A011-2 | Pay of Other Staff | 93,097 | 93,851 |
| A012 | Allowances | 620,754 | 642,765 |
| A012-1 | Regular Allowances | 601,534 | 622,361 |
| A012-2 | Other Allowances (Excluding TA) | 19,220 | 20,404 |
| A02 | Project Pre-investment Analysis | 1,665 | 2,838 |
| A03 | Operating Expenses | 878,151 | 876,486 |
| A04 | Employees Retirement Benefits | 478,525 | 486,520 |
| A05 | Grants, Subsidies &Write off Loans | 1,197,014 | 2,238,126 |
| A06 | Transfers | 11,020 | 17,039 |
| A07 | Interest Payment | 2,946,955 | 3,059,701 |
| A08 | Loans and Advances | 493,792 | 518,828 |
| A09 | Physical Assets | 384,510 | 430,706 |
| A10 | Principal Repayments of loans | 11,512,549 | 23,119,418 |
| A11 | Investments | 37,589 | 64,853 |
| A12 | Civil Works | 204,878 | 273,092 |
| A13 | Repairs and Maintenance | 6,877 | 6,805 |
| TOTAL EXPENDITURE | 18,913,648 | 31,879,655 |
STATEMENT OF CONTINGENT LIABILITIES OF THE FEDERAL GOVERNMENT
This statement is prepared to comply with section 4, sub-section 3 (a) of Public Finance Management Act, 2019, which states that Annual Budget Statement shall also contain statement of contingent liabilities of the Federal Government. As per section 2(h) of the Act, ‘contingent liability’ is defined as ‘a financial liability that may arise or come into being if one or more events occur’.
Contingent liabilities are possible obligation that arises from past events and their existence will be confirmed only by the occurrence or non-occurrence of one or more uncertain future events not wholly within the control of the government.
Contingent liabilities should be examined in the same manner as a proposal for a loan, taking into account, inter alia, the credit-worthiness of the borrower, the amount and risks sought to be covered by a sovereign guarantee, the terms of the borrowing, justification and public purpose to be served, probabilities that various commitments will become due and possible costs of such liabilities. Hence, such off-balance sheet transactions cannot be overlooked in order to gain a holistic view of a country’s fiscal position and unveil the hidden risks associated with the obligations made by the government outside the budget.
Contingent liabilities of Pakistan are primarily guarantees issued on behalf of Public Sector Enterprises (PSEs). The sovereign guarantee is normally extended to improve financial viability of projects or activities undertaken by the government entities with significant social and economic benefits. It allows public sector companies to borrow money at lower costs or on more favourable terms and in some cases allows to fulfil the requirement where sovereign guarantee is a precondition for concessional loans from bilateral/multilateral agencies to sub-sovereign borrowers.
The volume of new government guarantees issued during a financial year is limited under Fiscal Responsibility and Debt Limitation Act which stipulates that the government shall not give guarantees aggregating to an amount exceeding two percent of the GDP in any financial year including those for rupee lending, rate of return, outright purchase agreements and other claims and commitments provided the renewal of existing guarantees shall be considered as issuing a new guarantee.
During July 2020 to March 2021, the government issued fresh/rollover guarantees/Letter of Comforts (LoCs) aggregating to Rs 83 billion or 0.2 percent of GDP. The total executed guarantees were Rs 2,756 billion while outstanding stock was Rs 2,410 billion at end March 2021 as per the following details:
Table-1: Summary of Outstanding Government Guarantees
| (All figures are Rs in billion unless otherwise stated) | |
|---|---|
| Domestic | 1,613 |
| External | 796 |
| Total Outstanding Government Guarantees | 2,410 |
| Memo: | |
| External (US$ in million) | 5,213 |
| Exchange Rate (Pak Rupee/US Dollar) | 153 |
7.
Sector-Wise share of the above guarantees is as follows:
Table 2: Sector Wise Government Guarantee Outstanding (PKR in Billion)
| End Ma | rch 2021 | |
|---|---|---|
| Sector | Drawn | % Share |
| Power Sector | 1,990 | 83% |
| Aviation | 203 | 8% |
| Financial | 66 | 3% |
| Manufacturing | 45 | 2% |
| Oil and Gas | 55 | 2% |
| Other | 51 | 2% |
| Total | 2,410 | 100% |
Guarantees issued against commodity operations are not included in the stipulated limit of 2 percent of GDP as the loans are secured against the underlying commodity and are essentially self-liquidating. These guarantees are issued against the commodity financing operations undertaken by TCP, PASSCO, and provincial governments. The outstanding stock of commodity operations was Rs 701 billion at end March 2021.
The existing guarantees constitute around 6 percent of GDP and government is committed to maintain or reduce this exposure in the upcoming fiscal year.
Yusuf Khan
Secretary to Government of Pakistan
Finance Division
Islamabad, the11th June, 2021
Statement of Fiscal Risks
As required under Section 4(3)(b) of the Public Finance Management Act, 2019, the Annual Budget Statement shall also contain a statement of fiscal risks.
It is therefore expedient to highlight risks, which might lead to any revision in fiscal forecasts approved by the Federal Government in Medium Term Budget Strategy Paper under section 3 of the Public Finance Management Act, 2019. Principle of ‘reasonableness’ has been followed depicting only those fiscal risks which might materialize during fiscal year 2021-22 and in the medium-term.
Economic risks: Corona’s third wave has hit Pakistan and if the situation blows out of proportion, the fiscal forecasts may change slightly or substantially depending upon the severity of the pandemic. Resultantly, the economic growth will be impacted with reduction in revenues and increase in Corona-related expenditures. However, the government has taken a number of initiatives to provide stimulus to the economy to off set the impact of Corona.
Losses of power sector: Whereas the government has put in place necessary safeguards to minimize the losses of power sector including reduction in the pace of accumulation of circular debt, there are a couple of risks which may impact the fiscal forecasts 1) continuation of flow of energy sector losses, and 2) non-payment of arrears and liabilities. These risks may impact government’s fiscal position if such arrears and liabilities are required to be paid through the budgetary process.
Losses of State Owned Entities (SOEs): The government provides financial support to SOEs in the form of guarantees, grants, loans, equity investments etc if the situation so warrants. If the losses of SOEs continue, provision of financial support by the Government may impact the fiscal forecasts. However, the Government has approved a legal framework to improve governance of PSEs and has placed State Owned Enterprises (Governance and Operations) Bill 2021 for approval of the Parliament. Furthermore, the Government has also initiated the requisite work to gauge the performance of PSEs to decide whether to sell, liquidate or retain the existing SOEs.
Budget Surplus of Provinces: The provinces take a substantial share of national revenues however the federal government being liable for the debt servicing, security, Communications, Higher Education etc. Therefore, the structural fiscal balance has become lopsided. The situation is unsustainable unless an appropriate adjustment occurs in the structural fiscal balances of federal and provincial governments. The government has formed 10th National Finance Commission with the view to deliberate on options leading to fiscal harmonisation. In the context of this fiscal risk, excessive spending by the Province and low generation of own source incomes and revenue may lead to fiscal adjustment.
Natural disasters: Natural disasters including floods, earthquakes, droughts etc has adversely impacted the fiscal projections in the past. So, such hazards being natural and unpredictable may also affect the fiscal forecasts.
Conclusion: The Government is committed to off-set the impact of these fiscal risks, if occur, with better and efficient public financial management under the PFM reforms already initiated. Moreover, the SOEs Bill 2021 will also set the direction with regard to professional management of the state owned entities. The reforms in power sector have also been started which will improve the governance and management of the Distribution Companies. The agreements with IPPs have also been re-negotiated with a view to decrease the cost of electricity.
STATEMENT OF ESTIMATED TAX EXPENDITURE
Section 8 of the Public Finance Management Act, 2019 provides that the Federal Government shall, in respect of every financial year cause to be laid before the National Assembly, Finance Bill consistent with Article 73 of the Constitution including a statement of estimated tax expenditure of the Federal Government.
- A Tax Expenditure statement providing the detail of tax expenditure in FY 2021 which involves tax expenditure in sales tax of Rs. 578.456 billion, a tax expenditure in income tax of Rs. 448.046 billion, and tax expenditure in Customs Duty of Rs. 287.771 billion, arriving at a total estimated tax expenditure of Rs. 1314.273 billion is being laid before the Parliament.
Asim Ahmad Chairman FBR Dated: 11-06-2021
Medium Term Budgetary Statement (2021-22 to 2023-24)
Government is laying before the National Assembly a Medium Term Budgetary Statement in pursuance of Section 5 of the Fiscal Responsibility and Debt Limitation Act, 2005. This statement is consistent with the country’s overall macroeconomic framework.
The year 2020-21 was a year of economic recovery backed by incentives to various quarters of the economy. Pakistan’s economy has shown strong signs of revival after being hit by the Covid-19 pandemic. The Government has taken timely response measures to combat this daunting challenge. These measures have mitigated the socio-economic impacts of the pandemic. Policies introduced during the year like smart lockdowns, stimulus relief package worth Rs. 1.24 trillion and unprecedented concessions granted to the construction and SME sectors have yielded positive results.
The major step undertaken on the fiscal front during the Current Financial Year (CFY 2020-21) were to keep an appropriate balance between the Covid-19 related expenditures and fiscal deficit. Furthermore, public finance management reforms continued to increase transparency and accountability of public funds. For the protection of vulnerable segments of the society, the government proactively responded by implementing various components under Ehsaas Program and by combating inflation through price control and monitoring. On the external front, various policy actions were undertaken including bilateral and multilateral arrangements, IMF program continuity and exchange rate stability in the backdrop of strong foreign exchange reserves, as well as reviving export industry. Consequently, the economy picked up and is moving towards sustained economic growth.
Over the medium-term a number of important policy measures will be taken. These policy measures will broadly include reduction of budget deficit, revenue mobilization, maintaining the policies of no borrowings from State Bank of Pakistan for budget financing, flexible exchange rate, structural reforms in public entities including privatisation, reforms in energy sector (electricity and gas) and circular debt management , increase in public investments in management of water, implementation of projects under China-Pakistan Economic Corridor, strengthening energy transmission and distribution system, implementation of national tariff policy, implementation of special economic zones, etc.
The context and strategy for FY 2021-22 year budget hovers around fostering sustained and inclusive growth, horizontal and vertical expansion of social safety net to support the vulnerable segments of the society and successful continuation of IMF program.
Moreover, providing impetus to the economic activity through higher public development spending and consequently supporting job creation. Funding for special initiatives led by the Prime Minister like Kamyab Jawan, Sehat Sahulat Card, Naya-Pakistan Housing Scheme, House Financing Mark-up, Collateral free lending to SMEs etc. have also been protected. In wake of Covid-19 and additional measures by the government to improve the economic outlook, no new taxes shall be introduced in 2021-22 budget. FBR collection however, will increase through improvement in tax system, broadening tax base and strengthening of administrative controls through technological inventions. Other measures include withdrawing tax exemptions, rationalizing concessionary regime, simplifying tax rules and ensuring tax compliance. Furthermore, ensuring better financial management and fiscal discipline, by striking a balance between relief measures and fiscal deficit to keep the primary balance at a sustainable level.
- For sustained economic growth in medium term it is imperative for the Federal government to accordingly pursue a multipronged strategy with focus on revenue mobilization, rationalization of recurrent expenditures to provide space for development/ capital expenditure, support for the driver sectors of the country’s economy and increase the foreign exchange earnings for management of current account and easing off pressure on the Rupee (PKR).
| Key M | edium Term M Budgetary In | acroeco dicators | nomic & Pr | tin | |
|---|---|---|---|---|---|
| Description | Budget | Revis | ed Budget | oj f | cos or |
| 2020-21 | 2020- | 21 2021-22 | 2022-23 | 2023-24 | |
| Real GDP Growth(%) | 2.1 | 3.9 | 5.0 | 5.7 | 6.4 |
| Inflation (%) | 6.5 | 9.0 | 8.2 | 7.2 | 6.4 |
| As % of GDP | |||||
| Total Federal Revenue | 14.4 | 13.4 | 14.7 | 14.9 | 14.9 |
| Tax Revenue | 10.9 | 9.8 | 10.8 | 11.5 | 11.8 |
| Non Tax Revenue | 3.5 | 3.6 | 3.8 | 3.3 | 3.0 |
| Total Federal Expenditure | 15.7 | 15.4 | 15.8 | 14.6 | 13.2 |
| Current | 13.9 | 13.8 | 14.0 | 12.8 | 11.4 |
| Development | 1.7 | 1.6 | 1.8 | 1.8 | 1.8 |
| Overall Fiscal Balance | -7.0 | -7.1 | -6.3 | -5.3 | -3.9 |
| Primary Balance | -0.5 | -1.2 | -0.7 | 0.2 | 1.2 |
| Public Debt | 87.6 | 83.1 | 81.8 | 79.1 | 73.9 |
| GDP at market prices (Billions) | 45,567 | 47,709 | 53,867 | 60,811 | 70,151 |
Government of Pakistan Finance Division
STATEMENT OF RESPONSIBILITY UNDER SECTION 10(1)(a) OF FISCAL RESPONSIBILITY AND DEBT LIMITATION ACT
Stated that all policy decisions with material economic or fiscal implications that the Federal Government has made before 11th June 2021, the day on which the contents of the Medium Term Budgetary Statement were finalized and all other circumstances with material economic or fiscal implications of which I was aware before that day, have been communicated to the Secretary, Finance Division.
The statement to the best of my knowledge provides for
a) the integrity of the disclosures contained in the economic policy statement;
b) the consistency with requirements of this Act of the information contained in the economic policy statement; and
c) the omission from the economic policy statement of any decision or circumstance specified in sub-section 3 of section 8 of the Act.
(Shaukat Fayaz Ahmed Tareen) Minister for Finance and Revenue
Government of Pakistan Finance Division
STATEMENT OF RESPONSIBILITY UNDER SECTION 10(1)(b) OF FISCAL RESPONSIBILITY AND DEBT LIMITATION ACT 2005
Stated that the Finance Division has supplied to the Minister for Finance and Revenue, using its best professional judgment on the basis of economic and fiscal information available to it before 11th June 2021, the day on which the contents of the Medium Term budgetary Statement were finalized, incorporating the fiscal and economic implications of those decisions and circumstances, but any decisions or circumstances that the Minister for Finance and Revenue has determined under Sub-section (3) of Section 8 of the Fiscal Responsibility and Debt Limitation Act 2005 have not been incorporated in the Medium Term Budgetary Statement.
Yusuf Khan
Secretary to Government of Pakistan
Finance Division Islamabad, the11th June, 2021