Skip to content
Qanoon Digest

Annual Budget Statement

The Annual Budget Statement is part of the federal budget for FY 2024-25. This page reproduces the text of its 59 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 2024-25 ANNUAL BUDGET STATEMENT GOVERNMENT OF PAKISTAN FINANCE DIVISION ISLAMABAD

Page 3

PREFACE

Article 80(1) of the Constitution of the Islamic Republic of Pakistan requires that the Federal Government shall, in respect of every financial year, cause to be laid before the National Assembly a statement of estimated receipts and expenditure of the Federal Government for that year, referred to as the Annual Budget Statement. Article 80(2) obligates that the statement shall show separately the charged and other expenditures to be made from the Federal Consolidated Fund as well as distinguish expenditures on revenue account from other expenditures. The statement shall also be transmitted to the Senate as required under Article 73(1) of the Constitution. Section 4 of the Public Finance Management Act, 2019 states that the Annual Budget Statement shall include a statement of purpose, a statement of contingent liabilities of the Federal Government, and a statement of fiscal risks. Further, Section 8 of the Act requires that the Federal Government shall, in respect of every financial year, lay a statement of estimated tax expenditure before the National Assembly. These statements are accordingly included in the Annual Budget Statement.

Section 5 and 10 of the Fiscal Responsibility & Debt Limitation Act, 2005 require laying of a mediumterm budgetary statement and statements of responsibility before the National Assembly. These are also included in the Annual Budget Statement.

It is added that the Explanatory Memorandum of Federal Receipts and the Demands for Grants and Appropriations constitute the explanatory part of the Annual Budget Statement for FY2024-25.

IMDAD ULLAH BOSAL

Secretary to the Government of Pakistan

Finance Division Islamabad, the 12th June, 2024

Page 5
CONTENTS PAGE
I. Summary of Receipts ………………………………………………………………………… 1
II. Revenue Receipts ………………………………………………………………………… 2 - 4
III. Capital Receipts ………………………………………………………………………… 55 5
IV. External Receipts ………………………………………………………………………… . 6 …
V. Public Account Receipts ……………………………………………………………………… 7 - 10
VI. Summary of Expenditure …………………………………………………………………… 11 …
VII. Current Expenditure on Revenue Account ………………………………………………… 12 - 14
VIII. Current Expenditure on Capital Account ………………………………………………… 15
IX. Development Expenditure on Revenue Account ………………………………………… 16 - 17
X. Development Expenditure on Capital Account ………………………………………… 18 …
XI. Capital Expenditure ………………………………………………………………………… . 19
XII. Public Account Expenditure ………………………………………………………………… 20 - 23
XIII. Estimated Charged and Other Expenditure met from Federal Consolidated Fund …………………………………………………… 2 24
XIV. Statement of Purpose………………………………………………………………………… . 25 …
XV. Demand-Wise Expenditure (Schedule-I) ……………………………………………… Demand for Grants and Appropriations for Expenditure 2024-25 26 - 37 …
XVI. Demand for Grants and Appropriations for Expenditure (Schedule - III).................. 38
XVII. Statement of Contingent Liabilities………………………………………………..... 39 - 41
XVIII. Statement of Fiscal Risk…………………………………………………………....... 42 - 44
XIX Statement of Estimated Tax Expenditure…………………………………………………… 45
XX Medium Term Budgetary Statement 2024-27………………………………......... 46 - 47
XXI Climate Budget Statemen ................................................................................. 48
XXII Gender Budget Statement............................................................................ 49
**XXIII ** Disaster Budget Statement................................................................................. 50
XXIV Employee Related Data.......................................................................... 51
XXV Statements of Responsibility………………………………………………………..... 52 - 53
Page 7

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 Management Act, 2019, the operation of the Federal Consolidated Fund and the Public Account of the Federation vests in the Finance Division.

(Rs in million)

Object Cod Description Budget Estimates 2023-24 Revised Estimates 2023-24 Budget Estimates 2024-25
A- Revenue Receipts - Federal Consoli- dated Fund
B 1 Tax Revenue Receipts 9,415,000 9,252,000 12,970,000
FBR Taxes 9,415,000 9,252,000 12,970,000
B01 Direct Taxes 4,255,000 3,721,000 5,512,000
B02 Indirect Taxes 5,160,000 5,531,000 7,458,000
C 2 Non-Tax Revenue Receipts 2,963,164 2,947,850 4,845,415
B03 Levies and Fees 29,433 20,877 24,809
C01 Income from Property and Enterprise 398,054 517,642 477,117
C02 Receipts from Civil Administration etc 1,168,492 1,015,704 2,555,738
C03 Miscellaneous Receipts 1,367,185 1,393,627 1,787,751
3 Total Revenue Receipts (1+2) 12,378,164 12,199,850 17,815,415
E 4 Capital Receipts 2,531,119 2,801,503 3,034,379
E02 Recovery of Loans and Advances 632,200 393,541 491,999
E03 Domestic Debt Receipts (Non Bank) - Net 1,898,919 2,407,962 2,542,380
5 Total Internal Receipts (3+4) 14,909,283 15,001,353 20,849,794
6 External Receipts 7,169,136 5,053,335 5,685,801
7 Total Internal and External Receipts (5+6) 22,078,419 20,054,688 26,535,595
B - Public Account of Federation Net Receipts
G 8 Public Account Receipts 7,210 (94,572) 120,232
Deferred Liabilities (Net) (38,397) (160,154) 53,035
Deposit and Reserves (Net) 45,607 65,582 67,197
9 Gross Federal Resources (7+8) 22,085,629 19,960,116 26,655,828
10 Less Provincial Share in Federal Taxes 5,399,001 5,427,000 7,438,000
11 Net Federal Resources (9-10) 16,686,628 14,533,116 19,217,828
12 Cash Balance Surplus by the Provinces 600,000 539,000 1,217,000
13 Privatization Proceeds 15,000 10,838 30,000
14 Credit from Banking Sector 2,259,769 3,335,188 3,924,002
15 Total-Resources (11+12+13+14) 19,561,397 18,418,142 24,388,830
Page 8

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 Receipts

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 Contribution under Compnies Profit (WPPF). Indirect Taxes include Sales Tax, Federal Excise Duty and Customs Duty. A snapshot of Budget Estimates is as under:-

Object Code Description Budget Estimates 2023-24 Revised Estimates 2023-24 Budget Estimates 2024-25 (Rs in million)
B Tax Revenue
FBR Taxes 9,415,000 9,252,000 12,970,000
B01 i.Direct Taxes 4,255,000 3,721,000 5,512,000
B011 Taxes on Income 4,203,531 3,681,888 5,454,062
B017-18 Capital Value Tax (CVT) 925 10,573 15,662
B01501 WWF (Ordinary Collection) 15,666 11,231 16,637
B01502 WPPF(Contribution under Companies Profit) 34,878 17,308 25,639
B02 ii.Indirect Taxes 5,160,000 5,531,000 7,458,000
B020-22 Customs Duties 1,211,000 1,324,000 1,591,000
B023 Sales Tax 3,411,000 3,607,000 4,919,000
B024-25 Federal Excise 538,000 600,000 948,000
1 Total Tax Revenue (i+ii) 9,415,000 9,252,000 12,970,000
Page 9

Non-Tax Revenue Receipts

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:-

Object Code Description Budget Estimates 2023-24 Revised Estimates 2023-24 Budget Estimates (Rs in million) 2024-25
C Non Tax Revenue
B03 a) Levies and Fees 29,433 20,877 24,809
B03087 Mobile Handset Levy 10,000 8,000 10,000
B013-030 Receipts of ICT Administration 19,380 12,824 14,756
B03064 Airport Fee (CAA) 53 53 53
C01 b) Income from Property and Enterprise 398,054 517,642 477,117
C01008 Surplus Profit of PTA 1,628 2,802 1,200
C01008 PTA (License Renewal Fees) 72,597 30,941 32,612
C01012 Regulatory Authorities (Surplus Profit) 7,203 1,168 10,036
C012-18 Mark up Receipts 195,201 389,737 294,353
C012 Mark up Receipts (Provinces) 77,201 89,737 96,353
C013-18 Mark up Receipts ( PSEs & Others) 118,000 300,000 198,000
C019 Dividend 121,425 92,994 138,915
C02 c) Receipts from Civl Administratin & Other Functions 1,168,492 1,015,704 2,555,738
C021-24 General Administration Receipts 7,613 4,594 4,846
C02211 Surplus Profit of State Bank of Pakistan 1,113,000 972,183 2,500,000
C025 Defence Services Receipts 41,256 31,189 42,427
C026 Law and Order Receipts 2,016 2,124 1,954
C027 Community Services Receipts 2,629 3,892 4,586
C028-29 Social Services 1,977 1,723 1,925
C03 d) Miscellaneous Receipts 1,367,185 1,393,627 1,787,751
C031-35 Economic Services Receipts 15,806 13,116 16,916
C03601 Foreign Grants (Budgetary Support) 25,000 6,000 15,000
C03725 Extraordinary Receipts (UNO) 58,322 37,200 46,000
C037 Extraordinary Receipts (Others) 2,647 4,755 5,854
C03897 Nationalization, Passport and Others 59,004 59,004 75,005
C038 Other Receipts of Attached Departts 65,405 75,662 100,516 Contd…..
Page 10
Budget Revised Budget (Rs in million)
Object Code Description Estimates 2023-24 Estimates 2023-24 Estimates 2024-25
Non-Tax Revenue
C03901 Petroleum Levy 869,000 960,000 1,281,000
C03902 Natural Gas Development Surcharge 40,000 27,169 25,618
C03905 Royalty on Crude Oil 50,000 57,917 58,654
C03906 Royalty on Natural Gas 75,000 93,567 103,751
C03910 Discount Retained on Local Crude Price 20,000 25,000 25,000
C03915 Windfall Levy against Crude Oil 35,000 28,000 28,000
C03916 Gas Infrastructure Development Cess 40,000 2,500 2,500
C03917 Petroleum Levy on LPG 12,000 3,516 3,537
C03919 Windfall Levy on Gas - 220 400
C 2 Total Non-Tax Revenue (a+b+c+d) 2,963,164 2,947,850 4,845,415
3 Total Revenue Receipts (1+2) 12,378,164 12,199,850 17,815,415
Page 11

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 2023-24 Revised Estimates 2023-24 Budget Estimates 2024-25
E02 I. Recoveries of Loans and Advances 632,200 393,541 491,999
E021 Provinces 621,700 269,493 479,999
E022-27 PSEs and Others 10,500 124,048 12,000
E03 II. Total Domestic Debts Receipts (a+b) 30,796,958 26,496,897 21,592,415
E031 a) Permanent Debt Receipts 5,242,306 5,306,536 9,070,245
Pakistan Investment Bonds (Bank) 2,985,455 3,047,749 5,182,427
Pakistan Investment Bonds (Non Bank) 426,851 356,787 408,319
Premium Prize Bonds (Registered) 30,000 13,000 30,000
Ijara Sukuk Bonds 1,800,000 1,889,000 3,066,000
ICBC (Foreign Currency Denominated Domestic Loan) - - 383,500
E032 b) Floating Debt Receipts 25,554,653 21,190,361 12,522,169
Prize Bonds 18,653 11,361 11,169
Treasury Bills Through Auction 25,536,000 21,179,000 12,511,000
4 Capital Gross Receipts (I+II) 31,429,158 26,890,438 22,084,414
Domestic Debt Receipts (i+ii) 30,796,958 26,496,897 21,592,415
Domestic Debt Repayment (page-17) 28,898,040 24,088,935 19,050,034
Net Domestic Debt Receipts 1,898,919 2,407,962 2,542,380
5 Total Federal Internal Gross Receipts (3+4) 43,807,323 39,090,288 39,899,829
Page 12

EXTERNAL RECEIPTS

External Resources comprise loans and grants received from multilateral, bilateral and other sources for approved projects, programmes and other initiatives. Budget Estimates are as under:-

(Rs in million)

Description Budget Estimates 2023-24 Revised Estimates 2023-24 Budget Estimates 2024-25
6 Total External Receipts 7,169,136 5,053,335 5,685,801
Page 13

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 2023-24 Revised Estimates 2023-24 ( Budget Estimates 2024-25 Rs in million)
i. G111 Investment Deposit Accounts (Savings Schemes) 1,694,077 1,759,895 1,602,656
G11101 Savings Bank Accounts 681,697 675,934 663,642
G11106 Defence Savings Certificates 70,140 55,219 47,602
G11111 Special Savings Certificates (Registered) 93,952 232,751 133,803
G11112 Special Savings Accounts 169,399 54,874 31,546
G11113 Regular Income Certificate 119,002 122,867 124,336
G11126 Pension Benefit Accounts 95,491 113,903 95,979
G11127 Behbood Saving Certificates 219,356 272,543 215,683
G11130 Shuhada Welfare Account 40 55 65
New Sarwa Islamic Saving & Term Accounts 200,000 98,749 170,000
G11129 Short Term Savings Certificates 45,000 133,000 120,000
ii. G061 Provident Fund 51,945 49,726 51,160
Gross Public Account Receipts ( i+ii ) 1,746,022 1,809,621 1,653,816
1 Gross Public Account Receipts ( i+ii ) 1,746,022 1,809,621 1,653,816
Gross Public Account Expenditure (Page- 18) 1,784,419 1,969,775 1,600,781
Net Public Account Receipts (38,397) (160,154) 53,035 Contd…..
Page 14

Deposits and Reserves (Receipts)

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 nonlapsable) 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 reserves 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 2023-24 Revised Estimates 2023-24 Budget Estimates 2024-25
G Deposits and Reserves
FGE Benevolent Funds 2,018 2,068 2,172
G06202 Civil 1,915 1,977 2,075
G06205 Pakistan Post Office Deptt. 4 4 4
G06206 Pak PWD 63 58 61
G06209 National Saving 26 23 25
G06210 Pakistan Mint 3 - -
G06212 Geological Survey of Pakistan 7 6 7
Group Insurance Fund 501 474 497
G06401 PAK PWD 6 7 7
G06404 National Saving 6 6 6
G06405 Pakistan Mint 0.19 - -
G06407 Geological Survey of Pakistan 3 2 2
G06409 Civil 486 458 481
G07104 Fed. Govt. Empl. Group Insur. Fund PPO 1 0.4 0.4

Contd…..

Page 15
Object Code Description Budget Estimates 2023-24 Revised Estimates 2023-24 Budget Estimates (Rs in million) 2024-25
G Deposits and Reserves
Defence 7,856 11,303 11,868
G06203 F,G Employees Benevolent Fund (Defence) 4,310 4,273 4,486
G06410 Group Insurance Fund (Defence) 227 1,212 1,273
G11224 Deposits Accounts with Defence 3,319 5,818 6,109
Federal Pension Fund 10,000 0 10,000
G12803 Federal Pension Fund Receipts 10,000 - 10,000
Pakistan Post Office Department - - -
G07101 Post Office Renewal Reserve Fund - - -
G07102 Post Office Welfare Fund - - -
Pak PWD 85,756 70,592 74,122
G10101 Pak PWD Receipts & Collection Account 938 457 480
G10113 Pak PWD Deposits 84,817 70,135 73,642
Arts 1,000 - -
Film Finance Fund 1,000 - -
G Deposits and Reserves 79,938 104,679 104,255
Miscellaneous Funds
G06304 Workers Welfare Fund 32,336 45,000 40,000
G06315 Judicial Officers Welfare Fund 4 3 3
G12140 PM Flood relief Fund 2010 0.13 0.02 0.03
G12150 PM Relief Fund for IDPs 2014 1,886 142 150
G12157 PM COVID-19 Pandemic relief Fund 2020 361 2 2
G12164 PM's Relief Fund Flood, Earthquake Other Cal. 10,530 179 188
G12166 PM's Relief Fund for Turkiye & Syria Earthquake 1,134 3 3
G12205 Pakistan Minorities Welfare Fund 0.34 - -
G12206 Special Fund for Welfare & Uplift of Minorities 0.33 - -
G12226 Federal Govt. Artists Welfare Fund (Heritage) - 176 185
G12305 Export Development Fund 16,703 23,582 24,761
G12308 Reserve Fund for Exch. Risk on Foreign Loans 5,529 24,665 25,898
G12412 Pakistan Oil Seed Development Fund 249 150 158 Contd…..
Page 16
Object Code Description Budget Estimates 2023-24 Revised Estimates 2023-24 ( Budget Estimates 2024-25 Rs in million)
G Deposits and Reserves
G12419 Research and Development Fund 2,349 1,789 1,879
G12421 SCP Diamer Basha and Mohmand Dam Fund 8 - -
G12504 Workers Children Education Fund 0.28 0.18 0.18
G12612 Fund for Urdu Science Board 1 2 2
G12712 Trust Interest Fund(Charitable Endowment) 4 5 5
G12738 National Fund for Control of Drug Abuse 14 2 2
G12783 Universal Service Fund Miscellaneous Deposit and Reserve Accounts 7,200 5,357 5,625
G10104 Mint Receipt and Collection Account 60 3,595 3,774
G14100 Pakistan Mint 1,570 26 1,620
2 Gross Receipts (Deposits and Reserves) 187,069 189,116 202,914
Exp. Deposit and Reserves (page-23) 141,462 123,533 135,717
Net Deposit and Reserves Receipts 45,607 65,582 67,197
3 Gross Receipts (1+2) 1,933,091 1,998,737 1,856,730
Gross Expenditure (page-23) 1,925,881 2,093,308 1,736,498
7 PUBLIC ACCOUNT NET RECEIPTS 7,210 (94,572) 120,232
Page 17

SUMMARY OF EXPENDITURE

(Current & Development)

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.

(Rs in million)

Function Code Description Budget Estimates 2023-24 Revised Estimates 2023-24 Budget Estimates 2024-25
Current Expenditure
a. Current Exp. on Revenue Account 13,344,395 14,334,431 17,203,391
01 General Public Services 10,444,266 11,340,902 13,640,239
02 Defence Affairs and Services 1,809,467 1,840,841 2,128,781
03 Public Order and Safety Affairs 237,215 253,498 283,051
04 Economic Affairs 210,835 261,642 357,735
05 Environment Protection 1,226 1,142 7,252
06 Housing and Community Amenities 22,986 6,414 27,917
07 Health 24,210 27,789 28,171
08 Recreation, Culture and Religion 16,782 18,252 18,466
09 Education Affairs and Services 97,098 103,684 103,781
10 Social Protection 480,309 480,267 607,997
b. Current Exp. on Capital Account 4,608,359 2,593,698 5,168,439
011 Foreign Loans Repayment 4,398,068 2,382,222 4,989,963
011 Repayment of Short Term Foreign Credits 46,690 47,875 29,500
014 Transfers 163,601 163,601 148,976
**1 ** Total Current Expenditure (a + b) 17,952,753 16,928,129 22,371,830
Development Expenditure
c. Dev. Exp. on Revenue Account 632,350 488,646 952,558
d. Dev. Exp. on Capital Account 976,294 1,001,368 1,064,442
**2 ** Total Development Expenditure (c+d) 1,608,644 1,490,013 2,017,000
Grand Total - Expenditure (1+2) 19,561,397 18,418,142 24,388,830
**3 ** Break-up of Expenditure
Revenue Account (a+c) 13,976,745 14,823,076 18,155,949
Capital Account (b+d) 5,584,653 3,595,066 6,232,881
Total Expenditure: 19,561,397 18,418,142 24,388,830
Page 18

Current Expenditure on Revenue Account

Function Description Budget Estimates Revised Estimates Budget Estimates (Rs in million)
Code 2023-24 2023-24 2024-25
01 General Public Service 10,444,266 11,340,902 13,640,239
011 Executive & Legislative Organs, Financial & Fiscal Affairs, External Affairs 9,225,234 9,858,741 12,070,465
Debt Servicing 7,302,524 8,286,539 9,775,000
Servicing of Foreign Debt 872,219 1,039,833 1,038,602
Servicing of Domestic Debt 6,430,305 7,246,706 8,736,398
Superannuation Allowances & Pensions 801,000 801,000 1,014,000
Others (Details are in "Demands for Grants" books.) 1,121,711 771,202 1,281,465
012 Foreign Economic Aid 4,399 4,399 9,032
014 Transfers 1,133,905 1,356,691 1,456,094
Provinces 216,300 215,876 287,000
Others (Details are in "Budget in Brief" book.) 917,605 1,140,814 1,169,094
015 General Services 23,328 30,800 31,712
016 Basic Research 8,784 8,444 10,035
017 Research & Dev. General Public Services 24,716 25,168 28,261
018 Admn. of General Public Service 7,786 39,404 9,635
019 Gen. Public Services not elsewhere defined 16,113 17,255 25,005
02 Defence Affairs and Services 1,809,467 1,840,841 2,128,781
021 Defence Services 1,804,000 1,835,528 2,122,000
A01 Employees Related Expenses 705,054 716,142 815,186
A03 Operating Expenses 442,232 451,332 513,328
A09 Physical Assets 461,195 464,078 548,612
A12 Civil Works 195,520 203,976 244,874
025 Defence Administration 5,467 5,312 6,781
03 Public Order and Safety Affairs 237,215 253,498 283,051
031 Law Courts 11,708 11,325 13,601
032 Police & Civil Armed Forces 214,055 234,890 255,305
033 Fire Protection 338 381 491
034 Prison Administration and Operation 50 64 108
035 R&D Public Order and Safety 60 65 70
036 Administration of Public Order 11,004 6,773 13,477 Contd…..
Page 19

Current Expenditure on Revenue Account

Budet Revised Budet (Rs in million)
Function Code Description g Estimates 2023-24 Estimates 2023-24 g Estimates 2024-25
04 Economic Affairs 210,835 261,642 357,735
041 Gen. Eco., Commercial & Labour Affairs 53,038 87,180 204,400
042 Agri., Food, Irrigation, Forestry & Fisheries 32,704 39,426 24,661
043 Fuel and Energy 51,943 51,851 19,650
044 Mining and Manufacturing 2,884 3,089 9,503
045 Construction and Transport 40,513 40,265 45,877
046 Communications 26,811 37,153 51,510
047 Other Industries 1,741 1,893 1,347
048 Research & Development Economic Affairs 1,200 786 785
05 Environment Protection 1,226 1,142 7,252
053 Pollution Abatement 200 200 6,290
054 Research & Development Environment 300 220 -
055 Administration of Environment Protection 726 722 962
06 Housing and Community Amenities 22,986 6,414 27,917
061 Housing Development 1,001 536 1,564
062 Community Development 21,985 5,878 26,353
07 Health 24,210 27,789 28,171
071 Medical Products, Appliances and Equipments 32 71 32
073 Hospital Services 16,567 20,069 21,683
074 Public Health Services 3,110 4,618 1,110
076 Health Administration 4,501 3,031 5,346 Contd…..
Page 20

Current Expenditure on Revenue Account

F unction Code Description Budget Estimates 2023-24 Revised Estimates 2023-24 Budget Estimates (Rs in million) 2024-25
08 Recreation, Culture and Religion 16,782 18,252 18,466
081 Recreational and Sporting Services 200 200 400
082 Cultural Services 1,433 1,544 1,244
083 Broadcasting and Publishing 11,120 13,701 12,404
084 Religious Affairs 1,780 1,782 1,861
086 Admn. of Information, Recreation & Culture 2,249 1,024 2,556
09 Education Affairs and Services 97,098 103,684 103,781
091 Pre-Primary and Primary Education Affairs and Services 4,468 5,128 5,224
092 Secondary Education Affairs and Services 10,778 12,298 12,624
093 Tertiary Education Affairs and Services 76,589 81,998 79,312
094 Education Services Not definable by Level 180 49 726
095 Subsidiary Services to Education 346 359 273
096 Administration 3,698 2,844 4,497
097 Education Affairs & Services not Elsewhere Classified 1,040 1,008 1,124
10 Social Protection 480,309 480,267 607,997
107 Administration 2,892 2,963 3,532
108 Others 2,127 2,270 1,449
109 Social Protection (Not elsewhere classified) 475,289 475,033 603,017
a.Current Expenditure on Revenue Account 13,344,395 14,334,431 17,203,391

Revised Estimates 2023-24 are as of 24th May, 2024 based on SAP System

Page 21

Current Expenditure on Capital Account

(Rs in million)

Function Code Description Budget Estimates 2023-24 Revised Estimates 2023-24 Budget Estimates 2024-25
01 General Public Service 4,608,359 2,593,699 5,168,439
011 Foreign Loan Repayment 4,398,068 2,382,222 4,989,963
011 Repayment of Short Term Foreign Credits 46,690 47,875 29,500
014 Transfers 163,601 163,601 148,976
Federal Misc. Investments and Other Loans and Advances by the Fed. Govt. 163,601 163,601 148,976
b. Current Expenditure on Capital Account 4,608,359 2,593,699 5,168,439
I. Total Current Expenditure (a+b) 17,952,753 16,928,129 22,371,830
Page 22

Development Expenditure on Revenue Account

(Rs in million)

Function Code Description Budget Estimates 2023-24 Revised Estimates 2023-24 Budget Estimates 2024-25
01 General Public Service 308,471 261,410 496,471
011 Executive & Legislative Organs, Financial & Fiscal Affairs, External Affairs 6,382 8,072 23,250
014 Transfers 254,750 233,221 377,066
015 General Services 24,898 8,985 60,927
016 Basic Research 15,963 9,349 34,407
017 Research & Dev. General Public Services 341 346 321
019 General Public Services not elsewhere defined 6,136 1,437 500
02 Defence Affairs and Services 3,467 3,053 6,573
021 Military Defence 1,343 1,524 2,068
024 R & D Defence 124 164 330
025 Defence Administration 2,000 1,365 4,176
03 Public Order and Safety Affairs 3,928 2,621 3,007
031 Law Courts 1,400 961 1,230
032 Police and Civil Armed Forces 1,736 1,547 1,673
036 Administration of Public Order 792 113 104
04 Economic Affairs 183,399 141,662 305,820
041 Gen. Eco. Commercial and Labour Affairs 1,297 331 5,784
042 Agri., Food, Irrigation, Forestry & Fisheries 133,761 101,361 204,988
043 Fuel and Energy 6,199 8,805 32,124
044 Mining and Manufacturing 1,115 114 1,658
045 Construction and Transport 39,144 28,276 58,735
046 Communications 1,807 2,754 1,042
047 Other Industries 22 22 -
048 Research & Development Economic Affairs 55 - 1,488
05 Environment Protection 4,050 2,750 6,257
055 Administration of Environment Protection 4,050 2,750 6,257
06 Housing and Community Amenities 6,504 4,288 7,057
062 Community Development 5,894 4,271 7,005
063 Water Supply 610 17 52

Contd…..

Page 23

DEVELOPMENT EXPENDITURE ON REVENUE ACCOUNT

F unction Code Description Budget Estimates 2023-24 Revised Estimates 2023-24 ( Budget Estimates 2024-25 Rs in million)
07 Health 13,270 13,254 28,185
073 Hospital Services 6,906 7,104 14,596
074 Public Health Services 3,424 3,173 11,846
076 Health Administration 2,941 2,977 1,743
08 Recreation, Culture and Religion 7,881 4,501 4,725
081 Recreation and Sporting Services 6,900 3,520 3,650
082 Cultural Services - - -
083 Broadcasting and Publishing 981 981 1,075
09 Education Affairs and Services 82,391 54,542 87,869
091 Pre-Primary & Primary Edu. Affairs & Services - - -
092 Secondary Edu. Affairs & Services - - -
093 Tertiary Edu. Affairs & Services 73,850 51,041 78,676
095 Subsidiary Services to Education 1,196 953 643
097 Education Affairs & Services not Elsewhere Classified 7,345 2,548 8,550
10 Social Protection 18,989 564 6,594
107 Administration 18,467 49 6,594
108 Others 23 15 -
109 Social Protection (Not elsewhere classified) 500 500 -
c. Dev. Exp. on Revenue Account 632,350 488,646 952,558

Revised Estimates 2023-24 are as of 24th May, 2024 based on SAP System

Page 24

DEVELOPMENT EXPENDITURE ON CAPITAL ACCOUNT

( Rs in Million)

Function Code Description Budget Estimates 2023-24 Revised Estimates 2023-24 Budget Estimates 2024-25
01 General Public Service 916,068 908,095 1,022,209
014 Transfers 889,818 885,265 996,952
017 Research and Dev. General Public Services 26,250 22,830 25,256
04 Economic Affairs 59,954 93,000 41,984
041 Gen. Eco., Commercial and Labour Affairs 598 264 671
043 Fuel and Energy 902 1,860 2,555
044 Mining and Manufacturing 13,000 1,923 4,919
045 Construction and Transport 43,395 86,866 33,839
046 Communications 2,058 2,087 -
06 Housing And Community Amenities 272 272 -
063 Water Supply 272 272 -
08 Recreation, Culture and Religion - - 250
083 Broadcasting and Publishing - - 250
d. Dev. Expenditure on Capital Account 976,294 1,001,368 1,064,442
II.Total Development Expenditure (c+d) 1,608,644 1,490,013 2,017,000
III.Total Exp. (Current+Development) 19,561,397 18,418,142 24,388,830
Page 25

CAPITAL EXPENDITURE

The expenditure incurred on repayment of domestic debt receipts is termed as Capital Expenditure.

(Rs in million)

Object Code Description Budget Estimates 2023-24 Revised Estimates 2023-24 Budget Estimates 2024-25
A101 i.Domestic Permanent Debt 3,542,996 3,460,468 6,530,041
Pakistan Investment Bonds (Bank) 2,985,455 3,047,749 5,182,427
Pakistan Investment Bonds (Non Bank) 182,049 119,755 203,632
Foreign Exchange Bearer Certificates 5 0.5 5
Foreign Currency Bearer Certificates 5 1 5
US Dollar Bearer Certificates 3 0.1 3
Special US Dollar Bonds 50 40 50
Premium Prize Bonds (Registered) 5,000 14,000 5,000
Ijara Sukuk Bond 368,430 274,698 752,531
Pakistan Banao Certificate (3-years) 694 588 -
Pakistan Banao Certificate (5-years) 651 2,882 2,888
Foreign Assets (D and R) Act, 2018 (FADRA) 654 754 -
Special Drawing Rights Debt (SDRs) - - -
Principal Repayment of Foreign Currency Denomated - Domestic Debt - - 383,500
A104 ii.Floating Debt 25,355,043 20,628,467 12,519,993
Prize Bonds 8,043 9,013 8,993
Treasury Bills Through Auction 25,347,000 20,619,453 12,511,000
Bai-Maujjal Ijara Sukuk Bonds - - -
A10 IV. Total Public Debt Repayment (i+ii) 28,898,040 24,088,935 19,050,034
V. Total - Federal Consolidated Fund Disbursement (III+IV) 48,459,437 42,507,077 43,438,864
Page 26

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 2023-24 Revised Estimates 2023-24 Budget Estimates 2024-25 (Rs in million)
i. G111 Investment Deposit Accounts (Savings Schemes) 1,707,209 1,887,250 1,522,901
G11101 Savings Bank Accounts 669,937 669,514 644,376
G11103 Khas Deposit Accounts 5 5 5
G11104 Mahana Amadni Accounts 130 110 100
G11106 Defence Savings Certificates 96,171 88,679 78,275
G11108 National Deposit Certificates 1 1 1
G11109 Khaas Deposit Certificates 1 1 1
G11111 Special Savings Certificates (Registered) 134,039 275,068 149,480
G11112 Special Savings Accounts 185,939 64,851 35,242
G11113 Regular Income Certificate 274,689 337,606 203,987
G11126 Pensionery Benefits 71,910 79,663 70,152
G11127 Behbood Saving Certificate 214,368 226,982 191,257
G11130 Shauhda Welfare Account 20 20 25
New Sarwa Islamic Saving & Term Accounts 40,000 32,749 40,000
Short Term Savings Certificates (STSC) 20,000 112,000 110,000
ii. G061 Provident Fund 77,210 82,525 77,880
1 Total Expenditure ( i+ii ) 1,784,419 1,969,775 1,600,781

Contd…..

Page 27

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 reserves 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. Personal Ledger Accounts shall not be used for withdrawal of funds.

Object Code Description Budget Estimates 2023-24 Revised Estimates 2023-24 ( Budget Estimates 2024-25 Rs in million)
G Deposits and Reserves
FGE Benevolent Funds 1,418 2,049 2,151
G06202 Civil 1,328 1,962 2,060
G06205 Pakistan Post Office Deptt. - - -
G06206 Pak PWD 57 59 61
G06209 National Saving 25 23 24
G06210 Pakistan Mint 3 - -
G06212 Geological Survey of Pakistan 6 5 6
Group Insurance Fund 429 535 561
G06401 PAK PWD 5 7 7
G06404 National Saving 6 6 6
G06405 Pakistan Mint 0.2 - -
G06407 Geological Survey of Pakistan 2 2 2
G06409 Civil 415 520 546
G07104 Fed. Govt. Empl. Group Insur. Fund PPO - - - Contd.....….
Page 28
Object Code Description Budget Estimates 2023-24 Revised Estimates 2023-24 Budget Estimates (Rs in million) 2024-25
G Deposits and Reserves
Defence 6,485 9,427 9,898
G06203 FG Employees Benevolent Fund (Defence) 3,393 3,774 3,962
G06410 Group Insurance Fund (Defence) 168 1,176 1,235
G11224 Deposits Accounts with Defence 2,925 4,477 4,701
Federal Pension Fund 10,000 0 10,000
G12803 Federal Pension Fund 10,000 - 10,000
Pakistan Post Office Department 25 0.04 0.04
G07101 Post Office Renewal Reserve Fund 25 - -
G07102 Post Office Welfare Fund - 0.04 0.04
Pak PWD 57,354 52,426 55,047
G10101 Pak PWD Receipts & Collection Account 866 822 863
G10113 Pak PWD Deposits 56,488 51,604 54,184
Arts 1,000 - 0
Film Finance Fund 1,000 - -
G Deposits and Reserves 64,751 59,097 58,059
Miscellaneous Funds
G06304 Workers Welfare Fund 16,117 29,155 25,000
G06315 Judicial Officers Welfare Fund 0.1 0.3 0.3
G12140 PM Flood relief Fund 2010 258 0.01 0.01
G12150 PM Relief Fund for IDPs 2014 1,886 142 150
G12157 PM COVID-19 Pandemic relief Fund 2020 2 - -
G12164 PM's Relief Fund Flood, Earthquake Other Cal. 8,986 1,096 1,150
G12166 PM's Relief Fund for Turkiye & Syria Earthquake 490 805 845
G12205 Pakistan Minorities Welfare Fund - - -
G12206 Special Fund for Welfare & Uplift of Minorities - - -
G12226 Federal Govt. Artists Welfare Fund (Heritage) 13 97 102
G12305 Export Development Fund 7,044 6,538 6,865 Contd.....….
Page 29
Object Code Description Budget Estimates 2023-24 Revised Estimates 2023-24 ( Budget Estimates 2024-25 Rs in million)
G12308 Reserve Fund for Exch. Risk on Foreign Loans 0.40 - -
G12412 Pakistan Oil Seed Development Fund 80 - -
G12419 Reserch & Development Fund 3,530 7,226 7,587
G12421 SCP Diamer Bhasha and Mohmand Dam Fund - - -
G12504 Workers Children Education Fund 0.08 0.01 0.01
G12612 Fund for Urdu Science Board 1 4 4
G12712 Trust Interest Fund(Charitable Endowment) - 0.03 0.03
G12738 National Fund for Control of Drug Abuse - - -
G12783 Universal Service Fund 24,775 10,445 10,967
G Deposits and Reserves
Miscellaneous Deposits and Reserves Accounts
G10104 Mint Receipt and Collection Account - 3,589 3,768
G14100 Pakistan Mint 1,570 - 1,620
2 Total Deposits and Reserves 141,462 123,533 135,717
3 Total Public Account Expenditure (1+2) 1,925,881 2,093,308 1,736,498
Page 30

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.

Object Code Description Budget Estimates 2023-24 Revised Estimates 2023-24 ( Budget Estimates 2024-25 Rs in million)
I. Expenditure on Revenue Account 13,976,745 14,823,076 18,155,949
Current 13,344,395 14,334,431 17,203,391
Development 632,350 488,646 952,558
Total-Authorized Expenditure 13,976,745 14,823,076 18,155,949
Charged 7,365,262 8,380,310 9,869,074
Voted 6,611,483 6,442,767 8,286,874
II. Expenditure on Capital Account 34,482,692 27,684,000 25,282,916
Current 33,506,398 26,682,633 24,218,474
Development 976,294 1,001,368 1,064,442
Total Authorized Expenditure 34,482,692 27,684,000 25,282,916
Charged 34,001,431 26,993,354 24,686,493
Voted 481,261 690,646 596,423
III. Total Expenditure met from Federal
Consolidated Fund 48,459,437 42,507,076 43,438,864
Current Expenditure 46,850,793 41,017,063 41,421,864
Development Expenditure 1,608,644 1,490,013 2,017,000
IV. Total-Authorized Expenditure 48,459,437 42,507,076 43,438,864
Charged - Total 41,366,693 35,373,664 34,555,567
Voted - Total 7,092,744 7,133,412 8,883,297
Page 31

Statement of Purpose

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 to re-vitalize sustainable economic growth. Health, education, climate, gender and social sector development are key focused areas for the government.

The FederalGovernment is steadfast in its commitment to provide relief measures aimed at alleviating the burdens faced by the populace, especially those in the lowincome strata of society. Through targeted interventions such as social safety programs and subsidies on essential commodities, including food items and electricity, the government seeks to mitigate the adverse impacts of economic challenges on vulnerable segments of the population.Moreover, recognizing the imperative of stimulating economic activity and fostering employment opportunities, the government will extend support to Information Technology and industrial sector particularly the small medium enterprises. While, stimulating the economic growth through these interventions, government's focus is also to promote green economy.

Imdad Ullah Bosal Secretary to the Government of Pakistan

Finance Division

Islamabad, 12th June, 2024

Page 32

Demand-Wise Expenditure for Budget Estimates 2024-25

Demand Ministries / Divisions Budge (R t Estimates 20 s. in million) 24-25
No. Charged Voted Total
1 AVIATION DIVISION 4,485 4,485
2 AIRPORTS SECURITY FORCE 14,383 14,383
3 CABINET 352 352
4 CABINET DIVISION 3,334 3,334
5 EMERGENCY RELIEF AND REPATRIATION 889 889
6 INTELLIGENCE BUREAU 18,325 18,325
7 ATOMIC ENERGY 19,266 19,266
8 PAKISTAN NUCLEAR REGULATORY AUTHORITY 1,862 1,862
9 NAYA PAKISTAN HOUSING DEVELOPMENT AUTHORITY 1,564 1,564
10 PRIME MINISTER'S OFFICE (INTERNAL) 794 794
11 PRIME MINISTER'S OFFICE (PUBLIC) 861 861
12 NATIONAL DISASTER MANAGEMENT AUTHORITY 823 823
13 BOARD OF INVESTMENT 1,272 1,272
14 PRIME MINISTER'S INSPECTION COMMISSION 147 147
15 SPECIAL TECHNOLOGY ZONE AUTHORITY 750 750
16 ESTABLISHMENT DIVISION 9,669 9,669
17 FEDERAL PUBLIC SERVICE COMMISSION 1,338 1,338
Page 33
18 NATIONAL SCHOOL OF PUBLIC POLICY 3,369 3,369
19 CIVIL SERVICES ACADEMY 1,725 1,725
20 NATIONAL SECURITY DIVISION 231 231
21 COUNCIL OF COMMON INTEREST (SECRETARIAT) 103 103
22 CLIMATE CHANGE AND ENVIROMENTAL COORDINATION DIVISION 1,010 1,010
23 COMMERCE DIVISION 20,530 20,530
24 COMMUNICATIONS DIVISION 303 303
25 OTHER EXPENDITURE OF COMMUNICATIONS DIVISION 33,714 33,714
26 PAKISTAN POST OFFICE DEPARTMENT 5 23,469 23,474
27 DEFENCE DIVISION 7,865 7,865
28 FEDERAL GOVERNMENT EDUCATIONAL INSTITUTIONS IN CANTONMENTS AND GARRISONS 14,319 14,319

Contd…...

Page 34
Demand Ministries / Divisions Budge (R t Estimates 20 s. in million) 24-25
No. Charged Voted Total
29 DEFENCE SERVICES 2,122,000 2,122,000
30 DEFENCE PRODUCTION DIVISION 1,095 1,095
31 ECONOMIC AFFAIRS DIVISION 905 905
32 MISCELLANEOUS EXPENDITURE OF ECONOMIC AFFAIRS DIVISION 29,775 29,775
33 POWER DIVISION 681,754 681,754
34 PETROLEUM DIVISION 19,304 19,304
35 GEOLOGICAL SURVEY OF PAKISTAN 1,103 1,103
36 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION 39,337 39,337
37 HIGHER EDUCATION COMMISSION (HEC) 66,331 66,331
38 NATIONAL REHMATUL -LIL- ALAMEEN WA KHATAMUN NABIYYIN AUTHORITY 102 102
39 NATIONAL VOCATIONAL & TECHNICAL TRAINING COMMISSION (NAVTTC) 716 716
40 NATIONAL HERITAGE AND CULTURE DIVISION 2,295 2,295
41 FINANCE DIVISION 4,392 4,392
42 OTHER EXPENDITURE OF FINANCE DIVISION 7,076 7,076
43 CONTROLLER GENERAL OF ACCOUNTS 13,268 13,268
Page 35
44 SUPERANNUATION ALLOWANCES AND PENSIONS 5,188 1,008,812 1,014,000
45 GRANTS SUBSIDIES AND MISCELLLANEOUS 47,000 1,815,567 1,862,567
46 REVENUE DIVISION 109 109
47 FEDERAL BOARD OF REVENUE 52,231 52,231
48 FOREIGN AFFAIRS DIVISION 4,316 4,316
49 FOREIGN MISSIONS 50 47,547 47,597
50 HOUSING AND WORKS DIVISION 8,552 8,552
51 HUMAN RIGHTS DIVISION 1,159 1,159
52 NATIONAL COMMISSION FOR HUMAN RIGHTS 184 184
53 NATIONAL COMMISSION ON THE RIGHTS OF CHILD 81 81
54 NATIONAL COMMISSION ON THE STATUS OF WOMEN 118 118
55 INDUSTRIES AND PRODUCTION DIVISION 75,931 75,931
56 INFORMATION AND BROADCASTING DIVISION 5,327 5,327

Contd…...

Page 36
Demand Ministries / Divisions Budget (R Estimates 20 s. in million) 24-25
No. Charged Voted Total
57 MISCELLANEOUS EXPENDITURE OF INFORMATION AND BROADCASTING DIVISION 11,518 11,518
58 INFORMATION TECHNOLOGY AND TELECOMMUICATION DIVISION 40,127 40,127
59 INTERIOR DIVISION 15,362 15,362
60 OTHER EXPENDITURE OF INTERIOR DIVISION 10,778 10,778
61 ISLAMABAD CAPITAL TERRITORY (ICT) 20,412 20,412
62 COMBINED CIVIL ARMED FORCES 232,372 232,372
63 NATIONAL COUNTER TERRORISM AUTHORITY 1,015 1,015
64 INTER-PROVINCIAL COORDINATION DIVISION 2,451 2,451
65 KASHMIR AFFAIRS AND GILGIT BALTISTAN DIVISION 1,519 1,519
66 LAW AND JUSTICE DIVISION 388 8,273 8,662
67 FEDERAL JUDICIAL ACADEMY 325 325
68 FEDERAL SHARIAT COURT 928 928
69 COUNCIL OF ISLAMIC IDEOLOGY 237 237
70 NATIONAL ACCOUNTABILITY BUREAU 7,110 7,110
71 DISTRICT JUDICIARY, ISLAMABAD CAPITAL TERRITORY 1,368 1,368
Page 37
72 MARITIME AFFAIRS DIVISION 2,150 2,150
73 NARCOTICS CONTROL DIVISION 7,604 7,604
74 NATIONAL ASSEMBLY 7,293 5,444 12,737
75 THE SENATE 5,178 2,064 7,242
76 NATIONAL FOOD SECURITY AND RESEARCH DIVISION 14,786 14,786
77 PAKISTAN AGRICULTURAL RESEARCH COUNCIL 6,410 6,410
78 NATIONAL HEALTH SERVICES, REGULATIONS AND COORDINATION DIVISION 27,868 27,868
79 OVERSEAS PAKISTANIS AND HUMAN RESOURCE DEVELOPMENT DIVISION 3,885 3,885
80 PARLIAMENTARY AFFAIRS DIVISION 795 795
81 PLANNING, DEVELOPMENT AND SPECIAL INITIATIVES DIVISION 9,437 9,437
82 POVERTY ALLEVIATION AND SOCIAL SAFETY DIVISION 5,179 5,179
83 BENAZIR INCOME SUPPORT PROGRAME (BISP) 598,718 598,718
Contd…...
Page 38
Demand Ministries / Divisions Budge t Estimates 20 (R 24-25 s. in million)
No. Charged Voted Total
84 PAKISTAN BAIT-UL-MAL 14,009 14,009
85 PRIVATIZATION DIVISION 356 356
86 RAILWAYS DIVISION 64,439 64,439
87 RELIGIOUS AFFAIRS AND INTER-FAITH HARMONY DIVISION 1,956 1,956
88 SCIENCE AND TECHNOLOGY DIVISION 14,411 14,411
89 STATES AND FRONTIER REGIONS DIVISION 978 978
90 WATER RESOURCES DIVISION 3,886 3,886
91 FEDERAL MISCELLANEOUS INVESTMENTS & OTHER LOANS AND ADVANCES 148,976 148,976
92 DEVELOPMENT EXPENDITURE OF AVIATION DIVISION 7,303 7,303
93 DEVELOPMENT EXPENDITURE OF CABINET DIVISION 75,272 75,272
94 DEVELOPMENT EXPENDITURE OF BOARD OF INVESTMENT 1,658 1,658
95 DEVELOPMENT EXPENDITURE OF SPECIAL TECHNOLOGY ZONES AUTHORITY 501 501
96 DEVELOPMENT EXPENDITURE OF ESTABLISHMENT DIVISION 921 921
97 DEVELOPMENT EXPENDITURE OF SUPARCO 36,604 36,604
Page 39
98 DEVELOPMENT EXP OF CLIMATE CHANGE AND ENV. COORDINATION DIVISION 6,257 6,257
99 DEVELOPMENT EXPENDITURE OF COMMERCE DIVISION 2,205 2,205
100 DEVELOPMENT EXPENDITURE COMMUNICATION DIVISION 7,828 7,828
101 DEVELOPMENT EXPENDITURE OF DEFENCE DIVISION 5,636 5,636
102 DEVELOPMENT EXPENDITURE OF DEFENCE PRODUCTION DIVISION 3,776 3,776
103 DEVELOPMENT EXPENDITURE OF POWER DIVISION 22,605 22,605
104 DEVELOPMENT EXPENDITURE OF FEDERAL EDUCATION & PR. TR. DIVISION 19,334 19,334

Contd…...

Page 40
Demand Ministries / Divisions Budge (R t Estimates 20 s. in million) 24-25
No. Charged Voted Total
105 DEVELOPMENT EXPENDITURE OF HIGHER EDUCATION COMMISSION 66,315 66,315
106 DEVELOPMENT EXPENDITURE OF NATIONAL VOCATIONAL & TECHICAL TRAINING COMMISSION (NAVTTC) 6,417 6,417
107 DEVELOPMENT EXPENDITURE OF NATIONAL HERITAGE & CULTURE DIVISION 1,015 1,015
108 DEVELOPMENT EXPENDITURE OF FINANCE DIVISION 6,084 6,084
109 OTHER DEVELOPMENT EXPENDITURE 220,456 220,456
110 DEVELOPMENT EXPENDITURE OF REVENUE DIVISION 17,696 17,696
111 DEVELOPMENT EXPENDITURE OF HUMAN RIGHTS DIVISION 104 104
112 DEVELOPMENT EXPENDITURE OF INFORMATION & BROADCASTING DIVISION 1,075 1,075
113 DEVELOPMENT EXPENDITURE INFORMATION TECHNOLOGY & TELECOMMUNICATION DIVISION 28,929 28,929
114 DEVELOPMENT EXPENDITURE OF INTERIOR DIVISION 9,070 9,070
Page 41
115 DEVELOPMENT EXPENDITURE OF INTERPROVINCIAL COORDINATION DIVISION 3,650 3,650
116 DEVELOPMENT EXPENDITURE OF LAW & JUSTICE DIVISION 1,230 1,230
DEVELOPMENT EXPENDITURE
117 OF NORCOTICS CONTROL DIVISION 170 170
118 DEVELOPMENT EXPENDITURE OF NATIONAL FOOD SECURITY AND RESEARCH DIVISION 41,250 41,250
119 DEVELOPMENT EXPENDITURE OF NATIONAL HEALTH SERVICES, REGULATION AND COORD. DIVISION 27,000 27,000
120 DEVELOPMENT EXPENDITURE OF PLANNING, DEVELOPMENT AND SPECIAL INITIATIVES DIVISION 64,015 64,015

Contd…...

Page 42
Demand Ministries / Divisions Budget (R Estimates 20 s. in million) 24-25
No. Charged Voted Total
121 DEVELOPMENT EXPENDITURE OF SCIENCE & TECHNOLOGY DIVISION 7,150 7,150
122 DEVELOPMENT EXPENIDTURE OF STATES AND FRONTIER REGIONS DIVISION 1,434 1,434
123 DEVELOPMENT EXPENDITURE OF WATER RESOURCES DIVISION 259,598 259,598
124 CAPITAL OUTLAY ON DEVELOPMENT OF ATOMIC ENERGY 25,000 25,000
125 CAPITAL OUTLAY ON DEVELOPMENT OF PAKISTAN NUCLEAR REGULATORY AUTHORITY 256 256
126 CAPITAL OUTLAY ON PETROLEUM DIVISION 3,226 3,226
127 CAPITAL OUTLAY ON FEDERAL INVESTMENTS 324 324
128 DEVELOPMENT LOANS AND ADVANCES BY THE FEDERAL GOVERNMENT 206,911 206,911
129 EXTERNAL DEVELOPMENT LOANS AND ADVANCES BY THE FEDERAL GOVERNMENT 617,000 128,318 745,318
130 CAPITAL OUTLAY ON CIVIL WORKS 28,188 28,188
131 CAPITAL OUTLAY ON INDUSTRIAL DEVELOPMENT 4,919 4,919
132 CAPITAL OUTLAY ON MARITIME AFFAIRS DIVISION 5,300 5,300
Page 43
133 CAPITAL OUTLAY ON RAILWAY DIVISION 45,000 45,000
STAFF HOUSEHOLD & ALLOWANCES OF THE PRESIDENT(PUBLIC) 863 863
STAFF HOUSEHOLD & ALLOWANCES OF THE PRESIDENT(PERSONAL) 1,418 1,418
SERVICING OF FOREIGN DEBT 1,038,602 1,038,602
FOREIGN LOANS REPAYMENT 4,989,963 4,989,963
REPAYMENT OF SHORT TERM FOREIGN CREDITS 29,500 29,500
AUDIT 8,639 8,639
SERVICING OF DOMESTIC DEBT 8,736,398 8,736,398
REPAYMENT OF DOMESTIC DEBT 19,050,034 19,050,034
SUPREME COURT 4,402 4,402
ISLAMABAD HIGH COURT 1,874 1,874
ELECTION 9,635 9,635
FEDERAL OMBUDSMAN
SECRETARIAT FOR
PROTECTION AGAINST HARRASMENT OF WOMEN AT WORK PLACE 184 184
WAFAQI MOHTASIB 1,527 1,527
FEDERAL TAX OMBUDSMAN 430 430
TOTAL 34,555,572 8,883,292 43,438,864
Page 44

STATEMENT OF OBJECT CLASSIFICATION WISE EXPENDITURE

Rs. In million

Budget Revised Budget
Object Code Description Estimates 2023-24 Estimates 2023-24 Estimates 2024-25
A01 Total Employees Related Expenses 1,168,346 1,183,300 1,358,788
A011 Pay 215,488 213,624 221,808
A011-1 Pay of Officer 71,148 69,722 74,470
A011-2 Pay of Other Staff 144,340 143,901 147,339
A012 Allowances 952,858 969,676 1,136,980
A012-1 Regular Allowances 916,400 928,115 1,098,332
A012-2 Other Allowances (Excluding TA) 36,458 41,561 38,648
A02 Project Pre-investment Analysis 3,713 1,898 3,251
A03 Operating Expenses 1,209,416 1,214,583 1,500,606
A04 Employees Retirement Benefits 806,075 807,040 1,022,974
A05 Grants, Subsidies &Write off Loans 2,764,835 2,186,512 3,475,111
A06 Transfers 13,279 33,495 20,764
A07 Interest Payment 7,302,534 8,286,549 9,775,005
A08 Loans and Advances 923,916 993,761 1,141,620
A09 Physical Assets 497,421 498,685 633,417
A10 Principal Repayments of Loans 33,342,817 26,519,052 24,069,508
A11 Investments 141,434 450,709 91,364
A12 Civil Works 272,792 318,520 329,120
A13 Repairs and Maintenance 12,860 12,973 17,336
TOTAL EXPENDITURE 48,459,437 42,507,076 43,438,864
Page 45

Government of Pakistan Finance Division (Debt Management Office)

Subject: STATEMENT OF CONTINGENT LIABILITIES OF THE FEDERAL GOVERNM ENT

Contingent liabilities of Pakistan are primarily guarantees issued on behalf of Public Sector Enterprises (PSEs). The sovereign guarantee is normally extended to improve financial viability of projects or activities undertaken by the government entities with significant social and economic benefits. It allows public sector companies to borrow money at lower costs or on more favourable terms and in some cases allows to fulfil the requirement where sovereign guarantee is aprecondition for concessional loans from bilateral/multilateral agencies to sub-sovereign borrowers. 2. The volume of new government guarantees issued during a financial year is limited under Fiscal Responsibility and Debt Limitation Act which stipulates that the government shall not give guarantees aggregating to an amount exceeding two percent of the GDP in any financial year including those for rupee lending, rate of return, outright purchase agreements and other claims and commitments provided the renewal of existing guarantees shall be considered as issuing a new guarantee. 3. During Jul-Mar FY24, the government remained within the FRDL Act limit for issuance of new/rollover of GoP Guarantees which stood at 0.1% of GDP.Total executed guarantees were Rs 3,685 billion while outstanding stock was Rs 3,505 billion at end March2024as 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 1,540 1,707
External 1,965 1,978
Total 3,505 3,685
Memo:
External (US$ in million) 6,971 7,017
Exchange Rate (Pak Rupee/US Dollar) 278 278
Page 46
  1. Sector-Wise, Entity Wise and interest rate wise share of the guarantees at end March 2024are as follows:

Table 2: Outstanding Position of GoP Guarantees

Rsin billion % Age
Sector Wise Breakup
Total Outstanding Stock 3,505 100%
- Power Sector 2,457 70%
- Aviation 247 7%
- Manufacturing& Mining 110 3%
- Financial 108 3%
- Oil & Gas 111 3%
- Others 472 13%
Entity Wise Breakup
Total Outstanding Stock 3,505 100%
- PAEC 1,397 40%
- PHL 765 22%
- PIACL 247 7%
- Sindh Engro 81 2%
- NTDC 59 2%
- Others 955 27%
**Interest Rate Type **
Total Outstanding Stock 3,505 100%
- Floating Rate 1,582 45%
- Fixed Rate 1,923 55%

Note: The original maturities of major portion of Guaranteed Debt Stock were 5 years and above

Page 47
  1. Presently, Guarantees issued against commodity operations are not included in the above table. These guarantees issued against the commodity financing operations undertaken by TCP, PASSCO, and provincial governments. The outstanding stock of commodity operations was Rs 1,133 billion at end March 2024.

  2. The estimates of guarantees to be issued from April 2024 till June 2025 are as follows:

Table 3: Estimated Guarantees Issuance and Position (Q4 FY 24 and FY 25) (Rs in billion)

A Opening Guaranteed Debt Position (31-03-2024) 3,685
B New Guarantees to be Issued(Q4 FY 24 & FY25) 711
- REKO DIQ 230
- C-5 143
- PPP 106
- PSO 100
- SNGPL 50
- PIAIL 40
- Exim Bank 10
- PIACL 6
- NAVTTC 1
- Misc/Contingencies 25
C Estimated Repayments against Existing Guaranteed Loans 308
D=B-C Net Issuance of Guarantees(Q4 FY 23& FY24) 403
A+D Estimated Closing Guaranteed Debt Position(30-06-2025) 4,088

Note

(i) Expected external guarantees are converted intoPKR at exchange rate of 295/USD

(ii) The estimates are developed based on requests received so far from different PSEs and issuing wings during the ongoing Fiscal Year

(iii) The guarantees of which LoCs have already been issued before March 2024are incorporated in Opening Guaranteed Debt Position as at End March 2024

(Iv) The above table excludes Guaranteed Debt Position and expected guarantees for commodity operations.

Page 48

STATEMENT OF FISCAL RISKS

  1. Fiscal risks may lead to potential threats or uncertainty in fiscal forecasts presented in the Medium-Term Budgetary Statement, as defined in section 5 of the Fiscal Responsibility and Debt Limitation (FRDL) Act 2005.

  2. Higher Interest Rate: Any increase in the interest rate on external and domestic debt can lead to a rise in federal expenditures and subsequently, the federal fiscal deficit and total debt of the government. If this possibility is realized, the overall effect will be substantial without additional measures.

  3. Lower Non-Tax Revenue Collection: A significant reduction in non-tax revenue collections leads to a substantial decrease in net federal revenue and a consequent increase in fiscal deficit. Additionally, the higher deficits contribute to an increase in debt stock over the forecasted period.

  4. Higher Subsidies: An increase in subsidies leads to an increase in expenditure, the effect on fiscal deficits and debt stock is relatively limited. Higher subsidies support the targeted sectors or programs but may also strain government finances if not accompanied by corresponding revenue measures or expenditure controls.

  5. Combination of the first three Scenarios: This scenario demonstrates the most significant impact on fiscal variables across the board. The combination of reduced revenues, increased expenditure on subsidies, and potential financing needs due to higher interest rates leads to substantial fiscal deficit and higher debt stock. It underscores the interconnectedness of fiscal policy and the need for comprehensive approaches to address fiscal challenges.

  6. Lower GDP Growth : This involves lowering the projected GDP growth rate by a quarter (in each fiscal year). While this scenario does not directly affect fiscal policy measures, it has implications for revenue generation and expenditure planning. The lower GDP growth rate leads to a decrease in net federal revenue due to subdued economic activity. Consequently, there is pressure on fiscal deficit and debt accumulation, as the government may need to maintain or increase expenditures to stimulate growth amid lower economic performance.

  7. Exchange Rate Depreciation: More-than-expected depreciation of the Pakistani Rupee can significantly impact fiscal sustainability by increasing the cost of servicing external debt, as repayments and interest on foreign-denominated loans become more expensive in local currency terms. Additionally, a weaker rupee can lead to higher import costs, fueling inflation and putting pressure on public expenditure, particularly if subsidies on essential goods like fuel and food are in place. The combined effect of these factors can lead to a higher fiscal deficit and an increased debt burden, exacerbating fiscal vulnerabilities. Moreover, the depreciation could undermine investors’ confidence, leading to capital outflows and further currency depreciation, creating a vicious cycle of financial instability.

  8. Climate change and natural disasters pose increasingly significant threats to global economic stability and fiscal sustainability. As these phenomena intensify, governments, worldwide, are compelled to reevaluate their fiscal strategies for managing the associated risks

Page 49

effectively. Despite being an almost negligible contributor to global warming, the costs of climate change to Pakistan are substantial and continuously increasing as the country faces severe economic challenges. The accelerated impacts of climate change have added a new layer of pressure on the economy, including the exogenous shock of severe climate disasters, which in 2022 exerted significant losses on GDP. Rising inflation, high indebtedness, low growth, currency depreciation, and depleted foreign currency reserves have added to the scale and multitude of challenges.

  1. Stringent climate change mitigation can significantly raise government expenditures and resultantly, the federal fiscal deficit. However, it will also yield economic and climate benefits in the medium and long term, restricting the average degree temperature to increase significantly. As such, it is critical to highlight that climate change is a long-term phenomenon, requiring climate justice by the international community to join hands with Pakistan to make joint efforts for climate change mitigation.

  2. Under no or lower efforts to climate change mitigation , the loss in GDP will be greater than the stringent mitigation scenario. On the fiscal side, the decreased revenue collections due to less economic activity and lower productivity may yield a higher fiscal deficit. Furthermore, climate change mitigation along with efforts for more revenue collections are more promising in the long term for fiscal sustainability in line with the baseline scenario.

  3. Natural disasters can significantly challenge fiscal sustainability. The 2022 floods have shown Pakistan’s high vulnerability to climate change as the disaster has demonstrated vulnerability for the people of the country. Establishing a Natural Disaster Fund (NDF) can help to mitigate fiscal deficit, at least to some extent. Furthermore, including improved tax collections alongside NDF in certain instances shows promise in alleviating fiscal risks, resulting in slight improvements in deficit levels.

  4. Pakistan’s State-Owned Enterprises (SOEs) are pivotal for socio-economic development by providing essential goods and services to the public in areas where private sector investment was hindered due to various factors, such as significant capital requirements, limited profitability, trade restrictions, market size constraints, and a lack of competitive market dynamics. However, the financing requirements of SOEs and the interplay between the Government of Pakistan and its SOEs render fiscal accounts at risk. Severe weather conditions due to climate change led to shifts in water availability and energy generation, while major precipitation events, extreme temperatures, and wildfires disrupted transportation infrastructure and transmission systems. SOEs like GENCOs, WAPDA, DISCOs, and other power sector entities face significant exposure. Such risks include those associated with hydropower and thermal power plants, as well as transmission and infrastructure risks.

  5. Under Public Private Partnership , there is only one project, Sialkot - Kharian Motorway, which has a VGF of only PKR 10.94 billion and is in the construction phase. Moreover, there is no liability on the part of the government under this PPP project that can be materialized as a consequence of any climate change-related event. However, there is a valid sovereign guarantee of PKR 6.9 billion, which has been issued against the operational VGF of this project. The guarantee

Page 50

will expire on the completion of the debt service period, which is 10 years starting after 2 years of construction period.

Mitigation Measures

  • Stable macroeconomic policies prevent excessive exchange rate fluctuations and attract long-term investments, contributing to overall economic resilience and minimizing fiscal risk.

  • Accumulating foreign exchange reserves provides a financial cushion against exchange rate volatility. During periods of economic stability and favourable trade balance, the government can build foreign currency reserves and manage these reserves through investments in safe and liquid assets.

  • Developing policies that support export-driven sectors increases foreign currency earnings and improves the trade balance. A stronger export sector enhances foreign exchange inflows, reducing pressure on the domestic currency and helping to stabilize it.

  • Creating a conducive environment for FDI boosts foreign currency inflows and supports economic growth. Ensuring political and economic stability, improving ease of doing business, offering tax incentives, and protecting investors' rights are key strategies for attracting FDI.

  • By supporting sectors that are less vulnerable to climate impacts and promoting new industries that contribute to a greener economy, the fiscal base becomes more robust and less susceptible to climate-related disruptions. Investments in research and development for sustainable technologies can also spur economic growth, create jobs, and reduce dependency on sectors prone to climate risks.

  • Diversifying energy sources by accelerating the transition to renewable energy can reduce dependency on imported fuels and mitigate exchange rate and price volatility risks.

  • Implementing energy efficiency measures can help to control overall demand and capacity charges. Utilizing financial instruments to hedge fuel prices and exchange rate volatility can provide more predictable cost structures.

  • Strengthening regulatory frameworks and incentives for private sector investment in renewable energy is crucial to reducing the fiscal burden and ensuring sustainable energy development.

  • Ensuring priorities in investment on climate resilient infrastructure is critical, making structures such that they survive natural disasters. This means that roads to be constructed should meet improved drainage levels, use better materials, and better engineering designs and principles to remain resilient.

  • Measures such as early warning flood control measures should be taken proactively to reduce the extent of the problems so that rehabilitation costs may decrease in the long run.

Page 51

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.

  1. A Tax Expenditure Report 2024 providing the details of tax expenditure in FY 2024- 25 which involves tax expenditure in Sales Tax of Rs. 2,858.721 billion, a tax expenditure in Income Tax of Rs. 476.960 billion, and tax expenditure in Customs Duty of Rs. 543.521 billion, arriving at a total estimated tax expenditure of Rs. 3,879.202 billion is being laid before the Parliament.

(Malik Amjed Zubair Tiwana) Chairman FBR

Dated: 12th June, 2024

Page 52

Medium-Term Budgetary Statement (2024-25 TO 2026-27)

The Federal Government includes Medium-Term Budgetary Statement, consistent with the principles of sound fiscal and debt management, in the Annual Budget Statement to be laid before the National Assembly each year as per requirement under section 5 of the Fiscal Responsibility & Debt Limitation Act, 2005.

  1. Pakistan’s economy witnessed a moderate recovery in FY2024which laid a foundation for further strengthening the growth prospects in FY2025 and over the medium term.The government has been able to stabilize the economy through various short-term policy measures and initiate the long-term sustainable growth agenda.

  2. The growth trend in tax collection is indicative of improving economic conditions, gradual recovery in business activities, and effective enforcement measures. Consequently, the revenue landscape presents a promising outlook. On the other hand, higher markup payments are putting significant pressure on expenditure. However, the government's persistent efforts to curtail non-markup expenditures through austerity measures have facilitated a continuous improvement in primary surplus in FY2023-24.

  3. Resource mobilization and increasing revenues to an optimum level over mediumterm is a critical challenge to meet escalating expenditures. Government is focusing all its efforts to optimize tax collection through robust measures such as revamping of FBR, supporting digitization and IT base solutions, removing Tax distortions and implementing tax regulation effectively. Similarly, realizing the importance of non-tax revenues (NTR), the Government is exploring all avenues to increase inflows and has been able to achieve its NTR targets in FY 2023-24. Going forward, government is committed to maintain this growth.

Page 53
  1. On the expenditure side, the Government is ensuring the support to the social sector development through health, education, youth and gender sensitive allocations. For social inclusion and pro-poor interventions, spending on BISP, Pakistan Bait-ul-Mal and Utility Stores Corporations have been increased exponentially. At the same time, austerity measures will remain in place for rationalization of non-essential spending.Stable financial growth and maintaining fiscal discipline over medium-term will ensure the Government's to create a balance between providing relief to the common man and meet other essential expenditures. The development portfolio of the Government has been increased which will ensure the sustainable development over medium term.
Page 54

Climate Budget Statement

The daunting challenge of climate change posing socioeconomic risks to Pakistan demands urgent attention. The federal government is cognizant of macro-fiscal implication of climate change and looking forward to bring economic diversification to strengthen fiscal resilience by focusing on greener economy through introducing climate resilience infrastructure and new industries. Therefore, federal government has adopted climate budget as a governance system to mainstream the climate considerations into policy decision making. The green budgeting will enable government in prioritizing climate by integrating it into budgeting process and fixing responsibility for implementation, monitoring, evaluation and reporting across the line ministries and departments. Ministry of Finance has taken the major initiative of tagging climate-sensitive budgetary and expenditure data based on the National Climate Change Policy. Through a consultative process involving all stakeholders, more than of 5000 cost centers of the Federal Government under three major classifications (adaptation, mitigation, and other supporting areas) and forty minor subclassifications have been tagged successfully. These interventions will allow the Federal Government to make targeted allocations to respond climate change risks.

The Budget Tagging exercise this year focused on three types of data, BE 2023-24, RE 2023-24, and BE 2024-25. The BE 2023-24 has indicated allocation of 8.1% and 15.7% of the Running of Civil Government (ROCG) and Public Sector Development Programme (PSDP) respectively on climate sensitive areas. According to the RE 2023-24, the government was only able to spend 7.7% of the ROCG and but spent substantially more (19.3%) as percentage of the PSDP, in comparison with the original target, on climate sensitive areas. For the next FY 2024-25 in which ROCG and PSDP are substantially bigger, the government has allocated funds to tackle climate change as 7.7% of the ROCG and 15.3% of the PSDP will be spent on climate sensitive areas. In the medium term, the government plans to ensure that climate sensitive budget does not falls below 8% of the ROCG and 16% of the PSDP over medium term.

Page 55

Gender budget Statement

The Article 25 states Constitution of Pakistan, 1973 provides that there will be no gender discrimination while, Article 35 directs the state to ensure full participation of women in all spheres of national life. However, despite major improvements, gender inequality is a cause of concern in Pakistan. Domestic and international data and indices suggest the wide gap between Pakistani men and women in terms of education, health, employment and economic opportunities etc.Pakistan’s economic development will remain halted without closing the gender gap considering the women constituting the 50% of population of this country.

As the Government of Pakistan works to reduce gender inequality and provision of equal rights to all citizens, one of the major impediments is the lack of genderdisaggregated data. As a first step, the government is trying to identifygender disaggregated on public expenditure. The federal government segregated gender sensitive budgets and expenditures of all ministries, divisions and departments, thereby, allowing policymakers to have a better insight on gender responsive policies and strategies. The public expenditure ofmore than 5000cost centers of the federal budget has been segregated under six major gender classifications (equality & quality of education, health & well-being, governance & data systems, employment & economic opportunity, safety & security, and agency, political participation & meaningful engagement).This major development will assist in effectively and efficiently spending meagre financial resources to tackle gender inequality. The Budget Tagging exercise this year focused on three types of data, budget estimates budget estimates (BE) financial year (FY) 2023-24, revised estimates (RE) FY 2023-24, and BE FY 2024-

  1. The BE 2023-24 has indicated allocation of 10.1% and 9.5% of the Running of Civil Government (ROCG) and Public Sector Development Programme (PSDP) respectively on gender sensitive areas. According to the RE 2023-24, the government was able increase the spending to 11.3% of the ROCG and 10.1% of the PSDP on gender sensitive areas. For the next FY, 2024-25 in which ROCG and PSDP are substantially bigger, the government has allocated 9.8% of the ROCG and 7.4% of the PSDP to gender sensitive areas.
Page 56

Disaster Budget Statement

Disaster risk is a combination of extreme natural events and vulnerability. Due to its diverse geographyand climate change, Pakistan is prone to a large number of extreme natural disaster triggered by natural hazards. According to World Risk Report 2023, Pakistan has been ranked as the 11th highest disaster risk prone worldwide. The Government of Pakistan is aware of the high disaster risk and has passed laws, instituted disaster management authorities at the federal and provincial levels, and established disaster fundsto manage and mitigate the risk. However, data onpublic expenditure on disaster preparedness, recovery, and rehabilitation was not available in past. Each year, the Federal Government budgets and spends millions of rupees in diverse areas to deal with disasters. Tagging and tracking this expenditure is necessary for evidence-based policy-making and accountability. In 2024, the federal government decided to tag more than 5000 cost centers on four major disaster classifications (preparedness, response, recovery & rehabilitation, and reconstruction) through a consultative process. All ministries and divisions of the Federal Government have participated in the tagging of their respective cost centers, increasing this exercise’s outreach, transparency, and ownership. This tagging and tracking of budget and expenditure on disaster sensitive areas will assist the Federal Government in effectively mitigating risk and managing disasters.

The Budget Tagging exercise this year focused on three types of data, BE 2023-24, RE 2023-24, and BE 2024-25. The BE 2023-24 has indicated allocation of 4.5% and 1.9% of the Running of Civil Government (ROCG) and Public Sector Development Programme (PSDP) respectively on disaster sensitive areas. According to the RE 2023-24, the government was able to spend 4.4% of the ROCG and 1.9% of the PSDP on disaster sensitive areas. For the next FY 2024-25 in which ROCG and PSDP are substantially bigger, the government allocated 4.3% of the ROCG and 1.8% of the PSDP to disaster sensitive areas.

Page 57

EMPLOYEES RELATED DATA AND IMPLEMENTATION OF ORGANIZATIONAL MANAGEMENT MODULE

Human Resource Data in the domain of public administration provides valuable insights on a government’s workforce composition and on the government’s ability to recruit, retain and manage its human resource capital. From fiscal point of view Human Resource information serves as an important decision-making tool to help Government rationalize its allocation of resources more efficiently and economically in its employees related data.

In the Budget Call Circular (2024-25) a serious attempt has been made to compile federal government employees’ data, with vacancy positions, and redundant posts separately for bringing greater visibility to the size of the Federal Government employees with specific emphasis on identification of posts that have remained vacant for more than three (03)years. The exercise intends to assess the financial liability involved in the continuation of redundant posts and to rationalize the size of the governments in terms of allocation of funds and resources on to the current side of expenditure.Besides conversion of employees related data on Organizational Management (OM) Module has been intensely pursued to stop manual input of data in the system, eliminating the risk for errors through creation of an Employee Record Management database for better management and administer salary plans and process annual pay raise.In this way OM Module is the most critical feature in maintaining personal information of Employees, by processing payroll entries more efficient to generate salary slips, to deduct taxes from employee payroll while strengthening the government’s working through automated work flows.

Page 58

Government of Pakistan Finance Division

STATEMENT OF RESPONSIBILITY

Stated that all policy decisions with material economic or fiscal implications that the

Federal Government has made before 12th June 2024, the day on which the contents of the

economic policy statements 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 of Finance in terms of Section 10(1)(a) of Fiscal Responsibility and Debt Limitation Act, 2005.

The statement to the best of my knowledge provides for: -

  • a) the integrity of the disclosures contained in the economic policy statement;

  • the consistency with requirements of the Act of the information contained

  • b) in the economic policy statements; and

  • the omission from the economic policy statement of any decision or

  • c) circumstance specified in sub-section (3) of section 8 of the Act.

(Muhammad Aurangzeb)

Minister for Finance and Revenue

Page 59

Government of Pakistan Finance Division

STATEMENT OF RESPONSIBILITY

Stated that the Finance Division, in terms of Section 10(1)(b) of Fiscal Responsibility and Debt Limitation Act, 2005, 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 12th June 2024, the day on which the contents of the economic policy statements were finalized, an economic and fiscal statement 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.

IMDAD ULLAH BOSAL

Finance Division,

Islamabad, the 12th June, 2024

Secretary to the Government of Pakistan