Annual Budget Statement
The Annual Budget Statement is part of the federal budget for FY 2022-23. This page reproduces the text of its 54 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 202 2 -2 3 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 2022-23, which will also be transmitted to the Senate of Pakistan as required under Article 73(1).
The statement fulfils 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.
The actual reconciled data will be finalized and made available on the web site of Finance Division by September, 2022.
Hamed Yaqoob Sheikh Secretary to the Government of Pakistan
Finance Division Islamabad, the 10th June, 2022
CONTENTS
PAGE
| I. | . Summary of Receipts ………………………………………………………………………… | 1 |
|---|---|---|
| II. | Revenue Receipts ………………………………………………………………………… | 2 - 3 |
| III. | . Capital Receipts ………………………………………………………………………… | 4 |
| IV. | . External Receipts ………………………………………………………………………… | 5 |
| V. | Public Account Receipts ……………………………………………………………………… | 6 - 8 |
| VI. | . Summary of Expenditure …………………………………………………………………… | 9 |
| VII. | Current Expenditure on Revenue Account ……………………………………………… | 10 - 12 |
| VIII. | . Current Expenditure on Capital Account ………………………………………………… | 13 |
| IX. | Development Expenditure on Revenue Account ………………………………………… | 14 - 15 |
| X. | . Development Expenditure on Capital Account ………………………………………… | 16 |
| XI. | . Capital Expenditure ………………………………………………………………………… | 17 |
| XII. | Public Account Expenditure ……………………………………………………………… | 18 - 21 |
| XIII. | . met from Federal Consolidated Fund …………………………………………………… Estimated Charged and Other Expenditure | 22 |
| XIV. | . Statement of Purpose………………………………………………………………………… | 23 |
| XV. | Demand for Grants and Appropriations for Expenditure 2022-23 | |
| Demand-Wise Expenditure (Schedule-I) ……………………………………………… | 27 - 31 | |
| XVI. | Demand for Grants and Appropriations for Expenditure | |
| 2021-22 and 2022-23 Object-Wise Classification (Schedule-II) ……………………… | 32 ……. | |
| XVII. | Statement of Contingent Liabilities……………………………………………… | 33 - 36 |
| XVIII. | Statement of Fiscal Risk………………………………………………………….. | 37 - 42 |
| XXI | Statement of Estimated Tax Expenditure………………………………………………… | 43 |
| XIX. | Medium Term Budgetary Statement 2022-23 to 2024-25.......…………….. | 44 - 46 |
| XX | Statements of Responsibility……………………………………………………… | 47 - 48 |
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.
| Object Code | Description | Budget Estimates | Revised Estimates | Budget Estimates (Rs in million) |
|---|---|---|---|---|
| A-Revenue Receipts - Federal Consolidated Fund | 2021-22 | 2021-22 | 2022-23 | |
| B 1 | Tax Revenue Receipts | 5,829,000 | 6,050,000 | 7,470,000 |
| FBR Taxes | 5,829,000 | 6,050,000 | 7,470,000 | |
| Direct Taxes | 2,182,000 | 2,234,000 | 3,039,000 | |
| Indirect Taxes | 3,647,000 | 3,816,000 | 4,431,000 | |
| C 2 | Non-Tax Revenue Receipts | 2,079,965 | 1,315,149 | 1,934,896 |
| B03 | Levies and Fees | 29,503 | 29,888 | 35,151 |
| C01 | Income from Property and Enterprise | 265,839 | 300,078 | 279,647 |
| C02 | Receipts from Civil Administration etc | 684,105 | 508,646 | 354,044 |
| C03 | Miscellaneous Receipts | 1,100,518 | 476,536 | 1,266,053 |
| 3 | Total Revenue Receipts (1+2) | 7,908,965 | 7,365,149 | 9,404,896 |
| E 4 | Capital Receipts | 1,439,879 | 2,507,711 | 2,375,059 |
| E02 | Recovery of Loans and Advances | 273,352 | 305,697 | 253,576 |
| E03 | Domestic Debt Receipts (Non Bank) - Net | 1,166,527 | 2,202,015 | 2,121,483 |
| 5 | Total Internal Receipts (3+4) | 9,348,845 | 9,872,860 | 11,779,955 |
| 6 | External Receipts | 2,747,792 | 3,928,105 | 5,546,338 |
| Loans | 2,693,338 | 3,776,249 | 5,503,470 | |
| Grants | 31,636 | 32,917 | 29,463 | |
| Project Loans & Grants | 22,817 | 118,939 | 13,404 | |
| 7 | Total Internal and External Receipts (5+6) | 12,096,636 | 13,800,965 | 17,326,292 |
| B - Public Account of Federation Net Receipts | ||||
| 8 | Public Account Receipts | 74,195 | (244,564) | (125,197) |
| Deferred Liabilities (Net) | 58,137 | (273,001) | (128,865) | |
| Deposit and Reserves (Net) | 16,059 | 28,437 | 3,669 | |
| 9 | Gross Federal Resources (7+8) | 12,170,832 | 13,556,401 | 17,201,096 |
| 10 | Less Provincial Share in Federal Taxes | 3,411,858 | 3,541,368 | 4,372,565 |
| 11 | Net Federal Resources (9-10) | 8,758,974 | 10,015,033 | 12,828,531 |
| 12 | Cash Balance Surplus by the Provinces | 570,000 | 570,000 | 750,000 |
| 13 | Privatization Proceeds | 252,000 | - | 96,410 |
| 14 | Credit from Banking Sector | 681,336 | 1,129,203 | 93,179 |
| 15 | Total-Resources (11+12+13+14) | 10,262,309 | 11,714,236 | 13,768,120 |
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, Capital Value Tax, WWF (Ordinary Collection) and WPPF (Contribution under Companies Profit). Indirect Taxes include Sales Tax, Federal Excise Duty and Customs Duty. A snapshot of Budget Estimates is as under;
(Rs in million)
| Object Code | Description | Budget Estimates 2021-22 | Revised Estimates 2021-22 | Budget Estimates 2022-23 |
|---|---|---|---|---|
| B | Tax Revenue | |||
| FBR Taxes | 5,829,000 | 6,050,000 | 7,470,000 | |
| B01 | i.Direct Taxes | 2,182,000 | 2,234,000 | 3,039,000 |
| B011 | Taxes on Income | 2,169,321 | 2,221,217 | 3,024,076 |
| B017-18 | Capital Value Tax (CVT) | 445 | 440 | 515 |
| B01501 | WWF (Ordinary Collection) | 5,868 | 5,951 | 6,947 |
| B01502 | WPPF(Contribution under Companies Profit) | 6,366 | 6,392 | 7,462 |
| B02 | ii.Indirect Taxes | 3,647,000 | 3,816,000 | 4,431,000 |
| B020-22 | Customs Duties | 785,000 | 817,000 | 953,000 |
| B023 | Sales Tax | 2,506,000 | 2,655,000 | 3,076,000 |
| B024-25 | Federal Excise | 356,000 | 344,000 | 402,000 |
| 1 | Total Tax Revenue (i+ii) | 5,829,000 | 6,050,000 | 7,470,000 |
REVENUE RECEIPTS
Non-Tax Revenue
As per Section 2(a) 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;
(Rs in million)
| Object Code | Description | Budget Estimates 2021-22 | Revised Estimates 2021-22 | Budget Estimates 2022-23 |
|---|---|---|---|---|
| C | Non Tax Revenue | |||
| a) | Levies and Fees | 29,503 | 29,888 | 35,151 |
| Mobile Handset Levy | 9,000 | 8,000 | 10,000 | |
| Receipts of ICT Administration | 20,453 | 21,838 | 25,098 | |
| Airport Fee (CAA) | 50 | 50 | 53 | |
| C01 b) | Income from Property and Enterprise | 265,839 | 300,078 | 279,647 |
| C01008 | Surplus Profit of PTA | 4,000 | 3,500 | 9,000 |
| C01008 | PTA (License Renewal Fees) | 45,436 | 100,000 | 50,000 |
| C01012 | Regulatory Authorities (Surplus Profit) | 508 | 571 | 695 |
| C012-18 | Mark up Receipts | 125,532 | 125,751 | 139,652 |
| C012 | Mark up Receipts (Provinces) | 35,532 | 35,751 | 39,652 |
| C013-18 | Mark up Receipts ( PSEs & Others) | 90,000 | 90,000 | 100,000 |
| C019 | Dividend | 90,363 | 70,257 | 80,300 |
| C02 c) | Receipts from Civil Administration | |||
| and Other Functions | 684,105 | 508,646 | 354,044 | |
| C021-24 | General Administration Receipts | 7,114 | 7,042 | 13,621 |
| C02211 | Surplus Profit of State Bank of Pakistan | 650,000 | 474,000 | 300,000 |
| C025 | Defence Services Receipts | 20,274 | 20,085 | 30,222 |
| C026 | Law and Order Receipts | 2,695 | 2,958 | 3,850 |
| C027 | Community Services Receipts | 2,538 | 2,990 | 3,847 |
| C028-29 | Social Services | 1,485 | 1,571 | 2,504 |
| C03 d) | Miscellaneous Receipts | 1,100,518 | 476,536 | 1,266,053 |
| C031-35 | Economic Services Receipts | 2,980 | 19,970 | 25,971 |
| C036 | Foreign Grants (Budgetary Support) | 20,000 | 20,000 | 25,000 |
| C03897 | Nationalization, Passport and Others | 35,000 | 25,000 | 35,000 |
| C03901 | Petroleum Levy | 610,000 | 135,000 | 855,000 |
| C03902 | Natural Gas Development Surcharge | 36,000 | 30,000 | 40,000 |
| C03905 | Royalty on Crude Oil | 35,000 | 40,000 | 46,000 |
| C03906 | Royalty on Natural Gas | 65,000 | 60,000 | 70,000 |
| C03910 | Discount Retained on Local Crude Price | 20,000 | 16,000 | 20,000 |
| C03915 | Windfall Levy against Crude Oil | 10,000 | 12,000 | 10,000 |
| C03916 | Gas Infrastructure Development Cess | 130,000 | 25,000 | 30,000 |
| C03917 | Petroleum Levy on LPG | 7,600 | 5,000 | 8,000 |
| Others(Details in "Explanatory Memorandum" Book) | 128,938 | 88,566 | 101,082 | |
| C 2 | Total Non-Tax Revenue (a+b+c+d) | 2,079,965 | 1,315,149 | 1,934,896 |
| **3 ** | Total Revenue Receipts (1+2) | 7,908,965 | 7,365,149 | 9,404,896 |
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;
(Rs in million)
| Object Code | Description | Budget Estimates 2021-22 | Revised Estimates 2021-22 | Budget Estimates 2022-23 |
|---|---|---|---|---|
| E02 I. | Recoveries of Loans and Advances | 273,352 | 305,697 | 253,576 |
| E021 | Provinces | 95,361 | 99,674 | 243,576 |
| E022-27 | PSEs and Others | 177,990 | 206,023 | 10,000 |
| E03 II. | Total Domestic Debts Receipts (a+b) | 22,783,874 | 22,034,168 | 21,775,851 |
| E031 a) | Permanent Debt Receipts | 3,657,981 | 4,711,064 | 4,394,622 |
| Pakistan Investment Bonds (Bank) | 746,685 | 1,239,323 | 1,584,556 | |
| Pakistan Investment Bonds (Non Bank) | 1,681,296 | 1,716,741 | 1,580,066 | |
| Premium Prize Bonds (Registered) | 30,000 | 30,000 | 30,000 | |
| Ijara Sukuk Bonds | 1,200,000 | 1,725,000 | 1,200,000 | |
| E032 b) | Floating Debt Receipts | 19,125,893 | 17,323,104 | 17,381,229 |
| Prize Bonds | 10,418 | 24,635 | 25,516 | |
| Treasury Bills | 19,115,475 | 17,298,469 | 17,355,713 | |
| E 4 | Capital Gross Receipts (I+II) | 23,057,226 | 22,339,865 | 22,029,427 |
| Domestic Debt Receipts (i+ii) | 22,783,874 | 22,034,168 | 21,775,851 | |
| Domestic Debt Repayment (page-17) | 21,617,347 | 19,832,154 | 19,654,368 | |
| Net Domestic Debt Receipts | 1,166,527 | 2,202,015 | 2,121,483 | |
| 5 | Total Federal Internal Gross Receipts (3+4) | 30,966,191 | 29,705,014 | 31,434,323 |
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;
| Description | Budget Estimates 2021-22 | Revised Estimates 2021-22 | Budget Estimates 2022-23 (Rs in million) |
|---|---|---|---|
| I Loans | 2,693,338 | 3,776,249 | 5,503,470 |
| Project Loans (PSDP) | 259,943 | 239,465 | 266,537 |
| Federal | 93,713 | 105,048 | 56,602 |
| Provincial | 166,231 | 134,417 | 209,935 |
| Programme Loans | 438,195 | 656,092 | 1,243,141 |
| Other Loans | 1,995,200 | 2,880,692 | 3,993,792 |
| Islamic Development Bank | 160,000 | 232,225 | 223,200 |
| Saudi Arabia (Oil Facility) | - | 70,000 | 148,800 |
| Saudi Arabia (Time Deposit) | - | 530,250 | 558,000 |
| Euro Bond/International Sukuk | 560,000 | 342,544 | 372,000 |
| China Safe Deposits (Bilateral) | - | 700,000 | 744,000 |
| Commercial Banks | 779,200 | 821,923 | 1,389,792 |
| IMF Loan for Budgetary Support | 496,000 | 183,750 | 558,000 |
| II Grants | 31,636 | 32,917 | 29,463 |
| Project Grants (PSDP) | 31,636 | 32,917 | 29,463 |
| Federal (PSDP) | 6,287 | 12,422 | 3,398 |
| Provincial (PSDP) | 25,349 | 20,494 | 26,065 |
| a. External Receipts (I +II) | 2,724,974 | 3,809,166 | 5,532,933 |
| b. Project Loans & Grants (Others) | 22,817 | 118,939 | 13,404 |
| Loans | 22,139 | 115,418 | 12,907 |
| Grants | 678 | 3,521 | 498 |
| 6 Total External Receipts (a +b) | 2,747,792 | 3,928,105 | 5,546,338 |
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.
| Object Code | Description | Budget Estimates 2021-22 | Revised Estimates 2021-22 | Budget Estimates 2022-23 (Rs in million) |
|---|---|---|---|---|
| i. G111 | Investment Deposit Accounts (Savings Schemes) | 939,866 | 1,173,239 | 1,095,660 |
| G11101 | Savings Bank Accounts | 320,427 | 446,174 | 421,167 |
| G11106 | Defence Savings Certificates | 59,798 | 52,626 | 50,317 |
| G11111 | Special Savings Certificates (Registered) | 51,480 | 99,468 | 54,215 |
| G11112 | Special Savings Accounts | 71,409 | 141,307 | 77,816 |
| G11113 | Regular Income Certificate | 124,458 | 119,616 | 115,580 |
| G11126 | Pension Benefit Accounts | 94,370 | 86,815 | 82,544 |
| G11127 | Behbood Saving Certificates | 172,903 | 215,208 | 219,002 |
| G11130 | Shuhada Welfare Account | 20 | 25 | 20 |
| New Savings Schemes | 30,000 | - | 60,000 | |
| Short Term Savings Certificates | 15,000 | 12,000 | 15,000 | |
| ii. G061 | Provident Fund | 47,000 | 49,596 | 45,311 |
| 1 | Gross Public Account Receipts ( i+ii ) | 986,866 | 1,222,835 | 1,140,970 |
| Gross Public Account Expenditure (Page-18) | 928,730 | 1,495,837 | 1,269,836 | |
| Net Public Account Receipts | 58,137 | (273,001) | (128,865) |
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 2021-22 | Revised Estimates 2021-22 | Budget Estimates 2022-23 |
|---|---|---|---|---|
| G | Deposits and Reserves | |||
| FGE Benevolent Funds | 1,425 | 1,429 | 1,501 | |
| G06202 | Civil | 1,199 | 1,283 | 1,347 |
| G06205 | Pakistan Post Office Deptt. | 200 | 83 | 87 |
| G06206 | Pak PWD | 5 | 45 | 47 |
| G06209 | National Saving | 12 | 12 | 13 |
| G06210 | Pakistan Mint | 4 | 2 | 2 |
| G06212 | Geological Survey of Pakistan | 5 | 5 | 5 |
| Group Insurance Fund | 667 | 579 | 608 | |
| G06409 | Civil | 387 | 394 | 414 |
| G06410 | Defence | 265 | 181 | 190 |
| G07104 | Fed. Govt. Empl. Group Insur. Fund | 15 | 4 | 4 |
| Federal Pension Fund | - | - | 10,000 | |
| G12803 | Federal Pension Fund Receipts | - | - | 10,000 |
| Defence | 4,472 | 2,562 | 2,690 | |
| G06203 | F,G Employees Benevolent Fund (Defence) | 1,899 | 2,562 | 2,690 |
| G11224 | Deposits Accounts with Defence | 2,572 | - | - |
| Pakistan Post Office Department | 198,340 | 47 | 48 | |
| G07101 | Post Office Renewal Reserve Fund | 50 | 25 | 25 |
| G07102 | Post Office Welfare Fund | 37 | 22 | 23 |
| G07106 | Pakistan Post Office Miscellaneous | 198,253 | - | - |
| Pak PWD | 19,007 | 59,901 | 62,896 | |
| G10101 | Pak PWD Receipts & Collection Account | 931 | 609 | 639 |
| G10113 | Pak PWD Deposits | 18,076 | 59,293 | 62,257 |
| Arts | - | - | 2,000 | |
| Artist Assistance Fund (Information) | - | - | 1,000 | |
| Film Finance Fund | - | - | 1,000 | |
| G | Deposits and Reserves Miscellaneous Funds | 311,254 | 425,370 | 30,824 |
| G06304 | Workers Welfare Fund | 18,533 | 12,863 | 13,506 |
| G12150 | PM Relief Fund for IDPs 2014 | 3,926 | 1,921 | 2,017 |
| G12157 | PM COVID-19 Pandemic relief Fund 2020 | 929 | 77 | 81 |
| G12205 | Pakistan Minorities Welfare Fund | 21 | 54 | 57 |
| G12206 | Special Fund for Welfare & Uplift of Minorities | 92 | 69 | 72 |
PUBLIC ACCOUNT RECEIPTS Deposits and Reserves
(Rs in million)
| Object Code | Description | Budget Estimates 2021-22 | Revised Estimates 2021-22 | Budget Estimates 2022-23 |
|---|---|---|---|---|
| G Miscell De | aneous Funds posits and Reserves | |||
| G12226 | Federal Govt. Artists Welfare Fund (Heritage) | 4 | 0 | 0 |
| G12305 | Export Development Fund | 894 | - | - |
| G12308 | Reserve Fund for Exch. Risk on Foreign Loans | 2,847 | 213 | 223 |
| G12412 | Pakistan Oil Seed Development Fund | 134 | 146 | 153 |
| G12419 | Research and Development Fund | 1,885 | 2,295 | 2,349 |
| G12421 | SCP Diamer Basha and Mohmand Da\m Fund | 4 | 0 | 0 |
| G12738 | National Fund for Control of Drug Abuse | 36 | 33 | 34 |
| G12783 | Universal Service Fund | 5,946 | 6,850 | 7,100 |
| Miscellaneous Deposit and Reserve Accounts | ||||
| G14100 | Pakistan Mint | - | 405 | 1,570 |
| G10104 | Mint Receipt and Collection Account | 94 | 50 | 60 |
| G10102 | Foreign Office Receipts | |||
| & Collection Account | 7,625 | 14,232 | - | |
| G10106 | Deposit Works of Survey of Pakistan | 46 | 251 | - |
| G10107 | Deposits of Deptt. of Mineral Dev. | - | 72 | - |
| G10304 | Zakat Collection Account | 2,153 | 2,379 | - |
| G11215 | Revenue Deposits | 10,295 | 3,586 | - |
| G11216 | Civil & Criminal court Deposits | 46 | 720 | - |
| G11217 | Personal Deposits | 60,367 | 79,380 | - |
| G11220 | Deposit in connection with Election | 92 | 3 | - |
| G11225 | Deposits Accounts with AGPR | 372 | 199 | - |
| G11230 | Special Remitances Deposits | 5,251 | 754 | - |
| G11240 | Security Deposits of Cashiers etc. | 386 | 46 | - |
| G11255 | Defence Services Security Deposits. | 3,857 | 3,995 | - |
| G11256 | Defence Services Misc Deposits | 177,999 | 271,540 | - |
| G11280 | Withholding Tax on Profit from N.S.Schemes | 6,786 | 18,426 | - |
| G11281 | Deposits on account of free realized by PNAC | 59 | 51 | - |
| G11290 | Security Deposits of Firms/Contractors | 237 | 198 | - |
| G12713 | Income Tax deduction from Salaries | 21 | 55 | - |
| G12714 | Income Tax deduction from Controctors /Suppliers | 108 | 218 | - |
| G12741 | Federal Civil Servant's subscription to | |||
| Services Book Club | 11 | 14 | - | |
| G12777 | Sales Tax deduction special procedure,2007 | 17 | 25 | - |
| G13127 | Grants and T.A from US Government | 140 | 698 | - |
| G13140 | GSP Receipt & Collection Account | 31 | 41 | - |
| Other | 11 | 3,509 | 3,600 | |
| 2 | Gross Receipts (Deposits and Reserves) | 535,165 | 489,888 | 110,567 |
| Exp. Deposit and Reserves (page-21) | 519,107 | 461,450 | 106,898 | |
| Net Deposit and Reserves Receipts | 16,059 | 28,437 | 3,669 | |
| 3 | Gross Receipts (1+2) | 1,522,032 | 1,712,723 | 1,251,537 |
| Gross Expenditure | 1,447,836 | 1,957,287 | 1,376,734 | |
| 7 | PUBLIC ACCOUNT NET RECEIPTS | 74,195 | (244,564) | (125,197) |
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.
| Function Code | Description | Budget Estimates 2021-22 | Revised Estimates 2021-22 | Budget Estimates (Rs in million) 2022-23 |
|---|---|---|---|---|
| Current Expenditure | ||||
| a. Current Exp. on Revenue Account | 7,523,248 | 8,388,798 | 8,707,970 | |
| 01 | General Public Services | 5,435,201 | 5,633,043 | 6,245,478 |
| 02 | Defence Affairs and Services | 1,373,275 | 1,483,922 | 1,566,698 |
| 03 | Public Order and Safety Affairs | 178,511 | 191,491 | 209,161 |
| 04 | Economic Affairs | 114,201 | 453,050 | 182,369 |
| 05 | Environment Protection | 436 | 452 | 749 |
| 06 | Housing and Community Amenities | 34,597 | 5,463 | 7,850 |
| 07 | Health | 28,352 | 154,889 | 19,582 |
| 08 | Recreation, Culture and Religion | 11,414 | 13,422 | 15,424 |
| 09 | Education Affairs and Services | 91,970 | 90,861 | 90,556 |
| 10 | Social Protection | 255,292 | 362,205 | 370,103 |
| b. Current Exp. on Capital Account | 1,601,211 | 2,516,227 | 4,036,273 | |
| 011 | Foreign Loans Repayment | 1,427,592 | 2,336,594 | 3,792,401 |
| 011 | Repayment of Short Term Foreign Credits | 74,405 | 95,006 | 142,772 |
| 014 | Transfers | 99,214 | 84,627 | 101,101 |
| 1 | Total Current Expenditure (a + b) | 9,124,459 | 10,905,025 | 12,744,243 |
| Development Expenditure | ||||
| c. Dev. Exp. on Revenue Account | 599,080 | 392,888 | 491,190 | |
| d. Dev. Exp. on Capital Account | 538,770 | 416,322 | 532,686 | |
| 2 | Total Development Expenditure (c+d) | 1,137,850 | 809,211 | 1,023,877 |
| Grand Total - Expenditure (1+2) | 10,262,309 | 11,714,236 | 13,768,120 | |
| 3 | Break-up of Expenditure | |||
| Revenue Account (a+c) | 8,122,328 | 8,781,686 | 9,199,160 | |
| Capital Account (b+d) | 2,139,981 | 2,932,549 | 4,568,960 |
Current Expenditure on Revenue Account
| Function Code | Description | Budget Estimates 2021-22 | Revised Estimates 2021-22 | Budget Estimates (Rs in million) 2022-23 | |
|---|---|---|---|---|---|
| 01 | General Public Service | 5,435,201 | 5,633,043 | 6,245,478 | |
| 011 | Executive & Legislative Organs, | ||||
| Financial & Fiscal Affairs, External Affairs | 4,235,254 | 4,468,621 | 5,227,252 | ||
| Debt Servicing | 3,059,681 | 3,143,566 | 3,950,062 | ||
| Servicing of Foreign Debt | 302,506 | 373,183 | 510,972 | ||
| Servicing of Domestic Debt | 2,757,176 | 2,770,383 | 3,439,090 | ||
| Superannuation Allowances & Pensions | 480,000 | 540,000 | 609,000 | ||
| Others (Details are in "Demands for Grants" books.) | 695,573 | 785,055 | 668,190 | ||
| 012 | Foreign Economic Aid | 3,305 | 2,063 | 2,289 | |
| 014 | Transfers | 1,149,251 | 1,103,167 | 953,616 | |
| Provinces | 213,350 | 200,850 | 188,700 | ||
| Others (Details are in "Budget in Brief" book.) | 935,901 | 902,317 | 767,916 | ||
| 015 | General Services | 10,619 | 16,803 | 15,528 | |
| 016 | Basic Research | 6,413 | 7,159 | 7,643 | |
| 017 | Research & Dev. General Public Services | 16,744 | 19,396 | 21,002 | |
| 018 | Admn. of General Public Service | 3,827 | 5,863 | 6,289 | |
| 019 | Gen. Public Services not elsewhere defined | 9,788 | 9,971 | 11,860 | |
| 02 | Defence Affairs and Services | 1,373,275 | 1,483,922 | 1,566,698 | |
| 021 | Defence Services | 1,370,000 | 1,480,245 | 1,563,000 | |
| A | 01 Employees Related Expenses | 481,592 | 560,223 | 607,494 | |
| A | 03 Operating Expenses | 327,136 | 356,323 | 368,915 | |
| A | 09 Physical Assets | 391,499 | 389,555 | 411,157 | |
| A | 12 Civil Works | 169,773 | 174,144 | 175,434 | |
| 025 | Defence Administration | 3,275 | 3,677 | 3,698 | |
| 03 | Public Order and Safety Affairs | 178,511 | 191,491 | 209,161 | |
| 031 | Law Courts | 7,974 | 8,398 | 9,256 | |
| 032 | Police & Civil Armed Forces | 165,153 | 177,553 | 190,265 | |
| 033 | Fire Protection | 290 | 290 | 309 | |
| 034 | Prison Administration and Operation | 48 | 44 | 44 | |
| 035 | R&D Public Order and Safety | 56 | 65 | 56 | |
| 036 | Administration of Public Order | 4,990 | 5,142 | 9,231 |
Contd…..
Current Expenditure on Revenue Account
| Budget | Revised | Budget (Rs in million) | ||
|---|---|---|---|---|
| Function Code | Description | Estimates 2021-22 | Estimates 2021-22 | Estimates 2022-23 |
| 04 | Economic Affairs | 114,201 | 453,050 | 182,369 |
| 041 | Gen. Eco., Commercial & Labour Affairs | 31,054 | 39,572 | 38,744 |
| 042 | Agri., Food, Irrigation, Forestry & Fisheries | 14,098 | 16,090 | 16,907 |
| 043 | Fuel and Energy | 20,770 | 341,890 | 71,926 |
| 044 | Mining and Manufacturing | 2,278 | 2,277 | 2,290 |
| 045 | Construction and Transport | 26,700 | 32,653 | 30,241 |
| 046 | Communications | 18,916 | 19,672 | 20,836 |
| 047 | Other Industries | 384 | 396 | 224 |
| 048 | Research & Development Economic Affairs | - | 500 | 1,201 |
| 05 | Environment Protection | 436 | 452 | 749 |
| 054 | Research & Development Environment | - | - | 187 |
| 055 | Administration of Environment Protection | 436 | 452 | 562 |
| 06 | Housing and Community Amenities | 34,597 | 5,463 | 7,850 |
| 061 | Housing Development | 30,720 | 510 | 969 |
| 062 | Community Development | 3,877 | 4,953 | 6,881 |
| 07 | Health | 28,352 | 154,889 | 19,582 |
| 071 | Medical Products, Appliances and Equipments | 31 | 31 | 31 |
| 073 | Hospital Services | 23,982 | 25,163 | 14,857 |
| 074 | Public Health Services | 849 | 126,205 | 1,001 |
| 076 | Health Administration | 3,489 | 3,490 | 3,692 Contd….. |
Current Expenditure on Revenue Account
(Rs in million)
| Function Code | Description | Budget Estimates 2021-22 | Revised Estimates 2021-22 | Budget Estimates 2022-23 |
|---|---|---|---|---|
| 08 | Recreation, Culture and Religion | 11,414 | 13,422 | 15,424 |
| 081 | Recreational and Sporting Services | 1,042 | 1,042 | 1,434 |
| 082 | Cultural Services | 934 | 893 | 1,215 |
| 083 | Broadcasting and Publishing | 7,677 | 7,779 | 8,002 |
| 084 | Religious Affairs | 1,185 | 1,169 | 1,210 |
| 086 | Admn. of Information, Recreation & Culture | 574 | 2,539 | 3,563 |
| 09 | Education Affairs and Services | 91,970 | 90,861 | 90,556 |
| 091 | Pre-Primary and Primary Education Affairs and Services | 3,021 | 3,021 | 3,786 |
| 092 | Secondary Education Affairs and Services | 7,632 | 6,299 | 8,863 |
| 093 | Tertiary Education Affairs and Services | 78,195 | 8,278 | 74,609 |
| 094 | Education Services Not definable by Level | - | - | 140 |
| 095 | Subsidiary Services to Education | 317 | 319 | 219 |
| 096 | Administration | 1,915 | 2,028 | 2,010 |
| 097 | Elsewhere Classified Education Affairs & Services not | 890 | 891 | 928 |
| 10 | Social Protection | 255,292 | 362,205 | 370,103 |
| 107 | Administration | 2,018 | 104,275 | 2,072 |
| 108 | Others | 815 | 1,222 | 1,411 |
| 109 | Social Protection (Not elsewhere classified) | 252,460 | 256,708 | 366,620 |
| a. | Current Expenditure on Revenue Account | 7,523,248 | 8,388,798 | 8,707,970 |
Current Expenditure on Capital Account
(Rs in million)
| Function Code | Description | Budget Estimates 2021-22 | Revised Estimates 2021-22 | Budget Estimates 2022-23 |
|---|---|---|---|---|
| 01 Gen | eral Public Service | 1,601,211 | 2,516,227 | 4,036,273 |
| 011 | Foreign Loans Repayment | 1,427,592 | 2,336,594 | 3,792,401 |
| 011 | Repayment of Short Term Foreign Credits | 74,405 | 95,006 | 142,772 |
| 014 | Transfers | 99,214 | 84,627 | 101,101 |
| Federal Misc. Investments and Other Loans and Advances by the Fed. Govt. | 99,214 | 84,627 | 101,101 | |
| b. | Current Expenditure on Capital Account | 1,601,211 | 2,516,227 | 4,036,273 |
| I. | Total Current Expenditure (a+b) | 9,124,459 | 10,905,025 | 12,744,243 |
Development Expenditure on Revenue Account
(Rs in million)
| Function Code | Description | Budget Estimates 2021-22 | Revised Estimates 2021-22 | Budget Estimates 2022-23 |
|---|---|---|---|---|
| 01 | General Public Service | 330,916 | 169,784 | 232,450 |
| 011 | Executive & Legislative Organs, Financial & Fiscal Affairs, External Affairs | 5,181 | 2,725 | 5,426 |
| 014 | Transfers | 169,940 | 144,577 | 204,806 |
| 015 | General Services | 101,162 | 3,669 | 11,003 |
| 016 | Basic Research | 13,318 | 3,640 | 9,380 |
| 017 | Research & Dev. General Public Services | 1,967 | 393 | 611 |
| 019 | defined General Public Services not elsewhere | 39,349 | 14,779 | 1,225 |
| 02 | Defence Affairs and Services | 3,192 | 3,201 | 3,914 |
| 021 | Defence Division | 1,400 | 1,895 | 1,714 |
| 025 | Defence Administration | 1,792 | 1,306 | 2,200 |
| 03 | Public Order and Safety Affairs | 8,720 | 5,110 | 4,245 |
| 031 | Law Courts | 6,001 | 2,390 | 1,814 |
| 032 | Police and Civil Armed Forces | 2,492 | 2,623 | 2,268 |
| 036 | Administration of Public Order | 226 | 96 | 162 |
| 04 | Economic Affairs | 152,405 | 102,457 | 168,922 |
| 041 | Gen. Eco. Commercial and Labour Affairs | 2,955 | 1,203 | 1,569 |
| 042 | Agri., Food, Irrigation, Forestry & Fisheries | 102,742 | 85,565 | 101,046 |
| 043 | Fuel and Energy | 19,764 | 1,901 | 8,509 |
| 044 | Mining and Manufacturing | 80 | 80 | 808 |
| 045 | Construction and Transport | 23,142 | 10,812 | 55,231 |
| 046 | Communications | 3,679 | 2,854 | 1,760 |
| 047 | Other Industries | 43 | 43 | - |
| 05 | Environment Protection | 14,327 | 9,573 | 9,600 |
| 055 | Administration of Environment Protection | 14,327 | 9,573 | 9,600 |
| 06 | Housing and Community Amenities | 13,304 | 3,006 | 4,794 |
| 062 | Community Development | 13,304 | 3,006 | 4,794 |
Contd…..
Development Expenditure on Revenue Account
(Rs in million)
| Function Code | Description | Budget Estimates 2021-22 | Revised Estimates 2021-22 | Budget Estimates 2022-23 | |
|---|---|---|---|---|---|
| 07 | Health | 21,748 | 13,321 | 12,701 | |
| 073 | Hospital Services | 12,816 | 7,588 | 6,295 | |
| 074 | Public Health Services | 2,715 | 1,887 | 2,894 | |
| 076 | Health Administration | 6,216 | 3,847 | 3,512 | |
| 08 | Recreation, Culture and Religion | 4,647 | 1,399 | 4,966 | |
| 081 | Recreation and Sporting Services | 3,735 | 824 | 3,472 | |
| 082 | Cultural Services | 10 | 3 | 161 | |
| 83 | Broadcasting and Publishing | 902 | 572 | 1,333 | |
| 09 | Education Affairs and Services | 47,570 | 83,667 | 48,327 | |
| 091 | Pre-Primary & Primary Edu. Affairs & Services | 18 | 5 | 9 | |
| 092 | Secondary Edu. Affairs & Services | 475 | 4 | 7 | |
| 093 | Tertiary Edu. Affairs & Services | 44,619 | 81,907 | 45,779 | |
| 095 | Subsidiary Services to Education | 721 | 262 | 746 | |
| 097 | Education Affairs & Services not | ||||
| Elsewhere Classified | 1,736 | 1,489 | 1,786 | ||
| 10 | Social Protection | 2,252 | 1,369 | 1,273 | |
| 107 | Administration | 1,600 | 992 | 750 | |
| 108 | Others | 53 | 20 | 23 | |
| 109 | Social Protection (Not elsewhere classified) | 599 | 357 | 500 | |
| c. | Dev. Exp. on Revenue Account | 599,080 | 392,888 | 491,190 |
Development Expenditure on Capital Account
(Rs in million)
| Function Code | Description | Budget Estimates 2021-22 | Revised Estimates 2021-22 | Budget Estimates 2022-23 |
|---|---|---|---|---|
| 01 | General Public Service | 499,818 | 397,133 | 508,766 |
| 014 | Transfers | 472,618 | 369,933 | 482,486 |
| 017 | Research and Dev. General Public Services | 27,200 | 27,200 | 26,280 |
| 04 | Economic Affairs | 38,901 | 19,152 | 23,820 |
| 041 | Gen. Eco., Commercial and Labour Affairs | 70 | 208 | 300 |
| 043 | Fuel and Energy | 3,180 | 948 | 1,181 |
| 044 | Mining and Manufacturing | 2,916 | 1,701 | 2,850 |
| 045 | Construction and Transport | 30,299 | 15,084 | 16,963 |
| 046 | Communications | 2,436 | 1,211 | 2,526 |
| 08 | Recreation Culture and Religion | 51 | 37 | 100 |
| 083 | Broadcasting and Publishing | 51 | 37 | 100 |
| d. | Dev. Expenditure on Capital Account | 538,770 | 416,322 | 532,686 |
| II. | Total Development Expenditure (c+d) | 1,137,850 | 809,211 | 1,023,877 |
| III. | Total Exp. (Current+Development) | 10,262,309 | 11,714,236 | 13,768,120 |
CAPITAL EXPENDITURE
The expenditure incurred on repayment of domestic debt is termed as Capital Expenditure.
| Object Code | Description | Budget Estimates 2021-22 | Revised Estimates 2021-22 | Budget Estimates 2022-23 (Rs in million) |
|---|---|---|---|---|
| A101 i. | Domestic Permanent Debt | 1,683,486 | 1,690,102 | 2,424,356 |
| Pakistan Investment Bonds (Bank) | 746,685 | 1,239,323 | 1,584,556 | |
| Pakistan Investment Bonds (Non Bank) | 930,158 | 437,679 | 832,206 | |
| 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 | 11,000 | 5,000 | |
| Pakistan Banao Certificate (3-years) | 1,581 | 1,649 | 2,150 | |
| Pakistan Banao Certificate (5-years) | - | 409 | 308 | |
| Foreign Assets (D and R) Act, 2018 (FADRA) | - | - | 73 | |
| A104 ii. | Floating Debt | 19,933,861 | 18,142,051 | 17,230,011 |
| Prize Bonds | 250,403 | 105,226 | 8,219 | |
| Treasury Bills | 19,500,000 | 17,859,000 | 17,198,000 | |
| Bai-Maujjal Ijara Sukuk Bonds | 183,158 | 177,825 | 23,792 | |
| Ways and Means Advances | 300 | - | - | |
| A10 IV. | Total Public Debt Repayment (i+ii) | 21,617,347 | 19,832,154 | 19,654,368 |
| V. | Total - Federal Consolidated Fund | |||
| Disbursement (III+IV) | 31,879,656 | 31,546,389 | 33,422,488 |
PUBLIC ACCOUNT EXPENDITURE
National Savings Schemes
The expenditure incurred on repayment of National Savings Schemes is termed as Public Account Expenditure.
| Object Code | Description | Budget Estimates 2021-22 | Revised Estimates 2021-22 | Budget Estimates 2022-23 (Rs in million) | |
|---|---|---|---|---|---|
| i. G111 | Investment Deposit Accounts Schemes) | (Savings | 873,730 | 1,418,604 | 1,209,396 |
| G11101 | Savings Bank Accounts | 332,976 | 437,185 | 414,100 | |
| G11103 | Khas Deposit Accounts | 5 | 5 | 5 | |
| G11104 | Mahana Amadni Accounts | 70 | 70 | 70 | |
| G11106 | Defence Savings Certificates | 50,440 | 63,249 | 60,671 | |
| G11108 | National Deposit Certificates | 1 | 1 | 1 | |
| G11109 | Khaas Deposit Certificates | 1 | 1 | 1 | |
| G11111 | Special Savings Certificates (Registered) | 88,807 | 227,767 | 154,892 | |
| G11112 | Special Savings Accounts | 123,193 | 315,960 | 214,867 | |
| G11113 | Regular Income Certificate | 63,293 | 92,435 | 88,573 | |
| G11126 | Pensionery Benefits | 52,379 | 65,405 | 61,521 | |
| G11127 | Behbood Saving Certificate | 129,560 | 202,514 | 189,688 | |
| G11130 | Shauhda Welfare Account | 5 | 11 | 7 | |
| New Savings Schemes | 3,000 | - | 5,000 | ||
| Short Term Savings Certificates | (STSC) | 30,000 | 14,000 | 20,000 | |
| ii. G061 | Provident Fund | 55,000 | 77,233 | 60,440 | |
| 1 | Total Expenditure ( i+ii ) | 928,730 | 1,495,837 | 1,269,836 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. (iii) There shall be no authority of directed access to Central Account No.1 (Non Food) in SBP.(iv) 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.
(Rs in million)
| Object Code | Description | Budget Estimates 2021-22 | Revised Estimates 2021-22 | Budget Estimates 2022-23 |
|---|---|---|---|---|
| G | Deposits and Reserves | |||
| FGE Benevolent Funds | 3,290 | 3,555 | 3,733 | |
| G06202 | Civil | 1,191 | 1,174 | 1,233 |
| G06203 | FG Employees Benevolent Fund (Defence) | 1,885 | 2,239 | 2,350 |
| G06205 | Pakistan Post Office Deptt. | 189 | 84 | 88 |
| G06206 | Pak PWD | 5 | 40 | 42 |
| G06209 | National Saving | 12 | 12 | 12 |
| G06210 | Pakistan Mint | 4 | 2 | 2 |
| G06212 | Geological Survey of Pakistan | 4 | 4 | 4 |
| Group Insurance Fund | 687 | 571 | 599 | |
| G06401 | PAK PWD | - | 4 | 4 |
| G06404 | National Saving | - | 3 | 3 |
| G06405 | Pakistan Mint | - | 0.1 | 0.1 |
| G06407 | Geological Survey of Pakistan | - | 2 | 2 |
| G06408 | Provincial Govt. Empl. B. Fund | - | 0.01 | 0.01 |
| G06409 | Civil | 393 | 395 | 415 |
| G06410 | Defence | 267 | 164 | 172 |
| G07104 | Fed. Govt. Empl. Group Insur. Fund | 28 | 3 | 3 |
| Defence | 2,598 | 147 | 155 | |
| G11224 | Deposits Accounts with Defence | 2,598 | 147 | 155 |
| Federal Pension Fund | - | - | 10,000 | |
| G12803 | Federal Pension Fund | - | - | 10,000 |
| Pakistan Post Office Department | 197,606 | 29 | 30 | |
| G07101 | Post Office Renewal Reserve Fund | 24 | 25 | 25 |
| G07102 | Post Office Welfare Fund | 35 | 4 | 5 |
| G07106 | Pakistan Post Office Miscellaneous | 197,546 | - | - |
| Pak PWD | 18,953 | 46,110 | 48,416 | |
| G10101 | Pak PWD Receipts & Collection Account | 474 | 608 | 639 |
| G10113 | Pak PWD Deposits | 18,479 | 45,502 | 47,777 |
| Arts | - | - | 2,000 | |
| Artist Assistance Fund | - | - | 1,000 | |
| Film Finance Fund | - | - | 1,000 |
Contd…..
PUBLIC ACCOUNT EXPENDITURE Deposits and Reserves
| Object Code | Description | Budget Estimates 2021-22 | Revised Estimates 2021-22 | Budget Estimates 2022-23 (Rs in million) |
|---|---|---|---|---|
| G | Miscellaneous Funds Deposits and Reserves | 295,973 | 411,038 | 41,966 |
| G06304 | Workers Welfare Fund | 12,539 | 12,600 | 13,230 |
| G06315 | Judicial Officers Welfare Fund | - | 0.1 | 0.1 |
| G12140 | PM Flood relief Fund 2010 | - | 0.01 | 0.01 |
| G12150 | PM Relief Fund for IDPs 2014 | 3,932 | 1,921 | 2,017 |
| G12157 | PM COVID-19 Pandemic relief Fund 2020 | 7 | 38 | 40 |
| G12205 | Pakistan Minorities Welfare Fund | 27 | 59 | 62 |
| G12206 | Special Fund for Welfare & Uplift | |||
| of Minorities | 67 | 79 | 83 | |
| G12226 | Federal Govt. Artists Welfare Fund | 5 | 25 | 27 |
| G12305 | Export Development Fund | 715 | 2,794 | 2,934 |
| G12308 | Reserve Fund for Exch. Risk on | |||
| Foreign Loans | 1 | - | - | |
| G12412 | Pakistan Oil Seed Development Fund | 2 | - | - |
| G12419 | Reserch & Development Fund | 1,061 | 1,500 | 2,000 |
| G12421 | SCP Diamer Bhasha and Mohmand Dam Fund | 8 | - | - |
| G12612 | Fund for Urdu Science Board | - | 1 | 1 |
| G12712 | Trust Interest Fund(Charitable Endowment) | - | 2 | 3 |
| G12722 | Other Miscellaneous Fund | - | 0.02 | 0.03 |
| G12783 | Universal Service Fund | 6,570 | 15,500 | 20,000 |
| Miscellaneous Deposit and Reserve Accounts | ||||
| G14100 | Pakistan Mint | - | 213 | 1,570 |
| G10104 | Mint Receipt and Collection Account | 82 | - | - |
| G10102 | Foreign Office Receipts & Collection | |||
| Account | 5,473 | 19,192 | - | |
| G10106 | Deposit Works of Survey of Pakistan | 24 | 38 | - |
| G10107 | Deposits of Deptt. of Mineral Dev. | 132 | - | |
| G10304 | Zakat Collection Account | 2,993 | 1,123 | - |
| G11215 | Reveue Deposits | 10,213 | 3,795 | - |
| G11216 | Civil & Criminal court Deposits | 32 | 31 | - |
| G11217 | Personal Deposits | 55,856 | 56,950 | - |
| G11218 | Forest Deposits | - | 20 | - |
| G11220 | Deposit in connection with Election | 55 | 1 | - |
| G11225 | Deposits Accounts with AGPR | 357 | 155 | - |
| G11230 | Special Remitances Deposits | 4,397 | 721 | - |
Contd…..
PUBLIC ACCOUNT EXPENDITURE Deposits and Reserves
| Object Code | Description | Budget Estimates 2021-22 | Revised Estimates 2021-22 | Budget Estimates (Rs in million) 2022-23 |
|---|---|---|---|---|
| G | Deposits and Reserves | |||
| G11237 | Deposits of local bodies to meet Claims | |||
| of contractors | 0.01 | - | ||
| G11240 | Security Deposits of Cashiers etc. | 54 | 597 | - |
| G11255 | Defence Services Security Deposits. | 2,554 | 3,074 | - |
| G11256 | Defence Services Misc Deposits | 181,762 | 271,540 | - |
| G11276 | Security Deposits of Private Companies | - | 73 | - |
| G11278 | Contribution to Housing Foundation by Members | - | 0.6 | - |
| G11280 | Withholding Tax on Profit from | |||
| N.S.Schemes | 6,736 | 18,426 | - | |
| G11281 | Deposits on account of free realized | |||
| by PNAC | 55 | 74 | - | |
| G11290 | Security Deposits of Firms/Contractors | 243 | 39 | - |
| G12713 | Income Tax deduction from Salaries | 22 | 49 | - |
| G12714 | Income Tax deduction from Controctors/Suppliers | 78 | 187 | - |
| G12741 | Federal Civil Servant's subscription | |||
| to Services Book Club | 9 | 14 | - | |
| G12777 | Sales Tax deduction special | |||
| procedure, 2007 | 13 | 34 | - | |
| G13140 | GSP Receipt & Collection Account | 23 | 39 | - |
| Others | 5 | - | - | |
| Total Deposits and Reserves | 519,107 | 461,450 | 106,898 | |
| Total Public Account Expenditure | 1,447,836 | 1,957,287 | 1,376,734 |
STATEMENT OF ESTIMATED CHARGED AND VOTED EXPENDITURE
In terms of Article 80(2) of the Constitution of Pakistan, this statement distinguishes charged and voted expenditure.
| Description | Budget Estimates 2021-22 | Revised Estimates 2021-22 | Budget Estimates 2022-23 (Rs in million) | |
|---|---|---|---|---|
| I. | Expenditure on Revenue Account | 8,122,328 | 8,781,686 | 9,199,160 |
| Current | 7,523,248 | 8,388,798 | 8,707,970 | |
| Development | 599,080 | 392,888 | 491,190 | |
| Total-Authorized Expenditure | 8,122,328 | 8,781,686 | 9,199,160 | |
| Charged | 4,530,774 | 5,230,774 | 7,792,352 | |
| Voted | 3,591,554 | 3,550,912 | 1,406,808 | |
| II. | Expenditure on Capital Account | 23,757,328 | 22,764,703 | 24,223,328 |
| Current | 23,218,557 | 22,348,381 | 23,690,641 | |
| Development | 538,770 | 416,322 | 532,686 | |
| Total Authorized Expenditure | 23,757,328 | 22,764,703 | 24,223,328 | |
| Charged | 21,929,602 | 21,563,754 | 20,094,016 | |
| Voted | 1,827,726 | 1,200,949 | 4,129,312 | |
| III. | Total Expenditure met from Federal | |||
| Consolidated Fund | 31,879,656 | 31,546,389 | 33,422,488 | |
| Current Expenditure | 30,741,806 | 30,737,178 | 32,398,611 | |
| Development Expenditure | 1,137,850 | 809,211 | 1,023,877 | |
| IV. | Total-Authorized Expenditure | 31,879,656 | 31,546,389 | 33,422,488 |
| Charged - Total | 26,460,376 | 26,794,528 | 27,886,368 | |
| Voted - Total | 5,419,280 | 4,751,861 | 5,536,120 |
Statement of Purpose - Demands for Grants
This statement is being provided in compliance with section 4 of the Public Finance Management Act, 2019. Based on the policy priorities of the Federal Government, the “Demands for Grants” cater towards debt servicing of domestic and foreign loans and advances, for expenditures to be incurred on re-current and development activities, re-vitalize sustainable economic growth, focus on health, education and provide jobs through various programs.
With the continued challenges being faced by the Country to balance sustainability of economic growth during the post COVID-19 pandemic period and other difficulties because of Ukraine war, the government’s policy priority is focusing on providing relief to people and ensuring that low income segment of society are affected through various interventions. Such interventions include Benazir Income Support Program, targeted subsidies on essential food items, cash assistance, electricity subsidies etc.
To generate economic activity and to provide employment and business activities, government will provide loans to youth on favorable terms.
Hamed Yaqoob Sheikh Secretary to the Government of Pakistan
Finance Division Islamabad, the 10th June, 2022
STATEMENT OF DEMANDS FOR GRANTS AND APPROPRIATIONS FOR EXPENDITURE MET FROM THE FEDERAL CONSOLIDATED FUND FOR THE FINANCIAL YEAR COMMENCING ON IST JULY, 2022 AND ENDING ON 30TH JUNE, 2023
Demand-Wise Expenditure for Budget Estimates 2022-23
(Rs. in million)
| Demand | Ministries / Divisions | Budget Estimates 2022-23 | |||
|---|---|---|---|---|---|
| No. | Charged | Voted | Total | ||
| 1 | AVIATION DIVISION | 2,227 | 2,227 | ||
| 2 | AIRPORTS SECURITY FORCE | 10,196 | 10,196 | ||
| 3 | CABINET | 282 | 282 | ||
| 4 | CABINET DIVISION | 2,563 | 2,563 | ||
| 5 | EMERGENCY RELIEF AND | 393 | 393 | ||
| 6 | INTELLIGENCE BUREAU | 10,313 | 10,313 | ||
| 7 | ATOMIC ENERGY | 13,794 | 13,794 | ||
| 8 | PAKISTAN NUCLEAR REGULATORY AUTHORITY | 1,409 | 1,409 | ||
| 9 | NAYA PAKISTAN HOUSING DEVELOPMENT AUTHORITY | 969 | 969 | ||
| 10 | PRIME MINISTER'S OFFICE (INTERNAL) | 465 | 465 | ||
| 11 | PRIME MINISTER'S OFFICE (PUBLIC) | 528 | 528 | ||
| 12 | NATIONAL DISASTER MANAGEMENT AUTHORITY | 631 | 631 | ||
| 13 | BOARD OF INVESTMENT | 378 | 378 | ||
| 14 | PRIME MINISTER'S INSPECTION COMMISSION | 61 | 61 | ||
| 15 | SPECIAL TECHNOLOGY ZONE AUTHORITY | 914 | 914 | ||
| 16 | ESTABLISHMENT DIVISION | 6,203 | 6,203 | ||
| 17 | FEDERAL PUBLIC SERVICE COMMISSION | 1,085 | 1,085 | ||
| 18 | NATIONAL SCHOOL OF PUBLIC POLICY | 2,409 | 2,409 | ||
| 19 | CIVIL SERVICES ACADEMY | 949 | 949 | ||
| 20 | NATIONAL SECURITY DIVISION | 143 | 143 | ||
| 21 | COUNCIL OF COMMON INTEREST SECRETARIAT | 135 | 135 | ||
| 22 | CLIMATE CHANGE DIVISION | 601 | 601 | ||
| 23 | COMMERCE DIVISION | 5,262 | 5,262 | ||
| 24 | COMMUNICATIONS DIVISION | 204 | 204 | ||
| 25 | OTHER EXPENDITURE OF COMMUNICATIONS DIVISION | 22,392 | 22,392 | ||
| 26 | PAKISTAN POST OFFICE DEPARTMENT | 10 | 15,709 | 15,719 | |
| 27 | DEFENCE DIVISION | 4,299 | 4,299 | ||
| 28 | FEDERAL GOVERNMENT EDUCATIONAL INSTITUTIONS IN CANTONMENTS AND GARRISONS | 8,976 | 8,976 | ||
| 29 | DEFENCE SERVICES | 1,563,000 | 1,563,000 | ||
| 30 | DEFENCE PRODUCTION DIVISION | 916 | 916 | ||
| 31 | ECONOMIC AFFAIRS DIVISION | 681 | 681 | ||
| MISCELLANEOUS EXPENDITURE OF | |||||
| 32 | ECONOMIC AFFAIRS DIVISION | 12,979 | 12,979 | ||
| 33 | POWER DIVISION | 355,368 | 355,368 | ||
| 34 | PETROLEUM DIVISION | 71,675 | 71,675 | ||
| Contd............ |
Demand-Wise Expenditure for Budget Estimates 2022-23
| Demand | Budget Estimates 2022-23 | (Rs. in million) | ||
|---|---|---|---|---|
| No. | Ministries / Divisions | Charged | Voted | Total |
| 35 | GEOLOGICAL SURVEY OF PAKISTAN | 1,157 | 1,157 | |
| 36 | FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION | 20,747 | 20,747 | |
| 37 | HIGHER EDUCATION COMMISSION (HEC) | 66,025 | 66,025 | |
| 38 | NATIONAL REHMATUL -LIL-ALAMEEN AUTHORITY | 140 | 140 | |
| 39 | NATIONAL VOCATIONAL & TECHNICAL TRAINING COMMISSION (NAVTTC) | 469 | 469 | |
| 40 | NATIONAL HERITAGE AND CULTURE | 2,438 | 2,438 | |
| 41 | DIVISION FINANCE DIVISION | 2,610 | 2,610 | |
| 42 | OTHER EXPENDITURE OF FINANCE | 5,468 | 5,468 | |
| 43 | DIVISION CONTROLLER GENERAL OF ACCOUNTS | 9,497 | 9,497 | |
| 44 | SUPERANNUATION ALLOWANCES AND PENSIONS | 3,458 | 605,542 | 609,000 |
| 45 | GRANTS SUBSIDIES AND | 22,000 | 1,057,430 | 1,079,430 |
| MISCELLLANEOUS | 57 | 57 | ||
| 46 | REVENUE DIVISION | |||
| 47 | FEDERAL BOARD OF REVENUE | 34,398 | 34,398 | |
| 48 | FOREIGN AFFAIRS DIVISION | 2,284 | 2,284 | |
| 49 | FOREIGN MISSIONS | 50 | 25,007 | 25,057 |
| 50 | HOUSING AND WORKS DIVISION | 5,916 | 5,916 | |
| 51 | HUMAN RIGHTS DIVISION | 1,658 | 1,658 | |
| 52 | INDUSTRIES AND PRODUCTION DIVISION | 33,631 | 33,631 | |
| 53 | FINANCIAL ACTION TASK FORCE (FATF)SECRETARIAT | 80 | 80 | |
| 54 | INFORMATION AND BROADCASTING DIVISION | 2,822 | 2,822 | |
| 55 | MISCELLANEOUS EXPENDITURE OF INFORMATION AND BROADCASTING DIVISION | 6,674 | 6,674 | |
| 56 | INFORMATION TECHNOLOGY AND TELECOMMUICATION DIVISION | 8,048 | 8,048 | |
| 57 | INTERIOR DIVISION | 12,041 | 12,041 | |
| 58 | OTHER EXPENDITURE OF INTERIOR DIVISION | 6,614 | 6,614 | |
| 59 | ISLAMABAD CAPITAL TERRITORY (ICT) | 13,979 | 13,979 | |
| 60 | COMBINED CIVIL ARMED FORCES | 162,670 | 162,670 | |
| 61 | NATIONAL COUNTER TERRORISM AUTHORITY | 269 | 269 | |
| 62 | INTER-PROVINCIAL COORDINATION DIVISION | 2,099 | 2,099 | |
| 63 | KASHMIR AFFAIRS AND GILGIT BALTISTAN DIVISION | 1,142 | 1,142 | |
| 64 | LAW AND JUSTICE DIVISION | 312 | 5,774 | 6,087 |
| 65 | FEDERAL JUDICIAL ACADEMY | 221 | 221 | |
| 66 | FEDERAL SHARIAT COURT | 521 | 521 | |
| 67 | COUNCIL OF ISLAMIC IDEOLOGY | 196 | 196 | |
| 68 | NATIONAL ACCOUNTABILITY BUREAU | 5,233 | 5,233 Contd............ |
Demand-Wise Expenditure for Budget Estimates 2022-23
| Demand | Budget Estimates 2022-23 | (Rs. in million) | ||
|---|---|---|---|---|
| No. | Ministries / Divisions | Charged | Voted | Total |
| 69 | DISTRICT JUDICIARY ISLAMABAD | |||
| , CAPITAL TERRITORY | 774 | 774 | ||
| 70 | MARITIME AFFAIRS DIVISION | 1,178 | 1,178 | |
| 71 | NARCOTICS CONTROL DIVISION | 3,635 | 3,635 | |
| 72 | NATIONAL ASSEMBLY | 2,708 | 3,453 | 6,161 |
| 73 | THE SENATE | 2,349 | 1,397 | 3,746 |
| 74 | NATIONAL FOOD SECURITY AND | |||
| RESEARCH DIVISION | 9,303 | 9,303 | ||
| 75 | PAKISTAN AGRICULTURAL RESEARCH | |||
| COUNCIL | 5,738 | 5,738 | ||
| 76 | NATIONAL HEALTH SERVICES, REGULATIONS AND COORDINATION DIVISION | 19,304 | 19,304 | |
| 77 | OVERSEAS PAKISTANIS AND HUMAN | |||
| RESOURCE DEVELOPMENT DIVISION | 1,880 | 1,880 | ||
| 78 | PARLIAMENTARY AFFAIRS DIVISION | 482 | 482 | |
| 79 | PLANNING, DEVELOPMENT AND SPECIAL INITIATIVES DIVISION | 6,159 | 6,159 | |
| 80 | CPEC AUTHORITY | 131 | 131 | |
| 81 | POVERTY ALLEVIATION AND SOCIAL | |||
| SAFETY DIVISION | 2,202 | 2,202 | ||
| 82 | BENAZIR INCOME SUPPORT PROGRAME | |||
| (BISP) | 364,078 | 364,078 | ||
| 83 | PAKISTAN BAIT-UL-MAL | 6,040 | 6,040 | |
| 84 | PRIVATIZATION DIVISION | 237 | 237 | |
| 85 | RAILWAYS DIVISION | 45,315 | 45,315 | |
| 86 | RELIGIOUS AFFAIRS AND INTER-FAITH HARMONY DIVISION | 1,285 | 1,285 | |
| 87 | SCIENCE AND TECHNOLOGY DIVISION | 11,612 | 11,612 | |
| 88 | STATES AND FRONTIER REGIONS DIVISION | 787 | 787 | |
| 89 | WATER RESOURCES DIVISION | 2,064 | 2,064 | |
| 90 | FEDERAL MISCELLANEOUS | |||
| INVESTMENTS & OTHER LOANS AND ADVANCES | 101,101 | 101,101 | ||
| 91 | DEVELOPMENT EXPENDITURE OF AVIATION DIVISION | 2,485 | 2,485 | |
| 92 | DEVELOPMENT EXPENDITURE OF | |||
| CABINET DIVISION | 71,366 | 71,366 | ||
| 93 | DEVELOPMENT EXPENDITURE OF | |||
| ESTABLISHMENT DIVISION | 425 | 425 | ||
| 94 | DEVELOPMENT EXPENDITURE OF | |||
| SUPARCO | 7,395 | 7,395 | ||
| 95 | DEVELOPMENT EXPENDITURE OF | |||
| CLIMATE CHANGE DIVISION | 9,600 | 9,600 | ||
| 96 | DEVELOPMENT EXPENDITURE OF COMMERCE DIVISION | 1,174 | 1,174 | |
| 97 | DEVELOPMENT EXP OF | |||
| COMMUNICATIONS DIVISION | 9,250 | 9,250 | ||
| 98 | DEVELOPMENT EXPENDITURE OF | |||
| DEFENCE DIVISION | 2,232 | 2,232 | ||
| 99 | DEVELOPMENT EXPENDITURE OF | |||
| SURVEY OF PAKISTAN | 500 | 500 | ||
| 100 | DEVELOPMENT EXPENDITURE OF | |||
| DEFENCE PRODUCTION DIVISION | 2,200 | 2,200 Contd............ |
Demand-Wise Expenditure for Budget Estimates 2022-23
| Demand | Budget Estimates 2022-23 | (Rs. in million) | ||
|---|---|---|---|---|
| No. | Ministries / Divisions | Charged | Voted | Total |
| 101 | DEVELOPMENT EXPENDITURE OF | |||
| POWER DIVISION | 7953 | 7953 | ||
| 102 | DEVELOPMENT EXPENDITURE OF | , | , | |
| FEDERAL EDU. & PROFESSIONAL TR. | ||||
| DIVISION | 3,140 | 3,140 | ||
| 103 | DEVELOPMENT EXPENDITURE OF | |||
| HIGHER EDUCATION COMMISSION | 44,179 | 44,179 | ||
| 104 | DEVELOPMENT EXPENDITURE OF | |||
| NATIONAL VOCATIONAL & TECHNICAL TRAINING COMMISSION (NAVTTC) | 4,100 | 4,100 | ||
| 105 | DEVELOPMENT EXPENDITURE OF | |||
| NATIONAL HERITAGE & CULTURE | ||||
| 106 | DIVISION DEVELOPMENT EXPENDITURE OF | 550 | 550 | |
| FINANCE DIVISION | 1,660 | 1,660 | ||
| 107 | OTHER DEVELOPMENT EXPENDITURE | 134,806 | 134,806 | |
| 108 | DEVELOPMENT EXPENDITURE OF | |||
| REVENUE DIVISION | 3,189 | 3,189 | ||
| 109 | DEVELOPMENT EXPENDITURE OF | |||
| HUMAN RIGHTS DIVISION | 185 | 185 | ||
| 110 | DEVELOPMENT EXPENDITURE OF INFORMATION & BROADCASTING | |||
| DIVISION | 1,333 | 1,333 | ||
| 111 | DEVELOPMENT EXPENDITURE OF | |||
| INFORMATION TECHNOLOGY AND | ||||
| TELECOMMUNICATION DIVISION | 6,331 | 6,331 | ||
| 112 | DEVELOPMENT EXPENDITURE OF | |||
| INTERIOR DIVISION | 9,093 | 9,093 | ||
| 113 | DEVELOPMENT EXPENDITURE OF INTER PROVINCIAL COORDINATION DIVISION | 3,472 | 3,472 | |
| 114 | DEVELOPMENT EXPENDITURE OF LAW | |||
| AND JUSTICE DIVISION | 1,814 | 1,814 | ||
| 115 | DEVELOPMENT EXPENDITURE OF | |||
| NARCOTICS CONTROL DIVISION | 208 | 208 | ||
| 116 | DEVELOPMENT EXPENDITURE OF NATIOANAL FOOD SECURITY AND RESEARCH DIVISION | 10,129 | 10,129 | |
| 117 | DEVELOPMENT EXPENDITURE OF NATIONAL HEALTH SERVICES, REGULATION & COORDINATION DIVISION | 12,651 | 12,651 | |
| 118 | DEVELOPMENT EXPENDITURE OF | |||
| PLANNING, DEVELOPMENT AND | ||||
| SPECIAL INITIATIVES DIVISION | 41,677 | 41,677 | ||
| 119 | DEVELOPMENT EXPENDITURE OF | |||
| POVERTY ALLEVIATION & SOCIAL | ||||
| SAFETY DIVISION | 500 | 500 | ||
| 120 | DEVELOPMENT EXPENDITURE OF | |||
| SCIENCE & TECHNOLOGY DIVISION | 5,716 | 5,716 | ||
| 121 | DEVELOPMENT EXPENDITURE OF WATER RESOURCES DIVISION | 91,878 | 91,878 | |
| 122 | CAPITAL OUTLAY ON DEVELOPMENT OF | |||
| ATOMIC ENERGY | 25,991 | 25,991 | ||
| 123 | CAPITAL OUTLAY ON DEVELOPMENT OF | |||
| PAKISTAN NUCLEAR REGULATORY | ||||
| 124 | AUTHORITY CAPITAL OUTLAY ON PETROLEUM | 290 | 290 | |
| DIVISION | 1,481 | 1,481 | ||
| 125 | CAPITAL OUTLAY ON FEDERAL | |||
| INVESTMENTS | 205 | 205 Contd............ |
Demand-Wise Expenditure for Budget Estimates 2022-23
(Rs. in million)
| Demand | Budget Estimates 2022-23 | |||
|---|---|---|---|---|
| No. | Ministries / Divisions | Charged | Voted | Total |
| 126 | DEVELOPMENT LOANS AND ADVANCES BY THE FEDERAL GOVERNMENT | 104,103 | 104,103 | |
| 127 | EXTERNAL DEVELOPMENT LOANS AND ADVANCES BY THE FEDERAL GOVERNMENT | 296,877 | 49,717 | 346,594 |
| 128 | CAPITAL OUTLAY ON CIVIL WORKS | 15,060 | 15,060 | |
| 129 | CAPITAL OUTLAY ON INDUSTRIAL DEVELOPMENT | 2,850 | 2,850 | |
| 130 | CAPITAL OUTLAY ON MARITIME AFFAIRS DIVISION | 3,465 | 3,465 | |
| 131 | CAPITAL OUTLAY ON PAKISTAN RAILWAYS | 32,648 | 32,648 | |
| STAFF HOUSEHOLD & ALLOWANCES OF THE PRESIDENT(PUBLIC) | 411 | 411 | ||
| STAFF HOUSEHOLD & ALLOWANCES OF THE PRESIDENT(PERSONAL) | 645 | 645 | ||
| SERVICING OF FOREIGN DEBT | 510,972 | 510,972 | ||
| FOREIGN LOANS REPAYMENT | 3,792,401 | 3,792,401 | ||
| REPAYMENT OF SHORT TERM FOREIGN CREDITS | 142,772 | 142,772 | ||
| AUDIT | 6,096 | 6,096 | ||
| SERVICING OF DOMESTIC DEBT | 3,439,090 | 3,439,090 | ||
| REPAYMENT OF DOMESTIC DEBT | 19,654,368 | 19,654,368 | ||
| SUPREME COURT | 3,091 | 3,091 | ||
| ISLAMABAD HIGH COURT | 1,122 | 1,122 | ||
| ELECTION | 6,289 | 6,289 | ||
| FEDERAL OMBUDSMAN SECRETARIAT FOR PROTECTION AGAINST | ||||
| HARRASMENT OF WOMEN AT WORK | ||||
| PLACE | 100 | 100 | ||
| WAFAQI MOHTASIB | 943 | 943 | ||
| FEDERAL TAX OMBUDSMAN | 306 | 306 | ||
| TOTAL | 27,886,369 | 5,536,119 | 33,422,488 |
STATEMENT OF OBJECT CLASSIFICATION WISE EXPENDITURE Rs. In million
| Object Code | Description | Budget Estimates 2021-22 | Revised Estimates 2021-22 | Budget Estimates 2022-23 |
|---|---|---|---|---|
| A01 | Total Employees Related Expenses | 785,244 | 879,735 | 954,057 |
| A011 | Pay | 142,480 | 143,732 | 147,526 |
| A011-1 | Pay of Officer | 48,628 | 47,942 | 50,721 |
| A011-2 | Pay of Other Staff | 93,851 | 95,790 | 96,805 |
| A012 | Allowances | 642,765 | 736,004 | 806,532 |
| A012-1 | Regular Allowances | 622,361 | 714,795 | 783,694 |
| A012-2 | Other Allowances (Excluding TA) | 20,404 | 21,209 | 22,838 |
| A02 | Project Pre-investment Analysis | 2,838 | 1,441 | 3,935 |
| A03 | Operating Expenses | 876,486 | 909,101 | 971,094 |
| A04 | Employees Retirement Benefits | 486,520 | 546,779 | 617,278 |
| A05 | Grants, Subsidies &Write off Loans | 2,238,126 | 2,513,644 | 2,056,072 |
| A06 | Transfers | 17,039 | 119,952 | 11,910 |
| A07 | Interest Payment | 3,059,701 | 3,143,586 | 3,950,072 |
| A08 | Loans and Advances | 518,828 | 436,285 | 511,583 |
| A09 | Physical Assets | 430,706 | 420,637 | 451,423 |
| A10 | Principal Repayments of loans | 23,119,418 | 22,263,829 | 23,589,550 |
| A11 | Investments | 64,853 | 21,616 | 81,498 |
| A12 | Civil Works | 273,092 | 282,595 | 213,360 |
| A13 | Repairs and Maintenance | 6,805 | 7,189 | 10,656 |
| TOTAL EXPENDITURE | 31,879,655 | 31,546,390 | 33,422,488 |
STATEMENT OF CONTINGENT LIABILITIES
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 favorable 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, 2005 (as amended from time to time) which stipulates that the government shall give guarantees aggregating to an amount not 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 to March FY 2022, the government issued fresh/rollover guarantees/Letter of Comforts (LoCs) aggregating to Rs 344 billion or 0.5 percent of GDP. Total executed guarantees were Rs 3,039 billion while outstanding stock was Rs 2,700 billion at end March 2022 as per the following details:
Table-1: Summary of Outstanding Government Guarantees
(All figures are Rs in billion unless otherwise stated)
| Outstanding Guarantees | Total Guarantees | |
|---|---|---|
| Domestic | 1,587 | 1,778 |
| External | 1,113 | 1,262 |
| Total | 2,700 | 3,039 |
| Memo: | ||
| External (US$ in million) | 6,066 | 6.876 |
| Exchange Rate (Pak Rupee/US Dollar) | 183 | 183 |
- Sector-Wise, Entity Wise and interest rate wise share of the guarantees at end March 2022 are as follows:
Table 2: Outstanding Position of GoP Guarantees
| Rs in billion | % Age | |
|---|---|---|
| Sector Wise Breakup | ||
| Total Outstanding Stock | 2,700 | 100% |
| - Power Sector | 2,103 | 78% |
| - Aviation | 230 | 9% |
| - Manufacturing & Mining | 111 | 4% |
| - Financial | 91 | 3% |
| - Oil & Gas | 45 | 2% |
120 4%
- Others
| Entity Wise Breakup | |||
|---|---|---|---|
| Total Outstanding Stock | 2,700 | 100% | |
| - PHL | 860 | 32% | |
| - PAEC | 941 | 35% | |
| - PIACL | 230 | 9% | |
| - Sindh Engro | 74 | 3% | |
| - NTDC | 55 | 2% | |
| - Others | 540 | 20% | |
| Total Outstanding Stock | Interest Rate Type | 2,700 | 100% |
| - Floating Rate | 1,673 | 62% | |
| - Fixed Rate | 1,026 | 38% |
Note: The original maturities of major portion of Guaranteed Debt Stock were 5 years and above
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 845 billion at end March 2022.
The estimates of guarantees to be issued from April 2022 till June 2023 are as follows:
Table 3: Estimated Guarantees Issuance and Position (Q4 FY 22 and FY 23)
(Rs in billion)
| A | Opening Guaranteed Debt Position (31-03-2022) 3,039 |
|---|---|
| B | New Guarantees to be Issued (Q4 FY 22 & FY23) 664 |
| - Public Private Partnership (PPP) 124 | |
| - National Transmission and Dispatch Company (NTDC) 40 | |
| - Jamshoro 10 | |
| - Pakistan International Airline (PIA) 20 | |
| - WAPDA 84 | |
| - Exim Bank 5 | |
| - SSGC 15 | |
| - Misc/Contingencies 25 | |
| Others | |
| - Kamyab Pakistan Program (KPP) 70 | |
| - Kamyab Jawan (YES) & Other SBP Schemes 57 | |
| - Pak Mortgage Refinance Scheme 30 | |
| - Others 185 | |
| C | Estimated Repayments against Existing Guaranteed Loans 244 |
| D=B-C | Net Issuance of Guarantees (Q4 FY 22 & FY23) 420 |
| A+D | Estimated Closing Guaranteed Debt Position (30-06- 2023) 3,459 |
Statement of Fiscal Risk
The Statement of Fiscal Risk outlines the Government’s assessment of key risks that can affect the targets as outlined in the Medium-Term Fiscal Framework. Fiscal risks are factors that could cause fiscal outcomes to differ from predictions. Revenues, expenditures, assets, and liabilities may be affected by unexpected events that can have bearing on budget estimates. Additional government commitments can increase public debt, refinancing difficulties, or more significant fiscal events can result if any or all of these threats are realized. Further, fiscal accounts are also vulnerable to changes in international macroeconomic conditions like commodities prices and the exchange rate.
Key Fiscal Risks
Various shocks to macroeconomic variables, revenue & spending risks, and contingent liabilities from State-Owned Enterprises (SOEs) are the primary sources of fiscal risk. Consequently, it is necessary to identify, analyze, and mitigate fiscal risks because they have a significant impact on public debt sustainability and fiscal outcomes.
1. Economic Risks
Despite significant challenges both on the external and domestic side, the economy continues to move on a higher growth trajectory and recorded an estimated growth of 5.97 % against the target of 4.8 %. It is expected that growth will remain 5.0 - 6.2 % in the medium term. However, there are multiple external and domestic factors posing downside risks to the economic outlook:
The conflict between Russia and Ukraine is a significant risk factor to Pakistan's positive economic outlook. A prolonged conflict may further raise international oil and food prices. Such a situation can impede world trade through additional supply disruptions affecting our imports, exports, and taxes on imports. On the hand, it can put additional inflationary pressures.
Global financial conditions tightening with an unprecedented speed to reduce the demand pressure
Internal disturbances, if any can disrupt macro-economic balance.
Monetary tightening and fiscal consolidation measures to reduce the demand pressures may slow down economic growth in the coming year.
Exchange rate depreciation has an immediate impact and can be especially severe when a large portion of the debt is in foreign currency.
2. Global Economic Conditions
Pakistan is a net importer of food and oil items.International commodity and oil prices are consistently high, putting significant strain on Pakistan's fiscal account. Although steps were taken to protect the public from price increases through tax relief and subsidies, however, it significantly increased the risk of fiscal slippages. The continuation of such policies in the face of such global economic conditions would come at a high fiscal cost to the country. Most importantly, in Pakistan, the fiscal stance is vulnerable to commodity prices, especially oil prices, which has become uncertain in recent years. Oil price fluctuations affect the fiscal position through their impact on revenues on account of PDL and on the expenditure side through fuel subsidies. As a result, it causes severe macroeconomic imbalances. To deal with such circumstances, fiscal buffers become increasingly important.
3. Growth in Government Revenues
Lower tax revenues lead to greater fiscal deficits and borrowings and reduce the fiscal space for expenditure pertaining to the development and social sectors. Since current expenditures are less flexible and difficult to reduce, thus, any reduction in tax revenue may leave lesser than projected space for development spending.
FBR which collects a substantial amount of revenues mostly relies on indirect taxes which are contributing more than 60 percent of total FBR tax collection. Although, presently, tax collection is growing above 28 percent, the increased collection is largely dependent on import taxes. Currently, more than 46 percent of collection in total tax is coming from imports. Thus, to reduce the pressure from external accounts, measures to curtail imports would affect the FBR tax collection. Considering this, it is critical to increase domestic tax collection through effective and appropriate policy and administrative measures.
4. Higher Expenditure
Higher subsidies, interest payments and grants will be detrimental to fiscal sustainability in the absence of adequate fiscal space. Rising interest rates and energy and food prices will put additional strain on the budget. The government has taken steps to limit the rise in domestic prices, including tax cuts and subsidies. However, such measures can have unintended consequences, such as increased expenditures, lower revenue collection and higher aggregate demand.
5. Losses pertaining to Energy Sector
The main reasons behind the power sector losses include high cost of generation above-average transmission and distribution losses,
and below-average recoveries of electricity bills. Presently, the power sector is the largest beneficiary of government subsidies.
Imports of fuels including oil, gas, and coal constitute a large portion of Pakistan’s import bill. Prices of these fuels affect the prices of a variety of goods and services as these fuels contribute a significance part of production. Volatility in prices of these fuels is a major reason behind the volatility in inflation rates which, in turn, contribute to volatility in interest rates and exchange rates.
An increase in the cost of imported fuels, whether due to rising fuel prices in international markets or exchange rate depreciation, or both, has potential adverse effects on the wider economy through higher current account deficit, higher inflation, higher interest rate, lower GDP growth, lower revenue growth, higher interest cost, higher fiscal deficit, and higher public debt levels. Currently, there are little or no fiscal buffers or risk management framework for dealing with adverse shocks in the prices of imported fuels.
6. Provincial budget surplus
The medium-term fiscal framework envisages strict fiscal discipline on part of the provinces as their surpluses remain a vital component in reducing the overall consolidated fiscal deficit of the country whereby large federal deficits are partially offset by significant provincial surplus over the medium-term.
In the absence of legally binding commitments from provinces, the risk remains high that the projected provincial budget surpluses may not materialize. This risk is particularly elevated considering that any shortfalls in FBR’s projected collections may provide the provinces with the justification not to meet the budget surplus targets.
7. State-Owned Enterprises (SOEs)
Over time, the number and aggregate size of SOEs have grown considerably. Many SOEs perform fiscal functions. Certain SOEs have been incurring huge losses in the past. Losses or excessive debt have necessitated costly government bailouts. The Government provides financial support to several SOEs in the form of subsidies, grants, loans, and guarantees. The fiscal cost of running the loss-making SOEs has been quite high and has worsened an already fragile financial position of the government. The approach to keep poorly-performing SOEs afloat by granting loans or issuing guarantees has aggravated the fiscal situation. The privatization process has also been slow in the past.
A rethinking of policy regarding the privatization, ownership, objectives, and modes of financing & governing principles of SOEs is required. Realizing such needs, the Government is committed to provide a policy guidance, stronger governance and performance management framework for the SOEs.
CONCLUSION
Various types of fiscal risks confront Pakistan, and a lot of effort is needed to overcome or mitigate the potential adverse effects of such risks. The silver lining is that the country has already made considerable progress in certain areas, and a number of strategies are available to address the risks that remain. The risk management strategy envisages range of Public Financial
Management (PFM) reforms that bring discipline, transparency, and credibility at all stages of the budget cycle and follows a two-pronged approach i.e.
preventing the risks from materializing or lowering the exposure in case such risks materialize, and
creating buffers for the risk exposures that still remain.
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 2022 which involves tax expenditure in sales tax of Rs. 1014.483 billion, a tax expenditure in income tax of Rs.399.662 billion, and tax expenditure in Customs Duty of Rs. 342.890 billion, arriving at a total estimated tax expenditure of Rs.1757.035 billion is being laid before the Parliament.
Asim Ahmad Chairman FBR Dated: 10-06-2022
Medium Term Budgetary Statement
(2022-23 to 2024-25)
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 2021-22 was a year of economic recovery backed by incentives to various quarters of the economy. Pakistan’s economy had shown some signs of revival after being hit by the Covid-19 pandemic. The timely response measures to combat this daunting challenge were about to bear fruits when world faced new economic challenges due to Ukrainian War. The increase in international commodity prices and rupee depreciation played a havoc with the economy. The major challenge for government was to provide relief to the poor and vulnerable segments of society.
For the protection of vulnerable segments of the society, the government is committed to implement various components under Benazir Kafalat and other programs under BISP by allocating huge amount for unconditional cash transfers, fuel subsidy, Waseela e Taleem, Nutrition program, etc. 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 will pick up and move 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 2022-23 rests on 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 Wazir e Azam Rozgar Scheme, lending schemes to support various groups include credit guarantee and loan schemes for women entrepreneurs, students, youth and sectors like SMEs, food & agriculture etc.
FBR collection however, will increase through improvement in tax system, broadening tax base improvement in tax rates and strengthening of administrative controls through technological interventions. 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 multi-pronged strategy with focus on revenue mobilization, rationalization of recurrent expenditures to provide space for development/ capital expenditure, support for the driver sectors of the economy and increase the foreign exchange earnings for management of current account and easing off pressure on the Rupee (PKR).
Macroeconomic and Fiscal Framework
| B.E | R.E | Projection | s | ||
|---|---|---|---|---|---|
| 2021- | 22 | 22-23 | 23-24 | 24-25 | |
| Economic Growth - % | 5.0 | 5.97 | 5.0 | 5.8 | 6.2 |
| Inflation - % | 8.2 | 11.7 | 11.5 | 8.6 | 7.4 |
| FBR Tax - % GDP | 10.7 | 9.0 | 9.6 | 9.7 | 9.8 |
| Overall Deficit - % GDP | -6.3 | -7.1 | -4.9 | -4.0 | -2.9 |
| Overall Primary Balance - % GDP | -0.7 | -2.4 | 0.2 | 0.9 | 1.8 |
Government of Pakistan Finance Division
STATEMENT OF RESPONSIBILITY UNDER SECTION 10(1)(a) OF FISCAL RESPONSIBILITY AND DEBT LIMITATION ACT 2005
Stated that all policy decisions with material economic or fiscal implications that the Federal Government has made before 10th June 2022, the day on which the contents of the Medium Term Budgetary Statement were finalized and all other circumstances with material economic or fiscal implications of which I was aware before that day, have been communicated to the Secretary, Finance Division.
The statement to the best of my knowledge provides for
a) the integrity of the disclosures contained in the economic policy statement;
b) the consistency with requirements of this Act of the information contained in the economic policy statement; and
c) the omission from the economic policy statement of any decision or circumstance specified in sub-section 3 of section 8 of the Act.
(Dr. Miftah Ismail) 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 10th June 2022, 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 Statement.
Hamed Yaqoob Sheikh Secretary to Government of Pakistan
Finance Division Islamabad, the10th June, 2022