Annual Budget Statement 2018-19
The Annual Budget Statement 2018-19 is part of the federal budget for FY 2018-19. This page reproduces the text of its 22 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. Tables may lose their column alignment, and a page with no text layer is marked rather than guessed. Check the official PDF before relying on any figure.
Page 1
Preface
The Annual Budget Statement containing estimated receipts
and expenditure for financial year 2018-19 is being tabled in the National
Assembly of Pakistan and transmitted to the Senate of Pakistan as
required under Article 80(1) and 73(1) of the Constitution of the Islamic
Republic of Pakistan.
The statement meets the requirements of Article 80(2) of the
Constitution which stipulates that the Annual Budget Statement shall
show separately:-
(a) the sums required to meet expenditure described by the
Constitution as expenditure charged upon the Federal
Consolidated Fund; and
(b) the sums required to meet other expenditure proposed to be
made from the Federal Consolidated Fund;
The Statement also makes a distinction between expenditure
on revenue account and other expenditure, both Current and
Development, as required by the Constitution. Additional information
pertaining to details of revenue, capital and external receipts has also
been included.
Arif Ahmed Khan
Secretary to the Government of Pakistan
Finance Division
Islamabad, the 27th April, 2018.Page 2
RECEIPTS - SUMMARY
Budget Revised Budget
Object
Description Estimates Estimates Estimates
Code 2017-18 2017-18 2018-19
Federal Consolidated Fund (5+6-10) 4,191,371 4,583,984 4,747,548
B 1 Tax Revenue Receipts 4,330,463 4,147,305 4,888,645
FBR Taxes 4,013,000 3,935,000 4,435,000
Direct Taxes 1,594,910 1,563,000 1,735,000
Indirect Taxes 2,418,090 2,372,000 2,700,000
Other Taxes 317,463 212,305 453,645
C 2 Non-Tax Receipts 979,854 845,182 771,860
C01 Income from Property and Enterprise 214,689 236,429 236,869
C02 Receipts from Civil Administration etc. 413,172 284,459 305,837
C03 Miscellaneous Receipts 351,992 324,294 229,155
3 Total Revenue Receipts (1+2) 5,310,317 4,992,486 5,660,505
E 4 Capital Receipts 427,474 677,823 559,084
E02 Recovery of Loans and Advances 112,537 134,415 152,989
E03 Domestic Debt Receipts (Net) 314,937 543,408 406,095
5 Total Internal Receipts (3+4) 5,737,791 5,670,310 6,219,590
6 External Receipts 837,824 1,229,754 1,118,024
Loans 799,920 1,181,725 1,079,968
Grants 26,810 21,098 29,452
Project Loans & Grants Outside PSDP 11,093 26,932 8,605
7 Total Internal and External Receipts (5+6) 6,575,615 6,900,064 7,337,614
8 Public Accounts Receipts (Net) 213,093 68,616 126,685
Deferred Liabilities (Net) 166,003 72,921 130,697
Deposit and Reserves (Net) 47,090 (4,305) (4,012)
9 Gross Federal Resources (7+8) 6,788,707 6,968,680 7,464,299
10 Less Provincial Share in Federal Taxes 2,384,243 2,316,080 2,590,066
11 Net Federal Resources (9-10) 4,404,464 4,652,600 4,874,233
12 Cash Balance built up by the Provinces 347,269 273,852 285,604
13 Privatization Proceeds 50,000 - -
14 Credit from Banking Sector 390,093 586,472 1,015,302
15 Total-Resources (11+12+13+14) 5,191,826 5,512,924 6,175,139Page 3
REVENUE RECEIPTS
Tax Revenue
(Rs in million)
Budget Revised Budget
Object
Description Estimates Estimates Estimates
Code 2017-18 2017-18 2018-19
B Tax Revenue
a. FBR Taxes (i+ii) 4,013,000 3,935,000 4,435,000
B01 i.Direct Taxes 1,594,910 1,563,000 1,735,000
B011 Taxes on Income 1,577,557 1,540,423 1,709,939
B015 Worker's Welfare Fund 14,622 16,789 18,636
B017-18 Capital Value Tax (CVT) 2,731 5,788 6,425
B02 ii.Indirect Taxes 2,418,090 2,372,000 2,700,000
B020-22 Customs Duties 581,371 600,000 735,000
B023 Sales Tax 1,605,200 1,547,000 1,700,000
B024-25 Federal Excise 231,519 225,000 265,000
b. Other Taxes 317,463 212,305 453,645
B026-30 Other Indirect Taxes 4,373 4,235 37,555
B03064 Airport Tax 90 70 90
B03083 Gas Infrastructure Development Cess 110,000 15,000 100,000
B03084 Natural Gas Development Surcharge 43,000 23,000 16,000
B03085 Petroleum Levy 160,000 170,000 300,000
1 Total Tax Revenue (a+b) 4,330,463 4,147,305 4,888,645Page 4
REVENUE RECEIPTS
Non-Tax Revenue
(Rs in million)
Budget Revised Budget
Object
Description Estimates Estimates Estimates
Code 2017-18 2017-18 2018-19
C Non Tax Revenue
C01 a) Income from Property and Enterprise 214,689 236,429 236,869
C01001 Railway - - -
Gross Receipts 90,000 88,500 87,500
Deduction: Working Expenses 90,000 88,500 87,500
C01008 Pak. Telecommunication Authority 1,000 3,029 12,787
Pak. Telecom. Authority (3 G Licenses) 10,000 6,854 6,854
Regulatory Authorities 312 334 325
C012-18 Total Mark up 110,094 146,239 140,432
C012 Mark up (Provinces) 14,111 16,222 16,782
C013-18 Mark up ( PSEs & Others) 95,984 130,018 123,649
C019 Dividends 93,283 79,973 76,471
C02 b) Receipts from Civil Administration
and Other Functions 413,172 284,459 305,837
C021-24 General Administration Receipts 5,196 5,339 5,754
C02211 Share of Surplus Profits of the State Bank
of Pakistan 260,000 260,000 280,000
C025 Defence Services Receipts 141,797 15,204 15,960
C026 Law and Order Receipts 1,501 1,363 1,412
C027 Community Services Receipts 2,070 1,143 1,214
C028-29 Social Services 2,608 1,410 1,497
C03 c) Miscellaneous Receipts 351,992 324,294 229,155
C031-35 Economic Services Receipts 21,381 11,144 8,596
C036 Foreign Grants 43,546 34,000 15,902
C03897 Citizenship, Nationalization, Passport and
Copyright Fees 28,000 24,000 31,000
C03905 Royalty on Crude Oil 19,127 16,811 16,826
C03906 Royalty on Natural Gas 39,404 36,433 36,516
C03910 Discount Retained on Local Crude Price 10,000 10,000 10,000
C03915 Windfall Levy against Crude Oil 8,000 5,000 5,000
C03917 Petroleum Levy on LPG 2,000 2,000 2,000
Others 180,534 184,905 103,315
C 2 Total Non-Tax Revenue (a+b+c) 979,854 845,182 771,860
3 Total Revenue Receipts (1+2) 5,310,317 4,992,486 5,660,505Page 5
CAPITAL RECEIPTS
Budget Revised Budget
Object
Description Estimates Estimates Estimates
Code
2017-18 2017-18 2018-19
E02 I. Recoveries of Loans and Advances 112,537 134,415 152,989
E021 Provinces 51,947 55,076 61,596
E022-27 Others 60,590 79,339 91,393
II. Total Domestic Debts Receipts (i+ii) 13,478,153 23,471,928 21,535,843
E031 i) Permanent Debt Receipts 1,310,363 1,183,667 1,281,587
Pakistan Investment Bonds (Bank) 936,885 1,118,226 722,999
Pakistan Investment Bonds (Non Bank) 301,478 1,559 227,588
Premium Prize Bonds (Registered) 12,000 3,882 6,000
Ijara Sukuk Bonds 60,000 60,000 325,000
E032 ii) Floating Debt Receipts 12,167,790 22,288,260 20,254,256
Prize Bonds 145,224 114,137 125,756
Market Treasury Bills 6,253,640 6,585,742 5,826,940
Treasury Bills through Auction 5,768,015 15,587,482 14,300,771
Others Bills 611 599 489
Ways and Means Advances 300 300 300
E 4 Capital Gross Receipts (I+II) 13,590,690 23,606,343 21,688,832
Domestic Debt Receipts (i+ii) 13,478,153 23,471,928 21,535,843
Domestic Debt Repayment (page-17) 13,163,216 22,928,520 21,129,748
Net Domestic Debt Receipts 314,937 543,408 406,095
5 Total Federal Internal Gross Receipts (3+4) 18,901,007 28,598,829 27,349,338Page 6
EXTERNAL RECEIPTS
Budget Revised Budget
Description Estimates Estimates Estimates
2017-18 2017-18 2018-19
I Loans 799,920 1,181,725 1,079,968
Project Loans 329,824 312,880 290,071
Federal 151,984 179,766 152,635
Provincial 177,840 133,114 137,435
Programme Loans 95,571 48,107 87,897
Other Loans 374,525 820,738 702,000
Islamic Development Bank 163,525 140,068 117,000
Sovereign Bonds 0 274,375 234,000
Sukuk Bond 105,500 0 0
Commercial Banks 105,500 406,295 351,000
II Grants 26,810 21,098 29,452
Project Grants 26,810 21,098 29,452
Federal 9,651 7,688 7,668
Provincial 17,160 13,410 21,784
a. External Receipts (I +II) 826,730 1,202,823 1,109,419
b. Project Loans & Grants Outside PSDP 11,093 26,932 8,605
Loans 10,822 22,030 8,024
Grants 271 4,902 581
6 Total External Receipts (a +b) 837,824 1,229,754 1,118,024Page 7
PUBLIC ACCOUNT RECEIPTS
National Savings Schemes
(Rs in million)
Budget Revised Budget
Object
Description Estimates Estimates Estimates
Code 2017-18 2017-18 2018-19
i. G111 Investment Deposit Accounts (Savings
Schemes) 828,518 919,632 823,072
G11101 Saving Bank Accounts 250,014 257,609 263,055
G11106 Defence Savings Certificates 55,259 38,000 40,000
G11111 Special Savings Certificates (Registered) 105,426 132,758 102,426
G11112 Special Savings Accounts 110,611 210,391 108,611
G11113 Regular Income Certificate 61,406 66,245 72,367
G11126 Pensionery Benefits 52,792 49,484 55,021
G11127 Behbood Saving Certificate 170,010 150,145 156,593
New Savings Schemes 20,000 5,000 20,000
Short Term Savings Certificates 3,000 10,000 5,000
ii. Other Accounts 9,500 8,500 9,000
G03109 Postal Life Insurance Fund 9,500 8,500 9,000
iii. G061 Provident Fund 91,500 51,789 55,500
Total Receipts ( i+ii+iii ) 929,518 979,921 887,572
1 Gross Receipts 929,518 979,921 887,572
Gross Expenditure (Page-18) 763,515 907,000 756,875
Net Receipts 166,003 72,921 130,697
Contd…..Page 8
PUBLIC ACCOUNT RECEIPTS
Deposits and Reserves
(Rs in million)
Budget Revised Budget
Object
Description Estimates Estimates Estimates
Code 2017-18 2017-18 2018-19
G Deposits and Reserves
G06202 F.G.Employees Benevolent Fund (Civil) 1,111 1,295 1,359
G06203 F.G.Employees Benevolent Fund (Defence) 1,529 1,774 1,863
G06205 F.G.Employees Benevolent Fund (Pak.Post) 152 164 173
G06206 F.G.Employees Benevolent Fund (Pak.PWD) 3 6 6
G06209 F.G.Employees Benevolent Fund (N.S.) 12 14 14
G06210 F.G.Employees Benevolent Fund (Mint) 4 4 4
G06212 F.G.Employees Benevolent Fund (GSP) 5 4 4
G06304 Workers Welfare Fund 14,825 10,019 10,520
G06409 F.G.Employees Group Insurance Fund (Civil) 374 376 394
G06410 F.G.Employees Group Insurance Fund (Defence) 187 258 271
G07101 Post Office Renewal Reserve Fund 0 43 45
G07102 Pakistan Post Office Welfare Fund 0 28 30
G07104 F.G.Employees Group Insurance Fund (PPO) 0 10 10
G07106 PPO Miscellaneous 123,361 147,369 154,738
G08117 Railways Reserve Fund 40,000 38,500 35,000
G08121 Railways Depreciation Reserve Fund 23,635 8,508 17,605
G10101 Pak. PWD Receipts & Collection Account 342 232 244
G10102 Foreign Affairs Receipt & Collection Account 7,505 4,269 4,482
G10104 Mint Receipts & Collection Account 0 29 30
G10106 Deposit Works of Survey of Pakistan 15 53 56
G10113 Public Works/Pak. PWD Deposits 12,029 9,605 10,085
G10304 Zakat Collection Account 1,343 1,465 1,538
G11215 Revenue Deposits 22,057 6,674 7,008
G11216 Civil and Criminal Court Deposits 0 17 17
G11217 Personal Deposits 0 28,299 29,714
G11218 Forest Deposits 0 23 24
G11220 Deposits in connection with Elections 1 2 2
G11224 Deposit Account with Defence 2,278 2,158 2,266
G11225 Deposit Account with AGPR 312 0 0
G11230 Special Remittances Deposits 1,207 2,493 2,618
G11238 Security deposits of supply cell 2 0 0
Contd…..Page 9
PUBLIC ACCOUNT RECEIPTS
Deposits and Reserves
(Rs in million)
Budget Revised Budget
Object
Description Estimates Estimates Estimates
Code 2017-18 2017-18 2018-19
G Deposits and Reserves
G11240 Security Deposits of Cashiers 181 56 59
G11255 Defence Services Security Deposits 4,130 840 882
G11256 Defence Services Misc. Deposits 106,786 91,458 96,031
G11276 Security Deposit of Private Companies 7 8 9
G11280 Withholding Tax on Profit From Investment in
NSS 0 5,490 5,764
G11281 Deposit Account of fees realized by PNAC 24 52 54
G11290 Security Deposit of Firms/Contractors 393 81 85
G12130 President,s Relief Fund for Earthquake
Victims 2005 0 3 3
G12150 PM's Relief Fund for IDP's 2014 3,970 1,920 2,016
G12152 Balochistan Flood Relief 4 0 0
G12206 Spl. Fund for Welfare & Uplift of Minorities 86 60 63
G12226 Federal Govt. Artists Welfare Fund 0 14 14
G12305 Export Development Fund 1,400 0 0
G12308
Reserve Fund for Exchange Risk on Foreign Loans 13,069 837 879
G12412 Pakistan Oil Seeds Development Cess Fund 140 138 145
G12419 Research and Development Fund 0 34 36
G12713 Income Tax Deduction from Salaries 0 29 30
G12714 Income Tax Deduction from Contractors/Suppliers 0 38 40
G12738 National Fund for Control of Drug Abuse 70 10 11
G12741 Fed. Civil Servant's subs. to Services Book Club 9 0 0
G12745 Central research Fund 140 2 3
G12783 Universal Service Fund 0 635 667
G13140 GSP Receipt and Collection Account 0 17 2,500
G141 Coinage Account 2,500 741 1,800
Others 9 17 17
2 Gross Receipts 385,204 366,171 391,228
Expenditure (Page-20) 338,115 370,476 395,240
Net Deposits and Reserves Receipts 47,090 (4,305) (4,012)
Public Account - Summary
3 Gross Receipt (1+2) 1,314,722 1,346,092 1,278,800
Gross Expenditure (Page-20) 1,101,630 1,277,476 1,152,115
7 Public Account Net Receipts 213,093 68,616 126,685Page 10
EXPENDITURE - SUMMARY
Budget Revised Budget
Function
Description Estimates Estimates Estimates
Code 2017-18 2017-18 2018-19
Current Expenditure on Revenue Account
01 General Public Services 2,553,633 2,977,275 3,340,431
02 Defence Affairs and Services 920,166 999,237 1,100,334
03 Public Order and Safety Affairs 109,604 119,417 132,289
04 Economic Affairs 62,940 80,742 80,750
05 Environment Protection 1,141 1,228 1,261
06 Housing and Community Amenities 2,329 2,449 2,339
07 Health 12,847 12,944 13,897
08 Recreation, Culture and Religion 8,434 11,866 9,242
09 Education Affairs and Services 90,516 90,818 97,420
10 Social Protection 2,100 2,302 2,396
a. Current Exp. on Revenue Account 3,763,709 4,298,279 4,780,359
b. Current Exp. on Capital Account 88,046 151,886 242,675
1 Total Current Expenditure (a + b) 3,851,755 4,450,165 5,023,034
c. Dev. Exp. on Revenue Account (i+ii) 659,354 404,318 607,026
i. Dev. Exp. on Revenue Account (PSDP) 507,154 251,144 426,788
ii. Other Dev. Exp. on Revenue Account 152,200 153,174 180,238
d. Dev. Exp. on Capital Account (i+ii) 680,716 658,442 545,079
i. Dev. Exp. on Capital Account (PSDP) 680,716 658,442 545,079
ii. Other Dev. Exp. on Capital Account - - -
Total Public Sector Dev. Program (ci+di) 1,187,870 909,586 971,867
2 Total Development Expenditure (c+d) 1,340,070 1,062,760 1,152,105
Total - Expenditure (1+2) 5,191,826 5,512,924 6,175,139
3 Break-up of Expenditure
Revenue Account (a+c) 4,423,063 4,702,597 5,387,385
Capital Account (b+d) 768,762 810,327 787,754
Total Expenditure: 5,191,826 5,512,924 6,175,139Page 11
Current Expenditure on Revenue Account
Budget Revised Budget
Function
Description Estimates Estimates Estimates
Code
2017-18 2017-18 2018-19
01 General Public Service 2,553,633 2,977,275 3,340,431
011 Executive & Legislative Organs,
Financial & Fiscal Affairs, External Affairs 2,083,532 2,470,428 2,781,312
Debt Servicing 1,649,627 1,954,370 2,221,983
Servicing of Foreign Debt 132,016 194,203 229,230
Foreign Loans Repayment 286,612 428,165 601,754
Servicing of Domestic Debt 1,231,000 1,332,001 1,391,000
Superannuation Allowances & Pensions 248,000 333,355 342,000
Others 185,905 182,703 217,329
012 Foreign Economic Aid 4,632 4,551 4,762
014 Transfers 430,230 461,638 477,924
Provinces 93,500 94,135 106,500
Others 336,730 367,503 371,424
015 General Services 6,599 6,945 7,027
016 Basic Research 3,974 4,019 5,438
017 Research & Dev. General Public Services 11,712 12,120 13,072
018 Admn. of General Public Service 2,348 8,999 2,531
019 Gen. Public Services not elsewhere defined 10,605 8,576 48,365
02 Defence Affairs and Services 920,166 999,237 1,100,334
021 Defence Services 917,949 995,949 1,097,949
A01 Employees Related Expenses 322,142 363,476 422,911
A03 Operating Expenses 225,521 250,775 253,467
A09 Physical Assets 243,991 250,419 282,328
A12 Civil Works 128,346 133,330 141,293
Less Recoveries (2,051) (2,051) (2,051)
025 Defence Administration 2,217 3,288 2,385
03 Public Order and Safety Affairs 109,604 119,417 132,289
031 Law Courts 5,174 5,179 5,631
032 Police 101,174 110,802 122,974
033 Fire Protection 203 203 293
034 Prison Administration and Operation 43 43 53
035 R&D Public Order and Safety 32 32 36
036 Administration of Public Order 2,977 3,157 3,302
Contd…..Page 12
Current Expenditure on Revenue Account
Budget Revised Budget
Function
Description Estimates Estimates Estimates
Code
2017-18 2017-18 2018-19
04 Economic Affairs 62,940 80,742 80,750
041 Gen. Eco., Commercial & Labour Affairs 17,474 22,896 26,306
042 Agri., Food, Irrigation, Forestry & Fisheries 26,020 37,935 31,188
043 Fuel and Energy 803 764 709
044 Mining and Manufacturing 1,565 1,693 1,773
045 Construction and Transport 12,354 12,354 15,564
046 Communications 3,113 3,316 3,461
047 Other Industries 1,611 1,785 1,749
05 Environment Protection 1,141 1,228 1,261
052 Waste Water Management 863 863 960
055 Administration of Environment Protection 278 365 300
06 Housing and Community Amenities 2,329 2,449 2,339
062 Community Development 2,329 2,449 2,339
07 Health 12,847 12,944 13,897
071 Medical Products, Appliances and
Equipments 29 29 31
073 Hospital Services 10,823 10,867 11,657
074 Public Health Services 439 442 469
076 Health Administration 1,555 1,606 1,740
Contd…..Page 13
Current Expenditure on Revenue Account
Budget Revised Budget
Function
Description Estimates Estimates Estimates
Code
2017-18 2017-18 2018-19
08 Recreation, Culture and Religion 8,434 11,866 9,242
081 Recreational and Sporting Services 1 1 1
082 Cultural Services 618 644 681
083 Broadcasting and Publishing 6,483 8,124 7,091
084 Religious Affairs 959 2,724 1,032
086 Admn. of Information, Recreation & Culture 373 373 437
09 Education Affairs and Services 90,516 90,818 97,420
091 Pre-Primary and Primary Education Affairs
and Services 8,748 8,768 10,120
092 Secondary Education Affairs and Services 10,798 10,875 12,365
093 Tertiary Education Affairs and Services 68,252 68,466 71,824
094 Education Services not Definable by Level 70 70 77
095 Subsidiary Services to Education 274 281 295
096 Administration 1,286 1,288 1,588
097 Education Affairs & Services not
Elsewhere Classified 1,088 1,071 1,151
10 Social Protection 2,100 2,302 2,396
107 Administration 1,503 1,705 1,616
108 Others 598 598 780
a. Current Expenditure on Revenue Account 3,763,709 4,298,279 4,780,359Page 14
Current Expenditure on Capital Account
Budget Revised Budget
Function
Description Estimates Estimates Estimates
Code
2017-18 2017-18 2018-19
01 General Public Service 88,046 151,886 242,675
011 Repayment of Short Term Foreign Credits 39,774 93,572 174,163
014 Transfers 48,273 58,314 68,512
Federal Misc. Investments 7,949 28,790 8,436
Other Loans and Advances by the Fed. Govt. 28,324 29,524 49,076
19 Gen. Public Services not Elsewhere Defined 12,000 - 11,000
04 Economic Affairs - - -
041 Gen. Eco., Commercial & Labour Affairs - - -
042 Agri., Food, Irrigation, Forestry & Fisheries - - -
b. Current Expenditure on Capital Account 88,046 151,886 242,675
I. Total Current Expenditure (a+b) 3,851,755 4,450,165 5,023,034Page 15
Development Expenditure on Revenue Account
Budget Revised Budget
Function
Description Estimates Estimates Estimates
Code
2017-18 2017-18 2018-19
01 General Public Service 330,816 107,307 227,788
011 Executive & Legislative Organs, Financial
& Fiscal Affairs, External Affairs 29,737 8,687 25,236
012 Foreign Economic Aid 0 0 70
014 Transfers 166,263 38,976 118,535
015 General Services 86,999 4,899 31,440
016 Basic Research 1,768 1,297 4,242
017 Research & Dev. General Public Services 161 125 397
019 General Public Services not elsewhere
defined 45,888 53,323 47,867
02 Defence Affairs and Services 4,717 3,237 2,886
025 Defence Administration 4,717 3,237 2,886
03 Public Order and Safety Affairs 5,719 4,850 4,311
031 Law Courts 1,017 797 978
032 Police 4,365 3,975 3,034
033 Fire Protection 20 20 0
036 Administration of Public Order 316 57 300
04 Economic Affairs 66,432 64,381 98,288
041 Gen. Eco. Commercial and Labour Affairs 1,858 757 2,300
042 Agri., Food, Irrigation, Forestry & Fisheries 35,901 34,159 63,091
043 Fuel and Energy 100 2,293 100
044 Mining and Manufacturing 0 0 125
045 Construction and Transport 27,417 25,094 30,411
046 Communications 938 2,057 1,930
047 Other Industries 218 21 330
05 Environment Protection 815 785 803
055 Administration of Environment Protection 815 785 803
06 Housing and Community Amenities 1,763 1,223 14,831
061 Housing Development 0 0 0
062 Community Development 1,672 1,132 14,773
063 Water Supply 91 91 58
Contd…..Page 16
Development Expenditure on Revenue Account
Budget Revised Budget
Function
Description Estimates Estimates Estimates
Code
2017-18 2017-18 2018-19
07 Health 51,051 28,728 29,999
072 Out Patients Services 0 0 1,000
073 Hospital Services 2,249 641 2,995
074 Public Health Services 17,704 7,785 11,000
075 Research and Development Health 7 7 142
076 Health Administration 36,790 20,295 20,563
Less Recoveries from Health Services (5,700) - (5,700)
08 Recreation, Culture and Religion 3,273 2,975 3,958
081 Recreation and Sporting Services 3,044 2,920 3,553
082 Cultural Services 40 16 81
083 Broadcasting and Publishing 189 39 174
084 Religious Affairs 0 0 150
09 Education Affairs and Services 42,005 37,150 42,766
091 Pre-Primary & Primary Edu. Affairs & Services 11 11 43
092 Secondary Edu. Affairs & Services 2,000 1,857 1,299
093 Tertiary Edu. Affairs & Services 36,335 33,220 37,380
095 Subsidiary Services to Education 1,245 428 869
096 Administration 0 0 20
097 Education Affairs & Services not
Elsewhere Classified 2,414 1,633 3,155
10 Social Protection 566 509 1,158
107 Administration 500 500 1,100
108 Others 66 9 58
i. Dev. Exp. on Revenue Account (PSDP) 507,154 251,144 426,788
ii. Other Dev. Exp on Revenue Account 152,200 153,174 180,238
011 Executive & Legislative Organs, Financial
& Fiscal Affairs, External Affairs 121,000 113,000 128,350
014 Transfers 7,700 8,674 4,888
019 Gen. Public Services not Elsewhere
Defined 3,000 3,000 18,000
041 Gen. Eco. Commercial and Labour Affairs 15,500 23,500 24,000
042 Agri., Food, Irrigation, Forestry & Fisheries 5,000 5,000 5,000
107 Administration 0 0 0
c. Dev. Exp. on Revenue Account (i+ii) 659,354 404,318 607,026Page 17
Development Expenditure on Capital Account
Budget Revised Budget
Function
Description Estimates Estimates Estimates
Code
2017-18 2017-18 2018-19
01 General Public Service 654,063 630,602 522,438
011 Executive & Legislative Organs, Financial
& Fiscal Affairs, External Affairs 200 0 200
014 Transfers 638,390 618,083 493,462
017 Research and Dev. General Public
Services 15,418 12,493 28,667
019 General Public Services not Elsewhere
defind 55 25 109
04 Economic Affairs 26,653 27,840 22,641
041 Gen. Eco., Commercial and Labour Affairs 554 487 573
042 Agri., Food, Irrigation, Forestry & Fisheries 93 37 120
043 Fuel and Energy 0 16,034 370
044 Mining and Manufacturing 2,737 569 1,775
045 Construction and Transport 23,269 10,713 9,959
046 Communications 0 0 9,844
i. Dev. Expenditure on Capital Account (PSDP) 680,716 658,442 545,079
ii. Other Dev. Exp. on Capital Account 0 0 0
014 Transfers 0 0 0
d. Dev. Expenditure on Capital Account (i+ii) 680,716 658,442 545,079
A. Public Sector Dev. Program (c i+di) 1,187,870 909,586 971,867
B. Other Dev. Expenditure (c ii+d ii) 152,200 153,174 180,238
II. Total Development Expenditure (A+B) 1,340,070 1,062,760 1,152,105
III. Total Exp. (Current+Development) 5,191,826 5,512,924 6,175,139Page 18
CAPITAL EXPENDITURE
Budget Revised Budget
Object
Description Estimates Estimates Estimates
Code 2017-18 2017-18 2018-19
A101 i. Domestic Permanent Debt 1,125,426 1,124,537 1,168,030
Pakistan Investment Bonds (Bank) 936,885 1,118,226 722,999
Pakistan Investment Bonds (Non Bank) 186,478 5,136 127,588
Foreign Exchange Bearer Certificates 5 1 5
Foreign Currency Bearer Certificates 5 1 5
US Dollar Bearer Certificates 3 0 3
Special US Dollar Bonds 50 40 50
Premium Prize Bonds (Registered) 2,000 1,133 3,000
Ijara Sukuk Bonds 0 0 314,380
A104 ii. Floating Debt 12,037,790 21,803,982 19,961,718
Prize Bonds 60,224 33,156 33,218
Market Treasury Bills 6,253,640 6,585,742 5,826,940
Treasury Bills through Auction 5,723,015 15,184,185 14,100,771
Other Bills 611 599 489
Ways and Means Advances 300 300 300
A10 IV. Total Public Debt Repayment (i+ii) 13,163,216 22,928,520 21,129,748
V. Total - Federal Consolidated Fund
Disbursement (III+IV) 18,355,042 28,441,444 27,304,887Page 19
PUBLIC ACCOUNT EXPENDITURE
National Savings Schemes
(Rs in million)
Budget Revised Budget
Object
Description Estimates Estimates Estimates
Code 2017-18 2017-18 2018-19
i. G111 Investment Deposit Accounts
(Savings Schemes) 672,515 851,527 697,375
G11101 Savings Bank Accounts 247,314 255,028 259,506
G11103 Khas Deposit Accounts - 5 5
G11104 Mahana Amadni Accounts 90 70 70
G11106 Defence Savings Certificates 28,159 28,000 30,000
G11108 National Deposit Certificates 1 1 1
G11109 Khaas Deposit Certificates 6 1 1
G11111 Special Savings Certificates (Registered) 88,883 171,571 98,708
G11112 Special Savings Accounts 93,254 187,443 96,920
G11113 Regular Income Certificate 83,506 61,813 64,793
G11126 Pensionery Benefits 27,492 30,291 31,182
G11127 Behbood Saving Certificate 99,810 108,305 110,189
New Savings Schemes 3,000 - 3,000
Short Term Savings Certificates (STSC) 1,000 9,000 3,000
ii. Other Accounts 6,000 5,500 6,000
G03109 Postal Life Insurance Fund 6,000 5,500 6,000
iii. G061 Provident Fund 85,000 49,973 53,500
1 Total Expenditure ( i+ii+iii ) 763,515 907,000 756,875
Contd….Page 20
PUBLIC ACCOUNT EXPENDITURE
Deposits and Reserves
(Rs in million)
Budget Revised Budget
Object
Description Estimates Estimates Estimates
Code 2017-18 2017-18 2018-19
G Deposits and Reserves
G06202 F.G.Employees Benevolent Fund (Civil) 1,111 1,202 1,262
G06203 F.G.Employees Benevolent Fund (Defence) 1,334 1,382 1,451
G06205 F.G.Employees Benevolent Fund (Pak. Post) 136 141 148
G06206 F.G.Employees Benevolent Fund (Pak. PWD) 2 5 6
G06209 F.G.Employees Benevolent Fund (N.S.) 12 13 14
G06210 F.G.Employees Benevolent Fund (Mint) 4 4 4
G06212 F.G.Employees Benevolent Fund (GSP) 5 1 1
G06304 Workers Welfare Fund 3,080 12,315 12,930
G06409 F.G.Employees Group Insurance Fund (Civil) 363 369 387
G06410 F.G.Employees Group Insurance Fund (Defence) 168 204 215
G07102 Pakistan Post Office Welfare Fund 15 43 46
G07104 F.G.Employees Group Insurance Fund (PPO) 6 8 8
G07106 PPO Miscellaneous 121,506 148,973 156,422
G08117 Railways Reserve Fund 40,000 38,500 35,000
G08121 Railways Depreciation Reserve Fund 23,635 9,008 17,605
G10101 Pak. PWD Receipts & Collection Account 349 307 323
G10102 Foreign Affairs Receipt & Collection Account 6,560 1,104 1,160
G10104 Mint Receipts & Collection Account 0 29 30
G10106 Deposit Works of Survey of Pakistan 8 3 3
G10113 Public Works/Pak. PWD Deposits 13,017 15,298 16,063
G10304 Zakat Collection Account 776 686 720
G11215 Revenue Deposits 9,181 5,797 6,087
G11216 Civil and Criminal Court Deposits 0 13 14
G11217 Personal Deposits 0 25,263 26,526
G11218 Forest Deposits 0 20 21
G11224 Deposit Account with Defence 1,958 1,370 1,438
Contd…..Page 21
PUBLIC ACCOUNT EXPENDITURE
Deposits and Reserves
(Rs in million)
Budget Revised Budget
Object
Description Estimates Estimates Estimates
Code 2017-18 2017-18 2018-19
G Deposits and Reserves
G11225 Deposit Account with AGPR 318 226 237
G11230 Special Remittances Deposits 1,166 2,448 2,571
G11238 Security deposits of supply cell 35 2 2
G11240 Security deposits of Cashiers 6 - -
G11255 Defence Services Security Deposits 1,120 1,182 1,241
G11256 Defence Services Misc. Deposits 102,567 86,632 90,964
G11276 Security Deposit of Private Companies 7 - -
G11280 Withholding Tax on Profit From Investment in
NSS 0 5,229 5,490
G11281 Deposit Account of fees realized by PNAC 21 381 400
G11290 Security Deposit of Firms/Contractors 385 191 201
G12150 PM's Relief Fund for IDP's 2014 5,368 2,013 2,113
G12206 Special Fund for Welfare & Uplift of Minorities 68 56 59
G12305 Export Development Fund 1,246 1,453 1,526
G12713 Income Tax Deduction from Salaries 0 36 37
G12714 Income Tax Deduction from Contractors/Suppliers 0 54 57
G12741 Fedederal Civil Servant's subscription to
Services Book Club 2 - -
G12745 Central Research Fund 70 3 3
G12783 Universal Service Fund 0 7,758 8,146
G13140 GSP Receipt and Collection Account 0 4 2,500
G141 Coinage Account 2,500 741 1,800
Others 11 9 9
2 Total Expenditure Deposits & Reserves 338,115 370,476 395,240
VI Total Public Account Expenditure (1+2) 1,101,630 1,277,476 1,152,115Page 22
STATEMENT OF ESTIMATED CHARGED AND
VOTED EXPENDITURE MET FROM THE
FEDERAL CONSOLIDATED FUND
(Rs in million)
Budget Revised Budget
Description Estimates Estimates Estimates
2017-18 2017-18 2018-19
I. Expenditure on Revenue Account 4,423,063 4,702,597 5,387,385
Current 3,763,709 4,298,279 4,780,359
Development 659,354 404,318 607,026
Total-Authorized Expenditure 4,423,063 4,702,597 5,387,385
Charged 1,679,600 1,992,908 2,255,349
Voted 2,743,463 2,709,689 3,132,036
II. Expenditure on Capital Account 13,931,978 23,738,847 21,917,502
Current 13,251,262 23,080,405 21,372,423
Development 680,716 658,442 545,079
Total Authorized Expenditure 13,931,978 23,738,847 21,917,502
Charged 13,389,861 23,182,380 21,475,778
Voted 542,117 556,467 441,724
III. Total Expenditure met from Federal
Consolidated Fund 18,355,042 28,441,444 27,304,887
Current Expenditure 17,014,971 27,378,684 26,152,782
Development Expenditure 1,340,070 1,062,760 1,152,105
IV. Total-Authorized Expenditure 18,355,042 28,441,444 27,304,887
Charged - Total 15,069,461 25,175,288 23,731,127
Voted - Total 3,285,581 3,266,156 3,573,760