Explanatory Memorandum on Federal Receipts
The Explanatory Memorandum on Federal Receipts is part of the federal budget for FY 2024-25. This page reproduces the text of its 79 PDF pages, extracted automatically from the official PDF published by the Finance Division, Government of Pakistan.
This text was extracted automatically from the PDF's text layer, without OCR. Tables are rebuilt from the page layout and can differ from the printed columns, a page that is only a chart or image links to the PDF, and blank pages are left out. Check the official PDF before relying on any figure.
FEDERAL BUDGET 2024-25
GOVERNMENT OF PAKISTAN FINANCE DIVISION ISLAMABAD
PREFACE
Article 80 of the Constitution of 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. The statement shall also be transmitted to the Senate as required under Article 73(1) of the Constitution.
“Explanatory Memorandum on Federal Receipts” is a supplementry document elaborating upon the nature and source of all the receipts included in the Annual Budget Statement.The document distinguishes these receipts into internal,external and public account receipts and further categorizes them as tax,non-tax and capital receipts.External receipts comprise of foreign project loans and grants while public account receipts include deferred liabilities and deposit reserves.
The publication also provides the distribution of resources between the federal and provincial governments as per the 7th National Finance Commission Award.
IMDAD ULLAH BOSAL Secretary to the Government of Pakistan
Finance Division Islamabad, the 12th June, 2024
CONTENTS
| Page No. | ||
|---|---|---|
| Chapter 1: | Overview of Federal Resources | 1-2 |
| Part- I | Internal Receipts | 3 |
| Chapter 2: | Revenue Receipts | 4-6 |
| Chapter 3: | Tax Revenue Receipts | 7 |
| I. FBR Taxes i. Direct Taxes ii. Sales Tax | 7-9 | |
| iii. Federal Excise Duty | ||
| iv. Customs Duty | ||
| Chapter 4: | Non Tax Revenue Receipts | 10 |
| I. Levies and Fees i. Mobile Handset Levy | 10-11 | |
| ii. Receitps of ICT Administration iii. Airport Fee | ||
| II. Income From Property and Enterprises i. ii. iii. Mark-up Receipts Surplus Profit of PTA & other Government Dividend | 12-21 | |
| III. Receipts from Civil Administration etc i. General Administration Receipts | 22-27 | |
| ii. Surplus Profit of State Bank of Pakistan iii. Defence Services Receipts iv. Law and Order Receipts v. Community Services Receipts vi. Social Services Receipts | ||
| IV. Miscellaneous Receipts i. Economic Services Receipts ii. Foreign Grants iii. Other Receipts iv. Extra Ordinary Receipts | 28-40 | |
| v. Citizenship, Naturalization and Passport Fee vi. Petroleum Levy | ||
| vii. Natural Gas Development Surcharge viii. Royalty on Oil and Gas |
| Page No. | ||
|---|---|---|
| ix. Discount Retained on Local Crude Oil x. Windfall Levy against Crude Oil xi. Gas Infrastructure Development Cess | ||
| Chapter 5: | Provincial Share in Revenue Receipts | 41-46 |
| Chapter 6: | Capital Receipts I. Recoveries of Loans and Advances II. Domestic Debt Receipts (Non Bank) - Net III. Domestic Debt Receipts (Bank) - Net | 47-55 |
| Chapter 7: | Public Account Receipts I. Deferred Liabilities (Net) II. Deposits and Reserves (Net) | 56-60 |
| Chapter 8: | Privatization Proceeds | 61 |
| Part - II | External Receipts | 62 |
| Chapter 9: | Estimates of Foreign Assistance I. Project Loans II. Programme Loans III. Other Loans | 63-73 |
CHAPTER 1:
AN INTRODUCTION TO FEDERAL RESOURCES
1.1 Resource Mobilization is essential to meet the recurring as well as development expenditure. At Federal level, resources are generated through a well-coordinated and concerted effort by the revenue collecting agencies and other administrative units. The moneys (revenues,all loans,aid) received by the Federal Government or on behalf of the Federal Government forms part of Federal Consolidated Fund (FCF) & Public Account of the Federation in pursuance of Article 78(1) & 78(2) of the Constitution of Islamic Republic of Pakistan.
1.2 Federal Revenue Receipts are broadly categorized as :-
- (I) Tax Revenue (TR)
(II) Non-Tax Revenue (NTR)
1.3 Federal Board of Revenue (FBR) is the major tax collecting agency as it collects substantial portion of Tax Revenue. Tax Revenue collected by FBR constitutes the Divisible Pool Taxes to be distributed amongst the Provinces along with other Straight Transfers in accordance with the provisions of National Finance Commission Award.As per Section 2(ma) of the Public Finance Management Act, 2019 (amended), Non-Tax Revenue means revenues received by the Government in terms of clause (1) of Article 78 of the Constitution, and the recurring income of the Government from investments and provision of services but does not include those mentioned in clause (3) of Article 160 of the Constitution.
1.4 In addition to Revenue Receipts, there are Capital Receipts reflected in Annual Budget Statement. Capital Receipts comprise Recoveries of loans and advances from Provincial Governments, local bodies, financial institutions,etc. as well as Public Debt raised through various government securities.Net proceeds of National Saving Schemes and net receipts from transactions under Deposits and Reserves head being Public Account Receipts, form part of Public Account of the Federation.
1.5 External Resources comprise project loans and grants, programme loans and other loans which are received from specialized financial institutions and friendly countries for specific development needs and budgetary requirements.Federal Receipts may also be classified as Internal Receipts and External Receipts. Internal Receipts comprise of Revenue receipts and Capital receipts. External Receipts comprise of project aid, loans and grants.
TABLE 1
SUMMARY OF FEDERAL RESOURCES
| Object | Description | 2023-24 | 2023-24 | (Rs. In Million) 2024-25 |
|---|---|---|---|---|
| Code | Budget | Revised | Budget | |
| Revenue Receipts | ||||
| B | 1. Tax Revenue Receipts | 9,415,000.000 | 9,252,000.000 | 12,970,000.000 |
| FBR Taxes | 9,415,000.000 | 9,252,000.000 | 12,970,000.000 | |
| B01 | Direct Taxes | 4,255,000.000 | 3,721,000.000 | 5,512,000.000 |
| B02 | Indirect Taxes | 5,160,000.000 | 5,531,000.000 | 7,458,000.000 |
| 2. Non Tax Revenue Receipts | 2,963,164.056 | 2,947,849.946 | 4,845,414.931 | |
| 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) | 12,378,164.056 | 12,199,849.946 | 17,815,414.931 | |
| 4. Capital Receipts | 2,531,118.853 | 2,801,503.065 | 3,034,379.457 | |
| E02 | Recovery of Loans and Advances | 632,200.000 | 393,541.000 | 491,999.000 |
| E03 | Domestic Debt Receipts (Net) | 1,898,918.853 | 2,407,962.065 | 2,542,380.457 |
| 5. Total Internal Receipts (3+4) | 14,909,282.91 | 15,001,353.011 | 20,849,794.388 | |
| 6. External Receipts | 7,169,135.790 | 5,053,335.000 | 5,685,801.000 | |
| 7. Total Internal and External Receipts (5+6) | 22,078,418.70 | 20,054,688.011 | 26,535,595.388 | |
| 8. Public Account Receipts | 7,210.224 | (94,571.718) | 120,232.105 | |
| Deferred Liabilities (Net) | (38,396.064) | (160,153.881) | 53,035.400 | |
| Deposits and Reserves (Net) | 45,606.288 | 65,582.163 | 67,196.705 | |
| 9. Gross Federal Receipts (7+8) | 22,085,628.92 | 19,960,116.293 | 26,655,827.493 | |
| 10. Less Provincial Share in Federal Taxes | 5,399,001.19 | 5,426,374.21 | 7,438,000.00 | |
| 11. Net Federal Receipts | 16,686,627.73 | 14,533,742.086 | 19,217,827.493 |
PART-I INTERNAL RECEIPTS (TAX REVENUE,NON-TAX REVENUE AND CAPITAL RECEIPTS)
CHAPTER 2:
REVENUE RECEIPTS 2.1 Revenue Receipts constitute major component of total Federal resources. Revenue Receipts are mainly categorized as Tax Revenue Receipts and Non-Tax Revenue receipts, which are largely derived from the following sources:-
i. Collection of Federal Taxes by FBR
ii. Surplus Profit of Regulatory Authories/Bodies
iii. Mark up on loans advanced by the Federal Government
iv. Dividend
v. Fees, penalties and other Miscellaneous receipts realized by administrative Ministries and Divisions of the Federal Government
vi. Surcharges, Cess, Levy and Royalty on Petroleum
2.2
TAX REVENUE RECEIPTS 2.2.1 Tax Revenue is administered by the Federal Board of Revenue (FBR), which comprises Inland Revenue i.e, Direct Taxes, Sales Tax and Federal Excise Duty, and Customs Duty. FBR taxes may also be categorized as Direct Taxes and Indirect Taxes. Direct Taxes comprise of Income Tax, Capital Value Tax , Ordinary Collection (WWF) and Contribution under Companies Profits (WPPF).Indirect Taxes include Sales Tax, Federal Excise Duty and Customs Duty.
2.3 NON TAX REVENUE RECEIPTS 2.3.1 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. NonTax Revenue of the Federal Government is administered by various Ministries / Divisions/ Departments under the following broad categories:
i) Levies and Fees ii) Income from Property and Enterprise iii) Receipts from Civil Administration etc iv) Surplus Profit of Regulatory Authories/Bodies
v) Dividend vi) Miscellaneous Reciepts
Summary of Revenue Receipts with Budget Estimates and Revised Estimates for Fiscal Year 202324 and Budget Estimates for Fiscal Year 2024-25 is given as under;
TABLE 2
SUMMARY OF REVENUE RECEIPTS
| Object Code | Description | 2023-24 Budget | 2023-24 Revised | (Rs. In Million) 2024-25 Budget |
|---|---|---|---|---|
| I. TAX REVENUE | 9,415,000.000 | 9,252,000.000 | 12,970,000.000 | |
| FBR Taxes (1+2) | 9,415,000.000 | 9,252,000.000 | 12,970,000.000 | |
| B01 | (1) Direct Taxes | 4,255,000.000 | 3,721,000.000 | 5,512,000.000 |
| B011 | Taxes on Income | 4,203,531.000 | 3,681,888.000 | 5,454,062.000 |
| B01501 | Ordinary Collection (WWF) | 15,666.000 | 11,231.000 | 16,637.000 |
| B01502 | Contribution under Companies Profit (WPPF) | 34,878.000 | 17,308.000 | 25,639.000 |
| B017-18 | Capital Value Tax | 925.000 | 10,573.000 | 15,662.000 |
| B02 | (2) Indirect Taxes | 5,160,000.000 | 5,531,000.000 | 7,458,000.000 |
| B020-22 | Customs Duty | 1,211,000.000 | 1,324,000.000 | 1,591,000.000 |
| B023 | Sales Tax | 3,411,000.000 | 3,607,000.000 | 4,919,000.000 |
| B024-25 | Federal Excise Duty | 538,000.000 | 600,000.000 | 948,000.000 |
| II. NON TAX REVENUE (1+2+3+4) | 2,963,164.056 | 2,947,849.946 | 4,845,414.931 | |
| B03 | (1) Levies and Fees | 29,433.040 | 20,876.920 | 24,809.230 |
| B03087 | Mobile Handset Levy | 10,000.000 | 8,000.000 | 10,000.000 |
| B013,14, 16,26-30 | Receipts of ICT Administration | 19,380.040 | 12,823.920 | 14,756.230 |
| B03064 | Airport Fee (CAA) | 53.000 | 53.000 | 53.000 |
| C01 | (2) Income from Property & Enterprise | 398,054.128 | 517,642.060 | 477,116.583 |
| C01008 | PTA (4G/5G Licences) | 72,597.000 | 30,941.000 | 32,612.000 |
| C01012 | PTA (Surplus) | 1,628.000 | 2,802.451 | 1,200.000 |
| C01012 | Surplus Profit of other Regulatory Authorities | 7,203.000 | 1,167.980 | 10,036.300 |
| C012 | Mark up (Provinces) | 77,201.128 | 89,736.504 | 96,353.283 |
| C013-18 | Mark up (PSEs & Other) | 118,000.000 | 300,000.000 | 198,000.000 |
| C019 | Dividend | 121,425.000 | 92,994.125 | 138,915.000 contd…. |
(Rs. In Million)
| Object Code | Description | 2023-24 Budget | 2023-24 Revised | 2024-25 Budget |
|---|---|---|---|---|
| C02 | (3) Receipt from Civil Admn & Other Functions | 1,168,492.028 | 1,015,704.142 | 2,555,738.412 |
| C021-24 | General Administration | 7,613.255 | 4,593.710 | 4,845.918 |
| C02211 | Surplus Profit of State Bank of Pakistan | 1,113,000.000 | 972,182.543 | 2,500,000.000 |
| C025 | Defence Services Receipts | 41,255.754 | 31,189.228 | 42,427.073 |
| C026 | Law and Order Receipts | 2,016.295 | 2,123.829 | 1,954.255 |
| C027 | Community Services Receipts | 2,629.419 | 3,892.250 | 4,586.230 |
| C028 | Social Services Receipts | 477.305 | 422.582 | 424.936 |
| C029 | Social Services Receipts (Misc) | 1,500.000 | 1,300.000 | 1,500.000 |
| C03 | (4) Miscellaneous Receipts | 1,367,184.860 | 1,393,626.824 | 1,787,750.706 |
| C031-35 | Economic Services Receipts | 15,806.430 | 13,116.017 | 16,916.120 |
| C03601 | Foreign Grants | 25,000.000 | 6,000.000 | 15,000.000 |
| C03725 | Extraordinary Receipts (UNO) | 58,322.299 | 37,200.000 | 46,000.000 |
| C037 | Extraordinary Receipts (Others) | 2,646.867 | 4,755.311 | 5,853.650 |
| C03897 | Citizenship, Naturalization & Passport Fee | 59,004.000 | 59,004.000 | 75,004.500 |
| C038 | Other Receipts of Attached Departments | 65,405.264 | 75,662.496 | 100,516.436 |
| C03901 | Petroleum Development Levy | 869,000.000 | 960,000.000 | 1,281,000.000 |
| C03902 | Natural Gas Development Surcharge | 40,000.000 | 27,169.000 | 25,618.000 |
| C03905 | Royalty on Oil | 50,000.000 | 57,917.000 | 58,654.000 |
| C03906 | Royalty on Gas | 75,000.000 | 93,567.000 | 103,751.000 |
| C03910 | Discount Retained on Local Crude Oil | 20,000.000 | 25,000.000 | 25,000.000 |
| C03915 | Windfall Levy against Crude Oil | 35,000.000 | 28,000.000 | 28,000.000 |
| C03916 | Gas Infrastructure Development Cess | 40,000.000 | 2,500.000 | 2,500.000 |
| C03917 | Petroleum Levy on LPG | 12,000.000 | 3,516.000 | 3,537.000 |
| C03919 | Windfall Levy on Gas | - | 220.000 | 400.000 |
| Total Revenue (Other than FBR) | 2,963,164.056 | 2,947,849.946 | 4,845,414.931 | |
| Total Revenue (including FBR) | 12,378,164.056 | 12,199,849.946 | 17,815,414.931 | |
| Less Prov share in Federal Taxes | 5,399,001.189 | 5,426,374.207 | 7,438,000.000 | |
| Net Federal Revenue Receipts | 6,979,162.867 | 6,773,475.739 | 10,377,414.931 |
CHAPTER 3: TAX REVENUE RECEIPTS
3.1 FBR TAXES
- 3.1.1 Tax Revenue collected by Federal Board of Revenue (FBR) comprises of Direct Taxes,Sales Tax,Federal Excise Duty(FED) and Customs Duty.The Inland Revenues include Direct taxes,sales tax and FED.The Direct Taxes mainly comprise of Income Tax. The following table shows the Budget Estimates for FY 2023-24,Revised Budget Estimates FY 2023-24 and Budget Estimates for FY 2024-25.
TABLE 3 ESTIMATES OF FBR TAXES
(Rs. In Million)
| Object Code | Description | 2023-24 Budget | 2023-24 Revised | 2024-25 Budget |
|---|---|---|---|---|
| B01 | Direct Taxes | 4,255,000.000 | 3,721,000.000 | 5,512,000.000 |
| B023 | Sales Tax | 3,411,000.000 | 3,607,000.000 | 4,919,000.000 |
| B024-25 | Federal Excise | 538,000.000 | 600,000.000 | 948,000.000 |
| B020-22 | Customs Duties | 1,211,000.000 | 1,324,000.000 | 1,591,000.000 |
| Total | 9,415,000.000 | 9,252,000.000 | 12,970,000.000 |
- 3.1.2 Detailed analysis of individual taxes/duties are highlighted below:
3.1.3 DIRECT TAXES
3.1.3.1 The revenue collection of Direct Taxes for July-March 2023-24 stood at Rs.3,265 billion with growth of 41%.The Revised Budget Estimates of Direct Taxes for FY 2023-24 was estimated at Rs.3,721.0 billion. The Budget Estimates for FY 2024-25 has been estimated at Rs.5,512.0 billion.
3.1.3.2 Along with Income Tax , Workerss Welfare Fund (WWF) and Workers Profit Participation Fund (WPPF) are also collected by field formation of Inland Revenue.The Budget estimate for receipts of WWF and WPPF for 2024-25 have been estimated at Rs.16.6 billion and Rs.25.6 billion, respectively. while for Capital Value Tax (CVT) is Rs. 15.7 billion.
3.1.3.3 The Budget Estimates FY 2023-24, Revised Budget Estimates FY 2023-24 and Budget Estimates for 2024-25, on account of Direct Taxes are tabulated hereunder in Table 4:
TABLE 4
DIRECT TAXES
(Rs. In Million)
| Object Code | Description | 2023-24 Budget | 2023-24 Revised | 2024-25 Budget |
|---|---|---|---|---|
| B011 | Income Tax | 4,203,531.000 | 3,681,888.000 | 5,454,062.000 |
| B017-18 | Capital Value Tax (CVT) | 925.000 | 10,573.000 | 15,662.000 |
| B01501 | Ordinary Collection (WWF) | 15,666.000 | 11,231.000 | 16,637.000 |
| B01502 | Contribution under Companies Profit (WPPF) | 34,878.000 | 17,308.000 | 25,639.000 |
| Total | 4,255,000.000 | 3,721,000.000 | 5,512,000.000 |
3.1.4 Sales Tax
- 3.1.4.1 The revenue collection of Sales Tax for July-March FY 2023-24 stood at Rs.2,237.1 billion as against Rs.1,901.1 billion in the corresponding period of the last financial year showing an increase of 17.7%. The Revised Budget Estimates for FY 2023-24 are estimated at Rs.3,607.0 billion.The Budget Estimates for FY 2024-25 have been estimated at Rs.4,919.0 billion.
TABLE 5
SALES TAX
(Rs. In Million)
| Object Code | Description | 2023-24 Budget | 2023-24 Revised | 2024-25 Budget |
|---|---|---|---|---|
| B023 | Sales Tax (excluding services) | 3,398,342.000 | 3,592,220.000 | 4,898,844.000 |
| Sales Tax on Services (ICT) | 12,658.000 | 14,780.000 | 20,156.000 | |
| B023 | Total | 3,411,000.000 | 3,607,000.000 | 4,919,000.000 |
3.1.5 Federal Excise Duty
- 3.1.5.1 The revenue collection of FED for July-March FY 2023-24 remained at Rs.401.9 billion as against Rs.244.8 billion in the corresting period of the last financial year showing a growth of 64.2%. The Revised Budget Estimate for FY 2023-24 was projected at Rs.600.0 billion.The Budget Estimates for FY 2024-25 have been estimated at Rs.948.0 billion.
TABLE 6
FEDERAL EXCISE DUTY
(Rs. In Million)
| Object Code | Description | 2023-24 Budget | 2023-24 Revised | 2024-25 Budget |
|---|---|---|---|---|
| B024 | Beverage & Beverage Concentrate | 68,538.000 | 60,926.000 | 96,263.000 |
| Cement | 105,141.000 | 75,620.000 | 119,480.000 | |
| Cigarettes & Tobacco | 213,009.000 | 204,869.000 | 323,693.000 | |
| Natural Gas | 14,295.000 | 7,439.000 | 11,754.000 | |
| POL products | 4,112.000 | 3,059.000 | 4,833.000 | |
| Imported Goods | 7,526.000 | 3,290.000 | 5,198.000 | |
| Total Services | 71,872.000 | 62,606.000 | 98,918.000 | |
| Sub-Total | 484,493.000 | 417,809.000 | 660,139.000 | |
| Other Items | 53,507.000 | 182,191.000 | 287,861.000 | |
| B024 | Gross Total | 538,000.000 | 600,000.000 | 948,000.000 |
3.1.6 Customs Duty
3.1.6.1 The revenue collection of Customs Duty for July-March FY 2023-24,stood at Rs.807.8 billion showing an increase of 15.2% as compared to the corresponding period of FY 2022-23.The Revised Budget Estimate for FY 2023-24 was projected at Rs.1,324.0 billion.The Budget Estimates for FY 2024-25 has been estimated at Rs.1,591.0 billion.
3.1.6.2 A summary of Customs Duty target including the projection of Collection from major revenue spinners during the FY 2023-24 and FY 2024-25 is given at Table 7
TABLE 7
CUSTOMS DUTIES REVENUE
| Object Code | Description | 2023-24 Budget | 2023-24 Revised | (Rs. In Million) 2024-25 Budget |
|---|---|---|---|---|
| B020-22 | Vehicles (Non-Railway) | 124,193.000 | 144,580.000 | 173,737.000 |
| POL Products | 356,161.000 | 385,484.000 | 463,221.000 | |
| Iron & Steel | 70,623.000 | 80,380.000 | 96,590.000 | |
| Machinery Mechanical Appliances | 46,742.000 | 57,823.000 | 69,483.000 | |
| Electrical machinery | 48,240.000 | 62,963.000 | 75,660.000 | |
| Edible Oil | 63,331.000 | 53,109.000 | 63,819.000 | |
| Plastic Resins etc | 45,170.000 | 51,711.000 | 62,139.000 | |
| Articles of Iron and Steel | 21,785.000 | 20,360.000 | 24,466.000 | |
| Paper and Paperboard | 27,172.000 | 31,528.000 | 37,886.000 | |
| Textile Materials | 14,980.000 | 24,592.000 | 29,551.000 | |
| Tea & Cofee | 28,179.000 | 36,437.000 | 43,785.000 | |
| Organic Chemicals | 9,771.000 | 9,936.000 | 11,939.000 | |
| Dyes and Paints | 12,655.000 | 14,879.000 | 17,879.000 | |
| Export Development Surcharge(EDS) | 14,902.000 | 25,832.000 | 31,042.000 | |
| Misc.Chemical Products | 6,921.000 | 7,589.000 | 9,119.000 | |
| Staple Fibers | 3,294.000 | 3,571.000 | 4,292.000 | |
| Other | 360,582.000 | 350,525.000 | 421,213.000 | |
| B020-22 | Total Gross Collection | 1,254,701.000 | 1,361,299.000 | 1,635,821.000 |
| Refund and Rebates | 43,701.000 | 37,299.000 | 44,821.000 | |
| Net Collection | 1,211,000.000 | 1,324,000.000 | 1,591,000.000 |
CHAPTER 4:
NON TAX REVENUE
4.1 Non-Tax Revenue represents the recurring income earned by the Federal Government from sources other than taxes. The major receipts under this head are "Interest receipts"(received on loans extended by the Federal Government to provinces, Public Sector Enterprises etc), dividends received from public sector entities and profits earned by various regulatory authorities. Various services provided by the government i.e social services, community services, economic services, defence services etc also yield revenue for the government. Broadly, Non-Tax Revenue falls under four major heads i.e Levies and Fees,Income from Property and Enterprise, Receipts from civil administration and other functions and Misc Receipts of the Federal Ministries, Divisions and Departments.Break up of Non-Tax Revenue receipts against ministries/divisions,departments,institutions and authorities is given at page No:
4.2 Summary of Non-Tax Revenue with Budget and Revised Estimates for Fiscal Year 2023-24 and Budget Estimates for Fiscal Year 2024-25 is given below:-
TABLE 8
Summary of Non-Tax Receipts
(Rs. In Million)
| Object Code | Description | 2023-24 Budget | 2023-24 Revised | 2024-25 Budget |
|---|---|---|---|---|
| B03 | Levies and Fees | 29,433.040 | 20,876.920 | 24,809.230 |
| C01 | Income from Property and Enterprise | 398,054.128 | 517,642.060 | 477,116.583 |
| C02 | Receipts from Civil Admn and other functio | 1,168,492.028 | 1,015,704.142 | 2,555,738.412 |
| C03 | Miscellaneous Receipts | 1,367,184.860 | 1,393,626.824 | 1,787,750.706 |
| TOTAL | 2,963,164.056 | 2,947,849.946 | 4,845,414.931 |
4.3 Levies and Fees
- 4.3.1 The major sources of Levies and Fees comprise the receipts of the Islamabad Capital Territory Administration, Mobile Handset Levy and Airport Fee.
4.3.2 Receipts of Islamabad Capital Territory Administration
- 4.3.2.1 There are a number of levies and fee which are collected by the ICT Administration. These receipts are collected under various laws, however the said laws were not revised since lapse of considerable time. Therefore, through Finance Act, 2019, all these laws were revised through a consultative process and in a structured manner.
4.3.3 Mobile Handset Levy
- 4.3.3.1 Mobile Handset Levy was imposed through Finance Act 2018 on import of expensive mobile handsets to support the local industry.
4.3.4 Airport Fee
4.3.4.1 Civil Aviation Authority collects Airport Fee from domestic passengers for various services offered at the airports at rates notified by the Government from time to time. The Airline companies charge Airport Tax at the time of preparation of Air Ticket and deposit the same in the Federal treasury.
4.3.4.2 Budget and Revised Estimates for Fiscal Year 2023-24 and Budget Estimates for 2024-25 on account of Levies and Fees are tabulated here under:-
TABLE 9
Levies and Fees
| Object Code | Description | 2023-24 Budget | 2023-24 Revised | (Rs. In Million) 2024-25 Budget |
|---|---|---|---|---|
| (A) Receipts of Islamabad Capital Territory(ICT) | 19,380.040 | 12,823.920 | 14,756.230 | |
| B013 | Property Tax | 750.000 | 300.000 | 350.000 |
| B014 | Land Revenue (Mutation Fee) | 120.000 | 500.000 | 550.000 |
| B016 | Tax on Profession Trade Callings | 150.000 | 120.000 | 150.000 |
| B02601 to 2628 | Provincial Excise | 300.000 | 500.000 | 550.000 |
| B02701 to 2735 | Stamp Duties | 6,000.000 | 1,500.000 | 2,000.000 |
| B02801 | Motor Vehicles registration fee | 7,500.000 | 6,500.000 | 7,500.000 |
| B02802 | Motor Vehicles Annual Token Fee | 4,000.000 | 2,800.000 | 3,000.000 |
| B02812 | Vehicles Route Permit Fee | 1.500 | 1.500 | 1.800 |
| B03021 | Education Cess | 0.040 | 0.020 | 0.030 |
| B03052 | Tobacco License Fee | 0.500 | 0.400 | 0.400 |
| B03053 | Real Estate/M.V Dealer License Fee | 8.000 | 2.000 | 4.000 |
| B03056 | Tax on Hotels levied under Finance Act 1965 | 550.000 | 600.000 | 650.000 |
| B03087 | (B) Mobile Handset Levy | 10,000.000 | 8,000.000 | 10,000.000 |
| B03064 | (C) Airport Fee | 53.000 | 53.000 | 53.000 |
| Total Levies and Fees (A+B+C) | 29,433.040 | 20,876.920 | 24,809.230 |
4.4 Income from Property and Enterprise
- 4.4.1 Income from Property & Enterprise comprises profits earned by state regulatory authorities, Mark-up receipts on loans extended to provinces, AJK, Public Sector Enterprises, Local bodies, etc and dividend paid on Federal government's investment in the share capital of financial and non financial institutions.Revised Estimates for Fiscal Year 2023-24 and Budget Estimates for FY 2024-25 are given as under:-
TABLE 10 Income from Property and Enterprise
| Object Code | Description | 2023-24 Budget | 2023-24 Revised | (Rs. In Million) 2024-25 Budget |
|---|---|---|---|---|
| C01 | Income from Property & Enterprise | |||
| C010 | Total Surplus of Govt Authorities | 81,428.000 | 34,911.431 | 43,848.300 |
| C012 | Mark Up (PSEs & Others) Total Mark-up (Provinces) | 77,201.128 | 89,736.504 | 96,353.283 |
| C013 | Total Mark Up Local Bodies | 148,140.752 | 139,865.003 | 147,083.797 |
| C014 | Total Mark-up (Financial Institutions) | 558.076 | 558.076 | 537.626 |
| C015 | Total Non-Financial Institutions | 52,371.957 | 54,568.532 | 58,666.790 |
| C016 | Total Government Servants | 659.986 | 471.265 | 532.847 |
| C017 | Total AJK & Others | 9,584.502 | 9,664.968 | 4,651.355 |
| C018 | Total Mark-up Receipts (Others) | 110,020.000 | 170,010.000 | 110,010.000 |
| Total Mark Up (PSEs & Others) | 321,335.273 | 375,137.844 | 321,482.415 | |
| Estimated Shortfall | 203,335.273 | 75,137.844 | 123,482.415 | |
| Net Mark Up (PSEs & Others) | 118,000.000 | 300,000.000 | 198,000.000 | |
| C019 | Total - Dividends | 121,425.000 | 92,994.125 | 138,915.000 |
| C01 | Total Income from Property & Enterprise | 398,054.128 | 517,642.060 | 477,116.583 |
4.4.2 Surplus Profit of PTA and Other Government Authorities
4.4.2.1 Profits earned by the Regulatory Authorities i.e PTA, NEPRA, SECP, PNRA, PEMRA ,OGRA,PQA,DRAP and AOB by way of levy of fees, charges, penalties etc after setting of their authorized expenses is deposited in the Federal Consolidated Fund. Brief introduction of Regulatory Authorities is given as under and related Statistics are given in Table 11.
4.4.2.2 Pakistan Telecommunication Authority (PTA) is mandated to regulate the establishment, operation and maintenance of telecommunication systems and provision of telecommunication services in Pakistan, to dispose off applications for the use of radio-frequency spectrum, to promote and protect the interests of users of telecommunication services in Pakistan, to promote the availability of a wide range of high quality, efficient, cost effective and competitive telecommunication services throughout Pakistan, to promote rapid modernization of telecommunication systems and telecommunication services, to investigate and adjudicate on complaints and other claims made against licensees arising out of alleged contraventions of the provisions of the Act, the rules made and licenses issued there under and take action accordingly. PTA receives fees for issuance and renewal of various telecom licenses. It also imposes fines and penalties for violations.
4.4.2.3 National Electric Power Regulatory Authority (NEPRA) is mandated to develop and pursue a regulatory framework, which ensures the provision of safe, reliable, efficient and affordable electric power to the electricity consumers of Pakistan.It facilitate the transition from a protected monopoly service structure to a competitive environment and maintaining a balance between the interests of the consumers and service providers in unison with the broad economic and social policy objectives of the Government of Pakistan. In order to ensure effective regulatory functions, NEPRA charges different fees at rates notified from time to time for Application & Modification Generation License Fee, Application & Modification Transmission License Fee, Application& Modification Distribution License Fee, Application for the Approval of Competitive Bidding. Besides, NEPRA upfront tariff is also levied like Fees Pertaining to Tariff Standards and Procedures Regulations 2002 i.e Generation Licenses, Transmission Licenses, Distribution Licenses, Consumers, etc.
4.4.2.4 Pakistan Nuclear Regulatory Authority (PNRA) is entrusted with the responsibility to control, regulate and supervise all matters related to nuclear safety and radiation protection in Pakistan. It charges Licensing Fee as approved from time to time from nuclear facilities, radiotherapy and nuclear cardiology centres etc.
4.4.2.5 Pakistan Electronic Media Regulatory Authority (PEMRA) is required to improve the standards of information, education and entertainment, to facilitate the devolution of responsibility and power to the grass roots by improving the access of the people to mass media at the local and community level and ensure accountability, transparency and good governance by optimization the free flow of information. PEMRA charges Licensing Fee on prescribed rates for FM Radio, Satellite T.V, MMDS, IPTV, Cable TV, DTH, Landing Rights, Temporary Uplinking and Mobile TV.
4.4.2.6 Oil and Gas Regulatory Authority (OGRA) has been set up under the Oil and Gas Regulatory Authority Ordinance dated 28th March 2002 to foster competition, increase private investment and ownership in the midstream and downstream petroleum industry, protect the public interest while respecting individual rights and provide effective and efficient regulations. In order to implement regulatory framework, OGRA issues Licences to oil marketing companies, gas distribution networks, fertilizer manufacturing plant etc and charge fees for the services. It also carries out inspections of oil and gas distribution networks and imposes penalties.
4.4.2.7 Drug Regulatory Authority of Pakistan(DRAP) has been established under the DRAP Act 2012 with a mandate to provide effective coordination and enforcement of the Drug Act,1976 and to bring harmony in inter provincial trade and commerce of theraptic goods.The regulatory functions of DRAP include registration and marketing,authorization,inspection,laboratory testing,clinical trials etc and fee is charged against theses services.
4.4.2.8 Audit Oversight Board(AOB) is an organization formed under Part IXC of securities and Exchange Commission of Pakistan Act,1997.AOB was established in Pakistan to provide oversight to ensure audit quality of Public Interest Companies(PICs).AOB imposes penalities on Audit firms who fail to comply with requirements of SECP Act,1997.
TABLE 11
Surplus of Govt Authorities
(Rs. In Million)
| Object Code | Description | 2023-24 Budget | 2023-24 Revised | 2024-25 Budget | |
|---|---|---|---|---|---|
| Surplus of Govt Authorities | |||||
| A | Pakistan Telecommunication Authority | 74,225.000 | 33,743.451 | 33,812.000 | |
| C01008 | PTA (4G/5G) | 72,597.000 | 30,941.000 | 32,612.000 | |
| C01012 | PTA Surplus | 1,628.000 | 2,802.451 | 1,200.000 | |
| B | Surplus +Profit | 7,203.000 | 1,167.980 | 10,036.300 | |
| C01012 | NEPRA (Surplus) | 300.000 | 580.000 | 1,000.000 | |
| C01012 | SECP (Surplus) | 400.000 | 72.880 | 70.000 | |
| C01012 | PNRA (Fines) | 3.000 | 1.800 | 2.000 | |
| C01012 | PEMRA (Surplus) | 150.000 | 5.000 | 6.000 | |
| C01012 | OGRA (Surplus+Fines) | 600.000 | 500.000 | 1,000.000 | |
| C01012 | Port Qasim Authority (Surplus+Fines) | 2,000.000 | - | 5,000.000 | |
| C01012 | Drug Regulatory Authority of Pakistan | 1,500.000 | - | 1,500.000 | |
| C01012 | Public Private Partnership Authority | 100.000 | - | 200.000 | |
| C01012 | Pakistan Standard Quality Control Authority | 1,000.000 | - | 1,100.000 | |
| C01012 | Pakistan Engineering Council | 1,150.000 | - | 150.000 | |
| C01012 | Audit Oversight Board | - | 8.300 | 8.300 | |
| C010 | Total Surplus of Govt Authorities | 81,428.000 | 34,911.431 | 43,848.300 |
4.4.3 Mark Up Receipts
4.4.3.1 Federal Government advances loans to Provinces, Government of Azad Jammu & Kashmir, Public Sector Enterprises, Local Bodies and others to assist them in carrying out their development programmes and social initiatives. These loans and advances are of two types, namely, Cash Development Loans, and Foreign Re-lent Loans. The former is advanced by the Federal Government out of its own resources whereas the latter is obtained from froeign lenders.
4.4.3.2 Mark up accrued on the loans granted by the Federal Government to provincial governments, local bodies, financial institutions, non-financial institutions, commercial departments and government servants and foreign loans is reflected in this section. The mark up is chargeable in accordance with the terms and conditions of each loan agreement.
4.4.3.3 Unless specified otherwise, every loan other than foreign loan advanced by the Federal Government to the provincial governments is repayable over a period of 25 years. Moratorium of 5 years is allowed on recovery of principal. Simple mark up is realized at a rate yearly determined by the Finance Division, as per actual borrowing cost of the Federal Government.
4.4.3.4 Federal Government also advances loans to the Government servants for house building and for the purchase of transport etc. These advances are governed by the rules as specified by Finance Division from time to time.
4.4.3.5 Detail of Statistic of Mark-up is given in Tables 12-19
TABLE 12 Mark Up Receipts (Provinces)
| Object Code | Description | 2023-24 Budget | 2023-24 Revised | (Rs. In Million) 2024-25 Budget |
|---|---|---|---|---|
| Punjab | 40,540.997 | 46,703.741 | 47,185.455 | |
| C01201 | Mark-up Cash Loans | 270.861 | 270.861 | 164.151 |
| C01205 | Mark-up Foreign Loans | 40,270.136 | 46,432.880 | 47,021.304 |
| Sindh | 22,761.445 | 27,648.553 | 28,240.268 | |
| C01202 | Mark-up Cash Loans | 3,975.384 | 3,975.384 | 2,228.994 |
| C01206 | Mark-up Foreign Loans | 18,786.061 | 23,673.169 | 26,011.274 |
| Khyber Pakhtunkhwa | 12,900.604 | 14,010.478 | 18,242.826 | |
| C01203 | Mark-up Cash Loans | - | - | - |
| C01207 | Mark-up Foreign Loans | 12,900.604 | 14,010.478 | 18,242.826 |
| Balochistan | 998.082 | 1,373.732 | 2,684.734 | |
| C01204 | Mark-up Cash Loans | 164.366 | 164.366 | 1,263.602 |
| C01208 | Mark-upForeign Loans | 833.716 | 1,209.366 | 1,421.132 |
| C012 | Total Mark-up (Provinces) | 77,201.128 | 89,736.504 | 96,353.283 |
Loan-Wise Break Up
| Object Code | Description | 2023-24 Budget | 2023-24 Revised | (Rs. In Million) 2024-25 Budget |
|---|---|---|---|---|
| Mark Up- Cash Loans | 4,410.611 | 4,410.611 | 3,656.747 | |
| C01201 | Punjab | 270.861 | 270.861 | 164.151 |
| C01202 | Sindh | 3,975.384 | 3,975.384 | 2,228.994 |
| C01203 | Khyber Pakhtukhwa | - | - | - |
| C01204 | Balochistan | 164.366 | 164.366 | 1,263.602 |
| Mark Up- Foreign Loans | 72,790.517 | 85,325.893 | 92,696.536 | |
| C01205 | Punjab | 40,270.136 | 46,432.880 | 47,021.304 |
| C01206 | Sindh | 18,786.061 | 23,673.169 | 26,011.274 |
| C01207 | Khyber Pakhtoonkhwa | 12,900.604 | 14,010.478 | 18,242.826 |
| C01208 | Balochistan | 833.716 | 1,209.366 | 1,421.132 |
| C012 | Total Mark-up (Provinces) | 77,201.128 | 89,736.504 | 96,353.283 |
TABLE 13
Mark Up Receipts (Local Bodies)
(Rs. In Million)
| Object | Description | 2023-24 | 2023-24 | 2024-25 |
|---|---|---|---|---|
| Code | Budget | Revised | Budget | |
| Mark Up- Cash Loans (A) Mark Up (Local Bodies) | 83,557.880 | 75,468.797 | 86,705.528 | |
| C01399 | P.B.C. | 173.250 | 181.567 | 173.253 |
| C01399 | NHA | 60,805.700 | 49,467.970 | 60,805.695 |
| C01399 | PIA | 11,468.400 | 12,159.768 | 12,159.768 |
| C01399 | CDA | 322.550 | 332.327 | 322.553 |
| C01399 | Saindak Metal Ltd | - | 2,537.484 | 2,456.284 |
| C01399 | Pakistan Machine Tool Factory | 51.500 | 51.500 | 51.500 |
| C01399 | State Engineering Corporation | 22.440 | 22.695 | 22.442 |
| C01399 | Heavy Mechanical Complex Taxila | 33.480 | 34.363 | 33.480 |
| C01399 | Heavy Electric Company | 10.300 | 14.037 | 10.296 |
| C01399 | Lahore Garment City Lahore | 52.140 | 54.544 | 52.141 |
| C01399 | Pakistan Engineering Company | 216.960 | 184.443 | 216.956 |
| C01399 | Printing Corporation of Pakistan | 47.130 | 60.085 | 47.134 |
| C01399 | Pakistan Steel Mil | 10,354.030 | 10,368.014 | 10,354.026 |
| Mark Up- Foreign Loans (B) | 64,582.872 | 64,396.206 | 60,378.269 | |
| C01399 | GIK Institute | 0.658 | 0.654 | 0.547 |
| C01311 | Karachi Port Trust | 1,872.362 | 1,840.082 | 1,779.529 |
| C01324 | P.A.E.C (Chashma Nuclear Power Plant) | 9,101.029 | 8,918.900 | 7,701.379 |
| C01399 | S.K.M.T | 1.042 | 1.035 | 0.818 |
| C01330 | NHA | 50,683.657 | 50,711.410 | 48,193.341 |
| C01399 | PPAF | 43.545 | 43.545 | 34.616 |
| C01399 | NEPRA | 1.846 | 1.846 | 1.771 |
| C01399 | TEVTA | 11.388 | 11.389 | 7.884 |
| C01517 | OGRA | 2.106 | 2.106 | 2.021 |
| C01322 | SSGC | 0.955 | 0.955 | 0.880 |
| C01399 | Gwadar Port Authority | 688.752 | 688.752 | 688.752 |
| C01399 | SUPARCO | 1,939.368 | 1,939.368 | 1,751.560 |
| C01399 | Special Communication Organization | 236.164 | 236.164 | 215.171 |
| C013 | Total Mark Up Local Bodies(A+B) | 148,140.752 | 139,865.003 | 147,083.797 |
TABLE 14
Mark Up Receipts (Financial Institutions)
(Rs. In Million)
| Object Code | Description | 2023-24 Budget | 2023-24 Revised | 2024-25 Budget |
|---|---|---|---|---|
| Mark up Foreign Loans | ||||
| C01401 | IDBP | 1.621 | 1.621 | - |
| C01411 | Pakistan Mortage Refinance Co Ltd (PMRC) | 556.455 | 556.455 | 537.626 |
| C014 | Total Mark-up (Financial Institutions) | 558.076 | 558.076 | 537.626 |
TABLE 15 Mark Up Receipts (Non-Financial Institutions)
| Object | Description | 2023-24 | 2023-24 | (Rs. In Million) 2024-25 |
|---|---|---|---|---|
| Code | Budget | Revised | Budget | |
| (I) Power Sector | 52,201.277 | 54,397.979 | 58,537.632 | |
| Mark-up Cash Loans (A) | 15,459.040 | 17,935.677 | 18,905.100 | |
| C01501 | WAPDA (water wing) | 1,039.740 | 530.748 | 523.708 |
| C01502 | WAPDA (power wing) | 8,357.500 | 8,357.500 | 8,098.953 |
| C01599 | TESCO | 6.010 | 6.010 | 3.108 |
| C0150A | QESCO | 1,749.430 | 2,190.403 | 2,475.959 |
| C01599 | MEPCO | 90.340 | 90.340 | 87.386 |
| C0150B | GENCO-I | 244.360 | 1,837.354 | 2,466.925 |
| C0150B | GENCO-II | 891.040 | 891.040 | 857.005 |
| C0150B | GENCO-IIII | 186.220 | 186.220 | 172.163 |
| C0150B | GENCO-IV | 56.200 | 77.530 | 77.331 |
| C0150C | NTDC | 351.980 | 1,080.250 | 1,481.270 |
| C01599 | NJHP | 2,122.930 | 2,122.930 | 2,051.886 |
| C01730 | PESCO | 363.290 | 565.352 | 609.406 |
| Mark up-Foreign Loans (B) | 36,742.237 | 36,462.302 | 39,632.532 | |
| C01517 | WAPDA (Power Wing) | 9,492.839 | 9,511.209 | 10,887.644 |
| C01599 | Jamshoro Power Company Ltd | 9,851.784 | 10,270.000 | 10,616.431 |
| C01599 | LESCO | 262.029 | 264.312 | 229.425 |
| C01599 | NTDC | 7,716.223 | 6,770.235 | 9,567.433 |
| C01599 | IESCO | 357.063 | 584.590 | 533.893 |
| C01599 | HESCO | 288.590 | 288.590 | 243.422 |
| C01599 | PESCO | 292.553 | 292.210 | 266.742 |
| C01599 | QESCO | 569.938 | 569.938 | 523.274 |
| C01599 | GEPCO | 454.957 | 454.957 | 414.350 |
| C01599 | FESCO | 268.536 | 268.536 | 244.216 |
| C01599 | MEPCO | 464.050 | 464.050 | 399.116 |
| C01599 | PEPCO | 48.758 | 48.758 | 45.931 |
| C01599 | NJHP | 6,674.917 | 6,674.917 | 5,660.655 contd… |
(Rs. In Million)
| Object Code | Description | 2023-24 Budget | 2023-24 Revised | 2024-25 Budget |
|---|---|---|---|---|
| (II) Autonomous Bodies/Corporations | 170.680 | 170.553 | 129.158 | |
| Mark up Foreign Loans | 170.680 | 170.553 | 129.158 | |
| C01527 | Pakistan Railways | 169.349 | 169.222 | 128.891 |
| C01599 | Korangi Fish Harbour Authority | 1.331 | 1.331 | 0.267 |
| C015 | Total Non-Financial Institutions (I+II) | 52,371.957 | 54,568.532 | 58,666.790 |
TABLE 16 Mark Up Receipts (Government Servants)
| Object Code | Description | 2023-24 Budget | 2023-24 Revised | (Rs. In Million) 2024-25 Budget |
|---|---|---|---|---|
| C016 | Government Servants | |||
| C01605 | Cantt/Garrison Educational Institutions | 3.200 | 4.512 | 4.737 |
| C01605 | Office of the AGPR, Isb | 209.560 | 233.030 | 256.333 |
| C01605 | AGPR sub-office, Lahore | 55.140 | 70.880 | 81.500 |
| C01605 | AGPR sub-office, Karachi | 364.227 | 68.996 | 75.896 |
| C01605 | AGPR sub-office, Peshawar | 4.873 | 55.696 | 58.481 |
| C01605 | AGPR sub-office, Quetta | 2.948 | 5.198 | 5.458 |
| C01605 | AGPR sub-office, Gilgit | 11.181 | 14.719 | 15.308 |
| C01605 | Defence | - | - | 18.080 |
| C01605 | Military Accountant General, Rawalpindi | - | 4.298 | 4.298 |
| C01605 | Pakistan Post Office Department | - | 6.643 | 5.979 |
| C01605 | Pak PWD | 1.023 | 1.114 | 1.225 |
| C01605 | Pakistan Mint | 0.744 | 0.220 | 0.465 |
| C01605 | CAO (Ministry of Foreign Affairs) | 2.030 | 1.307 | 1.446 |
| C01605 | Central Dte of National Savings | 4.806 | 4.378 | 3.350 |
| C01605 | Geological Survey of Pakistan | - | - | - |
| C01605 | National Tariff Commission | 0.254 | 0.274 | 0.291 |
| C016 | Total Government Servants | 659.986 | 471.265 | 532.847 |
TABLE 17 Mark Up Receipts (AJK & Others)
(Rs. In Million)
| Object Code | Description | 2023-24 Budget | 2023-24 Revised | 2024-25 Budget |
|---|---|---|---|---|
| Ways & Means Advances to Provinces,AJK/ Special Areas Mark up - Cash Loans (A) | 7,722.579 - | 7,623.422 - | 2,701.707 - | |
| C01701 | Government of AJ&K | 7,721.357 | 7,623.422 | 2,701.707 |
| C01730 | PNRA | 1.222 | - | - |
| Mark up - Foreign Loans (B) | 1,861.923 | 2,041.546 | 1,949.648 | |
| C01702 | Government of AJ&K | 1,487.997 | 1,669.981 | 1,643.698 |
| C01709 | Government of GB | 110.632 | 112.811 | 128.342 |
| C01799 | Guarantee Fee on Foreign Loans (EAD) | 263.294 | 258.754 | 177.608 |
| C017 | Total AJK & Others (A+B) | 9,584.502 | 9,664.968 | 4,651.355 |
TABLE 18 Mark Up Receipts(Others)
(Rs. In Million)
| Object Code | Description | 2023-24 Budget | 2023-24 Revised | 2024-25 Budget |
|---|---|---|---|---|
| Mark up - Cash Loans | ||||
| C01801 | Pakistan Post Office Department | 20.000 | 10.000 | 10.000 |
| C01823 | Mark up (others) | 110,000.000 | 170,000.000 | 110,000.000 |
| C018 | Total Mark-up Receipts (Others) | 110,020.000 | 170,010.000 | 110,010.000 |
TABLE 19 Summary of Mark Up (Provinces,PSEs & Others)
| Object Code | Description | 2023-24 Budget | 2023-24 Revised | (Rs. In Million) 2024-25 Budget |
|---|---|---|---|---|
| Total Mark up Cash Loans (PSEs & Others) | 217,419.485 | 271,509.161 | 218,855.182 | |
| Total Mark up Foreign Loans (PSEs & Others) | 103,915.788 | 103,628.683 | 102,627.233 | |
| C012 | Total Mark-up (Provinces) | 77,201.128 | 89,736.504 | 96,353.283 |
| C013 | Total - Local Bodies | 148,140.752 | 139,865.003 | 147,083.797 |
| C014 | Total Mark-up(Financial Institutions) | 558.076 | 558.076 | 537.626 |
| C015 | Total Non-Financial Institutions | 52,371.957 | 54,568.532 | 58,666.790 |
| C016 | Total Government Servants | 659.986 | 471.265 | 532.847 |
| C017 | Total AJK & Others (A+B+C) | 9,584.502 | 9,664.968 | 4,651.355 |
| C018 | Total Mark-up Receipts (Others) | 110,020.000 | 170,010.000 | 110,010.000 |
| Total Mark up (PSEs & Others) | 321,335.273 | 375,137.844 | 321,482.415 | |
| Estimated Shortfall | 203,335.273 | 75,137.844 | 123,482.415 | |
| Net Total (PSEs & Others) | 118,000.000 | 300,000.000 | 198,000.000 | |
| C012-018 | Grand Total (Mark-up) | 195,201.128 | 389,736.504 | 294,353.283 |
4.4.4 Dividend on Government Investments
4.4.4.1 Dividends represent return on Federal Government's investment in the share capital of financial and non financial institutions. The receipt of dividend varies from year to year depending upon profits earned each year by these bodies and declaration of dividends on share capital.
4.4.4.2 The details of the estimates are given in table below:
TABLE 20
DIVIDEND
| Object Code | Description | 2023-24 Budget | 2023-24 Revised | (Rs. In Million) 2024-25 Budget |
|---|---|---|---|---|
| C01901 | Financial Institutions (A) | 2,100.000 | 1,209.125 | 1,450.000 |
| C01901 | National Investment Trust | 300.000 | 250.000 | 250.000 |
| C01901 | NBP | 100.000 | 45.000 | 50.000 |
| C01901 | Pak Oman Investment Co | 200.000 | 169.125 | 200.000 |
| C01901 | Pak Brunie Investment | 300.000 | 150.000 | 300.000 |
| C01901 | Pak Iran Joint Investment | 200.000 | 225.000 | 250.000 |
| C01901 | Pak-China Investment Co | 100.000 | 100.000 | 100.000 |
| C01901 | Pak Libya Investment Co | 100.000 | - | - |
| C0901 | Exim Bank | 100.000 | - | - |
| C01901 | Pakistan Development Fund Ltd | 500.000 | - | - |
| C01901 | Pakistan Mortagage Refinance Co. Ltd | 200.000 | 270.000 | 300.000 |
| C01902 | Non-Financial Institutions (B) | 119,325.000 | 91,785.000 | 137,465.000 |
| C01902 | Pakistan Petroleum Limited* | 14,000.000 | 7,400.000 | 18,000.000 |
| C01902 | Mari Gas Company Limited | 4,400.000 | 4,200.000 | 4,500.000 |
| C01902 | Pakistan State Oil | 2,500.000 | 1,200.000 | 1,500.000 |
| C01902 | Pak Arab Refinery | 18,000.000 | 29,970.000 | 30,000.000 |
| C01902 | SNGPL | 2,000.000 | 1,000.000 | 2,000.000 |
| C01902 | GHPL | 8,000.000 | 8,000.000 | 9,000.000 |
| C01902 | OGDCL* | 61,000.000 | 30,000.000 | 62,000.000 |
| C01902 | PMDC | 300.000 | 300.000 | 400.000 |
| C01902 | SLIC | 2,000.000 | 2,000.000 | 2,200.000 |
| C01902 | NIC | 700.000 | 1,900.000 | 800.000 |
| C01902 | Pak Re-Insurance Corporation | 700.000 | 700.000 | 1,000.000 |
| C01902 | Fauji Fertilizer Co.Ltd | 100.000 | 100.000 | 120.000 |
| C01902 | Pakistan Expo Centre Pvt Ltd | 100.000 | - | - |
| C01902 | National Telecommunication Corporation | 45.000 | - | - |
| C01902 | Pakistan Services Ltd | 6.000 | 6.000 | 6.000 |
| C01902 | PIDC | 85.000 | 85.000 | 100.000 |
| C01902 | National Shipping Corp | 2,000.000 | 1,735.000 | 2,000.000 |
| C01902 | NESPAK | 80.000 | 80.000 | 80.000 |
| C01902 | PTCL | 2,000.000 | 2,000.000 | 2,000.000 |
| C01902 | NFC | 200.000 | 200.000 | 250.000 |
| C01902 | NTDC | 600.000 | 500.000 | 800.000 |
| C01902 | Trading Corporation of Pakistan | 300.000 | 300.000 | 500.000 |
| C01902 | Tourism Promotion Services | 3.000 | 3.000 | 3.000 |
| C01902 | PERAC | 6.000 | 6.000 | 6.000 |
| C019 | Total - Dividends (A+B) | 121,425.000 | 92,994.125 | 138,915.000 |
*** Including BESOS**
4.5 Receipts from Civil Administration and Other Functions 4.5.1 These receipts comprise of General Administration Receipts,Defence Services Receipts,Law and Order Receipts,Community Services Receipts and Social Services Receipts.Revised Estimates 2023-24 and Budget Estimates 2024-25 given below.
TABLE 21
Receipts from Civil Administration and Other Functions
| Description | 2023-24 Budget | 2023-24 Revised | (Rs. In Million) 2024-25 Budget | |
|---|---|---|---|---|
| C02 | Receipts from Civil Administration and Other Functions | |||
| C021 | Total Receipt from Civil Adminstration | 300.000 | 1,202.428 | 500.728 |
| C022 | Total General Admn. Receipts - Fiscal Admn | 1,114,308.355 | 972,791.035 | 2,500,808.130 |
| C023 | Total Economic Regulations | 6,000.000 | 2,780.940 | 3,534.460 |
| C024 | Total General Admn. Statistics | 4.900 | 1.850 | 2.600 |
| C025 | Total Defence Services Effective | 41,255.754 | 31,189.228 | 42,427.073 |
| C026 | Total Law and Order Receipts | 2,016.295 | 2,123.829 | 1,954.255 |
| C027 | Total Community Services Receipts | 2,629.419 | 3,892.250 | 4,586.230 |
| C028 | Total Social Services | 477.305 | 422.582 | 424.936 |
| C029 | Total Social Services Miscelaneous | 1,500.000 | 1,300.000 | 1,500.000 |
| C02 | Total Receipts from Civil Administration and Other Functions | 1,168,492.028 | 1,015,704.142 | 2,555,738.412 |
4.5.2 General Administration Receipts
4.5.3 Organs of State
- 4.5.3.1 Theses receipts are realized on account of fees received from the candidates appearing in various competitive examinations conducted by Federal Public Service Commission (FPSC) and receipts of Election Commision of Pakistan under Elections Act, 2017.Estimates of receipts on this account are given below:-
TABLE 22 Receipt from Civil Adminstration- Organs of State
(Rs. In Million)
| Object Code | Description | 2023-24 Budget | 2023-24 Revised | 2024-25 Budget |
|---|---|---|---|---|
| Receipt from Civil Adminstration | ||||
| C021 | Organs of State | |||
| C02101 | Organs of State - Examination Fee realized by Federal Public Service | 300.000 | 200.000 | 200.000 |
| C02166 | Receipts of Election Commiossion of Pakistan under Election Act,2017(ECP) | - | 1,002.428 | 300.728 |
| C021 | Total Receipt from Civil Adminstration | 300.000 | 1,202.428 | 500.728 |
4.5.4 Fiscal Administration
4.5.4.1 Audit Fees - The department of the Auditor General of Pakistan charges fees from autonomous bodies/ corporations, etc, which do not fall within its normal audit jurisdiction, for auditing their accounts. This fee is deposited in the government account.
4.5.4.2 State Bank of Pakistan Receipts- The surplus profit of the State Bank of Pakistan,after making usual provision for reserve funds is transferred to the Federal Government in the light of Section 42 SBP (Amendment) Act,2022. The State Bank also pays dividend on the share capital of the Federal Government.The value of the coins that are minted and put in circulation in one year is also deposited by the State Bank in Government Account.
4.5.4.3 Pakistan Mint Receipts - The Pakistan Mint's receipts are mainly from the disposal of dross & scrap and from minting of medals for defence services, sports and academic institutions etc.
4.5.4.4 Pension and Gratuity Contribution - These receipts pertain to pension and gratuity contributions by the borrowing departments in respect of officials serving on deputation basis with them.The estimates of receipts from fiscal administration are given below:
TABLE 23 General Administration Receipt - Fiscal Adminstration
| Object Code | Description | 2023-24 Budget | 2023-24 Revised | (Rs. In Million) 2024-25 Budget |
|---|---|---|---|---|
| General Administration. Receipts | ||||
| C022 | Fiscal Administration - Audit (A) | 1,308.355 | 608.492 | 808.130 |
| C02204 | Receipts of AGP office (Audit Other) | 0.205 | 0.370 | 0.010 |
| C02206 | Audit Other (AGP) | 0.150 | 0.122 | 0.120 |
| C022 | Fiscal Administration - Currency (B) | 1,113,000.000 | 972,182.543 | 2,500,000.000 |
| C02211 | State Bank of Pakistan Profit | 1,113,000.000 | 972,182.543 | 2,500,000.000 |
| C022 | Fiscal Administration - Mint | |||
| C02233 | Pakistan Mint (Assay Account) | 100.000 | 100.000 | 100.000 |
| C022 | Fiscal Administration in Aid of Superannuation | |||
| C02241 | Contribution of Pension (CGA) | 8.000 | 8.000 | 8.000 |
| C02241 | Contribution of Pension and gratuities (AGPR) | 1,200.000 | 500.000 | 700.000 |
| C022 | Total General Administration. Receipts(A+B) | 1,114,308.355 | 972,791.035 | 2,500,808.130 |
4.5.5 Economic Regulations
4.5.5.1 The receipts on this account largely comprise insurance fees realized under Insurance Ordinance,2000. The estimates are given below:
TABLE 24
General Administration Receipt - Economic Regulations
(Rs. In Million)
| Object Code | Description | 2023-24 Budget | 2023-24 Revised | 2024-25 Budget |
|---|---|---|---|---|
| Economic Regulations | ||||
| C02301 | Trade Mark Reg Fee & Other Misc Receipts | 200.000 | 800.000 | 600.000 |
| C02302 | Fees realized under Insurance Act 1938/ (SECP) | 5,000.000 | 1,580.940 | 2,534.460 |
| C02308 | Receipts under Anti Duping Duties Ordinance,2000 (Commerce Division) | 800.000 | 400.000 | 400.000 |
| C023 | Total Economic Regulations | 6,000.000 | 2,780.940 | 3,534.460 |
TABLE 25
General Administration Receipt Economic Statistics
(Rs. In Million)
| Object Code | Description | 2023-24 Budget | 2023-24 Revised | 2024-25 Budget |
|---|---|---|---|---|
| General Administration. Statistics | ||||
| C02401 | Sale of Census Publication (Planning) | 4.000 | 1.050 | 1.700 |
| C02470 | Sale of data Misc. Receipts (Others) (Planning) | 0.900 | 0.800 | 0.900 |
| C024 | Total General Administration. Statistics | 4.900 | 1.850 | 2.600 |
| C021-24 | Grand Total Gen Admn (Excl SBP Profit) | 7,613.255 | 4,593.710 | 4,845.918 |
4.5.6 Defence Services Receipts
4.5.6.1 These receipts are realized mainly on account of dues from civil agencies, sale & auction of obsolete stores and charges realized on account of use of army aviation facilities, hospital stoppages roll and receipt of Govt. share out of the fees paid by civil patients treated in Military Hospitals etc.
4.5.6.2 The estimates of defence receipts are given below :-
TABLE 26
Defence Services Receipts
(Rs. In Million)
| Object Code | Description | 2023-24 Budget | 2023-24 Revised | 2024-25 Budget |
|---|---|---|---|---|
| Defence Services Effective | ||||
| C02520 | Effective (MOD+Defence Production Div) | 39,572.604 | 29,003.047 | 39,803.656 |
| C02520 | Hospital Stoppage (Defence Div) | 1,683.150 | 2,186.181 | 2,623.417 |
| C025 | Total Defence Services Effective | 41,255.754 | 31,189.228 | 42,427.073 |
4.5.7 Law and Order Receipts
- 4.5.7.1 These receipts represent the proceeds from fines imposed by Insurance Appellate Tribunals, Federal Service Tribunals, Income Tax Tribunals, Drug Courts and Special Judges under the administrative control of Law and Justice Division. These also include fines, fees and recoveries of the Supreme Court of Pakistan, Civil Armed Forces and frontier watch & ward. The fees realized on account of issuance and renewal of arms licenses by the Ministry of Interior are also reflected under this classification.The estimates of receipts from law and order are given as under;
TABLE 27
Law and Order Receipts
(Rs. In Million)
| Object Code | Description | 2023-24 Budget | 2023-24 Revised | 2024-25 Budget |
|---|---|---|---|---|
| Law and Order Receipts | ||||
| C02604 | General Fees,Fines & Forfeitures (Justice Law Courts) | 250.000 | 170.000 | 200.000 |
| C02604 | General Fees,Fines & Forfeitures (Federal Shariyat Court) | 0.010 | 0.010 | 0.015 |
| C02613 | Others (FST) | 1.000 | 0.700 | 0.700 |
| C02615 | Medical Tribunal Fee (Medical Tribunal Islamabad) Frontier Watch and Ward | 0.010 | 3.200 | 1.440 |
| C02621 | Frontier Constabulary & Militia Receipts (MOI) | 227.000 | 235.000 | 240.000 |
| C02624 | Recoveries of overpayments (CAF) | 165.440 | 131.434 | 101.500 |
| C02625 | Others (ICT) | 6.535 | 3.760 | 5.600 |
| C02635 | Receipts under Arms Act (MOI) | 300.000 | 662.700 | 420.000 |
| C02637 | Receipts of Motor Driving Licenses (ICT) | 500.000 | 294.025 | 300.000 |
| C02637 | Motor Driving License (NHMP) | 28.000 | 32.000 | 33.000 |
| C02638 | Traffic Fines (ICT) | 500.000 | 550.000 | 600.000 |
| C02641 | Collection of Payment for S/Rendered | 9.300 | 15.000 | 20.000 |
| C02647 | Fines and Penalties (CAF, Interior) | 3.000 | 2.000 | 2.500 |
| C02648 | Recoveries of Over Payments (CAF, Interior) | 4.000 | 4.000 | 4.500 |
| C02650 | Others | 22.000 | 20.000 | 25.000 |
| C026 | Total Law and Order Receipts | 2,016.295 | 2,123.829 | 1,954.255 |
4.5.8 Community Services Receipts
4.5.8.1 The receipts under community services comprise of rent of government buildings, land, guest houses, hostels and sale proceeds of material of demolished buildings. These receipts are realized by Housing and Works Division, Ministry of National Health Services and Interior Division (Frontier Corps). The receipts realized by Survey of Pakistan for its services and supply of maps are also included here. Details of the estimates are given below:-
TABLE 28
Community Services Receipts
| Object Code | Description | 2023-24 Budget | 2023-24 Revised | (Rs. In Million) 2024-25 Budget |
|---|---|---|---|---|
| Community Services Receipts | ||||
| C02701 | Building Rent (ICT) | 25.350 | 5.000 | 10.000 |
| C02701 | Building Rent (AGPR) | 0.546 | 0.600 | 0.650 |
| C02701 | Building Rent (CGA) | 1.500 | 2.100 | 2.200 |
| C02701 | Rent of Govt Buildings realized by Estate Office | 1,000.000 | 1,000.000 | 1,255.000 |
| C02701 | Housing & Works (Ground Rent Section) | 140.000 | 100.000 | 140.000 |
| C02701 | Rent of Govt Buildings realized by PWD | 85.000 | 75.000 | 80.000 |
| C02701 | Building Rent (Met. Deptt) (Aviation Division) | 1.750 | 2.700 | 3.000 |
| C02701 | Building Rent (AGP) | 10.595 | 9.700 | 9.500 |
| C02701 | Building Rent of PAEC (Hostel Charges) | 28.000 | 18.000 | 30.000 |
| C02705 | Collection of Payment for Services Rendered.(Met Deptt) (Aviation Division) | 0.050 | 0.050 | 0.050 |
| C02706 | Others - (Met. Deptt) (Aviation Div) | 0.150 | 0.050 | 0.100 |
| C02706 | Works - Communication Other Receipts of Pak. PWD (including GRS) | 1,275.000 | 2,602.000 | 2,963.000 |
| C02714 | Recoveries of overpayments (AGP) | 0.578 | 0.260 | 0.330 |
| C02716 | Others-Construction Technology Training Institute (CTTI) | 9.500 | 11.990 | 13.500 |
| C027 | Public Health | |||
| C02721 | Sale proceeds of sera and vaccines (NHSR & C) | 8.500 | 4.500 | 5.000 |
| C02725 | Collection of payments for services rendered(NHSR & C) | 2.900 | 2.900 | 2.900 |
| C027 | Science Research and Survey | |||
| C02731 | Survey of Pakistan(Defence Division) | 32.000 | 33.000 | 34.000 |
| C02734 | Other - Met. Data Sale Charges, Lahore, Karachi(Aviation Div.) | 8.000 | 24.400 | 37.000 |
| C027 | Total Community Services Receipts | 2,629.419 | 3,892.250 | 4,586.230 |
4.5.9 Social Services Receipts
4.5.9.1 The receipts under this head are realized on account of fees charged from students of the educational institutions of various Ministries and Defence Division. The entry fee for historical places and archeological sites is collected by National History and Literary Heritage Division. The charges for medical services are realized by the Federal Government hospitals and health establishments. The estimates are given in the following table;
TABLE 29
Social Services Receipt
(Rs. In Million)
| Object Code | Description | 2023-24 Budget | 2023-24 Revised | 2024-25 Budget |
|---|---|---|---|---|
| Social Services | ||||
| C02817 | Receipts from Museums(Heritage Div) | - | 0.250 | 0.290 |
| C02818 | Education Fees from Schools & Colleges (MoFE&PT) | 127.000 | 156.700 | 166.241 |
| C02818 | Education Fees from Schools and Colleges (MOD) | 200.000 | 87.730 | 90.000 |
| C02818 | Education Others MFU. (Cabinet Division) | 0.150 | 0.150 | 0.150 |
| C02818 | Education Others NDU. (Cabinet Division) | 0.005 | 0.010 | 0.005 |
| C02818 | Education Others NAP (Cabinet Division) | 0.150 | 0.150 | 0.150 |
| C02824 | Receipts from Libraries (NLP-Heritage Division) Health | 2.000 | 2.000 | 2.000 |
| C02855 | Hospital Receipts-PIMS (NHSR & C) | 1.900 | 4.500 | 4.500 |
| C02856 | Recoveries of Diet Charges -PIMS (NHSR & C) | 0.850 | 1.500 | 1.500 |
| C02857 | Rooms Rent -PIMS (NHSR & C) | 6.400 | 11.000 | 11.000 |
| C02858 | H.Govt.share fees realized by doctors from patient(PIMS) | 71.850 | 133.000 | 133.000 |
| C02845 | NI Rehabilitation of Medicines (NHSR & C) | 9.500 | 6.379 | 7.500 |
| C02860 | Sale of Medicines and Vaccines (NHSR & C) | 2.500 | 2.000 | 3.000 |
| C02870 | Health Fees realized on account of Registration of Private, Clinics(NIRM) | - | 0.665 | - |
| C02871 | Health other Receipts (NIRM) | - | 7.652 | - |
| C02871 | Receipts of Health Establishments | 55.000 | 8.896 | 5.600 |
| C028 | Total Social Services | 477.305 | 422.582 | 424.936 |
4.5.10 Social Services Misc Receipts
- 4.5.10.1 Under Social Services Miscellaneous Head, the Emigration Fee deposited by Pakistani Workers working abroad in terms of Emigration Ordinance, 1979 is reflected. The receipts of Human Resource Development Division on account of registration of overseas employment agencies and deposits by individuals for protection of their visas are also deposited under this head. Moreover, the fee for registration of trade union and West Pakistan Ordinance, 1969 are also reflected under this Head of Account. The details are given in the following table.
TABLE 30 Social Services Miscellanenous Receipts
(Rs. In Million)
| Object Code | Description | 2023-24 Budget | 2023-24 Revised | 2024-25 Budget |
|---|---|---|---|---|
| Social Services Miscelaneous | ||||
| C02906 | Registration and other fees Pakistanis working Abroad M/o Overseas Pakistanis | 1,500.000 | 1,300.000 | 1,500.000 |
| C029 | Total Social Services Miscelaneous | 1,500.000 | 1,300.000 | 1,500.000 |
4.6 Miscellaneous Receipts 4.6.1 Miscellaneous receipts comprise of (i) Economic Services Receipts (ii) Extraordinary Receipts (iii) Others Receipts. A brief description of these receipts are given in the following paragraphs.
TABLE 31 Miscellaneous Receipts
(Rs. In Million)
| Object Code | Description | 2023-24 Budget | 2023-24 Revised | 2024-25 Budget |
|---|---|---|---|---|
| C03 | Miscellaneous Receipts | |||
| C031 | Total Economic Services Receipts Food & Agriculture | 1,025.070 | 1,025.250 | 1,036.550 |
| C032 | Total Economic Services Receipts- Fisheries & Animal Husbandry | 680.660 | 459.693 | 462.870 |
| C035 | Total Economic Services Receipts- Others | 14,100.700 | 11,631.074 | 15,416.700 |
| C036 | Total Foreign Grants | 25,000.000 | 6,000.000 | 15,000.000 |
| C037 | Total Extraordinary Receipts | 60,969.166 | 41,955.311 | 51,853.650 |
| C038 | Total Passport and Visa Fees | 59,004.000 | 59,004.000 | 75,004.500 |
| C038 | Total Other Receipts | 65,405.264 | 75,662.496 | 100,516.436 |
| C039 | Total Receipts from Oil and Gas Sector | 1,141,000.000 | 1,197,889.000 | 1,528,460.000 |
| C03 | Total Miscellaneous Receipts | 1,367,184.860 | 1,393,626.824 | 1,787,750.706 |
4.6.2 Economic Services Receipts
4.6.2.1 Economic Services Receipts comprise of -Food & Agricultural,Fisheries & Animal Husbandry and Other receipts. A brief description of these receipts are given in the following paragraphs and related statistics are given in Tables 32-34
4.6.2.2 Food and Agricultural Receipts are mainly realized on account of fee for plant protection services and fee associated with registration,enlisting and renewal of seed varieties by National Food Security and Research Division.
TABLE 32 Economic Services Receipts - (Food & Agriculture Receipts)
(Rs. In Million)
| Object Code | Description | 2023-24 Budget | 2023-24 Revised | 2024-25 Budget |
|---|---|---|---|---|
| C031 | Economic Services Receipts Food & Agriculture | |||
| C03101 | Food Department (ICT) | 0.400 | 0.500 | 0.550 |
| C03116 | Agriculture Receipts (ICT) | - | 0.100 | 0.100 |
| C03123 | Plant Protection services (NFS&R) | 1,000.000 | 1,000.000 | 1,000.000 |
| C03124 | Receipts from soil conservation & Operations (ICT) | 1.000 | 0.800 | 1.000 |
| C03138 | Registration fee-seed industry (M/o NFS&R) | 8.000 | 6.000 | 7.000 |
| C03139 | Enlisting fee-seed industry (M/o NFS&R) | 15.000 | 6.000 | 15.000 |
| C03140 | Renewal fee-seed industry (M/o NFS&R) | 0.500 | 11.000 | 12.000 |
| C03142 | Receipts from Plant Breeders Right | 0.170 | 0.850 | 0.900 |
| C031 | Total Economic Services Receipts Food & Agriculture | 1,025.070 | 1,025.250 | 1,036.550 |
- 4.6.2.3 Fisheries & Animal Husbandry Receipts are mainly realized on account of quarantine fee on animal exports/imports by National Food security Division.
TABLE 33 Economic Services Receipts-(Fisheries & Animal Husbandry)
| Object Code | Description | 2023-24 Budget | 2023-24 Revised | (Rs. In Million) 2024-25 Budget |
|---|---|---|---|---|
| C032 | Economic Services Receipts-Fisheries & Animal Husbandry | |||
| C03201 | Ordinary Receipts (ICT) | 53.500 | 54.000 | 60.000 |
| C03201 | Ordinary Receipts (Marine Fisheries Deptt) | 200.000 | 130.810 | 100.000 |
| C03205 | Receipts of Pakistan Maritime Security Agency (MOD) | - | 0.723 | 0.750 |
| C03227 | Insemination Fees (ICT) | 0.160 | 0.160 | 0.120 |
| C03231 | Others-Receipts of Animal Quarantine Deptt (NFS&R) | 400.000 | 250.000 | 270.000 |
| C03231 | Husbadry Graduates Students, Faculty Registration, Inspection Fee (IPC Div) | 27.000 | 24.000 | 32.000 |
| C032 | Total Economic Services Receipts- Fisheries & Animal Husbandry | 680.660 | 459.693 | 462.870 |
4.6.2.4 Receipts from Explosive Department pertain to the fee charged by the Department of Explosives for granting licenses to the firms dealing in explosives.The receipts of Explosive Department are charged for industrial safety.
4.6.2.5 Receipts from Lighthouses and Lightships comprise of :-
(i) Examination fee, survey and registration fees realized by the Mercantile Marine Department, Karachi,
(ii) cargo shipping and discharging fees from the shipping companies,
(iii) fines realized from seamen for offences committed by them,
(iv) fees realized from cadets under training in the Mercantile Marine Academy, Karachi, Seamen's Training Centre, Karachi and,
(v) Lighthouse dues realized from the shipping companies operating on the coasts of Pakistan. These receipts are shown under transportation and communication heads.
4.6.2.6 Receipts from Post Office mail operation pertain to services charges against the domestic and international mail services.These not only inlude the delivery of ordinary letters and parcels byt include value added services like Express Mail Service(EMS) and Cash on Delvery(COD).
TABLE 34
Economic Services Receipts-Others
| Object Code | Description | 2023-24 Budget | 2023-24 Revised | (Rs. In Million) 2024-25 Budget |
|---|---|---|---|---|
| C035 | Economic Services Receipts- Others | |||
| C03506 | Industrial Safety- Explosives Department (M/o Petroleum Division) | 2,000.000 | 600.000 | 1,125.000 |
| C03512 | Sale of other Government Publications(UDB),(Heritage Div) | - | 0.200 | 0.600 |
| C03518 | Cost of tender documents(PAEC) | 1.500 | 2.500 | 1.600 |
| C03545 | Excise Duty on Minerals under Partnership Act (ICT) | 0.700 | 0.400 | 0.500 |
| C03560 | Survey Fees-Meercantile Marine Department Karachi (MMD) | 25.000 | 50.000 | 40.000 |
| C03562 | Fees for the Regitration of Vessel (MMD) | 6.000 | 0.800 | 1.000 |
| C03561 | Fees for the Engagement and Discharges - Seamen's (GSO,Karachi) | 10.000 | 23.690 | 13.000 |
| C03565 | Registration and other Fees (MMD) | 20.000 | 10.000 | 12.000 |
| C03567 | Others Fees (MMD) | 10.000 | 18.430 | 15.000 |
| C03565 | Registration and other Fees (PMA) | 8.500 | 6.054 | 7.000 |
| C03571 | Lighthouses & Lightships Deptt,Karachi (MMD) | 2,000.000 | 900.000 | 2,200.000 |
| C03581 | Post Office Mail Operation | 6,000.000 | 6,000.000 | 7,600.000 |
| C03582 | Others (Post Office Receipts) | 365.000 | 365.000 | 402.000 |
| C03586 | Commision on Money Transfer | 348.000 | 348.000 | 382.000 |
| C03587 | Net Receipts from Other Postal Administrations | 719.000 | 719.000 | 790.000 |
| C03588 | Agency Receipts | 2,587.000 | 2,587.000 | 2,827.000 |
| C035 | Total Economic Services Receipts- Others | 14,100.700 | 11,631.074 | 15,416.700 |
TABLE 35
Foreign Grants
(Rs. In Million)
| Object Code | Description | 2023-24 Budget | 2023-24 Revised | 2024-25 Budget |
|---|---|---|---|---|
| C036 | Foreign Grants | |||
| C03601 | Foreign Grants - Development Grants from Foreign Governments | 25,000.000 | 6,000.000 | 15,000.000 |
| C036 | Total Foreign Grants | 25,000.000 | 6,000.000 | 15,000.000 |
4.6.3 Extraordinary Receipts
4.6.3.1 These receipts are realized by different Ministries, Divisions and Departments. The brief introduction of the main regular receipts under these heads are given as under with a relevant statistics in Tables 36
4.6.3.2 Kartarpur Corridor is used by Indian Pilgrims in lieu of which service charges are received from these Pilgrims.
4.6.3.3 National Database and Registration Authority (NADRA) is responsible for the development and establishment of an improved and modernized system of registration in the country through appropriate means including technologically advanced,effective and efficient means like computerization,automation,creation of data base and related facilities and services.It charges fee for providing services to the public.NADRA is required to remit any surplus receiptover the actual expenditure in a year after payment of tax to the Federal Consolidated Fund.
4.6.3.4 Civil Aviation Authority (CAA) is responsible for the regulation and control of Civil Aviation activities in the country. The authority is also responsible for the development of infrastructure for promotion of safe, efficient, adequate, economical and properly coordinated civil air transport service. The authority charges licensing fee, service charges etc. in lieu of provision of different services to the public.
4.6.3.5 The major portion of receipts comes from United Nations(UN) in lieu of services rendered by Pakistani troops taking part in various peacekeeping operations worldwide.The other receipts are generated by various staff welfare initiatives and accreditation services.
4.6.3.6 The Budget Estimates & Revised Estimates for the FY 2023-24 and Budget Estimatesfor FY 202425 are given in Table below.
TABLE 36
Extraordinary Receipts
| Object Code | Description | 2023-24 Budget | 2023-24 Revised | (Rs. In Million) 2024-25 Budget |
|---|---|---|---|---|
| C037 | Extraordinary Receipts(A) | 2,646.867 | 4,755.311 | 5,853.650 |
| C03706 | Sale of Other Government Assets | 0.800 | 0.200 | 0.400 |
| C03707 | Cost of ID/Penalities (PAEC) | 0.050 | - | 0.050 |
| C03727 | Recovery of Monetized Value (AGP) | 1.517 | 0.200 | 0.200 |
| C03727 | Recovery of Monetized Development (CGA) | - | 2.911 | - |
| C03743 | Fee collected by Staff Welfare Organizations (Estab Division) | 25.500 | 27.000 | 28.000 |
| Fee Collected by Pak. National | ||||
| C03744 | Accreditation Council (M/o Science & Technology) | 19.000 | 25.000 | 25.000 |
| C03747 | Service Charges from Indian Pilgrims using Kartarpur (M/o Religious Affairs & I.H) | 1,000.000 | 700.000 | 1,000.000 |
| C03761 | Surplus Profit of NADRA | 1,200.000 | 4,000.000 | 4,000.000 |
| C03762 | Surplus Profit of Civil Aviation Authority | 400.000 | - | 800.000 |
| C037 | Other Recipts (B) | 58,322.299 | 37,200.000 | 46,000.000 |
| C03725 | Others- Receipts from UN (Military) (Defence Division) | 57,822.299 | 37,200.000 | 45,500.000 |
| C03725 | Others- Receipts from UN(Civil)M/o | 500.000 | - | 500.000 |
| C037 | Total Extraordinary Receipts(A+B) | 60,969.166 | 41,955.311 | 51,853.650 |
4.6.4 Other Receipts
4.6.4.1 These receipts are realized by different Ministries, Divisions and Departments. The brief introduction of the main regular receipts under this head is given as under with a relevant statistics in Tables 3738;
4.6.4.2 Citizenship, Naturalization and Passport Fees ,are realized mainly by the Immigration & Passport Offices in Pakistan and Pakistani Missions abroad on account of issuance, renewal and endorsement of passports and visas.The receipts of passport fee are collected at the rate which were not revised since lapse of considerable time.Therefore,rates of passport fee were revised vide letter No: 6/23/83-Policy dated 7-03-2024.Further,two new heads of accounts have been opened for Passport Fee and Visa Fee collection w.e.f 19-07-2023.
TABLE 37 Citizenship, Naturalization, Passport and Copyright Fees
(Rs. In Million)
| Object Code | Description | 2023-24 Budget | 2023-24 Revised | 2024-25 Budget |
|---|---|---|---|---|
| Passport and Visa Fees | ||||
| C03806 | Citizenship Copyrights (ICT) | 4.000 | 4.000 | 4.500 |
| C03806 | Citizenship/Naturalization/Others | 1,000.000 | ||
| C03897 | Citizenship, Naturalization & Passport Fee(MOI) | 59,000.000 | 59,000.000 | 15,000.000 |
| C0380G | Passport Fee Collection | 50,000.000 | ||
| C0380H | Visa Fee Collection | 9,000.000 | ||
| C038 | Total Passport and Visa Fees | 59,004.000 | 59,004.000 | 75,004.500 |
4.6.4.3 Royalty, Pollution and Tracking Fees From Tourists is charged from the tourists coming to Pakistan for climbing the mountain peaks having a height of 7000 meters. Whereas, fee is charged from trackers climbing the mountain on the established track less than the height of 7000 meters.
4.6.4.4 Receipts from Tourism Department is include Licenses Fee of Hotels, Restaurants and Travel Agencies, Registration Fee of Hotels and Restaurants, Licenses Renewal fee of Hotels, Restaurants and Travel Agencies and the Fines/Late fee of Hotels, Restaurants and Travel Agencies within Capital Territory by Ministry of Interior.
4.6.4.5 Receipts Collected by Ministry of Foreign Affairs is realized on the auction of vehicles, sale of used machinery and equipment, gains on exchange against the remittances made by the Government for the expenditure of the Pakistan's missions in various countries, recovery of overpayment made to the Government servants posted abroad and the deduction of income tax, GP Fund, Benevolent Fund, House Building and Motor Car Advances of the employees posted in various Pakistan's missions abroad.
4.6.4.6 Receipts from Special Communication Organization are collected by the Special Communications Organization for providing telecommunication services in specific areas. The Special Communications Organization primarily operates in the Azad Kashmir and Gilgit-Baltistan.
TABLE 38 Details of Other Receipts
| Object Code | Description | 2023-24 Budget | 2023-24 Revised | (Rs. In Million) 2024-25 Budget |
|---|---|---|---|---|
| Other Receipts | ||||
| C03801 | Unclaimed Deposits (CAF).MOI | 4.080 | 4.000 | 4.100 |
| C03802 | Sale of Stores & Material (ICT) | 48.871 | 38.455 | 48.249 |
| C03802 | Sale of Stores & Material (NHMP) | 262.423 | 180.353 | - |
| C03802 | Sale of stores Materials (MOD) | - | 20.887 | - |
| C03802 | Sale of Stores & Material (PAEC) | 26.000 | 50.000 | 28.000 |
| C03802 | Sale of Stores & Material (AGPR) | 0.330 | 0.350 | 0.400 |
| C03802 | Sale of Stores & Material (CGA) | 2.000 | 1.125 | 1.000 |
| C03802 | Sale of Stores and Material (MoFA) | 0.500 | 15.000 | 15.000 |
| C03802 | Sale publicity material & rent of documentaries (MOIB) | 1.500 | 0.160 | 0.160 |
| C03802 | Sale of Stores and Material (AGP) | 2.500 | 3.330 | 3.610 |
| C03802 | Sale of Store and Material (ASF) Aviation Div. | 7.250 | 7.690 | 7.304 |
| C03805 | Rent, Rates & Taxes (AHK & NCRD) | 2.000 | 2.500 | 3.000 |
| C03805 | Rent, Rates & Taxes (Auqaf) - ICT | 0.406 | 0.800 | 0.900 |
| C03805 | Rent, Rates & Taxes (AGPR) | 0.066 | 0.070 | 0.075 |
| C03805 | Rent, Rates & Taxes (CGA) | 0.600 | 0.523 | 0.700 |
| C03805 | Rent, Rates & Taxes (AGP) | 0.673 | 0.610 | 0.490 |
| C03805 | Rent , Rates and Taxes (Hostel Charges) (Met Department) | 0.650 | 0.700 | 0.850 |
| C03805 | Health Hospital Receipts (PIMS) | 5.600 | 109.000 | 110.000 |
| C03807 | Realizations under the Monopolies & Restrictive (Competetion Commission of Pakistan) | 250.000 | 100.000 | 250.000 |
| C03808 | Receipts under the Mines-Oilfields and Mineral Development Act(M/o Petroleum) | 2,500.000 | 10,000.000 | 5,000.000 |
| C0380B | Receipts under Abandoned Properties Act 1975 | 11,000.000 | 2,538.763 | 14,030.262 |
| C0380D | Consular Receipts of Foreign Affairs | - | - | 250.000 |
| C0380I | License/Lease Rent Receipts(M/o Petroleum) | - | 200.000 | 600.000 |
| C03812 | Other Receipts - Gains by Exchange on Remittance Abroad (MoFA) | 110.000 | 150.000 | 150.000 |
contd….
| Object Code | Description | 2023-24 Budget | 2023-24 Revised | (Rs. In Million) 2024-25 Budget |
|---|---|---|---|---|
| C03821 | Receipts of Tourist Department (IPC Div) | 22.000 | 40.000 | 46.000 |
| C03824 | Recovery of Overpayments (M/o Foreign Affairs) | 40.000 | 40.000 | 40.000 |
| C03824 | Recoveries of Overpayment (ASF) Aviation Div. | 0.250 | 0.720 | 0.796 |
| C03824 | Recoveries of Overpayment (Met.Deptt) Aviation Div. | - | 2.100 | 2.000 |
| C03824 | Recoveries of Overpayment (CGA). | 1.650 | 2.000 | 1.800 |
| C03824 | Recoveries of Overpayment (AGP). | 0.650 | 0.720 | 0.390 |
| C03825 | Payment for services Rendered (ICT) | 9.000 | 8.000 | 10.000 |
| C03825 | Collection of Payment for services Rendered (CGA) | 0.100 | 0.120 | 0.200 |
| C03825 | Collection of Payment for services Rendered (AGPR) | - | 0.120 | 0.150 |
| C03825 | Collection of Payment for Service Rendered,Helicopter Charges (Cabinet Division) | 1.000 | 13.585 | 1.000 |
| C03829 | Fees, Fines & Forfeitures (PAEC) | 0.520 | 2.000 | 0.550 |
| C03829 | Fees, Fines & Misc Receipts (CGA) Other Receipts Fees, Fines and | - | - | 0.500 |
| C03829 | Forfeitures (M/o Religious Affairs & I.H) | 8.250 | 11.455 | 12.000 |
| C03829 | Other Receipts Fees, Fines and Forfeitures (AGP) | 0.025 | - | - |
| C03835 | Arms License Fee (D.C ICT) | 25.000 | 100.000 | 110.000 |
| C03841 | Airport Entry/ Tender Fees, Fines (ASF) Aviation Div. | 3.900 | 3.611 | 3.800 |
| C03841 | Tender Fees / Misc Receipts (CGA) | 0.050 | 0.025 | 0.500 |
| C03843 | Sale Proceed of Darbar, Toshakhana (Cabinet Division) | 10.000 | 10.000 | 10.000 |
| C03849 | Contractor Penalty (ASF) Aviation Div. | 0.100 | 0.100 | 0.100 |
| C03850 | Recovery of National Accountability Bureau(NAB) | 200.000 | 20.000 | 20.000 |
| C03853 | Sale of Publications (PPARC) | 0.400 | 0.150 | 0.150 |
| C03855 | EIA Review Fee(Pak. Environmental Protection Agency) | 2.000 | 1.800 | 2.100 |
| C03870 | Others (PAEC) | 43.000 | 43.000 | 45.000 |
| C03870 | Others-Sales of Jinnah Papers ,Quaid-e- Azam Papers Wing (Heritage Division) | 0.100 | 0.100 | 0.100 |
contd….
(Rs. In Million)
| Object Code | Description | 2023-24 Budget | 2023-24 Revised | 2024-25 Budget | |
|---|---|---|---|---|---|
| C03870 | Others-National Language Promotion Deptt (Heritage Division) | 1.800 | 1.800 | 1.850 | |
| C03870 | Others-Sale of Books (Jinnah Papers- QAA), (Heritage Division) | - | 0.400 | 0.300 | |
| C03870 | MOFA | Other Receipts of M/o Foreign Affairs | 330.000 | 500.000 | 550.000 |
| C03870 | CGA1 | Others ( CGA) | 3.100 | 0.075 | 0.100 |
| C03870 | Miscellaneous Receipts of attached Departments | 44,405.000 | 56,115.484 | 73,055.000 | |
| C03870 | Others-GSP2 (M/o Petroleum Division) | 5.000 | 4.000 | 5.000 | |
| C03870 | AGPR | Others (AGPR) | 0.070 | 0.075 | 0.080 |
| C03870 | Others (AGP) | 1.200 | 1.090 | 1.140 | |
| C03870 | Others-Hostel Room Rent (M/o FE&PT) | 0.650 | 0.650 | 0.730 | |
| C03870 | Income from Swing Pool, Ground Hall and Membership Fee, (Hostel & Others) IPC Div. | 55.000 | 55.000 | 81.000 | |
| C03893 | SCO1 | Receipts of Special Communications Organization | 6,000.000 | 5,250.000 | 6,000.000 |
| C03895 | MOIB | Film Censorship Fee (MoIB&NH) | 10.000 | 10.000 | 10.000 |
| C038 | Total Other Receipts | 65,405.264 | 75,662.496 | 100,516.436 |
4.6.5 Receipts from Oil and Gas Sector
- 4.6.5.1 The receipts from Oil and Gas sector are realized on account of Levies,Development Surcharges and Royality on Oil and Gas.Brief introduction of these receipts are given as under and related Statistic are given Table 39.
4.6.5.2 Petroleum Levy
- 4.6.5.2.1 Petroleum Products (Petroleum Levy) Ordinance, 1961 amended from time to time, provides imposition of Petroleum Levy. Ex-refinery/import price of oil is added with Inland Freight Equalization Margin (IFEM), Oil Marketing Companies (OMCs) distribution margin and dealer's commission as fixed by Government of Pakistan in Rs/per liter. On this accumulated price of oil, Petroleum Levy is fixed by Government of Pakistan in Rs. per liter from time to time is levied.
4.6.5.3 Natural Gas Development Surcharge
- 4.6.5.3.1 As per Natural Gas Development Surcharge Ordinance, 1967, every company as mentioned in the Schedule shall collect and pay to the Federal Government a development surcharge equal to the differential margin i.e the amount by which the fixed sale price exceeds the prescribed price, in respect of natural gas sold by it.
4.6.5.4 Royalty on Oil and Gas
4.6.5.4.1 According to Article 16(1) of the Constitution of Islamic Republic of Pakistan, the royalty collected by the Federal Government shall not form part of the Federal Consolidated Fund and shall be paid to the provinces in which the well-head of natural gas is situated. As per Clause 5 of 7th National Finance Commission Award notified vide President's Order No.5 of 2010, 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.
4.6.5.4.2 Petroleum Exploration & Production Policy 2012 approved by Ministry of Petroleum & Natural Resources Government of Pakistan imposes Royalty on exploration and production of oil and gas. Clause 4.1of Section II of the said policy provides that royalty will be payable at the rate of 12.5% of the value of petroleum at the field gate. The royalty will be paid by the Federal Government to Provinces to the extent of their share of liquid and gaseous hydrocarbons (such as LPG, NGL, Solvent oil, gasoline and others) as well as all substances including sulphur, produced in association with such hydrocarbon. The lease rent paid during the year shall not be deductible from the royalty payment. A 10% of the royalty will be utilized in the district where oil and gas is produced for infrastructure development.
4.6.5.5 Discount on Local Crude Oil
- 4.6.5.5.1 Crude Oil and Natural Gas is explored/extracted by the Exploration and Production (E&P) Companies working under "Petroleum Concession Agreement (PCA)". E&P companies sell the crude oil to refineries at the rate prevailing in the international market based on the formula as per PCA. Under various agreements, E&P Companies agree to sell the crude oil to refineries at different discounted rate on attainment of certain milestones as per PCA. The amount of discount is retained by the refineries while making payment of crude oil to E&P companies and deposited in Government head of account.
4.6.5.6 Windfall Levy on Crude Oil & Natural Gas
- 4.6.5.6.1 As per Petroleum Exploration & Production Policy 2012, Windfall Levy (WLO) will be applicable on crude oil and condensate using the formula i.e WLO = 0.4 x (M-R) x (P-B) Where: WLO = Windfall Levy on crude oil and condensate; M = Net production (petroleum produced & saved); R = Royalty; P = Market Price of crude oil and condensate; and B = Base Price. All the benefit of windfall levy may be equally divided between the Federal Government and Provincial Government concerned.
4.6.5.7 Gas Infrastructure Development Cess (GIDC)
4.6.5.7.1 Gas Infrastructure Development Cess Act 2015 provides legal framework to levy and collect the Cess from gas consumers other than the domestic sector consumers at the rates as provided in the Second Schedule to this Act. The gas company shall be responsible for billing of cess to gas consumers, its collection and its onward payment to Federal Government in the manner as prescribed by the Federal Government. As per Section 4 of the Act, the cess shall be utilized by the Federal Government for or in connection with infrastructure development of Iran Pakistan Pipeline Project, Turkmenistan-Afghanistan-Pakistan-India (TAPI) Pipeline Project, and LNG or other ancillary projects.
4.6.5.7.2 The major billing companies are: (1) Sui Northern Gas Pipelines Limited, (2) Sui Southern Gas Company Limited, (3) Mari Petroleum Company Limited (formerly Mari Gas Company Limited),(4) Pakistan Petroleum Limited, (5) Tullow Pakistan Development Limited, (6) Oil and Gas Development Company Limited. Rates of Cess (Rs./MMBTU) are Rs. 300 for Fertilizer Feed, Rs. 200 for Captive Power, Rs. 100 for Industry, Rs. 100 for KESC/GENCO, Rs. 100 for IPPs, Rs.263 for CNG Region-I and Rs. 200 for CNG Region-1
TABLE 39
Receipts from Oil and Gas Sector
(Rs. In Million)
| Object Code | Description | 2023-24 Budget | 2023-24 Revised | 2024-25 Budget |
|---|---|---|---|---|
| Receipts from Oil and Gas Sector | ||||
| C03901 | Petroleum Development Levy | 869,000.000 | 960,000.000 | 1,281,000.000 |
| C03902 | Natural Gas Development Surcharge | 40,000.000 | 27,169.000 | 25,618.000 |
| C03905 | Royalty on Oil | 50,000.000 | 57,917.000 | 58,654.000 |
| C03906 | Royalty on Gas | 75,000.000 | 93,567.000 | 103,751.000 |
| C03910 | Discount Retained on Local Crude Price | 20,000.000 | 25,000.000 | 25,000.000 |
| C03915 | Windfall Levy against Crude Oil | 35,000.000 | 28,000.000 | 28,000.000 |
| C03916 | Gas Infrastructure Development Cess | 40,000.000 | 2,500.000 | 2,500.000 |
| C03917 | Petroleum Levy on LPG. | 12,000.000 | 3,516.000 | 3,537.000 |
| C03919 | Windfall Levyon Gas | - | 220.000 | 400.000 |
| C039 | Total Receipts from Oil and Gas Sector | 1,141,000.000 | 1,197,889.000 | 1,528,460.000 |
Chapter 5:
PROVINCIAL SHARE IN REVENUE RECEIPTS
- 5.1 The provincial share of revenues from the divisible pool taxes, straight transfers etc. is governed in accordance with the provisions of 7th National Finance Commission Award notified vide President's Order No.5 of 2010 issued on 10th May, 2010, which is reproduced as under:
PRESIDENT'S ORDER NO.5 OF 2010
AN
ORDER
to provide for distribution of revenues and certain grants
WHEREAS in pursuance of clause (1) of Article 160 of the Constitution of the Islamic Republic of Pakistan (hereinafter referred to as the Constitution), the President, by the Finance Division's Notification No.S.R.O. 739(I)/2005 dated 21st July, 2005, as modified by the said Division's Notification No.S.R.O.693(I)/2009, dated 24th July, 2009, appointed a National Finance Commission to make recommendations, among other matters, as to the distribution between the Federation and the Provinces of the net proceeds of certain taxes;
AND WHEREAS the said Commission has also submitted its recommendations with regard to the said distribution;
NOW, THEREFORE, in pursuance of clauses (4) and (7) of Article 160 of the Constitution, the President is pleased to make the following Order:-
1. Short title and commencement: (1) This Order may be called the Distribution of Revenues and Grant-in-Aid Order, 2010.(2) It shall come into force on the first day of July, 2010.
2. Definitions: In this Order, unless there is anything repugnant in the subject or context.---
- (a) "Net Proceeds" means, in relation to any tax, duty or levy, the proceeds thereof reduced by the cost of collection as ascertained and certified by the Auditor General of Pakistan, and
(b) "taxes on income" includes corporation tax but does not include taxes on income consisting of remuneration paid out of the Federal Consolidated Fund.
3. 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 sales & 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) fany other tax which may be levied by the Federal Government.
(2) One percent of the net proceeds of divisible taxes shall be assignedto Government of the Khyber Pakhtunkhwa to meet the expenses on War on Terror.
(3) After deducting the amount as prescribed in clause (2), of the balance amount of the net proceeds of divisible pool taxes, fifty six percent shall be assigned to the provinces during the financial year 2010-11 and fifty seven and a half percent from the financial year 2011-12 onwards. The share of the Federal Government in the net proceeds of the 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.
| 82.00% (a) Population 4. Allocation of shares to the Provincial Governments.(1) The Province -wise ratios given in |
|---|
| 10.30% (b) Poverty or backwardness |
| (d) Inverse population density 2.70% |
| (2) 9.09% (a) Balochistan The sum assign to the Provincial Governments under Article 3 shall be distributed |
| 14.62% (b) Khyber Pakhtunkhwa |
| 51.74% (c) Punjab |
| 24.55% (d) Sindh |
| 100.00% Total: |
(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.
5. 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.
6. 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 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 disrtributed by making adjustments based on this average rate.
(2) The development surcharge on natural gas for Balochistan with effect from Ist July, 2002 shall be reworked out hypothetically on the basis of formula given in clause (1) and the amount, subject to maximum of ten billion rupees, shall be paid in five equal installments by the Federal Government as grants to be charged on the Federal Consolidated Fund.
7. 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 zila tax.
8. 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.
9. Miscellaneous: (1) NFC also recommended increase in the rate of excise duty on natural gas to Rs. 10.0 per MMBTU. Federal Government may initiate necessary legislation accordingly.
(2) The NFC recommended that the Federal Government and Provincial Governments should streamline their tax collection systems to reduce leakages and increase their revenues through efforts to improve taxation in order to achieve a 15% tax to GDP ratio by the terminal year i.e. 2014-15. Provinces would initiate steps to effectively tax the agriculture and real estate sector. Federal Government and Provincial Governments may take necessary administrative and legislative steps accordingly.
(3) Federal Government and Provincial Governments would develop and enforce mechanism for maintaining fiscal discipline at the Federal and Provincial levels through legislative and administrative measures.
(4) The Federal Government may assist the Provinces through specific grants in times of
unforeseen calamities.
(5) The meetings of the NFC may be convened regularly on a quarterly basis to monitor implementation of the award in letter and spirit.
10. Repeal.- The Distribution of Revenues and Grant-in-Aid Order, 1997 (P.O.No.1 of 1997), and the Distribution of Revenues and Grants-in-Aid, Order, 2010. (P.O. 4 of 2010) are hereby repealed.
ASIF ALI ZARDARI President
- 5.2 Distribution of Revenues and Grants-in-Aid Order, 2010 (President's Order No. 5 of 2010) was slightly amended through President's Order No.6 of 2015, which is reproduced as under;
PRESIDENT'S ORDER NO.6 OF 2015
AN
ORDER
To amend Distribution of Revenues and Grants-in-Aid Order, 2010 (President's Order No.5 of 2010)
Whereas it is expedient to amend the Distribution of Revenues and Grants-in-Aid Order, 2010 (P.O. No. 5 of 2010) for the purpose hereinafter appearing.
Now therefore in pursuance of clause (6) read with clause (7) of Article 16 of the Constitution of the Islamic Republic of Pakistan, the President is pleased to make the following Order:-
1. Short title and commencement: (1)This Order may be called the Distribution of Revenues
and Grants-in-Aid (Amendment) Order 2015.
- (2) It shall come into force on the first day of July 2015. - (3) It will remain in force till further orders.
2. Substitution of Article-4(3) P.O No.5 of 2010: In the Distribution of Revenues and Grants-in-
Aid Order, 2010 (P.O. No. 5 of 2010) for Article 4(3) the following shall be substituted;
3. The Federal Government shall guarantee that Balochistan Province shall receive the projected
MAMNOON HUSSAIN President
- 5.3 The following table shows the estimated transfers to the provincial governments on account of their share in Federal Taxes and by straight transfers during the year 2023-24 and 2024-25;
TABLE 40
Provincial Share in Revenue Receipts
2023-24 (Budget)
(Rs. In Million)
| Object Code | Description | Balochistan | Khyber Pakhtunkhwa | Punjab | Sindh | Total |
|---|---|---|---|---|---|---|
| (A | ) Divisible Taxes | 475,397.281 | 856,483.771 | 2,650,622.697 | 1,283,938.760 | 5,266,442.509 |
| B01108 | Taxes on Income | 213,160.755 | 384,034.02 | 1,185,980.461 | 575,698.193 | 2,358,873.425 |
| B01809 | Capital Value Tax | 47.384 | 85.371 | 269.715 | 127.977 | 530.447 |
| B02303 B02382 B02383 | Sales Tax excl. GST on services | 174,088.146 | 313,640.142 | 962,904.365 | 470,172.055 | 1,920,804.708 |
| B02408 B02503 | Federal Excise (Net of Gas) | 26,828.033 | 48,333.838 | 152,704.339 | 72,456.350 | 300,322.560 |
| B02170 | Customs Duties | 61,272.963 | 110,390.404 | 348,763.817 | 165,484.185 | 685,911.369 |
| (B | ) Straight Transfers | 19,189.389 | 38,661.140 | 13,269.543 | 61,438.608 | 132,558.680 |
| C03904 | Gas Development Surcharge | - | 2,427.698 | 549.565 | 10,742.736 | 13,719.999 |
| C03908 | Royalty on Natural Gas | 16,510.285 | 10,236.316 | 2,299.942 | 33,505.632 | 62,552.175 |
| C03907 | Royalty on Crude Oil | 165.404 | 23,545.166 | 9,961.396 | 8,605.440 | 42,277.406 |
| B03044 | Excise Duty on Natural Gas | 2,513.700 | 2,451.960 | 458.640 | 8,584.800 | 14,009.100 |
| Total (A+B) | 494,586.670 | 895,144.911 | 2,663,892.240 | 1,345,377.368 | 5,399,001.189 |
TABLE 41
Provincial Share in Revenue Receipts 2023-24 (Revised)
(Rs. In Million)
| Object Code | Description | Balochistan | Khyber Pakhtunkhwa | Punjab | Sindh | Total |
|---|---|---|---|---|---|---|
| (A | ) Divisible Taxes | 475,397.281 | 843,385.50 | 2,664,564.456 | 1,264,303.389 | 5,247,650.627 |
| B01108 | Taxes on Income | 213,160.755 | 336,376.78 | 1,062,737.763 | 504,256.128 | 2,116,531.429 |
| B01809 | Capital Value Tax | 47.384 | 975.805 | 3,082.925 | 1,462.810 | 5,568.924 |
| B02303 B02382 B02383 | Sales Tax excl. GST on services | 174,088.146 | 331,533.55 | 1,047,436.213 | 496,995.729 | 2,050,053.639 |
| B02408 B02503 | Federal Excise (Net of Gas) | 26,828.033 | 54,688.703 | 172,781.692 | 81,982.809 | 336,281.237 |
| B02170 | Customs Duties | 61,272.963 | 119,810.659 | 378,525.863 | 179,605.913 | 739,215.398 |
| (B | ) Straight Transfers | 18,311.300 | 51,041.425 | 11,927.404 | 97,443.451 | 178,723.580 |
| C03904 | Gas Development Surcharge | - | 6,040.805 | 1,235.604 | 19,183.591 | 26,460.000 |
| C03908 | Royalty on Natural Gas | 16,796.220 | 16,580.620 | 1,821.820 | 53,016.040 | 88,214.700 |
| C03907 | Royalty on Crude Oil | 266.560 | 27,068.580 | 8,641.640 | 20,781.880 | 56,758.660 |
| B03044 | Excise Duty on Natural Gas | 1,248.520 | 1,351.420 | 228.340 | 4,461.940 | 7,290.220 |
| Total (A+B) | 493,708.581 | 894,426.926 | 2,676,491.860 | 1,361,746.840 | 5,426,374.207 |
TABLE 42 Provincial Share in Revenue Receipts 2024-25 (Budget)
(Rs. In Million)
| Object | Khyber | |||||
|---|---|---|---|---|---|---|
| Code | Description | Balochistan | Pakhtunkhwa | Punjab | Sindh | Total |
| (A | ) Divisible Taxes | 647,006.766 | 1,165,658.312 | 3,682,742.587 | 1,747,416.515 | 7,242,824.180 |
| B01108 | Taxes on Income | 272,992.995 | 491,828.79 | 1,553,867.721 | 737,291.313 | 3,055,980.818 |
| B01809 | Capital Value Tax | 802.323 | 1,445.479 | 4,566.800 | 2,166.890 | 8,981.492 |
| B02303 B02382 B02383 | Sales Tax excl. GST on services | 248,905.832 | 448,432.949 | 1,416,764.330 | 672,237.423 | 2,786,340.534 |
| B02408 B02503 | Federal Excise (Net of Gas) | 47,961.427 | 86,408.115 | 272,994.962 | 129,532.786 | 536,897.290 |
| B02170 | Customs Duties | 76,344.189 | 137,542.980 | 434,548.774 | 206,188.103 | 854,624.046 |
| (B | ) Straight Transfers | 20,550.600 | 55,877.151 | 12,333.098 | 106,414.971 | 195,175.820 |
| C03904 | Gas Development Surcharge | - | 6,147.051 | 963.138 | 17,389.811 | 24,500.000 |
| C03908 | Royalty on Natural Gas | 18,376.960 | 19,980.240 | 2,095.240 | 61,223.540 | 101,675.980 |
| C03907 | Royalty on Crude Oil | 201.880 | 27,613.460 | 8,914.080 | 20,751.500 | 57,480.920 |
| B03044 | Excise Duty on Natural Gas | 1,971.760 | 2,136.400 | 360.640 | 7,050.120 | 11,518.920 |
| Total (A+B) | 667,557.366 | 1,221,535.463 | 3,695,075.685 | 1,853,831.486 | 7,438,000.000 |
Chapter 6: CAPITAL RECEIPTS
6.1 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. External finances and un-funded debt (primarily made up of the various instruments available under the National Savings Schemes) also fall under the category of Capital Receipts, however, they are covered under separate chapters of this publication.
6.2 The following table indicates the position of capital receipts for 2023-24 (Budget and Revised) and 2024-25(Budget).
TABLE 43
Capital Receipts
(Rs. In Million)
| Object Code | Description | 2023-24 Budget | 2023-24 Revised | 2024-25 Budget | |
|---|---|---|---|---|---|
| Capital Receipts | |||||
| (I) | Recoveries of Loans and Advances | 632,200.000 | 393,541.000 | 491,999.000 | |
| E021 | Provinces | 621,700.000 | 269,493.000 | 479,999.000 | |
| E022-27 | PSEs and Others | 10,500.000 | 124,048.000 | 12,000.000 | |
| (II) | Public Debt (Net) | 1,898,918.853 | 2,407,962.065 | 2,542,380.457 | |
| Permanent Debt (Net) | 1,699,309.348 | 1,846,067.990 | 2,540,204.526 | ||
| E031 | Domestic Debt (Permanent) | 1,699,372.348 | 1,846,109.590 | 2,540,267.526 | |
| E033 | Foreign Currency Debt (Permanent) | (63.000) | (41.600) | (63.000) | |
| E032 | Floating Debt (Net) | 199,609.505 | 561,894.075 | 2,175.931 | |
| Total Capital Receipts (I+II) | 2,531,118.853 | 2,801,503.065 | 3,034,379.457 |
6.3 Recovery of Loans and Advances 6.3.1 The recovery of principal amount of loans and advances from provinces, public sector enterprises, financial and non-financial institutions is reflected in this section.
- 6.3.2 The estimates of recoveries of loans and advances are given below tables :
TABLE 44
Recovery of Loans and Advances
(Provinces)
(Rs. In Million)
| Object Code | Description | 2023-24 Budget | 2023-24 Revised | 2024-25 Budget |
|---|---|---|---|---|
| E021 | Province-Wise Break-up | |||
| Punjab | 112,937.086 | 113,974.722 | 113,340.304 | |
| E02102 | Cash Loans | 980.095 | 980.985 | 374.066 |
| E02106 | Foreign Loans | 111,956.991 | 112,993.737 | 112,966.238 |
| Sindh | 45,392.616 | 44,399.768 | 40,856.947 | |
| E02101 | Cash Loans | 2,735.486 | 2,735.486 | 1,485.553 |
| E02105 | Foreign Loans | 42,657.130 | 41,664.282 | 39,371.394 |
| Khyber Pakhtunkhwa | 25,039.671 | 24,782.474 | 30,587.819 | |
| E02104 | Cash Loans | - | - | - |
| E0218 | Foreign Loans | 25,039.671 | 24,782.474 | 30,587.819 |
| Balochistan | 7,964.486 | 8,756.169 | 8,652.074 | |
| E02103 | Cash Loans | 14.555 | 45.063 | 81.727 |
| E02107 | Foreign Loans | 7,949.931 | 8,711.106 | 8,570.347 |
| E021 | Total (Recovery of Loans) | 191,333.859 | 191,913.133 | 193,437.144 |
| Loan-wise Bre | ak-up | (Rs. In Million) | ||
| Object | Description | 2023-24 | 2023-24 | 2024-25 |
| Code | Budget | Revised | Budget | |
| Cash Loans | 3,730.136 | 3,761.534 | 1,941.346 | |
| E02102 | Punjab | 980.095 | 980.985 | 374.066 |
| E02101 | Sindh | 2,735.486 | 2,735.486 | 1,485.553 |
| E02104 | Khyber Pakhtoonkhwa | - | - | - |
| E02103 | Balochistan | 14.555 | 45.063 | 81.727 |
| Foreign Loans | 187,603.723 | 188,151.599 | 191,495.798 | |
| E02106 | Punjab | 111,956.991 | 112,993.737 | 112,966.238 |
| E02105 | Sindh | 42,657.130 | 41,664.282 | 39,371.394 |
| E02108 | Khyber Pakhtoonkhwa | 25,039.671 | 24,782.474 | 30,587.819 |
| E02107 | Balochistan | 7,949.931 | 8,711.106 | 8,570.347 |
| E021 | Total (Recovery of Loans & Advances) | 191,333.859 | 191,913.133 | 193,437.144 |
TABLE 45
Recovery of Loans and Advances
(Local Bodies)
| Object Code | Description | 2023-24 Budget | 2023-24 Revised | (Rs. In Million) 2024-25 Budget |
|---|---|---|---|---|
| Local Bodies | ||||
| E022 | Cash Loans (A) | 32,959.060 | 18,252.212 | 33,898.666 |
| PTV | 58.750 | 58.753 | 58.753 | |
| Lahore Garment City | 23.110 | 20.702 | 23.105 | |
| NHA | 31,520.660 | 16,262.942 | 31,520.661 | |
| PIA | - | - | 261.774 | |
| PBC | 82.810 | 74.571 | 82.812 | |
| Capital Development Authority | 149.410 | 139.637 | 149.412 | |
| Saindak Metal Ltd | - | 596.621 | 677.821 | |
| State Engineering Corporation | 4.710 | 3.491 | 4.714 | |
| Printing Corporation of Pakistan | 18.100 | 195.631 | 18.101 | |
| Pakistan Steel Mil | 1,087.930 | 887.167 | 1,087.932 | |
| Heavy Mechanical Complex | 13.580 | 12.697 | 13.581 | |
| E022 | Foreign Loans (B) | 105,311.467 | 107,615.973 | 109,320.371 |
| Karachi Port Trust | 1,501.998 | 1,476.171 | 1,523.794 | |
| NHA | 46,826.958 | 50,406.982 | 50,107.109 | |
| GIK Institute | 6.263 | 6.224 | 6.433 | |
| SSGC | 1.501 | 1.501 | 1.501 | |
| Shaukat Khanum Memorial Trust | 17.503 | 17.394 | 17.976 | |
| NEPRA | 0.751 | 0.751 | 1.501 | |
| OGRA | 0.623 | 0.623 | 1.245 | |
| P.A.E.C (Chashma Nuclear Power Plant) | 56,955.870 | 55,706.327 | 57,660.812 | |
| E022 | Total Local Bodies (A+B) | 138,270.527 | 125,868.185 | 143,219.037 |
TABLE 46 Recovery of Loans and Advances (Financial Institutions)
(Rs. In Million)
| Object Code | Description | 2023-24 Budget | 2023-24 Revised | 2024-25 Budget |
|---|---|---|---|---|
| E023 | Financial Institutions | |||
| Foreign Loans | 724.949 | 724.949 | 627.635 | |
| IDBP | 97.314 | 97.314 | - | |
| Pakistan Mortage Refinance Co Ltd (PMRC) | 627.635 | 627.635 | 627.635 | |
| E023 | Total - Financial Institutions | 724.949 | 724.949 | 627.635 |
TABLE 47
Recovery of Loans and Advances
(Non-Financial Institutions)
(Rs. In Million)
| Object | 2023-24 | 2023-24 | 2024-25 | ||
|---|---|---|---|---|---|
| Code | Description | Budget | Revised | Budget | |
| (I) | Power Sector | 46,349.995 | 49,654.327 | 43,355.115 | |
| E024 | Cash Loans (A) | 3,792.390 | 3,782.961 | 4,061.673 | |
| WAPDA (power wing) | 2,507.060 | 2,507.060 | 2,664.921 | ||
| WAPDA (water wing) | 71.420 | 71.424 | 93.117 | ||
| TESCO | 23.480 | 23.480 | 20.867 | ||
| QESCO | 85.300 | 85.301 | 94.732 | ||
| MEPCO | 22.840 | 22.840 | 25.795 | ||
| GENCO-I | 10.160 | 10.160 | - | ||
| GENCO-II | 254.310 | 254.310 | 275.178 | ||
| GENCO-III | 127.580 | 127.580 | 124.297 | ||
| GENCO-IV | 1.130 | 1.126 | - | ||
| CPPA | 40.100 | 40.100 | 40.100 | ||
| NJHP | 606.670 | 606.670 | 677.706 | ||
| NTDC | 42.340 | 32.910 | 44.960 | ||
| E024 | Foreign Loans (B) | 42,557.605 | 45,871.366 | 39,293.442 | |
| WAPDA (Power Wing) | 8,691.154 | 10,674.327 | 10,164.494 | ||
| Jamshoro Power Company Ltd (JPCL) | 6,081.567 | 6,377.500 | 7,213.259 | ||
| LESCO | 467.657 | 467.657 | 252.187 | ||
| HESCO | 574.798 | 574.798 | 302.807 | ||
| PESCO | 385.465 | 384.655 | 309.251 | ||
| QESCO | 595.717 | 595.717 | 514.762 | ||
| GEPCO | 497.565 | 497.565 | 466.895 | ||
| IESCO | 721.569 | 721.390 | 335.922 | ||
| FESCO | 316.162 | 316.162 | 256.717 | ||
| MEPCO | 811.034 | 811.034 | 426.286 | ||
| NTDC | 10,353.842 | 11,389.486 | 5,989.787 | ||
| NJHP | 13,035.379 | 13,035.379 | 13,035.379 | ||
| PEPCO | 25.696 | 25.696 | 25.696 | ||
| (II) | Autonomous Bodies/Corporations | 4,855.345 | 4,853.421 | 4,844.020 | |
| E024 | Foreign Loans | 4,855.345 | 4,853.421 | 4,844.020 | |
| Pakistan Railways | 840.070 | 838.146 | 841.994 | ||
| Korangi Fisheries Harbour Authority (KFHA) | 26.584 | 26.584 | 13.335 | ||
| PPAF | 1,190.621 | 1,190.621 | 1,190.621 | ||
| TEVTA | 31.856 | 31.856 | 31.856 | ||
| SUPARCO | 2,510.210 | 2,510.210 | 2,510.210 | ||
| Special Communication Organization | 256.004 | 256.004 | 256.004 | ||
| E024 | Total Non-Financial Institutions (A+B) | 51,205.340 | 54,507.748 | 48,199.135 |
TABLE 48 Recovery of Loans and Advances (From Government Servants)
(Rs. In Million)
| Object Code | Description | 2023-24 Budget | 2023-24 Revised | 2024-25 Budget |
|---|---|---|---|---|
| E025 | Government Servants | |||
| Cantt/Garrison Educational Institutions | 61.047 | 91.884 | 96.478 | |
| Office of the AGPR, Islamabad | 5,793.311 | 5,871.463 | 6,458.610 | |
| AGPR sub-office, Lahore | 1,504.088 | 1,724.568 | 1,983.031 | |
| AGPR sub-office, Karachi | 10,613.639 | 1,402.696 | 1,542.965 | |
| AGPR sub-office,Peshawr | 643.869 | 6,177.141 | 6,794.856 | |
| AGPR sub-office, Quetta | 269.341 | 310.579 | 326.105 | |
| AGPR sub-office, Gilgit | 254.181 | 274.911 | 329.894 | |
| Defence | - | - | 1,080.250 | |
| Military Accoumtant General,Rawalpindi | - | 56.128 | 56.128 | |
| Pakistan Post Office Deptt | - | 386.595 | 347.936 | |
| Pak PWD | 148.910 | 114.004 | 125.405 | |
| Pakistan Mint | 23.980 | 17.024 | 24.050 | |
| CAO (Ministry of Foreign Affairs) | 215.616 | 211.572 | 233.794 | |
| Central Dte of National Savings | 150.127 | 158.323 | 155.987 | |
| Geological Survey of Pakistan | - | - | - | |
| Special Communication Organization | 13.725 | 12.901 | 13.867 | |
| National Tariff Commission | 16.876 | 17.396 | 18.265 | |
| NDMA | 1.391 | - | - | |
| E025 | Total Government Servants | 19,710.101 | 16,827.185 | 19,587.621 |
TABLE 49
Recovery of Loans and Advances (Others)
| Object Code | Description | 2023-24 Budget | 2023-24 Revised | (Rs. In Million) 2024-25 Budget |
|---|---|---|---|---|
| E027 | Others | |||
| Recovery of Cash Loans (Others) | 23,605.642 | 23,556.140 | 21,900.569 | |
| Ways & Means Advances to Provinces,AJK/ Special Areas | 21,015.000 | 21,015.000 | 21,000.000 | |
| Cash Loans- Govt of AJK | 2,573.786 | 2,541.140 | 900.569 | |
| Cash Loans - PNRA | 16.856 | - | - | |
| Recovery of Foreign Loans (Others) | 4,606.228 | 4,552.646 | 4,790.684 | |
| Foreign Loans-Govt of AJK | 4,487.824 | 4,544.958 | 4,782.960 | |
| Foreign Loans-Govt of Gilgit,-Baltistan | 118.404 | 7.688 | 7.724 | |
| E027 | Total - Others | 28,211.870 | 28,108.786 | 26,691.253 |
TABLE 50 Summary of Recovery of Loans and Advances
(Rs. In Million)
| Object Code | Description | 2023-24 Budget | 2023-24 Revised | 2024-25 Budget |
|---|---|---|---|---|
| Total Recovery Cash Loans (PSEs) | 80,067.193 | 62,418.498 | 79,448.529 | |
| Total Recovery Foreign Loans (PSEs ) | 158,055.594 | 163,618.355 | 158,876.152 | |
| E021 | Total Recovery of Loan & Advances (Provinces) | 191,333.859 | 191,913.133 | 193,437.144 |
| Recovery from Arrears Stock | 430,366.141 | 77,579.867 | 286,561.856 | |
| Net Recovery of Loan & Advances (Provinces) | 621,700.000 | 269,493.000 | 479,999.000 | |
| E022 | Total Local Bodies | 138,270.527 | 125,868.185 | 143,219.037 |
| E023 | Total Financial Institutions | 724.949 | 724.949 | 627.635 |
| E024 | Total Non-Financial Institutions | 51,205.340 | 54,507.748 | 48,199.135 |
| E025 | Total Government Servants | 19,710.101 | 16,827.185 | 19,587.621 |
| E027 | Total - Others | 28,211.870 | 28,108.786 | 26,691.253 |
| Total Recovery of Loan & Advances (PSEs & Others ) | 238,122.787 | 226,036.853 | 238,324.681 | |
| Estimated Shortfall | 227,622.787 | 101,988.853 | 226,324.681 | |
| Net Recovery of Loan & Advances (PSEs & Others) | 10,500.000 | 124,048.000 | 12,000.000 | |
| Grand Total - Recovery of Loans | 632,200.000 | 393,541.000 | 491,999.000 |
6.4 Public Debt
6.4.1 Public Debt of the Federal Government is classified into two categories:
(i) Permanent debt, which includes Domestic Debt (permanent debt) and Foreign Currency Debt (Permanent)
(ii) Floating Debt (Net) is applied to borrowing of purely temporary nature with currency of not more than twelve months.
TABLE 51
Public Debt (Net)
(Rs. In Million)
| Object Code | Description | 2023-24 Budget | 2023-24 Revised | 2024-25 Budget |
|---|---|---|---|---|
| Public Debt (Net) Permanent Debt (Net) | 1,699,309.348 | 1,846,067.990 | 2,540,204.526 | |
| E031 | Domestic Debt (Permanent) | 1,699,372.348 | 1,846,109.590 | 2,540,267.526 |
| E033 | Foreign Currency Debt (Permanent) | (63.000) | (41.600) | (63.000) |
| E032 | Floating Debt (Net) | 199,609.505 | 561,894.075 | 2,175.931 |
| Total Public Debt (Net) | 1,898,918.853 | 2,407,962.065 | 2,542,380.457 |
6.4.2 Domestic Debt (Permanent) 6.4.2.1 The main features of securities through which domestic debt (permanent) is raised are given below:
6.4.2.2 Pakistan Investment Bonds
This security having maturity period of 2, 3, 5, 7, 10, 15, 20 and 30 years is in operation since 2000. Against the budgeted receipt of Rs. 244,802 million for the year 2023-24, the revised estimates for the year 2023-24 have been worked out at Rs. 237,033 million whereas the budget estimates for the year 2024-25 are estimated at Rs. 204,686 million.
6.4.2.3 Government Ijara Sukuk Bonds
The Government of Pakistan Ijara Sukuk Bonds are issued through Pakistan Domestic Sukuk Company Limited. The Sukuk are not redeemable before maturity. The profit on the Sukuk is payable bi-annually on rental rate to be announced by State Bank of Pakistan. Against the budget estimates of Rs. 1,431,569.700 million for the year 2023-24, the revised estimates have been projected at Rs. 1,614,302 million. The budget estimates for the year 2024-25 are estimated at Rs. 2,313,469 million.
6.4.2.4 Premium Prize Bonds (Registered):
Premium Prize Bonds (Registered) of Rs.40,000/- denomination have been launched. These bonds offer biannual profit payment on completed period of six months i.e. 5.70%(biannual) as well as prize money on quarterly draws.The bond shall be registered against the name of purchaser. The Ownership of bond is transferable from one person to another person through an application on prescribed format.
6.4.2.5 The net receipts from domestic debt (permanent) during the year 2023-2024 (Budget & Revised) and 2024-2025 (Budget) are estimated as under:-
TABLE 52
Domestic Debt(Permanent)-Net
(Rs. In Million)
| Object Code | Description | 2023-24 Budget | 2023-24 Revised | 2024-25 Budget |
|---|---|---|---|---|
| E031 | Domestic Debt (Permanent) | |||
| Pakistan Investment Bonds (Non-Bank) | 244,801.825 | 237,032.717 | 204,686.476 | |
| Government Ijara Sukuk Bonds | 1,431,569.700 | 1,614,301.600 | 2,313,469.100 | |
| Premium Prize Bond (Registered) | 25,000.000 | (1,000.000) | 25,000.000 | |
| Pakistan Banao Certificate (3 Years) | (693.970) | (588.210) | - | |
| Pakistan Banao Certificate (5 Years) | (650.967) | (2,882.077) | (2,888.050) | |
| FADRA | (654.240) | (754.440) | - | |
| ICBC (Foreign Currency Denominated Domestic Loan) | - | - | - | |
| E031 | Total Domestic Debt (Permanent) | 1,699,372.348 | 1,846,109.590 | 2,540,267.526 |
6.4.3 Foreign Currency Debt (Permanent) 6.4.3.1 Foreign currency debt(Permanent) comprise of long, medium and short term debt.It includes the following securities:
6.4.3.2 Foreign Exchange Bearer Certificates (FEBCs)
Budget estimates in case of repayment of Foreign Exchange Bearer Certificates for financial year 2023-24 were estimated at Rs. 5.000 million. Revised estimates for the year 2023-24 are projected at Rs. 0.500 million whereas budget estimates for financial year 2024-25 have been kept at Rs. 5.000 million.
6.4.3.2 Foreign Currency Bearer Certificates (FCBCs)
Repayment on account of Foreign Currency Bearer Certificates in the budget estimates for the year 2023-24 was estimated at Rs. 5.000 million. Revised estimates for the year 2023-24 and budget estimates for the year 2024-25 on account of repayment have been kept at Rs.1.000 million and Rs.5.000 million respectively. These certificates are in US$ and Pound Sterling. Profit is payable half yearly at floating rates which is not liable to income tax. Investment in these certificates is exempt from Wealth Tax and compulsory deduction of Zakat.
6.4.3.3 US Dollar Bearer Certificates (DBCs)
This security was introduced in 1991 and discontinued on 17th November, 1994. Against the repayment of Rs. 3.000 million in the budget estimate 2023-24, revised estimates in 2023-24 and budget estimates for the year 2024-25 have been kept at Rs. 0.100 million and Rs.3.000 million respectively.
6.4.3.4 Special US Dollar Bonds
These bonds were issued under Special US Dollar Bonds Rules, 1998 to the Foreign Currency Accounts holders or Foreign Currency Certificates holders with scheduled banks or non-bank financial institutions out of their foreign currency deposits. Against the repayment of Rs. 50.000 million provided in budget estimates 2023-24, the repayment on account of these bonds in revised estimates 2023-24 has been estimated at Rs.40.000 million and the repayment of budget estimates for the year 2024-25 are estimated at Rs.50.000 million. The estimates of foreign currency debt (permanent) are tabulated below:-
TABLE 53
Foreign Currency Debt(Permanent)- Net
| Object Code | Description | 2023-24 Budget | 2023-24 Revised | (Rs. In Million) 2024-25 Budget |
|---|---|---|---|---|
| Foreign Currency Debt (Permanent) | ||||
| Foreign Currency Bearer Certificates (FCBCs) Foreign Exchange Bearer Certificates (FEBCs) | (5.0) (5.0) | (0.5) (1.0) | (5.0) (5.0) | |
| US Dollar Bearer Certificates (DBCs) | (3.0) | (0.1) | (3.0) | |
| Special US Dollar Bonds | (50.0) | (40.0) | (50.0) | |
| E033 | Total Foreign Currency Debt (Permanent) | (63.0) | (41.6) | (63.0) |
6.4.4 Floating Debt
- 6.4.4.1 Market Related Treasury Bills, National Prize Bonds and Bai-Muajjal Ijara Sukuks are included in this category.
6.4.4.2 Market Related Treasury Bills (Auction)
These reflect non-bank borrowing of the Federal Government.
6.4.4.3 National Prize Bonds:
These are of bearer type non-terminable securities freely en-cashable and transferable by delivery. These are issued in denomination of Rs.100/-, Rs.200/-, Rs.750/-, Rs.1,500/-, Rs.7,500/-, Rs.15,000/, Rs.25,000/- and Rs.40,000/-. Recently Prize Bonds amounting to Rs.7,500/-,Rs.15,000/,Rs.25,000/- and Rs.40,000/- has been converted from Bearer into Registered Pize Bonds and data for conversion has been extended by Finance Division with consultation of State Bank of Pakistan.The budget net figure (receipts minus Repayments) for the year 2023-24 was Kept at Rs.10,609.505,million, the revised estimates for the year 2023-24 are kept at Rs. 2,347.492 million and budget estimates for the year 2024-25 are estimated at Rs.2,175.931 million.
6.4.4.4 Government Bai-Muajjal Ijara Sukuk
Government Bai-Muajjal Ijara Sukuk are issued through auction for a maturity period of one year from date of issue. Bai-Muajjal Ijara Sukuk shall be repaid only on maturity. The profit earned on BaiMuajjal Ijara Sukuk shall be liable to income tax. Withholding tax shall be deducted at source at the applicable rate. The estimates of receipts for floating debt during the year 2023-24 (Revised) and 2024-25 (Budget) are as under:-
TABLE 54
Floating Debt(NET)
(Rs. In Million)
| Object Code | Description | 2023-24 Budget | 2023-24 Revised | 2024-25 Budget |
|---|---|---|---|---|
| Floating Debt | ||||
| A. Market Treasury Bills through Auction (Non-Bank) | ||||
| Receipts | 25,536,000.00 | 21,179,000.000 | 12,511,000.000 | |
| Repayments | 25,347,000.00 | 20,619,453.417 | 12,511,000.000 | |
| A. Market Treasury Bills (NET) | 189,000.000 | 559,546.583 | - | |
| B. National Prize Bond (Net) | 10,609.505 | 2,347.492 | 2,175.931 | |
| C. Govt Bai-Muajjal Ijara Sukuk | - | - | - | |
| E032 | Total Floating Debt (A+B+C) | 199,609.505 | 561,894.075 | 2,175.931 |
Chapter 7:
PUBLIC ACCOUNT RECEIPTS
7.1 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.
7.2 Public Account Receipts may be categorized as Deferred Liabilities and Deposits & Reserve.The Revised and Budget Estimates of Public Accounts Receipts(Net) are given in Tbale 55.
TABLE 55
Public Account Receipts (Net)
(Rs. In Million)
| Object Code | Description | 2023-24 Budget | 2023-24 Revised | 2024-25 Budget |
|---|---|---|---|---|
| Public Accounts Receipts(Net) | ||||
| G03 | Deferred Liabilites (Net) | (38,396.06) | (160,153.88) | 53,035.40 |
| G06-12 | Deposits and Reserves(Net) | 45,606.288 | 65,582.163 | 67,196.705 |
| Total Public Accounts Receipts(Net) | 7,210.22 | (94,571.72) | 120,232.11 |
7.3 Deferred Liabilities 7.3.1 These receipts represent the net proceeds of various savings schemes launched by the Government. Brief introduction of each saving scheme is given below.
7.3.2 Defence Savings Certificates
This is a ten years scheme. However, the investment can be encashed at any time. The rate of return on Defence Savings Certificates has been linked with the yield of Pakistan Investment Bonds of ten years maturity. The existing rate on this scheme is 13.57 % p.a. on maturity. Withholding tax is deducted from the profit payment. Apart from the individuals, institutions may invest their individuals' funds such as pension, gratuity, superannuation, contribtory provident funds and trusts etc.in this scheme.
7.3.3 Special Savings Certificates
Special Savings Certificates (Registered/Accounts) is a three years scheme with profit payable on six monthly basis. The rate of return on Special Savings Certificats/Accounts has been linked with the yield of Pakistan Investment Bonds of three years maturity.The existing rate of profit in this scheme is 15.70% per annum for first to fifth profits and 16.60 % for the last sixth profit. While average rate is 15.85 %. Withholding tax is deducted from the profit payment. Apart from individuals, institutions may invest their individuals' funds such as pension, gratuity, superannuation, contribry provident funds and trusts etc.in this scheme.
7.3.4 Regular Income Certificates
This scheme was introduced on 02-02-1993 to ensure payment of income on monthly basis. The rate of return on Regular Saving Certificates has been linked with the yield of Pakistan Investment Bonds of five years matuarity. The existing profit on this scheme is 14.64 % per annum. The profit in this scheme is subject to withholding tax and the investment is exempt from compulsory deduction of zakat at source. Apart from individuals, institutions may invest their individuals' funds such as pension, gratuity, superannuation, contributory provident funds and trusts etc.in this scheme.Premature encashment on these certificates carry service charges as under:-
(i) If encashed before completion of one year from @ 2 % of face value
the date of issue
(ii) Before two years @ 1.50 % of face value (iii) Before three years @ 1% of face value (iv) Before four years @ 0.5% of face value
7.3.5 Savings Accounts
This is the oldest saving scheme in operation which provides profit on non-checking accounts.Zakat is deducted @ 2.50 % on credit balance on valuation date each year if declaration in this regard is not filed.The existing profit on savings account is 20.50% p.a. Withholding tax is deducted from the profit payment. Apart from individuals, institutions may invest their individuals' funds such as pension, gratuity, superannuation, contributory provident funds and trusts etc.in this scheme.
7.3.6 Pensioners’ Benefit Accounts
This scheme has been launched with effect from 20-1-2003 to provide incentives to the retired officials of the Federal Government, Provincial Governments, Azad Government of the State of Jammu and Kashmir, Armed Forces, Semi Governments and Autonomous Bodies and in case of death the pensioner’s eligible member of the family. Only one account can be opened in the National Savings Centre with a minimum deposit of rupees ten thousand and in multiple of one thousand with the facility of seven subsequent deposits subject to the maximum limit of five million rupees. It is a ten years scheme and profit is payable on completion of each period of one month reckoned from the date of opening of an account till maturity or encashment whichever is earlier. The existing rate of profit on this scheme is 15.36 % per annum. Premature encashment before completion of one, two, three and four years carries service charges at the rate of 1.00%, 0.75%, 0.50% and 0.25% of principal amount respectively. Profit accrued from this scheme is exempt from compulsory deduction of withholding tax and Zakat. The scheme has been made more attractive as any upward revision in rate of profit notified after 09.03.2009 shall also be applicable to existing accounts holders whereas downward revision shall also be apply to fresh investment only.
7.3.7 Bahbood Savings Certificates
Initially this scheme was introduced exclusively widows to cater for their needs with monthly profit payment facility. The scheme was further extended to the persons of age 60 years or above. The existing rate of profit on this scheme is 15.36 % per annum. The maximum investment limit in this scheme is five million rupees and ten million rupees for joint holders. It is only a compensatory package to enable widows and senior citizens to supplement their income to lead a respectable life. Service charges at the rate of 1.00%, 0.75%, 0.50% and 0.25% of the face value are deducted if certificates are encashed before completion of one, two, three and four years respectively. Profit accrued from this scheme is exempt from compulsory deduction of withholding tax and Zakat.The scheme has been made more attractive as any upward revision in rate of profit notified after 09.03.2009 shall also be applicable to existing certificate holders whereas downward revision shall apply to frash investment only.
7.3.8 Shuhada's Family Welfare Account (SFWA)
A new savings scheme, namely Shuhada Family Welfare Account (SFWA), for the welfare of eligible family members of Shuhada (martyrs) has been launched on 11th May, 2018. The eligible family members can open the SFWA account in any National Savings Centre across Pakistan after fulfillment of required documentation. Preferential profit in line with the existing welfare product i.e., Bahbood Savings Certificate and Pensioner Benefit Account shall be paid to the investor of SFWA on monthly basis. Current profit rate is 15.36 % . Profit shall be exempted from Withholding Tax and compulsory deduction of Zakat.
7.3.9 The Budget estimates of Deferred Liabilites on account of National Savings Schemes (Net)are reported in below table:-
TABLE 56
Deferred Liabilities (Net)
(Rs. In Million)
| Description | 2023-24 Budget | 2023-24 Revised | 2024-25 Budget | ||
|---|---|---|---|---|---|
| G03 | Deferred Liabilities | ||||
| (A) | Provident Fund | (25,264.782) | (32,799.600) | (26,719.800) | |
| (B) | Saving/Deposit Acctt/Certificates | (13,131.282) | (127,354.281) | 79,755.200 | |
| Saving Bank Accounts | 11,760.865 | 6,419.561 | 19,265.670 | ||
| Khas Deposit Accounts | (5.000) | (5.000) | (5.000) | ||
| Mahana Amdani Accounts | (130.000) | (110.000) | (100.000) | ||
| Pensioners' Benefit Accounts | 23,581.240 | 34,239.632 | 25,826.808 | ||
| Defence Saving Certificates | (26,031.222) | (33,459.811) | (30,673.795) | ||
| Bahbood Savings Certificates | 4,988.170 | 45,561.054 | 24,426.695 | ||
| National Deposit Certificates | (1.000) | (1.000) | (1.000) | ||
| Khas Deposit Certificates | (0.700) | (0.700) | (0.700) | ||
| Special Savings Certificates (Registered) | (40,086.961) | (42,317.350) | (15,676.631) | ||
| Special Savings Accounts (Term Deposit) | (16,539.947) | (9,976.935) | (3,695.996) | ||
| Shuhda Welfare Account | 20.000 | 35.000 | 40.000 | ||
| Regular Income Certificates | (155,686.727) | (214,738.732) | (79,650.851) | ||
| Short Term Savings Certificates | 25,000.000 | 21,000.000 | 10,000.000 | ||
| Sarwa Islamic Saving and Term Accounts | 160,000.000 | 66,000.000 | 130,000.000 | ||
| G03 | Total Deferred Liabilities (A+B) | (38,396.064) | (160,153.881) | 53,035.400 |
7.4 Deposits and Reserves
Deposits and Reserves represent all form of monies on the part of the Public Account of the Federation as per Article 78(2) of the Constitution of Islamic Republic of Pakistan. The estimates in table 46 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 not be deposited under these deposits and reserves heads of account (being non-lapsable) under the Public Account.
(ii) The maintenance and operation of all these funds, deposits, reserves etc shall be subject to their due establishment either under the authority of an Act of Parliament or with the approval of the Federal Government, as the case may be.
(iii) Revenues as per 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 be deposited in the respective heads of account of tax revenue and non tax revenue.
(iv) Receipt and withdrawal of funds into/from these deposits and resreves heads of account shall only be allowed by the Accounting Offices subject to compliance of the stipulations at (i) to (iii) above and to the extent of reconciled available balance under the respective head of account.
TABLE 57 Deposits and Reserve Fund
| Object Code | Description | 2023-24 Budget | 2023-24 Revised | (Rs. In Million) 2024-25 Budget |
|---|---|---|---|---|
| FGE BENEVOLENT FUNDS | 6,327.606 | 6,341.111 | 6,658.166 | |
| G06202 | Civil | 1,914.935 | 1,976.556 | 2,075.384 |
| G06203 | F.G.Employees Benevolent Fund (Defence | 4,309.931 | 4,272.720 | 4,486.356 |
| G06205 | Pakistan Post Office Department | 3.704 | 3.795 | 3.985 |
| G06206 | Pak PWD | 63.176 | 58.373 | 61.292 |
| G06209 | National Saving | 25.893 | 23.475 | 24.648 |
| G06210 | Pakistan Mint | 3.415 | - | - |
| G06212 | Geological Survey of Pakistan | 6.552 | 6.192 | 6.501 |
| GROUP INSURANCE FUNDS | 728.229 | 1,685.474 | 1,769.748 | |
| G06401 | PAK PWD | 5.972 | 6.772 | 7.111 |
| G06404 | National Saving | 6.098 | 5.865 | 6.158 |
| G06405 | Pakistan Mint | 0.189 | - | - |
| G06407 | Geological Survey of Pakistan | 2.533 | 2.308 | 2.424 |
| G06409 | Civil | 485.717 | 458.188 | 481.097 |
| G06410 | Defence | 227.191 | 1,211.940 | 1,272.537 |
| G07104 | Fed. Govt. Empl. Group Insur. Fund | 0.529 | 0.401 | 0.421 contd… |
(Rs. In Million)
| Object Code | Description | 2023-24 Budget | 2023-24 Revised | 2024-25 Budget |
|---|---|---|---|---|
| Main Department | 89,075.108 | 76,410.305 | 80,230.819 | |
| Defence | 3,319.357 | 5,818.186 | 6,109.095 | |
| G11224 | Deposit Account with Defence | 3,319.357 | 5,818.186 | 6,109.095 |
| Pakistan Post | - | - | - | |
| G07101 | Post Office Renewal Reserve Fund | - | - | - |
| G07102 | Pakistan Post Office Welfare Fund | - | - | - |
| Pak PWD | 85,755.751 | 70,592.119 | 74,121.724 | |
| G10101 | Pak. PWD Receipts & Collection Account | 938.347 | 457.321 | 480.186 |
| G10113 | Public Works/Pak. PWD Deposits | 84,817.404 | 70,134.798 | 73,641.538 |
| OTHERS | 90,937.965 | 104,678.615 | 114,254.933 | |
| G06304 | Workers Welfare Fund | 32,335.843 | 45,000.000 | 40,000.000 |
| G06315 | Judicial Officers Welfare Fund. | 3.679 | 2.940 | 3.087 |
| G12140 | PM Flood relief Fund 2010 | 0.126 | 0.024 | 0.025 |
| G12150 | PM Relief Fund for Thar 2014 | 1,885.993 | 142.443 | 149.566 |
| G12157 | PM COVID-19 Pandemic Relief Fund 2020. | 360.713 | 1.787 | 1.876 |
| G12164 | PM's Relief Fund,Earthquake Other Cal | 10,529.926 | 179.064 | 188.017 |
| G12166 | PM's Relief Fund for Turkiye & Syria Earthquake | 1,133.756 | 3.240 | 3.402 |
| G12205 | Pakistan Minorities Welfare Fund | 0.340 | - | - |
| G12206 | Special Fund for Welfare & Uplift of Minorities | 0.328 | - | - |
| G12226 | Federal Government Artists Welfare | - | 175.852 | 184.645 |
| G12305 | Export Development Fund | 16,703.000 | 23,581.981 | 24,761.080 |
| G12308 | Reserve Fund for Exchange Risk on Foreign Loans | 5,529.258 | 24,665.017 | 25,898.268 |
| G12412 | Pakistan Oil Seed Development Fund | 249.417 | 150.135 | 157.642 |
| G12419 | Research & Development Fund | 2,349.000 | 1,789.094 | 1,878.548 |
| G12421 | SCP Diamer Basha and Mohmand Dam Fund | 7.636 | - | - |
| G12504 | Workers Children Education Fund | 0.277 | 0.175 | 0.184 |
| G12612 | Fund for Urdu Science Board | 1.096 | 2.192 | 2.302 |
| G12712 | Trust Interest Fund (Charitable Endowment) | 3.843 | 4.806 | 5.047 |
| G12722 | Other Miscellaneous Fund | - | - | - |
| G12738 | National Fund for Control of Drug Abuse | 13.734 | 1.727 | 1.814 |
| G12783 | Universal Service Fund | 7,200.000 | 5,357.139 | 5,624.996 |
| G12803 | Federal Pension Fund | 10,000.000 | - | 10,000.000 |
| NEW | Film Finance Fund | 1,000.000 | - | - |
| G14100 | Pakistan Mint | 1,570.000 | 26.300 | 1,620.000 |
| G10104 | Mint Receipt and Collection Account | 60.000 | 3,594.699 | 3,774.434 |
| Gross Receipts | 187,068.908 | 189,115.505 | 202,913.666 | |
| Less Expenditure | 141,462.620 | 123,533.342 | 135,716.961 | |
| Deposits and Reserves (Net) | 45,606.288 | 65,582.163 | 67,196.705 |
Chapter 8: PRIVATIZATION PROCEEDS
8.1 Privatization in Pakistan is an important economic reform policy tool, for generating growth and to expunge structural inefficiencies, by removing false barriers and opening up the economy to competition. The Privatization is part of the economic and structural reforms agenda of Government
8.2 The Privatization Commission Ordinance, 2000 was promulgated on 28th September, 2000 to establish "Privatization Commission" for implementation of privatization policy of the Federal Government.
8.3 Section 16(2) of the said Ordinance envisages that the privatization proceeds shall be utilized by the Federal Government as follows:-
(a) ten percent shall be used for poverty alleviation programmes and;
(b) the remaining ninety percent for retirement of the Federal Government debt.
8.4 The estimates of privatization proceeds are given in below table
TABLE 58
Privatization Proceeds
(Rs. In Million)
| Object | Descrition | 2023-24 | 2023-24 | 2024-25 |
|---|---|---|---|---|
| Code | p | Budget | Revised | Budget |
| E01501-02 | Privatization Proceeds | 15,000.000 | 10,838.000 | 30,000.000 |
PART-II EXTERNAL RECEIPTS (ESTIMATES OF FOREIGN ASSISTANCE)
Chapter 9:
ESTIMATES OF FOREIGN ASSISTANCE
9.1 Our external resources are derived from a combination of finanicing instruments, includling project loans and grants, programme loans and other loans. The aim and objective of seeking foreign or external financial assistance may be stated as "promoting economic and social development in the developing conuntries". It can also be defined as "Administered transfer of resources from a donor country or international agency to the developing countries with a view to encourage economic growth". Foreign Aid can be in the form of money, goods or technical assistance and can be between two (bilateral) or many (multilateral) countries/ institutions.
9.1.1 Foreign aid is also looked for to meet both economy's balance of payments gap and investment gap. That is why project and technical assistance alone are not sufficient. A large part of assistance is required in the shape of food and commodity aid. Project assistance does not simply finance import of capital goods and related services but also meets a part of local currency expenditure. Thus aid flow [project, programme and technical assistance] accompanied by commodity imports may generate counterpart local currency funds that are used to finance development expenditures.
9.1.2 In fact, many developing countries do not have sufficient funds to provide public goods such as education or transportation systems or clean water and waste disposal facilities. Although such goods are essential for development, their economic rate or return is so uncertain that provate invertors are unwilling to provide them on a large scale. Foreign aid can substitute for private capital in those instances, providing the funds for investment in public goods that the international capital market will not supply to those developing countries or would supply at a high interest rate. In principle foreign aid could be a major source of capital, fueling the growth of development countries and helping to promote economic and human development.
9.1.3 Foreign aid is good only if it is the result of financing investment in appropriate productive capacity. Increasing output allows debt and interest to tbe repaid. If the aid is used to finance current account deficits/ consumption, then there is no net investment and resultant future economic growth. Aid becomes a burden. It, therefore, entails an effective and efficient external debt management with the objective to ensuring that the government's.
9.1.4 Foreign aid is useful if utilized productively and efficiently otherwise developing countries are likely to face financial crises and are caught up in debt trap. The sequence of events could be as under:-
a) As debt service liabilities rise without corresponding increase in revenue, the government would need to set aside increasing share of budgetary resources for debt services;
b) The level of debt service would soon begin to affect routine government expenditure, often requiring additional borrowings to meet rising contractual payment obligations;
c) The country would slowly slide into debt trap. More and more borrowings would be required to service the accumulated debt, creating a vicious circle;
d) The rising debt service obligations eventually lead to default i.e. the inability to honour principal and interest payment commitments; and
e) The default is generally followed by prolonged negotiations with the creditors individually or collectively [Paris Club/ London Club], leading to rescheduling/ restructuring/ write off the external debt. The relief programmes generally include reform conditions to redeem government finances and put the economy back on the track.
9.2 Project Loans and Grants
- 9.2.1 Project loans and grants are received from specialized International Financial Institutions and friendly countries with specific purposes falling under the following broad categories;
9.3 Project Loans & Grants for Public Sector Development Programme (PSDP)
- 9.3.1 Project loans and grants for PSDP are received for various projects being executed by Federal Government, Provincial Government and various Autonomous Bodies such as WAPDA, PEPCO, NHA etc.
9.4 Project Loans and Grants for Other than PSDP Projects
- 9.4.1 There are certain projects kept out of PSDP, which are executed by Federal Government, Provincial Government and Autonomous Bodies by receiving project loans and grants.
9.5 Programme Loans
- 9.5.1 Programme loans are provided for budgetary support and are linked/tied with achievement of specific targets and goals. Programme Loans not only stabilize foreign exchange reserves but also generate rupee counterpart to meet country's development needs.
9.6 Other Loans
9.6.1 Other loans comprise loans from Islamic Development Bank, Sovereign Bonds, Sukuk Bonds, etc received from non-traditional sources generally by way of payment as well as for budgetary support.
9.6.2 The estimates of external resources for the year 2023-24(budget and revised) and 2024-25 (budget) are tabulated on the following page.
Table 1 Summary of Foreign Assistance
| S. No. | Description | 2023-24 Budget | 2023-24 Revised | 2024-25 Budget (Rs. In Million) |
|---|---|---|---|---|
| (1) | PSDP Projects (A+B) | 72,000.770 | 274,670.460 | 317,000.010 |
| A. Project Loans | 68,311.770 | 258,833.010 | 306,731.530 | |
| Federal Projects | 8,925.820 | 23,322.690 | 54,482.380 | |
| Autonomous Bodies | 59,385.950 | 235,510.320 | 252,249.150 | |
| B. Project Grants | 3,689.000 | 15,837.450 | 10,268.480 | |
| Federal Projects | 1,544.000 | 4,081.200 | 6,506.270 | |
| Autonomous Bodies | 2,145.000 | 11,756.250 | 3,762.210 | |
| (2) | Projects (Outside PSDP) | 624,384.240 | 534,205.710 | 711,072.940 |
| A. Project Loans | 41,946.200 | 52,841.500 | 90,900.820 | |
| Federal Projects | 38,229.200 | 45,010.650 | 72,562.250 | |
| Autonomous Bodies | 3,717.000 | 7,830.850 | 18,338.570 | |
| B. Project Grants | 13,940.700 | 5,845.950 | 3,172.120 | |
| Federal Projects | 12,658.700 | 5,610.250 | 2,299.620 | |
| Autonomous Bodies | 1,282.000 | 235.700 | 872.500 | |
| C. Project Loans & Grants | 568,497.340 | 475,518.260 | 617,000.000 | |
| Provinces & FATA | 568,497.340 | 475,518.260 | 617,000.000 | |
| (3) | Programme Finance | 788,170.780 | 433,723.830 | 278,777.550 |
| Loans | 782,095.570 | 433,723.830 | 278,748.050 | |
| Grants | 6,075.210 | 0.000 | 29.500 | |
| (4) | Other Loans | 5,684,580.000 | 3,810,735.000 | 4,378,950.500 |
| Total External Resources (1+2+3+4) | 7,169,135.790 | 5,053,335.000 | 5,685,801.000 |
Table 2
Foreign Assistance Projects (PSDP) (Federal and Autonomous Bodies)
| S. No. | Description | 2023-24 Budget | 2023-24 Revised | 2024-25 Budget (Rs. In Million) | |
|---|---|---|---|---|---|
| (a) | Federal Departments | 10,469.820 | 27,403.890 | 60,988.650 | |
| Loans | 8,925.820 | 23,322.690 | 54,482.380 | ||
| Grants | 1,544.000 | 4,081.200 | 6,506.270 | ||
| (b) | Autonomous Bodies | 61,530.950 | 247,266.570 | 256,011.360 | |
| Loans | 59,385.950 | 235,510.320 | 252,249.150 | ||
| Grants | 2,145.000 | 11,756.250 | 3,762.210 | ||
| (i) | WAPDA(Power) | 0.000 | 59,300.520 | 43,896.000 | |
| Loans | 0.000 | 49,342.620 | 41,862.000 | ||
| Grants | 0.000 | 9,957.900 | 2,034.000 | ||
| (ii) | NTDC | 18,427.060 | 83,177.250 | 77,278.640 | |
| Loans | 18,427.060 | 83,177.250 | 77,278.640 | ||
| (iii) | PPMC | 4,000.000 | 6,441.000 | 12,998.510 | |
| Loans | 4,000.000 | 6,441.000 | 12,998.510 | ||
| (iv) | NHA | 13,090.000 | 29,434.800 | 36,220.000 | |
| Loans | 12,990.000 | 29,337.900 | 35,220.000 | ||
| Grants | 100.00 | 96.90 | 1,000.00 | ||
| (v) | HEC | 1,050.000 | 484.500 | 9,228.210 | |
| Loans | 750.000 | 256.500 | 9,000.000 | ||
| Grants | 300.000 | 228.000 | 228.210 | ||
| (vi) | JPCL | 3,000.000 | 29,925.000 | 10,000.000 | |
| Loans | 3,000.000 | 29,925.000 | 10,000.000 | ||
| (vii) | Supraco | 1,730.890 | 0.000 | 30,650.000 | |
| Loans | 1,730.890 | 0.000 | 30,650.000 | ||
| (viii) | WAPDA(Water) | 20,233.000 | 38,503.500 | 35,740.000 | |
| Loans | 18,488.000 | 37,030.050 | 35,240.000 | ||
| Grants | 1,745.000 | 1,473.450 | 500.000 | ||
| Total Project Loans | 68,311.770 | 258,833.010 | 306,731.530 | ||
| Total Project Grants | 3,689.000 | 15,837.450 | 10,268.480 | ||
| Total P PSDP | ROJECT LOANS & GRANTS FOR | 72,000.770 | 274,670.460 | 317,000.010 |
Table 3
Foreign Assistance Projects (Outside PSDP) (Federal,Autonomous Bodies)
| S. No. | Description | 2023-24 Budget | 2023-24 Revised | 2024-25 Budget (Rs. In Million) |
|---|---|---|---|---|
| Loans/Grants Wise Break-up | ||||
| (a) | Federal Government | 50,887.900 | 50,620.900 | 74,861.870 |
| Loans | 38,229.200 | 45,010.650 | 72,562.250 | |
| Grants | 12,658.700 | 5,610.250 | 2,299.620 | |
| (b) | Autonomous Bodies | 4,999.000 | 8,066.550 | 19,211.070 |
| Loans | 3,717.000 | 7,830.850 | 18,338.570 | |
| Grants | 1,282.000 | 235.700 | 872.500 | |
| (i) | JPCL | |||
| Loans | 812.000 | 1,425.000 | 1,775.000 | |
| (ii) | PPMC | |||
| Loans | 150.000 | 3,095.100 | 8,922.100 | |
| (iii) | NTDC | |||
| Loans | 650.000 | 393.300 | 1,212.000 | |
| Grants | 1,131.000 | 5.700 | 147.500 | |
| (iv) | WAPDA (Water) | |||
| Loans | 2,105.000 | 0.000 | 0.000 | |
| Grants | 29.000 | 0.000 | 0.000 | |
| (v) | ERRA | |||
| Grants | 122.000 | 230.000 | 725.000 | |
| (vi) | HEC | |||
| Loans | 0.000 | 256.500 | 2,418.100 | |
| Grants | 0.000 | 361.000 | 236.000 | |
| (vii) | Wapda-Power | |||
| Loans | 0.000 | 2,299.950 | 3,775.370 | |
| (vii) | PARC | |||
| Loans | 0.000 | 361.000 | 236.000 | |
| Total Project Loans | 41,946.200 | 52,841.500 | 90,900.820 | |
| Total Project Grants | 13,940.700 | 5,845.950 | 3,172.120 | |
| Total P OUTSI | ROJECT LOANS & GRANTS FOR D PSDP | 55,886.900 | 58,687.450 | 94,072.940 |
Table 4
Foreign Assistance Projects (Outside PSDP)
(Provinces,FATA& GB)
| S. No. | Description | 2023-24 Budget | 2023-24 Revised | 2024-25 Budget (Rs. In Million) | |
|---|---|---|---|---|---|
| (A) | PROVINCES and FATA (Loans & Grants) PROVINCES (Loans & Grants) | ||||
| (i) | PUNJAB | 125,977.300 | 95,881.130 | 123,000.000 | |
| (ii) | SINDH | 266,691.250 | 246,542.110 | 334,000.000 | |
| (iii) | KHYBER PAKHTUNKHWA | 138,269.800 | 97,419.850 | 131,000.000 | |
| (iv) | BALOCHISTAN | 37,558.990 | 30,402.670 | 29,000.000 | |
| (A) | TOTAL PROVINCES(Loans & Grants) | 568,497.340 | 470,245.760 | 617,000.000 | |
| (B) | FATA | ||||
| FATA | 0.000 | 4,086.900 | 0.000 | ||
| (B) | Total FATA | 0.000 | 4,086.900 | 0.000 | |
| (C) | GB | ||||
| GB | 0.000 | 1,185.600 | 0.000 | ||
| (C) | GB | 0.000 | 1,185.600 | 0.000 | |
| Total Grant | PROVINCES,FATA & GB (Loans & s) Outside | 568,497.340 | 475,518.260 | 617,000.000 |
Table 5
Programme Loans and Grants
| S. No. | Description | 2023-24 Budget | 2023-24 Revised | 2024-25 Budget (Rs. In Million) |
|---|---|---|---|---|
| A) | Programme Loans & Grants for Federal,Autonomous Bodies and Provinces Federal | 676,898.280 | 344,379.180 | 274,046.050 |
| Loans | 670,823.070 | 344,379.180 | 274,016.550 | |
| Grants | 6,075.210 | 0.000 | 29.500 | |
| B) | Autonomous Bodies | 21,170.000 | 29,078.550 | 4,731.500 |
| C) | Provinces | 90,102.500 | 60,266.100 | 0.000 |
| (II) | Total Programme Loans & Grants for Federal,Autonomous Bodies and Provinces | 788,170.780 | 433,723.830 | 278,777.550 |
<!-- Start of picture text -->
Total Programme Loans & Grants for
(II) 788,170.780 433,723.830 278,777.550
Federal,Autonomous Bodies and Provinces
<!-- End of picture text -->
Table 6 Other Loans
| S. No. | Description | 2023-24 Budget | 2023-24 Revised | 2024-25 Budget (Rs. In Million) |
|---|---|---|---|---|
| 1 | IsDB Short-term (Loans) | 145,000.000 | 57,000.000 | 147,500.000 |
| 2 | SFD Oil Financing | 174,000.000 | 171,000.000 | 0.000 |
| 3 | New Deposit UAE | 290,000.000 | 0.000 | 0.000 |
| 4 | Foreign Commercial Bank Loans | 1,305,000.000 | 285,000.000 | 1,114,805.000 |
| 5 | Euro Bonds | 435,000.000 | 0.000 | 295,000.000 |
| 6 | ECO Trade | 29,580.000 | 28,500.000 | 29,500.000 |
| 7 | SAFE Deposit | 1,160,000.000 | 1,140,000.000 | 1,180,000.000 |
| 8 | KSA Time Deposit | 1,450,000.000 | 1,995,000.000 | 1,475,000.000 |
| 9 | Naya Pakistan Certificate(NPC) | 0.000 | 134,235.000 | 137,145.500 |
| 10 | IMF Loan for Budgetary Support | 696,000.000 | 0.000 | 0.000 |
| Total Other Loans | 5,684,580.000 | 3,810,735.000 | 4,378,950.500 |
SUMMARY OF NON-TAX REVENUE RECEIPTS (MINISTRIES/DIVISIONS/DEPARTMENTS/INSTITUTIONS/AUTHORITIES)
| Sr.NO | Description | 2023-24 Budget | 2023-24 Revised | (Rs. In Million) 2024-25 Budget |
|---|---|---|---|---|
| 1 | State Bank of Pakistan | 1,113,000.000 | 972,182.543 | 2,500,000.000 |
| 2 | Ministry of Energy (Petroleum Division) | 1,145,505.000 | 1,208,693.000 | 1,535,190.000 |
| (i) | Petroleum Development Levy | 869,000.000 | 960,000.000 | 1,281,000.000 |
| (ii) | Royalty on Gas | 75,000.000 | 93,567.000 | 103,751.000 |
| (iii) | Royalty on Oil | 50,000.000 | 57,917.000 | 58,654.000 |
| (iv) | Windfall Levy against Crude Oil | 35,000.000 | 28,000.000 | 28,000.000 |
| (v) | Natural Gas Development Surcharge | 40,000.000 | 27,169.000 | 25,618.000 |
| (vi) | Discount Retained on local Crude Price | 20,000.000 | 25,000.000 | 25,000.000 |
| (vii) | Receipts under the Mines - Oilfields and Mineral Development Act | 2,500.000 | 10,000.000 | 5,000.000 |
| (viii) | Petroleum Levy on LPG | 12,000.000 | 3,516.000 | 3,537.000 |
| (ix) | Gas Infrastructure Development Cess. | 40,000.000 | 2,500.000 | 2,500.000 |
| (x) | Others Petroleum Division | 2,005.000 | 1,024.000 | 2,130.000 |
| 3 | Ministry of Defence | 99,310.053 | 68,531.568 | 88,051.823 |
| (i) | Effective Services | 41,255.754 | 31,189.228 | 42,427.073 |
| (ii) | Others Receipts from UNO | 57,822.299 | 37,200.000 | 45,500.000 |
| (iii) | Others Defence | 232.000 | 142.340 | 124.750 |
| 4 | Ministry of Interior | 80,789.782 | 73,958.054 | 92,225.349 |
| (i) | Passpor and Visa Fees | 59,000.000 | 59,000.000 | 75,000.000 |
| (ii) | ICT Interior | 19,380.040 | 12,823.920 | 14,756.230 |
| (iii) | Others Interior | 2,409.742 | 2,134.134 | 2,469.119 |
| 5 | Regulatory Authorities | 99,028.000 | 43,031.134 | 65,213.022 |
| (i) | Pakistan Telecommunciation Authority (PTA) | 74,225.000 | 33,743.451 | 33,812.000 |
| (ii) | Abandoned Properties Organization (APO) | 11,000.000 | 2,538.763 | 14,030.262 |
| (iii) | Port Qasim Authority (PQA) | 2,000.000 | - | 5,000.000 |
| (iv) | Securities & Exchange Commision of Pakistan(SECP) | 5,400.000 | 1,653.820 | 2,604.460 |
| (v) | Drug Regulatory Authority of Pakistan(DRAP) | 1,500.000 | - | 1,500.000 |
| (vi) | National Database and Registration Authority (NADRA) | 1,200.000 | 4,000.000 | 4,000.000 |
| (vii) | Pakistan Standard Quality Control Authority(PSQCA) | 1,000.000 | - | 1,100.000 |
| (viii) | Oil and Gas Regulatory Authority (OGRA) | 600.000 | 500.000 | 1,000.000 |
| (ix) | National Electric Power Regulatory Authority (NEPRA) | 300.000 | 580.000 | 1,000.000 |
| (x) | Civil Aviation Authority (CAA) | 400.000 | - | 800.000 |
| (xi) | Others Regulatory Authorities | 1,403.000 | 15.100 | 366.300 contd… |
| Sr.NO | Description | 2023-24 Budget | 2023-24 Revised | (Rs. In Million) 2024-25 Budget |
|---|---|---|---|---|
| 6 | Ministry of Communications | 10,338.923 | 10,253.343 | 12,057.500 |
| 7 | Ministry of IT & Telecommunication | 6,000.000 | 5,250.000 | 6,000.000 |
| Special Communications Organization | 6,000.000 | 5,250.000 | 6,000.000 | |
| 8 | Ministry of Housing & Works | 2,500.000 | 3,777.000 | 4,438.000 |
| 9 | Ministry of MARITIMES AFFAIRS | 2,279.500 | 1,139.784 | 2,388.000 |
| 10 | Ministry of Overseas Pakistanis & Human Resource Dev. | 1,500.000 | 1,300.000 | 1,500.000 |
| 11 | Ministry of National Food Security and Research | 1,423.670 | 1,273.850 | 1,304.900 |
| 12 | Ministry of Religious Affairs And Interfaith Harmony | 1,008.250 | 711.455 | 1,012.000 |
| 13 | Ministry of Foreign Affairs | 480.500 | 705.000 | 1,005.000 |
| 14 | Ministry of Commerce | 1,000.000 | 1,200.000 | 1,000.000 |
| 15 | Accountant General of Pakistan Revenues | 1,201.012 | 501.215 | 701.355 |
| 16 | Election Commission of Pakistan | - | 1,002.428 | 300.728 |
| 17 | Ministry of National Health Services, Regulations & Coord. | 165.000 | 291.992 | 284.000 |
| 18 | Economic Affairs Division | 263.294 | 263.294 | 263.294 |
| 19 | Competetion Commision of Pakistan | 250.000 | 100.000 | 250.000 |
| 20 | Establishment Division | 327.900 | 229.650 | 231.150 |
| 21 | Ministry of Law and Justice | 251.820 | 174.110 | 202.555 |
| 22 | Ministry of Federal Education and Professional Training | 127.650 | 157.350 | 166.971 |
| 23 | Ministry of Inter Provincial Coordination (IPC) | 104.000 | 119.000 | 159.000 |
| 24 | Aviation Division | 75.100 | 95.121 | 108.000 |
| 25 | Pakistan Atomic Energy Commission | 99.070 | 115.500 | 105.200 |
| 26 | Pakistan Mint | 100.000 | 100.000 | 100.000 |
| 27 | Others Ministries/Divisions/Departments | 287.698 | 120.736 | 107.095 |
| 28 | Miscellaneous Receipts of Attached Departments | 44,405.000 | 56,115.484 | 73,055.000 |
| 29 | Mobile Handset Levy | 10,000.000 | 8,000.000 | 10,000.000 |
| 30 | Foreign Grants-Devp Grants from Foreign Govt | 25,000.000 | 6,000.000 | 15,000.000 |
| 31 | Dividend(Financial/Non Financial Institutions) | 121,425.000 | 92,994.125 | 138,915.000 |
| 32 | Mark-up (Provinces) | 77,201.128 | 89,736.504 | 96,353.283 |
| 33 | Mark-up (PSEs & Others) | 118,000.000 | 300,000.000 | 198,000.000 |
| Total Non-Tax Revenue Receipts | 2,963,164.056 | 2,947,849.946 | 4,845,414.931 |