Skip to content
Qanoon Digest

Budget in Brief

The Budget in Brief is part of the federal budget for FY 2023-24. This page reproduces the text of its 40 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.

Page 1

FEDERAL BUDGET 2023-24 GOVERNMENT OF PAKISTAN FINANCE DIVISION ISLAMABAD

Page 3

PREFACE

Budget in Brief is a synopsis of the federal budget for FY2023-24. It provides aggregated information on revenues, capital and external receipts and on the current and development expenditures of the Federal Government for the upcoming fiscal year. Details of this information are available in relevant budget documents like the Annual Budget Statement, Explanatory Memorandum on Federal Receipts, and the Demands for Grants and Appropriations. These books are available on Finance Division’s website www.finance.gov.pk after presentation of the annual budget in the National Assembly.

This document contains a concise overview of key priorities and objectives of the Federal Government, the budgetary position for FY2023-24, and the budget estimates and revised estimates for FY2022-23. The part ‘Budget at a Glance’ offers a quick and simple overview of the federal budget, followed by fiscal deficit and its financing. Details are also available on divisible pool taxes and their province-wise shares, function-wise expenditures, grants and subsidies and the distribution of the Public Sector Development Program.

It is hoped that the document will be of use to those desiring a brief and clear understanding of FY2023-24 budget.

IMDAD ULLAH BOSAL

Secretary to the Government of Pakistan

Finance Division, Islamabad, the 9th June, 2023

Page 5
CONTENTS
Part-I Page
Key Priorities of the Federal Government for FY 2023-24 3
The Budget Main Objec Strategy for FY 2023-24 tives of FY 2023-24 Budget 3 3
Part-II
Table - 1: Budget 2023-24 at a Glance 7
Table - 2: Fiscal Deficit & Financing in Budget 2023-24 8
Table - 3: BE & RE of FY 2022-23 and BE of FY 2023-24 9
(DETAILED BUDGET ESTIMATES) Part-III
Table - 4: Revenue Receipts 11
Table - 5: Non Tax Revenue Receipts 11-12
Table - 6: Details of Divisible Pool Taxes (Transfers to Provinces) 13-15
Table - 7: Capital Receipts (Net) 16
Table - 8: Public Account (Net) 17
Table - 9: External Resources 17-18
Table - 10: Current Expenditure 18-19
Table - 11: Function Wise Expenditure 11
(1) General Public Service 20
(2) Defence Affairs and Services 20
(3) Public Order and Safety Affairs 21
(4) Economic Affairs 21
(5) Environment Protection 22
(6) Housing and Community Amenities 22
(7) Health Affairs and Services 22
(8) Recreation, Culture and Religion 23
(9) Education Affairs and Services 23
(10) Social Protection 24
Table - 12: Subsidies 24-26
Table - 13: Grants and Transfers 27-30
Table - 14: Current Loan and Advances 30-31
Table - 15: Current Investments 31
Table - 16: Development Loan and Advances 32
Table - 17: PSDP 2023-24 32-34
Page 7

PART - I

Page 9
Key Priorities of the Federal Government for FY 2023-24

FY 2023-24 will be a year of economic stability and revival for Pakistan. The Government is pursuing policies to optimize resource generation, both tax and non-tax, for public welfare and development. PSDP is being increased to Rs. 950 billion to accelerate growth and generate employment opportunities in the country. Investments in agriculture, IT and industrial sectors will be key for sustainable and inclusive growth. Business friendly and facilitatory policies are being introduced for rejuvenating the private sector. Primary focus of the Government will remain on pro-poor measures, and substantial enhancement in allocation for BISP has been ensured to alleviate the distress of common man. Sufficient allocation has also been kept for provisioning of essential food items on subsidized rates at Utility Stores. Austerity measures introduced by the Government will continue to ensure fiscal discipline by curtailing non-essential expenditures.

The Budget Strategy for FY 2023-24

FY 2023-24 budget is embedded in the principles of sound fiscal and debt management. It gives a roadmap for economic revival and stability, and a strategic direction for revenue generation and spending priorities of the Government. FY2023-24 budget lays the foundation to address fiscal deficit and curtail inflationary pressures over short to medium-term. Fiscal consolidation, strengthening the country’s external account and improve the balance of payments position are also key features of FY2023-24 budget strategy. Protecting the vulnerable segments of the society by expanding social safety nets and ensuring targeted subsidies is the cornerstone of this budget.

Main Objectives of FY 2023-24 Budget
  1. Economic revival and stability, curbing inflationary pressures and moving towards sustainable and inclusive growth

  2. Addressing fiscal and current account deficits, and improving the country’s balance of payments position

  3. Enhancing pro-poor spending, introducing targeted subsidies and provisioning of essential food items at subsidized rates

  4. Ensuring optimal resource generation both tax and non-tax, taxpayers’ facilitation and broadening of tax net

  5. Introducing business facilitatory and friendly policies

Page 11

PART - II

Page 13
Table - 1
Budget 2023-24 at a Glance Table-1 presents position of overall Resources and Expenditure for the FY 2023-24.

(Rs. in Billion)

RESOURCES EXPENDITURE
Tax Revenue (FBR) - Federal 9415 A. Current 13,344
Consolidated Fund , Interest Payments 7,303
Non-Tax Revenue 2,963 Defence Affairs & Services Pension 801 1,804
a) Gross Revenue Receipts 12,378 Grants and Transfers to Provinces & Others 1,408
b) Less Provincial Share 5,399 Subsidies 1,064
I. Net Revenue Receipts (a-b) 6,979 Running of Civil Govt. 714
II. Non Bank Borrowing 1,906 Provision for Emergency and others 250
III. Net External Receipts - Fed. Consolidated Fund 2,724
IV. Bank Borrowing (T-Bills, PIBs, Sukuk) - Fed. Consolidated Fund 2,860 B. Development & Net Lending 1,140
V. Privatization Proceeds - Fed. Consolidated Fund 15 Federal PSDP 950
Total (II + III + IV + V) 7,505 Net Lending 190
TOTAL RESOURCES (I to V) 14,484 T OTA L E X P ENDITU R E(A+B) 14,484
Page 14
Table - 2
Fiscal Deficit & Financing of Budget 2023-24
Table-2 shows Fiscal Deficit and Financing for FY 2023-24.

(Rs. in Billion)

Fiscal Deficit Financing
A) Federal Revenue (Net) 6,979 A) Net External Financing 2,724
Expenditure (i+ii) B) Total Federal 14,485 Multilateral & Bilateral Sources 1,586
i) Current Expenditure 13,344 Commercial & Euro Bond 1,138
ii) Development and Net Lending (a+b) 1,140 B) Net Domestic Financing 4,766
a) Federal PSDP 950 National Saving Schemes, GP Fund and Deposit & Reserves 7
b) Net Lending 190 Bank (Govt. Securities) 4,759
C) Privatization Proceeds 15
C) Federal Deficit (A-B) -7,505 Total Financing (A+B+C) 7,505
Page 15
Table - 3

BE & RE of FY 2022-23 and BE of FY 2023-24 Table-3 presents important percentages of Budget & Revised Estimates of FY 2022-23 and Budget Estimates of FY 2023-24.

(Rs. in Billion)

Budget 2022-23 Revised 2022-23 Budget 2023-24
Revenue Receipt (FBR) 7,470 7,200 9,415
Non Tax Revenue 1,935 1,618 2,963
Gross Revenue (FBR+NTR) 9,405 8,818 12,378
Less: Transfer to Provinces (-) (4,373) (4,129) (5,399)
Net Revenue for Federal Government 5,032 4,689 6,979
Expenditure 9,579 11,090 14,485
Federal Budget Deficit (4,547) (6,400) (7,505)
Provincial Surplus 750 459 600
Overall Fiscal Deficit (3,797) (5,941) (6,905)
Overall Fiscal Deficit as %GDP -4.9% -7.0% -6.53%
Primary Deficit 153 (421) 397
Primary Deficit as %GDP 0.2% -0.5% 0.4%
Nominal GDP 78,197 84,658 105,817
Page 16

PART - III

DETAILED BUDGET ESTIMATES Budget Estimates 2022-23 Revised Estimates 2022-23 Budget Estimates 2023-24

Page 17
TABLE - 4
REVENUE RECEIPTS

Table-4 presents the detail of Revenues collected by FBR as given in Table1, Part-II.

(Rs in Million)

Classification Budget 2022-23 Revised 2022-23 Budget 2023-24
FBR TAXES (I + II) 7,470,000 7,200,000 9,415,000
I. Direct Taxes 3,039,000 2,851,000 4,255,000
- Income Tax 3,024,076 2,816,514 4,203,531
- Capital Value Tax 515 620 925
- Workers Welfare Fund 6,947 10,497 15,666
- Workers' Profit Participation Fund 7,462 23,369 34,878
II. Indirect Taxes 4,431,000 4,349,000 5,160,000
- Customs Duties 953,000 1,084,000 1,211,000
- Sales Tax 3,076,000 2,808,000 3,411,000
- Federal Excise 402,000 457,000 538,000
TABLE - 5
NON TAX REVENUE RECEIPTS

Table-5 shows the Non Tax Revenues details realized by the other government functionaries.

Classification Budget 2022-23 Revised 2022-23 (Rs Budget 2023-24 in Million)
A. LEVIES & FEES 35,151 22,457 29,433
- Mobile Handset Levy 10,000 8,000 10,000
- Fee collected by ICT Administration 25,098 14,404 19,380
- Airport Fee 53 53 53
B. INCOME FROM PROPERTY & ENTERPRISE 279,647 305,407 398,054
- Pakistan Telecom Authority (Surplus) 9,000 1,628 1,628
- PTA (4G Licences) 50,000 74,000 72,597
Regulatory Authorities (Surplus/
- Penalties) 695 438 Co 7,203 ntd…
Page 18

(Rs in Million)

Classification Budget 2022-23 Revised 2022-23 Budget 2023-24
- Mark up (Provinces) 39,652 39,652 77,201
- Mark up (PSEs & Others) 100,000 108,000 118,000
- Dividends 80,300 81,688 121,425
C. RECEIPTS FROM CIVIL 354,045 403,802 1,168,492
ADMINISTRATION AND OTHER
FUNCTIONS
- General Administration 13,621 2,605 7,613
- SBP Profit 300,000 371,186 1,113,000
- Defence 30,222 25,222 41,256
- Law and Order 3,850 1,453 2,016
- Community Services 3,847 2,160 2,629
- Social Services 2,504 1,177 1,977
D. MISCELLANEOUS RECEIPTS 1,266,053 886,491 1,367,185
- Economic Services 25,971 12,939 15,806
- Foreign Grants 25,000 25,000 25,000
- Petroleum Levy 855,000 542,000 869,000
- Natural Gas Development Surcharge 40,000 14,000 40,000
- Citizenship, Naturalization & Passport Fee 35,000 32,003 59,004
- Royalty on Crude Oil 46,000 54,000 50,000
- Royalty on Natural Gas 70,000 65,000 75,000
- Discount Retained on Local Crude Price 20,000 20,000 20,000
- Windfall Levy against Crude Oil 10,000 30,000 35,000
- Gas Infrastructure Development Cess (GIDC) 30,000 9,000 40,000
- Petroleum Levy on LPG 8,000 3,450 12,000
- Extraordinary Receipts (UNO) 45,020 33,323 58,322
- Extraordinary Receipts (Others) 31 1,095 2,647
- Others 56,031 44,682 65,405
Total(A +B+C+D) 1,934,897 1,618,157 2,963,164
Page 19
Distribution of Resources Among Federation and Provinces
  1. Pakistan is a Federal democracy. In order to maintain inter-governmental fiscal relationship, Article 160 of the Constitution provides for setting up of a National Finance Commission (NFC) with intervals not exceeding five years. The mandate of NFC is to make recommendations to the President for the distribution of resources between the Federal and Provincial Governments. The recommendations of the NFC are given legal cover through a President's Order No. 5 of 2010. The relevant provisions of President's Order No. 5 of 2010 as amended vide No. 6 of 2015 are as under:

(i) Distribution of Revenues.- (1) The divisible pool taxes in each year shall consist of the following taxes levied and collected by the Federal Government in that year, namely:─

  • (a) taxes on income;

  • (b) wealth tax;

  • (c) capital value tax; (d) taxes on the sales and purchases of goods imported, exported, produced, manufactured or consumed;

  • (e) export duties on cotton;

  • (f) customs duties;

  • (g) federal excise duties excluding the excise duty on gas charged at well-head; and

  • (h) any other tax which may be levied by the Federal Government.

(2) One percent of the net proceeds of divisible pool taxes shall be assigned to Government of Khyber Pakhtunkhwa to meet the expenses on war on terror.

(3) After deducting the amounts as prescribed in clause (2), of the balance amount of the net proceeds of divisible pool taxes, fifty-six percent shall be assigned to provinces during the financial year 2010-11 and fifty-seven and half percent from the financial year 2011-12 onwards. The share of the Federal Government in the net proceeds of divisible pool shall be forty-four percent during the financial year 2010-11 and forty-two and half percent from the financial year 2011-12 onwards.

(ii) Allocation of shares to the Provincial Governments.- (1) The Province-wise ratios given in clause (2) are based on multiple indicators. The indicators and their respective weights as agreed upon are:-

(a) Population 82.0%
(b) Poverty or backwardness 10.3%
(c) Revenue collection or generation 5.0%
(d) Inverse population density 2.7%
Page 20

(2) The sum assigned to the Provincial Governments under Article 3 shall be

distributed amongst the Provinces on the basis of the percentage specified against each:─

(a) Balochistan 9.09%
(b) Khyber Pakhtunkhwa 14.62%
(c) Sindh 24.55%
(d) Punjab 51.74%
Total: 100.00%

(3) The Federal Government shall guarantee that Balochistan province shall receive the projected sum of eighty-three billion rupees from the provincial share in the net proceeds of divisible pool taxes in the first year of the Award. Any shortfall in this amount shall be made up by the Federal Government from its own resources. This arrangement for Balochistan shall remain protected throughout the remaining four years of the Award based on annual budgetary projections.

(iii) Payment of net proceeds of royalty on crude oil. ─Each of the provinces shall be paid in each financial year as a share in the net proceeds of the total royalties on crude oil an amount which bears to the total net proceeds the same proportion as the production of crude oil in the Province in that year bears to the total production of crude oil.

(iv) Payment of net proceeds of development surcharge on natural gas to the Provinces.─ (1) Each of the Provinces shall be paid in each financial year as a share in the net proceeds to be worked out based on average rate per MMBTU of the respective province. The average rate per MMBTU shall be derived by notionally clubbing both the royalty on natural gas and development surcharge on Gas. Royalty on natural gas shall be distributed in accordance with clause (1) of Article 161 of the Constitution whereas the development surcharge on natural gas would be distributed by making adjustments based on this average rate.

(2) The development surcharge on natural gas for Balochistan with effect from 1st July 2002, shall be re-worked out hypothetically on the basis of the formula given in clause (1) and the amount, subject to maximum of ten billion rupees, shall be paid in five years in five equal installments by the Federal Government as grants to be charged on the Federal Consolidated Fund.

(v) Grants-in-Aid to the Provinces.- There shall be charged upon the Federal Consolidated Fund each year, as grants-in-aid of the revenues of the province of Sindh an amount equivalent to 0.66% of the provincial share in the net proceeds of divisible pool as a compensation for the losses on account of abolition of octroi and zilla tax.

Page 21

(vi) Sales tax on services.- NFC recognizes that sales tax on services is a Provincial subject under the Constitution of the Islamic Republic of Pakistan, and may be collected by respective Provinces, if they so desired.

(vii) The President has constituted 10th NFC on 21st July, 2020 for consideration on distribution of resources afresh. Detail of Provincial share of Federal Taxes for budget estimates and revised estimates of 2022-23 and budget estimates of 2023-24 are given below:-

TABLE - 6

DETAILS OF DIVISIBLE POOL TAXES (TRANSFERS TO PROVINCES)

(Rs in Million)

Classification Budget 2022-23 Revised 2022-23 Budget 2023-24
A. DIVISIBLE POOL TAXES 4,247,648 4,005,150 5,266,443
- Income Tax 1,722,958 1,609,362 2,358,873
- Capital Value Tax 295 350 530
- Sales Tax(Excluding GST on Services) 1,761,391 1,535,829 1,920,805
- Federal Excise(Excluding Excise Duty on Natural Gas) 223,635 252,295 300,323
- Customs Duties(Excluding Export Dev. Surcharge) 539,368 607,314 685,911
B. STRAIGHT TRANSFERS 124,917 123,851 132,559
- Gas Development Surcharge 19,600 12,113 13,720
- Royalty on Natural Gas 61,118 59,574 62,552
- Royalty on Crude Oil 32,416 40,264 42,277
- Excise Duty on Natural Gas 11,784 11,900 14,009
TOTAL (A + B): 4,372,565 4,129,001 5,399,001
PROVINCE- WISE SHARE
Punjab 2,167,735 2,042,100 2,663,892
Sindh 1,097,247 1,019,303 1,345,377
Khyber Pakhtunkhwa(Inclusive 1% War on Terror) 713,502 678,588 895,145
Balochistan 394,081 389,010 494,587
TOTAL PROVINCIAL SHARE: 4,372,565 4,129,001 5,399,001
Page 22

TABLE - 7

CAPITAL RECEIPTS (NET)

Table-7 explains Capital Receipts (Net) and their sources. It comprises of Net Lending of PSEs, (Table-1) which is the difference between disbursement minus recovery of loans by PSEs (Others).

The second part shown at Sr. No.II of this table relates to the Non Bank Borrowing as indicated at Sr. No.II of Table-1 of Part-II.

(Rs in Million)

Classification Budget 2022-23 Revised 2022-23 Budget 2023-24
TOTAL CAPITAL RECEIPTS (I + II) 2,375,060 3,419,560 2,531,119
I. Recoveries of Loans & Advances 253,576 322,656 632,200
- Provinces 243,576 312,656 621,700
- PSEs and Others 10,000 10,000 10,500
II. CAPITAL RECEIPTS 2,121,484 3,096,904 1,898,919
Public Debt Net (1 + 2) 2,121,484 3,096,904 1,898,919
1. Permanent Debt 1,970,266 1,547,139 1,699,309
- Pakistan Investment Bonds 747,860 280,717 244,802
- Ijara Sukuk Bonds 1,200,000 901,000 1,431,570
- Foreign Exchange Bearer (5) (0.5) (5)
Certificates (FEBCs)
- Foreign Currency Bearer Certificates (FCBCs) (5) (1) (5)
- U.S. Dollar Bearer Certificates (3) (0.1) (3)
- Special US Dollar Bonds (50) (40) (50)
- Premium Prize Bonds (Regd.) 25,000 (1,000) 25,000
- Pakistan Banao Certificate (3 (2,150) (2,294) (694)
Years)
- Pakistan Banao Certificate (5 (308) - (651)
Years)
- Foreign Assets (Declaration and Repatriation) Act, 2018 (73) (235) (654)
- Denominated Domestic Loan - 368,992 -
2. Floating Debt 151,218 1,549,765 199,610
- Prize Bonds 17,297 10,557 10,610
- Treasury Bills Auction 157,713 1,563,000 189,000
- Govt. Bai-Muajjal Ijara Sukuk (23,792) (23,792) -
CAPITAL RECEIPTS (I + II ): 2,375,060 3,419,560 2,531,119
Page 23

TABLE - 8

PUBLIC ACCOUNT (NET)

Table-8 indicates the position of Public Account of Federation (Net):

(Rsin Million)

Classification Budget 2022-23 Revised 2022-23 Budget 2023-24
1 National Savings Schemes (113,736) (408,913) (13,131)
2 G.P. Fund (15,129) (29,358) (25,265)
3 Deposits and Reserves (Net ) 3,669 48,893 45,606
TOTAL: (125,196) (389,378) 7,210

TABLE - 9

EXTERNAL RESOURCES

Table-9 indicates the details of Net External Receipts and shows details of inflow minus repayments.

(Rs in Million)

Classification Budget 2022-23 Revised 2022-23 Budget 2023-24
I. EXTERNAL LOANS (A to C) 5,293,535 4,290,901 6,541,063
A. Project Loans (Federal) 56,602 151,373 68,312
i Federal Government 56,602 151,373 68,312
- Ministries/Divisions 13,329 12,719 8,926
- Corporations/Autonomous Bodies 43,273 138,654 59,386
B. Programme Loans 1,243,141 876,314 788,171
C. Other Aid 3,993,792 3,263,215 5,684,580
- Islamic Development Bank 223,200 40,089 145,000
- Saudi Arabia (Oil Facility) 148,800 194,788 -
- Saudi Arabia (Import of Petrol) - 99,600 174,000
- Saudi Arabia (Time Deposit) 558,000 747,000 870,000
- ECO Oil Facility - 25,398 29,580
- New Deposit KSA - - 580,000
- New Deposit UAE - - 290,000
- Euro Bond/International Sukuk 372,000 - 435,000
- Commercial Banks 1,389,792 871,500 1,305,000
- SAFE China Deposit 744,000 996,000 1,160,000
- IMF Loan for Budgetary Support 558,000 288,840 696,000

Contd….

Page 24

(Rs in Million)

Classification Budget 2022-23 Revised 2022-23 Budget 2023-24
II. GRANTS 3,398 4,667 3,689
- Project Aid Grants 3,398 4,667 3,689
• Federal Departments 3,398 223 1,544
• Autonomous Bodies - 4,444 2,145
D. External Resources (I + II): 5,296,933 4,295,568 6,544,752
E. Project Loans & Grants Outside PSDP 249,404 361,064 624,384
Loans 12,907 71,553 41,946
Grants 498 12,740 13,941
Provinces (Loans) 209,935 248,905 524,169
Provinces (Grants) 26,065 27,865 44,329
TOTAL EXTERNAL RESOURCES(D+E): 5,546,338 4,656,633 7,169,136
Foreign Loans and Repayment (-) 3,792,401 2,988,301 4,398,068
Repayment of Short Term Credits (-) 142,772 330,625 46,690
EXTERNAL RESOURCES (Net): 1,611,165 1,337,707 2,724,378

TABLE - 10

CURRENT EXPENDITURE*

Table-10 contains Current Expenditure, already given at A in Table-1, in summarized form.

(Rs in Million)

Classification Budget 2022-23 Revised 2022-23 Budget 2023-24
(i) Mark-up Payment 3,950,062 5,520,456 7,302,524
- Mark-up on Domestic Debt 3,439,090 4,795,086 6,430,305
- Mark-up on Foreign Debt 510,972 725,370 872,219
(ii) Pension 609,000 609,000 801,000
- Military 395,000 446,378 563,000
- Civil 125,000 162,622 228,000
- Federal Pension Fund 10,000 - 10,000
- Increase in Pension 79,000 - -
(iii) Defence Affairs and Services 1,563,000 1,586,884 1,804,000
- Defence Services 1,563,000 1,586,884 1,804,000

Contd…

Page 25

(Rs in Million)

Classification Budget 2022-23 Revised 2022-23 Budget 2023-24
(iv) Grants and Transfers 1,174,478 1,155,200 1,408,638
- Grants to Provinces 82,000 82,000 92,400
- Grants to Others 1,092,478 1,073,200 1,316,238
(v) Subsidies 664,000 1,103,077 1,064,275
(vi) Running of Civil Government 553,000 553,000 713,959
(vii) Provision for Emergency and others 195,000 - 250,000
CURRENT EXPENDITURE (i to vii) 8,708,540 10,527,616 13,344,395

*RE 2022-23 as of 25th May 2023

TABLE - 11

FUNCTION WISE CURRENT EXPENDITURE

Table-11 shows details of Current expenditure which is divided into Ten (10) functional items as per Charts of Accounts i.e. how much is utilized of the Government.

Classification Budget 2022-23 Revised 2022-23 (R Budget 2023-24 s in Million)
1) General Public Service 6,245,478 7,843,592 10,444,266
2) Defence Affairs and Services 1,566,698 1,591,183 1,809,467
3) Public Order and Safety Affairs 209,161 209,178 237,215
4) Economic Affairs 182,369 311,372 210,835
5) Environment Protection 749 660 1,226
6) Housing and Community Amenities 7,850 7,367 22,986
7) Health Affairs & Services 19,582 22,459 24,210
8) Recreation, Culture and Religion 15,424 13,528 16,782
9) Education Affairs and Services 90,556 91,777 97,098
10) Social Protection 370,103 436,501 480,309
TOTAL: 8,707,970 10,527,616 13,344,395
Page 26

The detail of Expenditure under above Ten Functions (10 Tables) are as under:-

(1) GENERAL PUBLIC SERVICE

Classification Budget 2022-23 Revised 2022-23 ( Budget 2023-24 Rs in Million)
GENERAL PUBLIC SERVICE 6,245,478 7,843,592 10,444,266
Executive & Legislative Organs, Financial, 5,227,252 6,874,899 9,225,234
Fiscal Affairs & External Affairs
- Superannuation Allowances & Pensions 609,000 609,000 801,000
- Servicing of Foreign Debt 510,972 725,370 872,219
- Servicing of Domestic Debt 3,439,090 4,795,086 6,430,305
- Others 668,190 745,443 1,121,711
Foreign Economic Aid 2,289 2,312 4,399
Transfers 953,616 868,701 1,133,905
General Services 15,528 31,306 23,328
Basic Research 7,643 7,478 8,784
Research and Development General Public Services 21,002 20,491 24,716
Administration of General Public Services 6,289 27,043 7,786
General Public Services not elsewhere defined 11,860 11,362 16,113

(2) DEFENCE AFFAIRS AND SERVICES

(Rs in Million)

Classification Budget 2022-23 Revised 2022-23 Budget 2023-24
DEFENCE AFFAIRS AND SERVICES 1,566,698 1,591,183 1,809,467
- Defence Administration 3,698 4,300 5,467
- Defence Services 1,563,000 1,586,884 1,804,000
- Employees Related Expenses 607,494 610,984 705,054
- Operating Expenses 368,915 380,475 442,232
- Physical Assets 411,157 414,621 461,195
- Civil Works 175,434 180,803 195,520
Page 27

(3) PUBLIC ORDER AND SAFETY AFFAIRS

(Rsin Million)

Classification Budget 2022-23 Revised 2022-23 Budget 2023-24
PUBLIC ORDER AND SAFETY AFFAIRS 209,161 209,178 237,015
- Law Courts 9,256 9,117 11,708
- Police and Civil Armed Forces 190,265 193,002 214,055
- Fire Protection 309 305 338
- Prison Administration and Operation 44 46 50
- R & D Public Order and Safety 56 60 60
- Administration of Public Order 9,231 6,649 11,004

(4) ECONOMIC AFFAIRS

Classification Budget 2022-23 Revised 2022-23 (Rs Budget 2023-24 in Million)
ECONOMIC AFFAIRS 182,369 311,372 210,835
- General Economic, Commercial and Labour Affairs 38,744 101,801 53,038
- Agriculture, Food, Irrigation, Forestry and Fishing 16,907 16,817 32,704
- Fuel and Energy 71,926 135,159 51,943
- Mining and Manufacturing 2,290 2,368 2,884
- Construction and Transport 30,241 30,782 40,513
- Communications 20,836 21,615 26,811
- Other Industries 224 1,652 1,741
- Research & Development Economic Affairs 1,201 1,176 1,200
Page 28

(5) ENVIRONMENT PROTECTION

(Rsin Million)

Classification Budget 2022-23 Revised 2022-23 Budget 2023-24
ENVIRONMENT PROTECTION 749 660 1,226
Pollution Abatement - - 200
Research & Development Environment 187 99 300
Administration of Environment Protection (Waste Water Management) 562 561 726

(6) HOUSING AND COMMUNITY AMENITIES

(Rsin Million)

Classification Budget 2022-23 Revised 2022-23 Budget 2023-24
HOUSING AND COMMUNITY AMENITIES 7,850 7,367 22,986
Housing Development 969 564 1,001
Community Development 6,881 6,803 21,985

(7) HEALTH AFFAIRS AND SERVICES

(Rsin Million)

Classification Budget 2022-23 Revised 2022-23 Budget 2023-24
HEALTH AFFAIRS AND SERVICES 19,582 22,459 24,210
- Medical Products, Appliances Equipment and 31 31 32
- Hospital Services 14,857 15,060 16,567
- Public Health Services 1,001 4,442 3,110
- Health Administration 3,692 2,926 4,501
Page 29

(8) RECREATION, CULTURE AND RELIGION

Classification Budget 2022-23 Revised 2022-23 (Rs Budget 2023-24 in Million)
RECREATION, CULTURE AND RELIGION 15,424 13,528 16,782
- Recreation and Sporting Services 1,434 - 200
- Cultural Services 1,215 1,166 1,433
- Broadcasting and Publishing 8,002 10,629 11,120
- Religious Affairs 1,210 1,201 1,780
- Administration of Information, Recreation & Culture 3,563 531 2,249

(9) EDUCATION AFFAIRS AND SERVICES

Classification Budget 2022-23 Revised 2022-23 (Rs Budget 2023-24 in Million)
EDUCATION AFFAIRS AND SERVICES 90,556 91,777 97,098
- Pre-Primary & Primary Education Affairs Services 3,786 3,806 4,468
- Secondary Education Affairs & Services 8,863 8,907 10,778
- Tertiary Education Affairs and Services 74,609 75,341 76,589
- Education Services not definable by Level 140 105 180
- Subsidiary Services to Education 219 217 346
- Administration 2,010 2,430 3,698
- Education Affairs, Services not elsewhere classified 928 970 1,040
Page 30

(10) SOCIAL PROTECTION

(Rsin Million)

Classification Budget 2022-23 Revised 2022-23 Budget 2023-24
SOCIAL PROTECTION 370,103 436,501 480,309
- Administration 2,072 20,040 2,892
- Others 1,411 1,476 2,127
- Social Protection (not elsewhere class) 366,620 414,985 475,289

In addition to the above allocations under the Current Budget as per ten classification heads, the Federal Govts provides funds for various purposes.

In order to alleviate the impact of inflation on citizens, especially the poor segments of society, the Federal Government spends a fairly large sum on providing power and food subsidies.

TABLE - 12

SUBSIDIES

Table-12 shows detail of subsidies. A single figure is given in Table-1, Part-II.

(Rs in Million)

Classification Budget 2022-23 Revised 2022-23 Budget 2023-24
Subsidy to WAPDA/PEPCO: 455,000 677,000 579,075
1 IPPs 180,000 180,000 310,075
2 TDS (FCA Spillover + Kissan Package + Flood Waiver) - 48,000 -
3 WAPDA/PEPCO receivables - merged districts of KP(FATA Subsidy) 20,000 20,000 25,000
4 Inter-Disco Tariff Differential 225,000 225,000 150,000
5 Tariff Differencial to AJK(Electricity Revenue Shortfall) 3,000 75,000 55,000
6 Deficit Grant for AJK against Electricity Revenue Shortfall - - 25,000
Contd…
Page 31

(Rsin Million)

Classification Budget 2022-23 Revised 2022-23 Budget 2023-24
7 Industrial Support Package 7,000 7,000 -
Zero rated Industrial Subsidy 20,000 64,000 -
8 ATWS QESCO - Non Recovery from Consumers - 58,000 -
9 FATA Subsidy Arrears - - 14,000
Subsidy to KESC: 80,000 193,000 315,000
10 KESC's Tariff Differential 60,000 173,000 171,000
11 TDS KE Arrear - - 127,000
12 Tariff Differential for Agriculture Tubewells in Balochistan 7,000 7,000 10,000
13 KESC for Industrial Support Package 13,000 13,000 7,000
Subsidy to Petroleum: 71,000 102,000 50,600
14 LNG sector for providing Gas on lower rates to industry 40,000 40,000 -
15 PSO, APL Liabilities and Others(Shorfall in Guaranteed through put to APL, PEPCO) 6,000 6,000 12,600
16 Domestic Consumers through SNGPL(RLNG) 25,000 25,000 29,000
17 Exchange Losses incurred by PSO on FE-25 Loan - 30,000 -
18 PDC Claims (PM Package) - 1,000 -
19 PDC on MOGAS (Petrol) Payable to OMC - - 9,000
Others 27,000
20 Others - 27,000 -
PASSCO: 7,000 4,000 10,000
21 PASSCO Wheat Operation 2,000 - 3,000
22 Wheat Reserved Stock 5,000 4,000 7,000
23 Wheat for Flood - -
Utility Store Corporation 17,000 30,027 35,000
24 Ramzan Package 5,000 5,000 5,000
25 USC (PM Package) 12,000 21,027 30,000
26 USC - Raashan Bags for Flood Areas - 4,000 -

Contd…

Page 32

(Rs in Million)

Classification Budget 2022-23 Revised 2022-23 Budget 2023-24
Others: 34,000 26,050 43,000
27 Wheat Subsidy to GB 8,000 4,000 9,500
28 Metro Bus Subsidy 4,000 1,000 2,000
29 Fertilizer Plants 15,000 15,000 25,000
30 Provision for Subsidy -
31 Subsidy to Naya Pakistan Housing Authority 500 50 500
32 Mark-up Subsidy Naya Pakistan 500 -
33 Subsidy on Import of Urea 6,000 6,000 6,000
Additional for Flood: 0 44,000 31,600
34 Mera Pakistan Mera Ghar Scheme (Mark-up Subsidy on Housing Finance Scheme - 10,000 12,200
35 Additional Fertilizer Subsidy - 18,000 -
36 Govt. Markup Subsidies & Risk Sharing scheme (Kissan/Flood) - 3,000 -
37 Markup Subsidy for Rabi Season (Kissan/Flood - 8,000 -
38 Markup Subsidy to Support Phasing out of SBPs refinancing facilities - - 5,700
39 Provision of Subsidy for interest free loans for - - 6,000
Farmers in Flood Affected Areas (Kissan/Flood)
40 Mark-up Subsidy and Risk Sharing Scheme for Farm Mechanization - - 6,400
41 Intrest free loan to landless Farmers in Flood Affected Areas - - 1,300
42 Waiver of Markup on Outstanding Loans for
Farmers in Flood Affected Areas (Kissan/Flood) - 5,000 -
TOTAL SUBSIDIES: 664,000 1,103,077 1,064,275
Page 33

TABLE - 13

GRANTS AND TRANSFERS

Table-13 gives details of Grants and Transfer to provinces and other entities as provided by the Federal Government. A single figure is given in Table-1, Part-II.

(Rs in Million)

Classification Budget 2022-23 Revised 2022-23 Budget 2023-24
I. GRANTS IN AID & MISCELLANEOUS ADJUSTMENTS 82,000 82,000 92,400
SPECIAL GRANTS 82,000 82,000 92,400
1 Sindh (OZT) 22,000 22,000 26,400
2 KP (Merged Districts) Khyber Pakhtunkhwa 60,000 60,000 66,000
II. GRANTS TO OTHERS 1,092,478 1,073,200 1,316,268
- Contingent Liabilities 291,000 235,000 236,000
- Miscellaneous Grants 100,000 100,000 120,000
- Pakistan Railways 45,000 45,000 55,000
- Provision for Relief etc. 7,000 7,000 8,400
- Competition Commission of Pakistan 100 100 100
- Reimbursement of TT Charges,
Remittances and Other Initiatives 20,000 35,000 79,500
- Audit Oversight Board 100 100 50
- AJK Government 59,500 59,500 70,000
- Gilgit Baltistan Government 47,000 47,000 51,700
- Bait-ul-Maal 3,700 3,700 4,320
- Benazir Income Support Programme 360,000 408,000 466,000
- National Poverty Graduation Program (NPGP) 2,000 2,000 1,500
- ASPIRE W.B 2,000 6,000 1,500
- PSEB for IT Exports 1,000 - 1,000 Contd…
Page 34

(Rsin Million)

Classification Budget 2022-23 Revised 2022-23 Budget 2023-24
- Elections 5,500 5,000 48,000
- Artist Welfare Fund M/o Culture 100 - -
- Pakistan Machine Tools Factory 500 500 500
- HEC 65,000 65,000 65,000
- Security Enhancement 40,000 - 40,000
- FMU 400 400 600
- Supervisory Board (CDNS) 10 10 10
- Association for Welfare of Retired Pensioners 5 5 5
- TDRP 5,000 3,000 2,500
- Crops Loan Insurance Schemes 200 200 200
- Live Stock Insurance Schemes 200 200 200
- Public Financial Management & 1,000 - 100
Accountability (MOF-P4R)
- Public Financial Management & Accountability (Provinces-P4R) 100 - 100
- PLIC 1,000 1,000 2,000
- Kamyab Pakistan Program 10,000 5,000 1,500
- PM Kamyab Jawan/ YES Program - - 3,661
- PM Youth Business Loan - - 477
- Widows Welfare 500 794 100
- GIDC for ISGS 2,000 1,000 3,000
- SAP System Up-gradation 50 - 100
- DCS Pension 200 200 200
- Credit Guarantee Scheme to SMEs 50 75 500
- Covid Tax Loan Guarantee Scheme 50 - -
- Naya Pakistan Certificates & others 700 700 500
- Refinance and Credit Guarantee Scheme for Women Enterpreneurs 50 220 10
- NEECA 200 - -
- Anti Rape Fund (Investigation & Trial) 100 - -
- 7th Population and Housing Census 5,000 5,000 -
- Pakistan Population Fund (Health) 1,048 - -

Contd…

Page 35

(Rs in Million)

Classification Budget 2022-23 Revised 2022-23 Budget 2023-24
- National Disaster Risk Management Fund 1,000 1,000 1,000
- Agriculture Productivity Initiatives 10,000 0 1,000
- Concessional Credit for Small Farmers - - 8,000
- Artist Assistance Fund 1,000 - -
- Working Journalists Health Insurance (Health Card) - - 1,000
- Artist Health Insurance (Health Card) - - 1,000
- Film Finance Fund 1,000 - 1,000
- National Film Production Institute 1,000 - -
- Publicity and Advertising 1,000 - -
- Others 110 5,491 -
- Payment of Markup for the Short Term Finance - 6,000 -
- NDMA Flood - 18,000 -
- PM Youth Business & Agriculture Loan Scheme - - 9,000
- CAPEX obligation of GOB for Reko Diq Project - - 5,000
- GHPL Loan Facility - - 12,000
- EPI - - 2,500
- Other / Miscellaneous - - 5,000
- Provision for Arbitration/ Court Cases & Others - - 2,000
- IT Initiatives & Schemes - - 1,000
- National Heritage Endowment Fund 100
- Provision for Green Initiatives - - 200
- Provision for Gender Initiatives - - 200
- Pakistan Foundation Fighting Blindess - - 10
- Re-Finance Risk Sharing Loan Scheme - - 100
- Additional Health Covid Vaccine 6,000 - Contd…
Page 36

(Rs in Million)

Classification Budget 2022-23 Revised 2022-23 Budget 2023-24
- Sportspersons Welfare Fund & Other - - 200
- Student Loan & Aid Initiatives / Schemes - - 100
- Welfare of Minorities Initiatives / Schemes - - 100
- Provision for Social Welfare Initiatives & Others - - 200
- Nazriya Pakistan Council Trust Islamabad 5 5 5
- Agriculture Policy Institute - - 500
- Grant to Hassan Abdal Cadet College 70
- Climate Change Conferences & Forums - - 20
TOTAL GRANTS (I+II): 1,174,478 1,155,200 1,408,638

TABLE - 14

CURRENT LOANS & ADVANCES

Table-14 shows Current Loans & Advances as provided by Federal Government to Govts. of AJK, GB and various institutions as well as Govt. Servants to enable them to meet their financial requirements. The details are as under:

Classification Budget 2022-23 Revised 2022-23 (Rs Budget 2023-24 in Million)
1 Ways & Means Advances to the Govt. of AJK for repayment of principal & interest 15,000 14,928 16,335
2 Junagadh and Kathiawar Chiefs 20 21 22
3 Loans and Advances to Governments Servants 10,000 9,618 20,000
4 Loans/Advances to Friendly Countries 500 500 332
5 Gilgit-Baltistan for Repayment of Principal and Interest 5 78 165

Contd…

Page 37

(Rsin Million)

Classification Budget 2022-23 Revised 2022-23 Budget 2023-24
6 Loan to State Engineering Corporation 10 10 31
7 Current Loans to PIA 15,000 15,000 -
8 Loans to Pakistan Steel Mills Karachi 10,000 9,885 10,000
9 Ways and Means to Provinces 10,000 10,000 21,015
10 Markup Payment of Pakistan Steel 200 315 469
Mill Loan No.2
11 Other Minor Departments 0 380 0
TOTAL: 60,735 60,734 68,369

TABLE - 15

CURRENT INVESTMENTS

Table-15 shows detail of Current Investments through equity. The Federal Government invests funds in various Companies, Banks etc, to earn Dividends which results an increase in Government's Revenues:

(Rsin Million)

Classification Budget 2022-23 Revised 2022-23 Budget 2023-24
1 GoP Contribution in Equity of Pak China Investment Co. Ltd. Islamabad 10 10 100
2 Paid up Capital for the proposed Exim Bank of Pakistan 4,000 4,000 3,000
3 Pakistan Mortgage Refinance Company Ltd. PMRCL 1,000 1,000 9,940
4 Pakistan's Annual Contribution to Inter Governmental Group IF 24 (G-24) 6 6 12
5 Loan to GENCO IV 350 167 180
6 PHL Loan as Equity 35,000 35,000 82,000
TOTAL: 40,366 40,183 95,232
Page 38

TABLE - 16

DEVELOPMENT LOANS AND ADVANCES

Table-16 shows Development and External Development Loans & Adcances as made by Federal Government to Provinces, AJK & GB, PSEs, Financial / Non-Financial Institutions, District Governments / TMAs and others to assist them in carrying out their Development Programmes.

Development Loan and Advances are part of project aid disbursed by foreign donors and are used to Finance PSDP. The loans are re-lent by the Federal Government to Provincial Governments and PSEs.

(Rsin Million)

Classification Budget 2022-23 Revised 2022-23 Budget 2023-24
1 Development Loans and Advances 104,103 95,551 157,314
2 External Development Loans and Advances 346,594 430,755 700,523
TOTAL: 450,697 526,306 857,836

Public Sector Development Programme (PSDP)

The Public Sector Development Programme (PSDP) is the main instrument for improving the socio-economic conditions in the country and achieving the macroeconomic & development objectives and targets set by the government, which yield maximum benefits for the society in the shortest possible time.

TABLE - 17 PSDP 2023-24

Table-17 shows the details of PSDP size for FY 2023-24 in respect of Ministries / Divisions / Departments / Corporations and for Special Packeges / Relief, explaining the figures of PSDP given in Table-1, Part-1.

(Rsin Million)

Classification Budget 2022-23 Revised 2022-23 Budget 2023-24
I. Federal Ministries/Divisions 564,964 562,196 652,950
1 Aviation Division 2,485 3,324 5,450
2 Board of Investment 808 119 1,115
3 Cabinet Division 70,059 111,059 90,120

Contd…

Page 39

(Rs in Million)

Classification Budget 2022-23 Revised 2022-23 Budget 2023-24
4 Climate Change Division 9,600 4,073 4,050
5 Commerce Division 1,174 551 1,100
6 Communications Division (other than NHA) 180 180 360
7 Defence Division 2,232 2,232 3,400
8 Defence Production Division 2,200 2,200 2,000
9 Establishment Division 900 503 840
10 Federal Education & Professional Training Division 7,240 6,470 8,500
11 Finance Division 1,660 9,019 3,220
12 Higher Education Commission 44,179 44,719 59,700
13 Housing & Works Division 13,985 21,195 40,480
14 Human Rights Division 185 185 814
15 Industries and Production Division 2,850 2,094 3,000
16 Information & Broadcasting Division 2,100 1,966 2,000
17 Information Tech. & Telecom Division 6,331 6,331 6,000
18 Inter Provincial Coordination Division 3,472 2,727 1,900
19 Interior Division 9,093 8,093 10,000
20 Law and Justice Division 1,814 1,178 1,400
21 Maritime Affairs Division 3,465 2,643 3,300
22 Narcotics Control Division 208 114 150
23 National Food Security & Research Division 10,129 13,129 8,850
24 National Health Services, Regulations & Coordination Division 12,651 12,651 13,100
25 National Heritage & Culture Division 550 97 540
26 Pakistan Atomic Energy Commission 25,991 25,991 26,100
27 Pakistan Nuclear Regulatory Authority 290 290 150
28 Petroleum Division 1,481 1,312 1,500
29 Planning, Development & Spl. Initiatives Division 42,177 5,516 25,047 Contd…
Page 40

(Rs in Million)

Classification Budget 2022-23 Revised 2022-23 Budget 2023-24
30 Poverty Alleviation and Social Safety Division 500 500 500
31 Railways Division 32,648 26,097 33,000
32 Religious Affairs & Interfaith Harmony 600 600 800
33 Revenue Division 3,189 3,189 3,200
34 Science & Technology Research Division 5,716 5,018 8,000
35 State & Frontier Regions Division - 82 964
36 SUPARCO 7,395 7,395 6,900
37 Water Resources Division 99,572 97,559 107,500
38 Special Areas (AJK & GB) 52,645 55,401 60,900
39 Provincial Projects 33,011 23,194 50,000
40 Merged Districts of Khyber Pakhtunkhwa 50,200 53,200 57,000
II. Corporations 161,537 151,482 212,050
1 National Highway Authority (NHA) 118,403 101,353 157,500
2 NTDC / PEPCO 43,133 50,128 54,550
III. ER RA 500 500 -
IV. Project Liabilities - - 5,000
V. Prime Minister's Initiatives - - 80,000
A. TOTAL (Federal PSDP) 727,000 714,177 950,000
VI. VGF for PPP Projects - 73,000 200,000
B. TOTAL (FEDERAL PSDP + VGF) 727,000 787,177 1,150,000
C. PROVINCES 1,431,786 1,598,000 1,559,000
TOTAL NATIONAL PSDP (B + C): 2,158,786 2,385,177 2,709,000

*RE 2022-23 is based on PSDP approved by National Economic Council