AsiaNet-Pakistan Premier Editorial Content and Press Release Distribution Service
Lahore, June 20, 2013 (PPI-OT):
ESTIMATES OF RECEIPTS
(Rs. in million)
Head of Account Accounts Budget Revised Budget
2011-2012 Estimates Estimates Estimates
2012-2013 2012-2013 2013-2014
Total Provincial Consolidated Fund (Revenue + Capital) 690,850.597 1,021,204.453 989,598.278 1,180,214.210
Total General Revenue Receipts 606,234.406 780,674.805 719,778.024 871,953.317
Federal Transfers and Straight Transfers 483,898.427 650,735.911 568,769.226 702,120.646
Provincial Tax Revenue 68,921.052 95,014.294 90,475.493 126,702.799
Provincial Non-Tax Revenue 53,414.927 34,924.600 60,533.305 43,129.872
Total General Capital Receipts A/c -I 11,357.648 27,046.134 28,189.814 47,361.259
General Capital Receipts 579.011 15,558.620 10,558.797 17,661.259
Foreign Projects Assistance 10,778.637 11,487.514 17,631.017 29,700.000
Total General Capital Receipts A/c -II 73,258.543 213,483.514 241,630.440 260,899.634
ESTIMATES OF TAX RECEIPTS (Rs. in million)
Head of Account Accounts Budget Revised Budget
2011-2012 Estimates Estimates Estimates
SUMMARY
FEDERAL TRANSFERS 483,898.427 650,735.911 568,769.226 702,120.646
B TAX REVENUE 483,898.427 650,735.911 568,769.226 702,120.646
B01 DIRECT TAXES 185,610.078 258,043.580 219,683.410 273,832.152
B011 Tax on Income 185,574.069 258,043.580 219,683.410 273,832.152
B012 Wealth Tax 3.154 - - -
B015 Workers Welfare Fund 2.522 - - -
B018 Capital Value Tax on Moveable Property 30.333 - - -
B02 INDIRECT TAXES 298,288.349 392,692.331 349,085.816 428,288.494
B021 Land Custom 58,280.351 69,542.939 67,705.956 78,436.271
B022 Customs Surcharge 0.022 - - -
B023 Sales Tax on Import-Share of Net 209,944.704 290,238.987 248,924.067 303,875.819
B024 Federal Excise 29,543.068 32,233.225 31,921.142 45,528.610
B025 Federal Excise on Natural Gas 520.204 677.180 534.651 447.794
ESTIMATES OF TAX RECEIPTS (Rs. in million)
Head of Account Accounts Budget Revised Budget
2011-2012 Estimates Estimates Estimates
SUMMARY
PROVINCIAL RECEIPTS 122,335.979 129,938.894 151,008.798 169,832.671
B TAX REVENUE 68,921.052 95,014.294 90,475.493 126,702.799
B01 DIRECT TAXES 18,732.465 25,311.940 24,374.783 31,076.815
B011 Tax on Income (Agriculture) 762.443 720.522 863.506 2,018.938
B013 Property Tax 5,193.187 9,859.580 8,890.473 11,952.120
B014 Land Revenue 9,259.410 10,621.004 10,316.646 11,583.643
B016 Tax on Profession, Trades and Callings 449.491 886.500 494.372 583.359
B017 Capital Value Tax on Immoveable Property 3,067.934 3,224.334 3,809.786 4,938.755
B02 INDIRECT TAXES 45,821.807 63,705.077 60,488.177 89,475.194
B023 Sales Tax (GST Provincial) 26,813.238 40,496.470 37,000.000 62,350.000
B026 Provincial Excise 1,307.070 2,058.867 1,510.685 1,782.608
B027 Stamps Duty 11,007.029 12,168.163 12,455.218 14,697.157
B028 Motor Vehicles 6,687.912 8,970.767 9,515.716 10,638.543
B029 Sale of Opium 6.558 10.810 6.558 6.886
B03 OTHERS INDIRECT TAXES 4,366.780 5,997.277 5,612.533 6,150.790
B030 Others Indirect Taxes 4,366.780 5,997.277 5,612.533 6,150.790
ESTIMATES OF TAX RECEIPTS (Rs. in million)
Head of Account Accounts Budget Revised Budget
2011-2012 Estimates Estimates Estimates
2012-2013 2012-2013 2013-2014
DETAILS
FEDERAL TRANSFERS 483,898.427 650,735.911 568,769.226 702,120.646
B TAX REVENUE 483,898.427 650,735.911 568,769.226 702,120.646
B01 DIRECT TAXES 185,610.078 258,043.580 219,683.410 273,832.152
B011 Tax on Income 185,574.069 258,043.580 219,683.410 273,832.152
B01101 IncomeTax 0137
B01105 Deduction at Source Under Section 50 0.003
B01108 Share of Net proceeds assigned to Provinces 185,573.506 258,043580 219,683.410 273,832.152
B01120 Others 0.001 - - -
B01121 SuperTax 0.009 - - -
B01122 Surcharge 0.014 - - -
B01124 Deduction at Source Under Section 50 of the l.Tax Ord 0.038 - - -
B01131 IncomeTax 0.001 - - -
B01132 Surcharge 0.017 - - -
B01134 Deduction at source under section 50 0.002 - - -
B01141 IncomeTax-OrdinaryCollection 0.008 - - -
B01142 Deduction at Source Under Section 50 0.002 - - -
B01151 Income Tax-Ordinary Collection 0.012 - - -
B01152 Deduction at Source Under Section 50 0.078 - - -
B01161 IncomeTax-OrdinaryCollection 0.001 - - -
B01163 Deduction at source under Section 50 0.039 - - -
B01177 Taxes from Agriculture Share of Net 0.003 - - -
B01187 Income Tax from Salaries of Federal Government 0.198 - - -
Employees
B012 Wealth Tax: 3.154 - - -
B01206 Share of Net proceeds assigned to Provinces 3.154 - - -
B015 Workers Welfare Fund 2.522 - - -
B01502 Contribution Under Companies Profits (Workers 2.522 - - -
Participation Act 1968
B018 Capital Value Tax on Moveable Property 30.333 - - -
B01802 Capital Value Tax Motor Vehicles 0.084 - - -
B01802 Capital Value Tax on Motor Vehicles - Commercial 0.005 - - -
B01809 Capital Value Tax on Motor Vehicles 30.244 - - -
B02 INDIRECT TAXES 298,288.349 392,692.331 349,085.816 428,288.494
B021 Land Custom 58,280.351 69,542.939 67,705.956 78,436.271
B02101 Imports 0.031 - - -
B02170 Share of Net Proceeds Assigned to Provinces 58,280.320 69,542.939 67,705.956 78,436.271
B022 Custom Surcharge 0.022
B02201 Surcharge - Iqra 0.002 - - -
B02202 Flood Relief Surcharge 0.020
B023 Sales Tax 209,944.704 290,238.987 248,924.067 303,875.819
B02301 Ordinary Collection 0.009
B02303 Share of Net Proceeds Assigned to Provinces 209,944.244 290,238.987 248,924.067 303,875.819
B02341 Ordinary Collection 0.188 - - -
B02351 Ordinary Collection 0.221 - - -
B02352 Other Collections 0.001 - - -
B02366 Sales Tax on Services collected on behalf of Province 0.041 - - -
B024 Federal Excise 29,543.068 32,233.225 31,921.142 45,528.610
B02408 Share of Net Proceeds Assigned to Provinces 29,543.067 32,233.225 31,921.142 45,528.610
B02413 Soda Ash 0.001 - - -
B025 Federal Excise Duty on Natural Gas 520.204 677.180 534.651 447.794
B02501 Receipts on Account of Federal Excise and Excise Duty 0.010 - - -
B02503 Net Proceeds on Excise Duty on Natural Gas 520.194 677.180 534.651 447.794
Assigned to Provinces
ESTIMATES OF TAX RECEIPTS (Rs. in million)
Head of Account Accounts Budget Revised Budget
2011-2012 Estimates Estimates Estimates
2012-2013 2012-2013 2013-2014
DETAILS
PROVINCIAL RECEIPTS 122,335.979 129,938.894 151,008.798 169,832.671
B TAX REVENUE 68,921.052 95,014.294 90,475.493 126,702.799
B01 DIRECT TAXES 18,732.465 25,311.940 24,374.783 31,076.815
B011 Tax on Income 762.443 720.522 863.506 2,018.938
B01173 Tax on Agriculture Income 762.443 720.522 863.506 2,018.938
B013 Property Tax 5,193.187 9,859.580 8,890.473 11,952.120
Urban Immovable Property Tax - Net 5,193.187 9,859.580 8,890.473 11,952.120
B01301 Ordinary Collection 4,162.283 5,905.000 4,919.206 7,254.663
B01302 Share of Net Proceeds assigned to TMAs etc (2,485.765) - - -
B01303 Tax on Luxury Houses 0.004 - - -
B01304 Farm House Tax - 100.000 4.778 17.000
B01310 Other Collections 0.103 - - -
B01311 Fees for Registering Documents 3,486.119 3,802.997 3,958.718 4,671.287
B01312 Copying Registered Documents 23.155 37.332 3.374 3.982
B01320 Others 7.288 14.251 4.397 5.188
B014 Land Revenue 9,259.410 10,621.004 10,316.646 11,583.643
B01401 Ordinary Collection - - - -
B01402 Development Cess 0.010 - - -
B01403 Malkana 4.195 4.083 5.641 6.657
B01404 Sale of Government Estates 3.346 - - -
B01405 Sale of Waste Land 0.849 - - -
B01406 Fines and Forfeitures 22.458 36.433 11.880 14.018
B01407 Rent of Agricultural Land for a Single Year 502.342 606.000 528.887 624.087
B01408 Rent from Shops/Other Sites,Nazul Buildings and Land 17.284 21.734 15.892 18.752
B01409 Others not elsewhere Classified 0.022 0.002 0.175 0.207
B01411 Recovery on account of Survey and Settlement 0.051 0.059 0.004 0.005
Charges
B01412 Recovery of Maintenance of Boundaries and Pillars 0.001 - - -
B01413 Fees for Consolidation of Holdings 0.186 0.180 0.078 0.092
B01414 Tirni Grazing Dues 0.062 0.061 0.435 0.514
B01415 Collection Fee on the Dues Recovered as Arrears of 0.067 0.233 0.078 0.092
Land Revenue
B01416 Revenue Talbana 7.935 11.337 0.465 0.549
B01417 Mutation Fee 8,607.709 9,829.862 9,648.272 10,794.961
B01418 Copying and Inspection Fee of Patwaries Record 61.714 71.561 69.949 82.540
B01419 Copying Fee for the Preparation of Produce Statement 0.051 0.052 0.031 0.036
B01420 Examination Fee from Naib Tehsildars and Patwaries 0.003 - - -
B01421 Recoveries of Overpayments 0.898 1.129 0.611 0.721
B01422 Collection of Payments for Services Rendered 0.117 0.123 - -
B01423 Portion of Land Revenue Transferred to Irrigation 0.042 - - -
B01424 Local Rates on Lands Interests Assessable to Land
Revenue-Others 20.562 26.572 16.672 19.673
B01425 Land Revenue-Others 9.506 11.583 17.576 20.739
ESTIMATES OF TAX RECEIPTS (Rs. in million)
Head of Account Accounts Budget Revised Budget
2011-2012 Estimates Estimates Estimates
2012-2013 2012-2013 2013-2014
B016 Tax on Profession, Trade and Callings- 449.491 886.500 494.372 583.359
B01601 Ordinary Collection 431.653 886.500 494.372 583.359
B01602 Foreign Air Travel 0.001 - - -
B01603 Deduction at Source 17.829 - - -
B01604 Health Tax 0.003 - - -
B01605 Education Tax 0.005 - - -
B01670 Other Collection - - - -
B017 Capital Value Tax on Immoveable Property 3,067.934 3,224.334 3,809.786 4,938.755
B01701 Urban 1,958.629 - - -
B01702 Rural 22.431 - - -
B01703 Capital Value Tax on Immovable Assets - Urban (Res 300.495 - - -
B01704 Capital Value Tax on Immovable Assets - Urban (Com 616.551 - - -
B01705 Capital Value Tax on Immovable Assets - Urban (0th 72.359 - - -
B01706 Capital Value Tax on Immovable Assets - Rural (Res 11.663 - - -
B01707 Capital Value Tax on Immovable Assets - Rural (Agr 1.843 - - -
B01708 Capital Value Tax on Immovable Assets - Rural (0th 0.057 - - -
B01709 Capital Valube Tax on Immovable Property 23.694 - - -
B01770 Others 60.212 3,224.334 3,809.786 4,938.755
B02 INDIRECT TAXES 45,821.807 63,705.077 60,488.177 89,475.194
B023 Sales Tax 26,813.238 40,496.470 37,000.000 62,350.000
B02382 Transfer of Sales Tax on Services (GST Provincial) to 26,813.238 40,496.470 466.657 -
Provinces
B02385 Sales Tax on Services (Punjab) - - 36,533.343 62,350.000
B026 Provincial Excise 1,307.070 2,058.867 1,510.685 1,782.608
B02601 Malt Liquors-Duty on Bear Manufactured in Pakistan 93.789 108.497 234.044 276.172
B02602 Duty on Foreign Liquors 285.590 352.830 334.571 394.794
B02603 Licence Fee for Generally Sale of Foreign Liquor 746.968 815.600 684.447 807.647
B02610 Other - Spirit and Fermented Products 0.294 - - -
B02611 Licence Fee for Commercial Spirits 2.690 3.086 0.852 1.005
B02612 Licence Fee for Denatured Spirits 11.150 11.859 2.282 2.693
B02613 Permit Fee for Denatured Spirits 60.265 67.140 57.096 67.373
B02620 Medical and Toilet Preparation Containing Alcohol - - - -
B02621 Duty on Spirits use in Manufactured of Medicine 82.806 22.688 132.498 156.348
B02622 Receipts from Distilleries 0.381 651.528 40.884 48.244
B02623 Collection of Payments for Services Rendered 16.260 21.001 17.848 21.061
B02624 Sale Proceeds of Opium Tablets 5.396 4.512 6.076 7.169
B02625 Fines, Confiscation and Miscellaneous 0.022 0.025 0.027 0.032
B02626 Tax on Bank Cheques - - - -
B02628 Others 1.459 0.101 0.060 0.070
B027 Stamp Duty 11,007.029 12,168.163 12,455.218 14,697.157
Non-Judicial 10,400.801 11,368.048 11,865.267 14,001.014
B02701 Sale of Stamps 6,317.664 9,040.971 7,489.982 8,838.179
B02702 Stamps Duties on Bill of Exchange, Cheques etc 12.386 3.450 12.999 15.339
B02703 Stamps Duties Levied under Supplementary Tax 81.089 104.190 87.577 103.340
Ordinance, 1957
B02704 Other Non Judicial Sale and General Stamps 1,178.241 652.050 1,195.373 1,410.539
B02705 Duty Recovered under Rule 10 and 11 of Pakistan 650.541 615.480 553.213 652.790
Stamp Rules,1925
B02706 Duty on Documents Voluntarily Brought for 0.011 0.402 0.246 0.291
Adjudication under Section 31 of Act. 111899
ESTIMATES OF TAX RECEIPTS (Rs. in million)
Head of Account Accounts Budget Revised Budget
2011-2012 Estimates Estimates Estimates
2012-2013 2012-2013 2013-2014
B02707 Duty on other Immersing Documents 24.807 30.475 28.174 33.245
B02708 Fines and Penalties 0.099 0.020 0.019 0.022
B02710 On Transfer of Property Rights 0.015 0.201 0.157 0.185
B02711 On Declaration of Newspaper/Periodical/Printing 0.928 2.829 0.807 0.953
Press
B02712 Sale of Property Transactions 504.807 23.259 550.728 649.859
B02713 Duty Levied on Unstamped or Insufficient Stamped 91.680 86.250 100.273 118.322
Documents under Section 35, 40 and 48 of Act 1899
B02714 Non-Judicial Recoveries from Government - 0.012 0.027 0.032
Departments
B02716 Non-Judicial Duty on Bills issued by Luxury Hotels - 0.009 0.031 0.037
B02717 Duty on Bills of Entry 0.017 - - -
B02718 Duty on Letter of Credit 0.019 - - -
B02719 Stamps Duty on Receipt Issued by Couriers 0.072 - - -
B02720 12% Stamp Duty on Transfer of Right 1,361.176 690.000 1,646.665 1,943.065
B02730 Others 177.249 118.450 198.996 234.816
Judicial 606.228 800.115 589.951 696.143
B02731 Sale of Stamps 0.176 0.460 0.035 0.042
B02732 Court Fees 4.713 10.997 3.875 4.573
B02733 Record Room Receipts 0.015 - - -
B02734 Court Fees Realized in Stamps 601.039 788.514 585.917 691.382
B02735 Fines and Penalties 0.175 0.144 0.124 0.146
B02736 Judicial Recoveries from Govt. Deptt 0.047 - - -
B02770 Others 0.063 - - -
B028 Motor Vehicles: 6,687.912 8,970.767 9,515.716 10,638.543
B02801 Fee for Registrations 1,517.229 1,581.225 2,288.889 2,110.889
B02802 Fee for Miscellaneous Receipts 499.656 650.123 538.040 634.887
B02803 Receipts under Provincial M.V. Act 4,325.736 4,425.917 6,212.428 7,330.664
B02804 Receipts from Bus and Truck Services 0.074 600.826 - -
B02805 Tax on Luxury Vehicles Levied under Finance Act 8.540 101.996 20.065 23.677
1997
B02806 Taxes on Vehicles Other under Motor Vehicles Act 0.003 267.823 - -
B02807 Taxes on Vehicles Other under Motor Vehicles Act 0.084 882.857 - -
B02811 Motor Vehicles Fitness Certificate 145.872 175.696 169.841 200.412
B02812 Motor Vehicles Route Permit 190.718 284.304 286.453 338.014
B029 Sale of Opium 6.558 10.810 6.558 6.886
B02901 Sale Proceeds of Excise Opium 0.040 7.820 - -
B02902 Sale Proceed of Medicinal Opium 6.518 2.990 6.558 6.886
B03 INDIRECT TAXES 4,366.780 5,997.277 5,612.533 6,150.790
B030 Other Indirect Taxes 4,366.780 5,997.277 5,612.533 6,150.790
Entertainment Tax 69.415 97.107 107.705 127.092
B03001 Duty Recovered by Sale of Stamps 27.742 35.392 57.804 68.209
B03002 Duty Recovered Otherwise than by Sale of Stamps 40.154 61.715 49.901 58.883
B03003 Fines and Penalties 0.017 - - -
B03004 Tax on Cinemas 1.501 - - -
B03020 Others 0.001 - - -
Cess All Types 142.897 530.051 15.325 18.084
B03021 Education Cess 0.017 100.000 15.325 18.084
B03023 Betterment Cess 0.003 - - -
B03024 Development Cess on Hotels 142.872 430.051 - -
B03029 Cess on Educational Institutions 0.002 - - -
B03030 Tobacco Development Cess 0.003 - - -
ESTIMATES OF TAX RECEIPTS (Rs. in million)
Head of Account Accounts Budget Revised Budget
2011-2012 Estimates Estimates Estimates
2012-2013 2012-2013 2013-2014
Energy 3,436.015 4,633.099 4,593.659 4,948.518
B03031 Fee Payable under Electricity Rules 21.313 23.000 21.958 25.910
B03032 Fee Payable under Cinematograph Act and Rules 0.097 0.080 0.086 0.101
B03033 Fee Payable for the Grant of Certificate of 0.331 0.460 0.476 0.562
Competency to Supervisor and Licenses to Electrical
Contractors
B03034 Electricity Duty 3,405.941 4,600.359 4,563.000 4,912.340
B03035 Miscellaneous Receipts and Fees 8.333 9.200 8.139 9.605
Others, all types 0.002 - - -
B03044 Other Surcharges 0.002 - - -
Others, all types 718.451 737.020 895.844 1,057.096
B03053 Fees for Registration of Real Estates Agencies 0.540 - - -
B03054 Fines and Penalties 0.117 - - -
B03055 Cotton Fees 539.552 737.020 520.000 613.600
B03056 Tax on Hotels Levied under Finance Act 1965 177.992 - 375.844 443.496
B03058 Coal Development Cess 0.002 - - -
B03062 Tax on Services Provided in Hotels 0.007 - - -
B03067 Trade Tax on Business Services 0.187 - - -
B03079 Other Fees all Types 0.054 - - -
TOTAL TAX REVENUE 552,819.479 745,750.205 659,244.719 828,823.445
FEDERAL TRANSFERS 483,898.427 650,735.911 568,769.226 702,120.646
PROVINCIAL TAX REVENUE 68,921 .052 95,014.294 90,475.493 126,702.799
ESTIMATES OF NON - TAX RECEIPTS (Rs. in million)
Head of Account Accounts Budget Revised Budget
2011-2012 Estimates Estimates Estimates
2012-2013 2012-2013 2013-2014
SUMMARY
C NON-TAX REVENUE 53,414.927 34,924.600 60,533.305 43,129.872
C01 INCOME FROM PROPERTY AND ENTERPRISE 6,443.792 5,797.890 5,696.079 5,483.844
C010 Profits 5,166.155 5,117.000 5,117.000 5,117.000
C011 State Trading Schemes 0.888 - - -
C012 Interest on Loans and Advances to Provinces 0.041 - - -
C013 Interest on Loans and Advance to District Govts. I TMAs 47.596 157.120 157.120 157.120
C014 Interest on Loans and Advancesto Financial Institutions 1,221.760 455.000 219.769 147.000
C015 Interest on Loans and Advanceto Non-Financial Institutions 0.158 65.234 198.470 59.056
C016 Interest on Loans and Advances to Govt. Servants 0.590 0.536 0.668 0.668
C017 Interest on Loan and Advances - Others 0.172 - - -
C018 Interest on Loans - Others 6.431 3.000 3.000 3.000
C019 Dividends 0.001 - 0.052 -
C02 RECEIPT FROM CIVIL ADMINISTRATION 6,002.080 7,336.522 7,333.474 8,091.496
AND OTHER FUNCTIONS
C021 General Admin. Receipts- Organizations of State 176.687 281.839 150944 166.038
C022 General Admin.Receipts- Fiscal Administration 86.126 72.128 93.529 102.881
C023 General Admin. Receipts - Economic Regulation 110.499 296.852 135.328 148.753
C024 General Administration Receipts - Statistics 0.012 - - -
C025 Defence Services Receipts 0.041 - - -
C026 Law and Order Receipt 2,665.424 2,928.277 3,018.727 3,458.757
C027 Community Services Receipt 1,306.391 1,973.748 2,020.269 2,156.334
C028 Social Services 1,281.172 1,361.322 1,430.023 1,525.611
C029 Social Services Miscellaneous 375.728 422.356 484.654 533.122
C03 Miscellaneous Receipts 40,969.055 21,790.188 47,503.752 29,554.532
C031 Economic Services Receipts-Food and Agriculture 588.913 670.138 687.188 755.909
C032 Economic Services Receipts-Fisheries and Animal 1,037.668 949.164 899.771 1,028.033
C033 EconomicServices Receipts Forest 1,139.534 1,414.139 995.483 1,091.392
C034 Economic Services Receipts, Cooperation, Irrigation and 2,601.306 2,952.955 2,512.241 2,764.101
Embankment - Drainaqe Works
C035 Economic Services Receipts-Others 109.399 134.801 94.280 101 .547
C036 Other Grants from Federal Govt. Non-Dev. 14,069.096 2,147.000 19,150.851 7,816.244
C037 Extraordinary Receipt 727.840 3,723.372 1,048.676 4,153.544
C038 Others 13,067.907 3,213.527 14,366.623 5,237.520
C039 Development Surcharges and Royalties (Fed-Transfers) 7,627.392 6,585.092 7,748.639 6,606.242
DETAIL
C NON-TAX REVENUE - DETAIL 53,414.927 34,924.600 60,533.305 43,129.872
C01 INCOME FROM PROPERTY AND ENTERPRISE 6,443.792 5,797.890 5,696.079 5,483.844
C010 Profit 5,166.155 5,117.000 5,117.000 5,117.000
C01006 Electricity 5,166.000 5,117.000 5,117.000 5,117.000
C01070 Others 0.155 - - -
C011 State Trading Schemes 0.888 - - -
C01125 Medical Stores Other Receipts 0.865 - - -
C01142 Federal Subsidy on Coal 0.001 - - -
C011143 Provincial Subsidy on Coal 0.004 - - -
C01172 Sale Proceeds of Others-Tractors 0.018 - - -
ESTIMATES OF NON - TAX RECEIPTS (Rs. in million)
Head of Account Accounts Budget Revised Budget
2011-2012 Estimates Estimates Estimates
2012-2013 2012-2013 2013-2014
C012 Interest on Loans and Advances to Provinces 0.041 - - -
C01201 Punjab 0.004 - - -
C01204 Balochistan 0.023 - - -
C01213 Punjab 0.014 - - -
C013 Interest on Loans to District Govts I TMAs 47.596 157.120 157.120 157.120
C01301 Karachi Shipping and Engineering Works Limited 0.070 - - -
C01307 Municipal Councils Committees! Corporation! District 47.474 157.120 157.120 157.120
C01311 Karachi Port Trust 0.014 - - -
C01320 Indus Gas 0.008 - - -
C01321 Hyderabad Shipping Corporation 0.043 - - -
C01322 Sui Northern Gas Pipeline Ltd 0.003 - - -
C01323 Pakistan Television Corporation (0.016) - - -
C014 Interest on Loans and Advances to Financial Institutions 1,221.760 455.000 219.769 147.000
C01410 Others 1,221.760 455.000 219.769 147.000
C015 Interest on Loans to Non-Financial Institutions 0.158 65.234 198.470 59.056
Interest Domestic Loans
C01503 National Fertilizer Corporation of Pak 0.007 - - -
C01529 Others 0.151 65.234 198.470 59.056
C016 Interest on Loans and Advances to 0.590 0.536 0.668 0.668
Government Servants
C01601 House Building Advance 0.424 0.366 0.577 0.577
C01602 MotorCarAdvance 0.106 0.119 0.048 0.048
C01603 Motor Cycle or Scooter Advance 0.052 0.051 0.043 0.043
C01604 Cycle Advance (0.001) - - -
C01606 Interest on HBA 0.009 - - -
C017 Interest on Loan and Advances - Others 0.172 - - -
C01703 Interest Regimental Loans 0.115 - - -
C01704 Interest Accrued on Retained Funds on 0.029 - - -
C01705 Taccvi Loan to Cultivator 0.020 - - -
C01706 Land Improvement Act 1883 0.005 - - -
C01707 Loan to Agricultural Loan Act 1958 0.003 - - -
C018 Interest on Loans - Others 6.431 3.000 3.000 3.000
C01801 Interest Pakistan Post Office Department 0.016 - - -
C01802 Interest on Arrears of Revenue 6.381 3.000 3.000 3.000
C01803 Interest Realized on Investment of Cash Balance 0.020 - - -
C01814 Interest on undistributed pension paid by NBP 0.014 - - -
C019 Dividends 0.001 - 0.052 -
C01902 Dividends from Government Investments (Non- - - 0.052 -
Financial Institutions)
C01903 Others 0.001 - - -
C02 RECEIPT FROM CIVIL ADMINISTRATION 6,002.080 7,336.522 7,333.474 8,091 .496
AND OTHER FUNCTIONS
C021 General Administration Receipts- Organs of State 176.687 281 .839 150.944 166.038
C02101 Examination Fee Realised by PPSC 174.565 281 .839 150.944 166.038
C02103 Recoveries of Overpayments 1.561 - - -
C02104 Collection of Payments for 0.002 - - -
ESTIMATES OF NON - TAX RECEIPTS (Rs. in million)
Head of Account Accounts Budget Revised Budget
2011-2012 Estimates Estimates Estimates
2012-2013 2012-2013 2013-2014
C02117 Health 0.009 - - -
C02118 Agriculture 0.023 - - -
C02120 Cooperation 0.056 - - -
C02123 Public Works Department 0.384 - - -
C02124 Recoveries of Overpayments 0.025 - - -
C02136 Land Revenue 0.008 - - -
C02138 Stamps 0.007 - - -
C02150 Veterinary 0.009 - - -
C02155 Recoveries of Overpayments 0.038 - - -
C022 General Administration Receipts- Fiscal Administration 86.126 72.128 93.529 102.881
C02201 Private Organization 0.133 - - -
C02202 Public Sector Organization 0.016 - - -
C02204 Recoveries of Overpayments 5.138 - - -
C02205 Collection of Payment for Service Rendered 0.002 - - -
C02206 Auditor Other 0.075 - - -
C02211 Share of Surplus profits of the SBP 0.031 - - -
C02224 Value of unclaimed Currency Notes 0.019 - - -
C02226 Currency Notes 0.004 - - -
C02234 Others 0.021 - - -
C02241 Contribution of Pensions and Gratuities 73.385 62.580 88.128 96.941
C02242 Profit from circulation of Small Coins 0.039 - - -
C02243 Others 7.120 9.548 5.401 5.940
C02244 Share of Pension Liability Recovered from Local 0.138 - - -
Governments for Provincialized Colleges I Schools
C02245 Fiscal Administration - Receipts in Aid 0.005 - - -
C023 General Administration Receipts-Economic Regulations 110.499 296.852 135.328 148.753
C02301 Fee for deposits and Registration of Trade Marks 0.010 - - -
C02302 Fee realized under the Insurance Act 1938 0.009 - - -
C02303 Patent Fees 0.036 0.040 0.023 0.025
C02304 Receipts under the Companies Ordinance 1984 1.310 1.312 1.507 1.550
C02306 Receipts under the Weights and Measures and Trade 109.047 295.500 133.798 147.178
Employees Act
C02307 Receipts under the Securities and Exchange 0.038 - - -
Ordinance
C02308 Receipts under Anti-Dumping Duties Ordinance 0.009 - - -
C02370 Others 0.040 - - -
C024 General Administration Receipts - Statistics 0.012 - - -
C02470 Others 0.012 - - -
C025 Defence Services Receipts 0.041 - - -
C02501 Fighting Forces 0.040 - - -
C02513 Procurement research and Product Development 0.001 - - -
C026 Law and Order Receipts: 2,665.424 2,928.277 3,018.727 3,458.757
Justice 240.754 266.912 256.427 282.069
C02601 Sale proceeds of unclaimed and Escheated Property 1.903 8.984 11.380 12.518
C02602 Court Fees Realized in Cash 1.719 2.018 1.486 1.634
C02603 General Fees Realized in Cash 1.057 0.076 1.253 1.379
C02604 General Fees, Fines and Forfeitures 196.382 212.907 199.068 218.975
C02605 Leadership and Mukhtarship Examination Fees 0.017 - - -
C02606 Receipts of the Supreme Court 0.009 - - -
ESTIMATES OF NON - TAX RECEIPTS (Rs. in million)
Head of Account Accounts Budget Revised Budget
2011-2012 Estimates Estimates Estimates
2012-2013 2012-2013 2013-2014
C02608 Receipts of Official Receiver 0.030 - - -
C02609 Receipts of the Official Record Room 0.005 0.002 0.300 0.330
C02610 Recoveries of Overpayments 17.500 18.014 16.173 17.790
C02611 Collection of the Payments 0.076 - - -
C02612 Collection of the Payments for Service Rendered 0.177 0.077 0.251 0.276
C02613 Others 21.879 24.834 26.516 29.167
Police Departments Receipts 2,345.335 2,598.510 2,671.173 3,075.001
C02621 Frontier Constabulary and Militia Receipts 0.006 - - -
C02624 Recoveries of overpayments 0.041 - - -
C02625 Others 0.005 - - -
C02631 Police supplied to Railway 0.764 2.110 2.118 2.330
C02632 Police supplied to Federal Govt 34.513 45.735 40.913 45.005
C02633 Police supplied to Municipalities Cantonments 0.232 - - -
C02634 Police supplied to Public Dept. Private Companies 153.777 165.000 187.469 206.215
and Persons
C02635 Receipts Realized under the Arms Act 54.954 - - -
C02636 Fees, Fines and Forfeitures 11.122 18.598 10.377 11.415
C02637 Motor Driving Licence Fees 373.063 411.461 358.068 393.875
C02638 Police Traffic Fines 1,498.622 1,557.215 1,708.859 2,016.454
C02639 Police Land Receipts 2.026 2.129 1.344 1.479
C02640 Recoveries of Overpayments 177.932 192.500 194.692 214.162
C02641 Collection of Payments for Services Rendered 4.518 5.619 42.122 46.334
C02642 Others 33.332 198.143 125.211 137.732
C02643 Provincial Public Safety Commission 0.010 - - -
C02646 Cash Receipts Under Arms Act 0.166 - - -
C02648 Recoveries of overpayments 0.252 - - -
Jails 78.892 60.500 88.829 97.712
C02656 Sale proceeds of Articles manufactured in Jail 31.170 25.500 28.763 31.639
C02657 Value of supplies made by Factory Department to 21.604 10.000 28.911 31.802
Maintenance Deptt in Jail
C02658 Income from hired convicts 0.003 - - -
C02659 Recoveries of Overpayment 10.217 12.000 12.147 13.362
C02660 Collection of Payments for Service Rendered 0.710 3.000 0.105 0.116
C02661 Others 15.188 10.000 18.903 20.793
Civil Defence 0.443 2.355 2.298 3.975
C02666 Civil Defence - Ordinary Receipts 0.003 - - -
C02668 Fines Realization 0.192 2.190 2.015 3.690
C02669 Others 0.184 0.165 0.283 0.285
C02677 Others Receipts 0.064 - - -
C027 Community Services Receipts: 1,306.391 1,973.748 2,020.269 2,156.334
Works - Buildings 322.878 341.592 376.160 41 3.777
C02701 Building Rent 236.209 254.653 253.128 278.441
C02702 Receipts from Workshops 0.020 0.234 1.009 1.110
ESTIMATES OF NON - TAX RECEIPTS (Rs. in million)
Head of Account Accounts Budget Revised Budget
2011-2012 Estimates Estimates Estimates
2012-2013 2012-2013 2013-2014
C02703 Recoveries of Expenditure 7.313 8.806 41.504 45.654
C02704 Recoveries of Over Payment 7.204 9.644 5.160 5.676
C02705 Collection of Payments for Services Rendered 5.617 - 2.383 2.622
C02706 Others 66.515 68.255 72.976 80.274
Works - Communications 935.696 1,579.223 1,598.084 1,691.929
C02711 Buildings Rent 0.476 0.582 0.415 0.456
C02712 Tolls on Roads and Bridges 688.216 1,239.150 1,320.127 1,383.119
C02713 Recoveries of Expenditure 0.357 1.650 48.427 53.270
C02714 Recoveries of Over Payment 7.646 6.035 2.924 3.216
C02715 Collection of Payments for Services Rendered 1.385 1.494 1.137 1.250
C02716 Other 236.143 330.000 216.558 238.214
C02717 Fee for use of Right of Way for Laying Cables I 0.405 0.312 7.920 11.770
Pipelines of all Provincial Roads
C02718 Taxes on Roads and Bridge 0.005 - 0.005 0.006
C02719 Receipts from Workshops 1.063 - 0.571 0.628
Public Health 47.327 52.933 46.025 50.628
C02722 Contribution 0.051 - - -
C02724 Recoveries of Overpayments 3.688 1.881 4.757 5.233
C02725 Collection of Payments for Services Rendered 1.993 2.448 0.732 0.805
C02726 Others 41.595 48.604 40.536 44.590
Scientific Research and Survey 0.490 - - -
C02734 Others 0.446 - - -
C02743 Others 0.044 - - -
C028 Social Services 1,281.172 1,361.322 1,430.023 1,525.611
Education 839.892 915.676 948.278 995.692
C02801 Fees Government University Art Colleges 256.141 291.656 290.458 304.981
C02802 Fees Govt University, Professional Art Colleges 6.278 7.757 5.319 5.585
C02803 Fees Government Secondary (including Intermediate 29.922 32.341 43.295 45.460
Classes), School
C02804 Fees Government Primary School 3.591 2.656 4.004 4.205
C02805 Fines under Sindh Primary Education Act 1947 0.088 0.091 0.113 0.119
C02806 Recoveries from Local Bodies for Primary Education 0.024 0.035 0.164 0.172
C02807 Fees and Other Receipts Govt. Special Schools 5.986 6.577 6.426 6.747
C02808 Receipts of Technical and Commercial Institutes 0.635 0.003 1.823 1.913
C02810 General Income from Endowments 0.472 0.477 0.178 0.187
C02811 General Cess Fund 1.049 1.442 0.196 0.206
C02812 Education General Hostel Fees 1.507 2.498 5.083 5.337
C02813 Education General-Admission Fees 33.739 38.605 38.405 40.325
C02814 Education General-Recoveries of Overpayments 289.068 304.263 340.143 357.150
C02815 Collection of Payments for Services Rendered 1.005 1.097 0.832 0.874
C02816 Others 0.002 0.274 0.012 0.012
C02817 Receipts from Museums 0.141 - - -
C02818 Education-Others 209.321 224.899 210.993 221.543
C02819 Receipts from Boys Secondary School 0.505 0.562 0.160 0.168
C02820 Receipts from Girls Secondary School 0.418 0.443 0.674 0.708
ESTIMATES OF NON - TAX RECEIPTS (Rs. in million)
Head of Account Accounts Budget Revised Budget
2011-2012 Estimates Estimates Estimates
2012-2013 2012-2013 2013-2014
Health 441.280 445.646 481.745 529.919
C02821 Health-Medical Colleges 1.146 - - -
C02822 Health-Dental Colleges 0.477 - - -
C02824 Health-Medical Schools 1.416 - - -
C02825 Health-Sale of outdoor Tickets 4.075 - - -
C02826 Health-Recoveries of diet charges 0.829 - - -
C02827 Health-Room Rent 1.099 - - -
C02828 Health-Government Share of Fees Realized 5.999 - - -
C02829 Health-Mental Hospital Receipts 0.090 - - -
C02830 Sale of medicines and vaccines - - - -
C02831 Health Contributions Local Bodies on NC of salaries 0.101 - - -
C02833 H Contributions of Government FJM College 0.018 - - -
C02834 H Contribution F. Govt. reservation 0.007 - - -
C02835 Health Other Contributions 0.062 - - -
C02836 Health recoveries of overpayments 9.685 - - -
C02837 Health-Collection of payments for Services Rendered 0.118 - - -
C02838 Health fee for chemical examination 0.025 - - -
C02839 Health fee for medical examination 0.633 - - -
C02840 Health Fees realized on account of Registration of 0.535 - - -
Private Clinics, Laboratories, X-Ray Clinics
C02841 Health Other Receipts 50.667 - - -
C02842 Fees realised on account of Birth and Death 0.151 - - -
Certificates
C02844 Income from Endowments 0.001 - - -
C02845 Health - Hospital Receipts 2.554 - - -
C02846 Emigration Fees 0.026 - - -
C02851 Health-Medical Colleges 4.490 2.176 10.576 11.633
C02852 Health-Dental Colleges 0.055 0.019 1.020 1.122
C02853 Health Schools - 0.026 0.016 0.017
C02854 Health-Medical Schools 0.713 0.048 2.399 2.639
C02855 Health Sale of Outdoor Tickets 92.661 111.971 96.637 106.301
C02856 Health-Recoveries of Diet Charges 0.365 0.592 2.063 2.269
C02857 Health Room Rent 1.141 1.352 2.927 3.220
C02858 Health-Government Share of Fees Realized by Doctor 48.651 43.670 56.375 62.012
from Patient
C02859 Health-Mental Hospital Receipts 1.183 0.480 2.574 2.832
C02860 Sale of Medicines and Vaccines 0.717 0.868 0.001 0.001
C02861 Health contributions from Local Bodies on account of 0.104 - - -
Salaries of District Medical Officers
C02862 Health contributions from Local Bodies for the 0.005 - - -
maintenance of Health Centers
C02863 Health Contribution by Federal Government for Fatima 0.024 - - -
Jinnah Medical College for Women maintenance of
Health Centers
C02864 Health contributions Federal Govt. Reservation 0.197 0.026 0.013 0.014
C02865 Health Other Contributions 0.010 2.497 0.214 0.235
C02866 Health Recoveries of Overpayment 44.430 36.154 76.282 83.910
C02867 Health-Collection of Payments for Services Rendered 1.751 2.018 2.676 2.944
C02868 Health fee for Chemical Examination 1.515 2.974 1.390 1.529
C02869 Health fees for Medical Examination 2.489 1.476 2.953 3.249
C02870 Health Fee realized on NC of Registration of Private 3.196 2.118 4.510 4.961
Clinic, Laboratories and X-Rays Clinic
C02871 Health other Receipts 143.031 226.540 193.077 212.384
ESTIMATES OF NON - TAX RECEIPTS (Rs. in million)
Head of Account Accounts Budget Revised Budget
2011-2012 Estimates Estimates Estimates
2012-2013 2012-2013 2013-2014
C02872 Fees Realised on Account of Birth and Death 0.863 1.592 0.958 1.054
Certificates
C02873 Fees Realized on Account of Anti Rabic Treatment 0.504 0.023 2.413 2.655
C02874 Income from Endowment 0.105 - - -
C02875 Health - Other Receipts 13.366 9.026 22.671 24.938
C029 Social Services Miscellaneous 375.728 422.356 484.654 533.122
Labour
Manpower Management 3.937 - - -
C02901 Emigration Fees 0.003 - - -
C02905 Receipts under the West Pakistan Ordinance, 1969 3.925 - - -
C02906 Registration and other Fees from Pakistanis working 0.009 - - -
Abroad
Housing and Physical Planning 366.887 422.356 484.654 533.122
C02931 Sale of Plots 296.769 330.000 378.804 416.684
C02933 Income from Satellite Town Schemes 36.288 55.000 50.272 55.299
C02934 Recoveries of Overpayments 1.675 0.914 2.450 2.695
C02935 Collection of Payments for Service Rendered - 0.001 - 0.001
C02936 Commercialization - 0.001 - 0.001
C02950 Others 32.155 36.440 53.128 58.442
Social Security and Social Welfare Measures 4.893 - - -
C02951 Receipts under the Wild Birds and Wild Animals Protectic 0.837 - - -
C02955 Penalties under Punjab Consumer Protection Act, 4.039 - - -
C02970 Others 0.017 - - -
Refugees Relief Measures 0.011 - - -
C02971 Receipts under the Wild Birds and Wild Animals Protectic 0.011 - - -
C03 MISCELLANEOUS RECEIPTS 40,969.055 21,790.188 47,503.752 29,554.532
C031 Economic Services Receipts-Food and Agriculture 588.913 670.138 687.188 755.909
Food 0.743 - - -
C03101 Receipts of the Federal Food Departments 0.001 - - -
C03102 Recoveries of overpayments 0.742 - - -
C03104 Others
Agriculture 588.170 670.138 687.188 755.909
C03116 Agriculture Receipts 4.549 5.000 3.651 4.016
C03117 Receipts from Experimental Farms 42.988 47.506 44.260 48.686
C03118 Receipts from Agriculture/Seed Farms 129.020 154.050 117.624 129.387
C03119 Receipts from District Farms 4.198 3.724 4.121 4.533
C03120 Receipts from Agriculture / Engineering / Machinery 113.815 143.000 135.386 148.925
Maintenance Farms
C03121 Receipts from Boring Operation 13.756 16.580 14.733 16.207
C03122 Receipts from Research Operation 102.700 109.420 110.728 121.800
C03123 Receipts from Plant Protection Operations 25.884 30.000 23.031 25.334
C03124 Receipts from Soil Conservation and Operation 15.268 40.000 12.515 13.767
ESTIMATES OF NON - TAX RECEIPTS (Rs. in million)
Head of Account Accounts Budget Revised Budget
2011-2012 Estimates Estimates Estimates
2012-2013 2012-2013 2013-2014
C03125 Receipt of Zoo 0.006 - - -
C03126 Operation Fees other than Cotton Fee under Cotton 7.724 7.439 8207 9.028
Control Ordinance
C03127 Agriculture College and School Fee 0.070 - - -
C03128 Grants by the Agriculture Research Council 0.011 0.017 -
C031 29 Receipts from Karkhana Alat-e-Zarae 1.008 0.766 1.109 1.220
C03130 Receipts from Govt. Gardens 0.010 0.011 0.137 0.151
C03131 Agriculture Receipts form Station Gardens 0.072 0.149 0.073 0.080
C03132 Agriculture - Receipts of Arrears for Ex-Commission 0.043 0.061 -
Agents on account of Sale of Cotton Seeds and
Fertilizer
C03133 Receipts from Farm Managements Project 2.841 2.988 3.089 3.398
C03134 Recoveries of Overpayments 21.368 22.555 16.727 18.400
C03135 Collection of payments for Service Rendered 0.003 0.002 0.251 0.276
C03136 Agriculture - Others 95.000 77.000 185.496 204.046
C03137 Hire Charges of Tractors or Lower Land Leveling 6.172 7.989 5.597 6.157
Equipment
C03199 Others 1.664 1.881 0.453 0.498
C032 Economic Services Receipts-Fisheries and Animal 1,037.668 949.164 899.771 1,028.033
Husbandry and Fisheries 224.449 230.000 170.000 225.285
C03201 Ordinary Receipts 219.764 223.428 168.740 220.770
C03202 Grants made by Agriculture Research Council 0.170 0.106 -
C03203 Recoveries of Overpayments 0.820 1.279 0.360 0.820
C03204 Collection of Payments for Service Rendered - 0.013 -
C03205 Others 3.695 5.174 0.900 3.695
Animal Husbandry 813.219 719.164 729.771 802.748
C03221 Veterinary College and School Fees 3.179 6.280 1.300 1.430
C03223 Receipts from Livestock Farms 262.129 288.200 303.906 334.296
C03224 Receipts from Broiler Farms 45.614 48.286 48.083 52.891
C03225 Receipts from Research Institute 79.815 110.834 73.872 81.259
C03226 Receipts from transferred Agri. Farms 23.635 27.248 28.553 31.408
C03227 Insemination Fees 92.357 93.858 107.216 117.938
C03228 Receipts from Biological Section 85.110 92.432 116.562 128.218
C03229 Recovery of Overpayments 4.340 4.400 6.001 6.601
C03230 Collection of Payments for Services Rendered 0.346 0.326 0.164 0.181
C03231 Others 216.694 47.300 44.114 48.526
C033 Economic Services Receipts Forest 1,139.534 1,414.139 995.483 1,091.392
Forest 1,139.534 1,414.139 995.483 1,091.392
C03301 Timber and Other Produce Removed from the Forest 186.210 278.656 203.665 224.031
by Govt. Agencies
C03302 Timber and Other Produce Removed from the Forest - 43.435 36.650 40.315
by Government Agencies - Firewood and Charcoal
C03303 Timber and Other Produce removed Brush Wood, - 1.410 0.493 0.542
Chips and Stumps
C03304 Timber remove Rosin 0.002 - - -
C03305 Timber and Other Produce Removed the Forest by 1.570 8.869 12.091 13.301
Government - Brush wood, Chips and Stumps
ESTIMATES OF NON - TAX RECEIPTS (Rs. in million)
Head of Account Accounts Budget Revised Budget
2011-2012 Estimates Estimates Estimates
2012-2013 2012-2013 2013-2014
C03306 Timber and Other Produce removed from the Forest 0.332 0.600 0.580 0.639
by Government - Sericulture Receipts
C03307 Timber and Other Produce Removed from the Forest by 758.937 825.000 546.476 601.124
Consumer or Purchaser - Transfer
C03308 Timber and Other Produce Removed from the Forest by - 13.147 0.836 0.919
Consumer or Purchaser - Firewood and Charcoal
C03309 Timber and Other Produce Removed from the Forest by - 1.708 1.239 1.363
Consumer or Purchaser - Brush wood, Chips and
Stumps
C03310 Timber and Other Produce Removed from the Forest by - 2.975 1.613 1.775
Consumer or Purchaser - Gazing and Fodder Grass
C03311 Timber and Other Produce Removed from the Forest by 0.009 1.314 1.431 1.574
Consumer or Purchaser - Honey, Herbs and Medicinal
Plants
C03312 Timber and Other Produce Removed from the Forest by 0.070 4.215 5.164 5.680
Consumer or Purchaser - for Plants, Stumps, Seeds
Mazri, Mazri, Palm, Grass other than fodder etc
C03315 Revenue from Forests not Managed by Govt. 0.003 - - -
C03321 Fines and Forfeitures (Except Fines by Court) 0.099 1.980 1.762 1.938
C03322 Compensation under Forest Act including Fines by 3.365 37.767 51.662 56.828
Courts
C03323 Lease Rent from Temporary Cultivation 0.090 5.940 2.401 2.641
C03324 Hire Charges of Bulldozers and Other Machinery 0.051 0.220 1.056 1.162
C03325 Recovery of Water Rates 0.044 0.085 0.143 0.157
C03326 Rent of buildings, Shops, Lands and Water Mills 2.564 9.654 9.142 10.056
C03327 Receipts under Wild Birds and Wild Animals 32.458 37.400 37.400 37.500
Protection
C03328 Recoveries of Overpayment 2.842 2.364 3.480 3.828
C03329 Collection of Payments for Services Rendered 0.004 - - -
C03330 Receipts on account of Tree Cess 0.040 2.400 3.687 4.055
C03370 Other Receipts 150.844 135.000 74.512 81 .964
C034 Economic Services Receipts, Cooperation, 2,601.306 2,952.955 2,512.241 2,764.101
Irrigation and Embankment - Drainage Works
Cooperation 4.070 4.216 1.739 2.549
C03401 Audit Fee 0.646 0.544 0.026 0.028
C03403 Recovery from other Provincial Govts on account of 0.191 0.154 0.157 0.450
training in Cooperative Training Institutions
C03404 Recovery of Overpayments 1.507 1.586 1.123 1.586
C03405 Collection of Payments for Services Rendered 0.022 0.025 0.033 0.035
C03406 Others 1.704 1.907 0.400 0.450
IRRIGATION 2,597.236 2,948.739 2,510.502 2,761.552
Irrigation Works 2,583.442 2,935.122 2,452.460 2,697.706
C03431 Direct Receipts on account of Water Rate 2,032.762 2,510.000 2,044.760 2,249.236
C03432 Direct Receipts on account of sale of water 15.834 22.360 22.360 24.596
C03433 Recoveries of Expenditure 9.507 10.249 5.265 5.792
C03434 Irrigation Works-Others 348.151 160.104 147.075 161.782
C03435 Toll on Barrages 177.188 232.409 233.000 256.300
Embankments and Drainage 13.794 13.617 58.042 63.846
C03462 Direct Receipts on account of sale Hill Torrents 0.022 - 0.002 0.002
C03463 Recoveries of Expenditure 0.578 0.479 1.900 2.090
C03465 Works-Others 9.780 8.314 56.110 61.721
C03481 Other Miscellaneous Revenue 3.414 4.824 0.030 0.033
ESTIMATES OF NON - TAX RECEIPTS (Rs. in million)
Head of Account Accounts Budget Revised Budget
2011-2012 Estimates Estimates Estimates
2012-2013 2012-2013 2013-2014
C035 Economic Services Receipts-Others 109.399 134.801 94.280 101.547
Fuel and Power 0.033 0.096 0.035 0.039
C03501 Fees for Petroleum products 0.025 0.089 0.024 0.027
C03503 Others 0.008 0.007 0.011 0.012
Industrial and Mineral Resources 8.488 4.656 4.544 4.998
C03506 Industrial Safety - Explosives Department 3.888 4.117 3.985 4.384
C03507 Receipts under Excise Duty on Minerals (Labour 4.042 - - -
Welfare) Act 1967
C03508 Others - Industrial and Mineral Resources 0.558 0.539 0.559 0.614
Printing 76.361 101.607 65.978 72.576
C03511 Sale of Gazette 0.472 0.543 0.082 0.090
C03512 Sale of other Govt. Publications 4.100 5.627 3.749 4.124
C03514 Civil Listed Other Publication 0.004 - - -
C03515 Sale of Forms and Registers 0.765 1.362 3.221 3.543
C03516 Sale of Service Books 0.514 0.091 0.184 0.202
C03517 Sale of Forms and Registers to Union Councils 12.314 13.366 2.286 2.515
C03518 SaleofOtherForms 10.864 15.146 13.815 15.197
C03519 Press Receipts 0.001 - - -
C03520 Printing Charges for work done for Provincial Govt. 47.246 65.188 42.541 46.795
Departments
C03523 Others 0.081 0.284 0.100 0.110
Stationery 0.001 0.100 0.010 0.011
C03529 Sale of Plain Paper used with Stamps 0.001 0.100 0.010 0.011
Investment Promotion and Supplies 0.088 0.062 0.003 0.003
C03534 Receipts of textile Commissioner 0.033 - - -
C03535 Receipts of coal Commissioner 0.001 0.029 - -
C03536 Receipts of Central Testing and Standard 0.001 - - -
Laboratories
C03538 Recoveries of overpayments 0.002 - - -
C03540 Others 0.051 0.033 0.003 0.003
Industries 23.504 28.280 23.710 23.920
C03541 Industries Receipts 0.625 0.559 0.559 0.625
C03542 Cottage Industries 0.021 - - -
C03544 FeesforlnspectionofBoilers 13.138 14.027 14.027 14.027
C03545 Fees under Partnership Act,1932 4.810 5.651 5.651 5.651
C03546 Recoveries of Overpayments 1.544 2.030 2.030 2.030
C03549 Others 0.005 0.009 - -
C03550 Technical Education and Vocational Training Authority 3.356 6.004 1.443 1.587
(TEVTA)
C03551 Aviation Receipts 0.004 - - -
C03554 Fork Lifter Fee 0.001 - - -
Ports and Pilot age 0.892 - - -
C03564 Freight, Passage and Tonnage 0.011 - - -
C03573 Recoveries of Overpayments 0.881 - - -
Pakistan Post Office Department 0.032 - - -
C03581 Post Office Receipts 0.032 - - -
ESTIMATES OF NON - TAX RECEIPTS (Rs. in million)
Head of Account Accounts Budget Revised Budget
2011-2012 Estimates Estimates Estimates
2012-2013 2012-2013 2013-2014
C036 Grants 14,069.096 2,147.000 19,150.851 7,816.244
Grants 14,068.918 2,147.000 19,150.851 7,816.244
C03601 Foreign Grants - Development Grants 2,367.909 2,147.000 7,835.689 4,585.099
C03603 Others Grants from Federal Govt. (0ev) 11,583.669 - 11,251.246 3,231.145
C03604 Other Grants from Federal Govt (Non-Dev.) 117.335 - 63.916 -
C03605 European Union Grant 0.005 - - -
Grants from Provinces in District Government Accounl 0.178 - - -
C03612 Special Grants from Provinces 0.002 - - -
C03614 Grants for Populating Welfare 0.039 - - -
C03631 DERA Programme 0.029 - - -
C03634 Foreign Aided Project 0.028 - - -
C03640 Other - Foreign Aided Grants and Project 0.080 - - -
C037 Extraordinary Receipts 727.840 3,723.372 1,048.676 4,153.544
Extraordinary Receipts 712.255 3,695.321 1,038.432 4,142.275
C03701 Sale of Land 32.206 11.000 135.384 148.923
C03702 Sale of Land - Sale of Town Sites in Colonies 143.721 220.000 357.305 393.035
C03703 Sale of Land-Sale of Under Developed Agri. Land 15.477 16.500 52.066 57.272
C03704 Sale of Land - Sale of under-developed Agriculture 8.561 5.390 5.488 6.036
Land by Auction or Private Treaty in Colonies
C03705 Sale of Land-Property Rights to Tenants in Colonies 228.618 440.000 329.299 362.229
C03706 Sale of Other Government Assets 1.463 0.011 0.832 0.915
C03707 Other Receipts - Fees, Fines and Forfeitures 8.095 2.200 9.460 10.406
C03708 Sale of State owned Assets 0.045 0.220 0.205 0.226
C03709 Sale of Land by PPB or RPC 227.771 1,700.000 147.766 1,862.543
C03710 Sale of Government Assets by PPB or PRC 46.298 1,300.000 0.627 1,300.690
Sale of Agriculture Machinery 0.061 - - -
C03713 Sale of Machinery and Equipment 0.061 - - -
Others - Receipts 15.524 28.051 10.244 11.269
C03721 Sale Proceed and Rent of Agri. Land 0.006 0.001 0.164 0.180
C03722 Interest on deferred payments of Land sold in colonies 12.304 14.300 7.377 8.115
C03724 Receipts of Bonus Share from Lever Brothers 0.028 - - -
Pakistan
C03725 Others - Receipts 3.186 13.750 2.703 2.974
C038 Others 13,067.907 3,213.527 14,366.623 5,237.520
C03801 Unclaimed Deposits 2,102.590 - - -
C03802 Sale of Stores and Materials 12.010 11.079 8.904 9.795
C03803 Sale of Land and Houses, etc. 162.496 45.900 166.084 182.692
C03804 Contributions 1.392 - - -
C03805 Rent, Rates and Taxes 42.035 43.467 44.024 48.427
C03806 Citizenship (Domicile) Fees 0.087 0.152
C03807 Realization under Monopolies and Restrictive Trade 0.036 - - -
Practices Ordinance
C03808 Receipts under the Mines and Oil4ields and Mineral 1,914.875 2,200.000 2,004.604 4,205.064
Development (Federal Control) Act, 1948
C03809 Receipts from Levy of Excise Duty imposed under 0.001 - - -
Section 30-A of the Mines Act
ESTIMATES OF NON - TAX RECEIPTS (Rs. in million)
Head of Account Accounts Budget Revised Budget
2011-2012 Estimates Estimates Estimates
2012-2013 2012-2013 2013-2014
C03811 Sugarcane Development Cess 27.538 - - -
C03812 Other Receipts By Gain Exchange on Remittance 0.001 - - -
Abro
C03813 Other receipt - Fees realized under the Import and 0.039 - - -
Export Act 1950
C03814 Other receipts-Sale proceeds of Export Guides 0.360 - - -
C03815 Collection charges of Sugarcane Dev.Cess 0.216 0.231 0.092 0.101
C03816 Sale of Publicity Material and Rent 0.014 - - -
C03817 Receipts of Federal Hajj Organization 0.001 - - -
C03818 Fees for Registration of Societies under the 4.418 4.461 4.461 5.676
Registration Act
C03819 Sale Proceeds of Refugee Adhesive Stamps 0.026 - - -
C03820 Sale Proceeds of Highway Safety Codes 0.453 - - -
C03821 Receipts of Tourist Department 35.545 - - -
C03822 Receipts from Zoological Gardens 11.449 13.752 13.752 13.752
C03824 Recoveries of Overpayment 9.351 - - -
C03825 Collection of Payments for Service Rendered 19.041 31.479 19.140 21.054
C03826 Subsidy Payments by IMF under Supplementary 0.084 - - -
Financing Facility
C03827 Remuneration paid by I.M.F 0.069 - - -
C03828 Leather Export Cess 0.031 - - -
C03829 Fees, Fines and Forfeiture 134.499 - - -
C03830 Fees for the issue of Duplicate Identity Cards 0.003 - - -
C03831 Fees, and Subscription by Petitions Writer and 13.242 11.487 11.858 13.044
Traders in Katchery Compounds
C03832 Licence fee for Storage or Sale of Petroleum 1.595 - - -
C03833 Fees under the Poisons Act 0.022 - - -
C03834 Fees under the West Pakistan Ord 1960 0.324 - - -
C03835 Arms Licence Fees 514.258 832.700 651.064 716.171
C03836 Under the Cattle Trespass Act 1939 0.423 - - -
C03837 Fees for all Allotment of Land and Gardens to 0.024 - - -
Refugees
C03838 Fee of for screening of the films in the Punjab 0.251 0.277 - -
C03839 Settlement Fees 0.195 - - -
C03840 Fees for Transfer and Issue of Duplicate Saving and 0.046 - - -
Deposits Certificates Pass Books and Withdrawal
C03841 Fee Fines not Specified Elsewhere 5.841 6.196 10.634 11.697
C03842 Treasure Trove Act 1878 (0.156) - - -
C03844 Copying Agency Accounts - - - -
C03845 Ferry Receipts under the Ferries Act of 1978 - - - -
C03846 Receipts from the deposit account of the Chief 7.427 12.346 9.134 10.047
Settlement Commissioner
C03848 Receipt from Toll 0.002 - - -
C03849 Contractor Penalty - - - -
C03850 Miscellaneous recoveries made by NAB from defaulte 0.458 - - -
C03852 Royalty Pollution and Trekking Fee
C03855 Initial Environmental Examination and Environmental 40.355 - - -
C03857 Registration Fee for Private Security Companies -
C03860 Fines colleted by National Highway 0.003 - - -
C03862 District Government - Receipts from Local Fund 18.510 - - -
C03863 Recoveries made by Ministry of Environment no. Local 0.059 - - -
Govt and Rural Develoøment from Defaulters NGOs
C03865 Surcharge 0.001 - - -
ESTIMATES OF NON - TAX RECEIPTS (Rs. in million)
Head of Account Accounts Budget Revised Budget
2011-2012 Estimates Estimates Estimates
2012-2013 2012-2013 2013-2014
C03866 Fee for Issuance of Licences to Private Security C 0.054 - - -
C03867 Fee for renewal of licences of Private Security Co 0.059 - -
C03870 Others 7,979.567 - 11,422.872 -
C03871 Hajj Arrangement-Recoveries of electic and Similar 0.009 - - -
C03872 Other Receipts- Recoveries of Claims Under the Eht 0.414 - - -
C03879 Recoveries made by Anti Corruption Establishment 4.710 - - -
C03880 TMA Other Non Tax Revenues 0.001 - - -
C03882 Production Bonus Deposited by Exploration and 1.552 - - -
C03886 Fee for Issuance of Fee and Registration 0.001 - - -
C039 Development Surcharge and Royalities(Fed-Transfers) 7,627.392 6,585.092 7,748.639 6,606.242
C03904 Surcharge-on Natural Gas Share of Net Proceeds 1,198.103 2,100.801 354.000 2,244.968
assigned to Provinces
C03907 Net Proceed of Royalty on Crude Oil assigned to 4,784.320 2,949.935 5,083.189 2,830.426
Provinces
C03908 Net Proceed of Royalty on Natural Gas assigned to 1,644.960 1,534.356 2,311.450 1,530.848
Provinces
C03915 Windfally Levy against Crude OilfConde 0.009 - - -
TOTAL GENERAL REVENUE RECEIPTS 606,234.406 780,674.805 719,778.024 871,953.317
ESTIMATES OF CAPITAL RECEIPTS (Rs. in million)
Head of Account Accounts Budget Revised Budget
2011-2012 Estimates Estimates Estimates
2012-2013 2012-2013 2013-2014
E GENERAL CAPITAL RECEIPTS 73,837.554 229,042.134 252,189.237 278,560.893
Account No.1 579.011 15,558.620 10,558.797 17,661.259
Account No.11 73,258.543 213,483.514 241,630.440 260,899.634
E01 RECOVERIES OF INVESTMENT 7.606 - - -
E011 Irrigation Receipts (0.259) - - -
E01101 Water Rates (0.259) - - -
E013 Investment Receipts 7.787 - - -
E01301 Federal or Provincial Investment (Financial) 7.783 - - -
E01303 Federal Government Investment in Railway 0.004 - - -
E016 Commuted Value of Pension Receipts 0.078 - - -
E01601 Recoveries of Commuted Value of Pension 0.078 - - -
E02 RECOVERIES OF LOANS AND ADVANCES 498.339 6,816.186 467.330 385.325
E021 From Provinces 0.005 - - -
E02103 Balochistan 0.005 - - -
E022 From District Govts. TMAS I Local Bodies 115.114 123.571 161.965 105.708
E02201 Loans to District Govts 115.114 92.863 92.863 75.000
E02202 TMAs - 30.708 30.708 30.708
E02203 District Governments - - 38.394 -
E023 Loans to Financial Institutions 196.875 6,430.000 - -
E02301 Domestic Loans 196.875 6,430.000 - -
E024 From Non-Financial Institutions 141.161 217.349 260.489 234.741
E02402 Foreign Loans - - 9.389 -
E02420 Others 141.161 217.349 251.100 234.741
E025 From Govt Servants 45.071 45.165 44.739 44.739
E02501 House Building Advance 39.676 40.176 34.999 34.999
E02502 MotorCarAdvance 1.367 1.312 0.981 0.981
E02503 Motor Cycle Advance 4.001 3.671 8.754 8.754
E02504 Cycle Advance 0.012 0.006 0.005 0.005
E02550 Others 0.015 - - -
E026 From Private Sector 0.111 0.101 0.137 0.137
E02601 Taccavi Loans to Zamindars 0.051 - - -
E02602 To Cultivators 0.060 0.101 0.137 0.137
E027 From Others 0.002 - - -
E02701 Domestic Loans 0.002 - - -
E03 DEBT 73.066 8,742.434 10,091.467 17,275.934
E031 PERMANENT DEBT - DOMESTIC (Account-I) 28.886 0.434 103.275 0.434
E03101 Permanent Debt - Direct - 0.434 0.035 0.434
E03102 Permanent Debt Received from Federal Government 28.886 - 103.240 -
ESTIMATES OF CAPITAL RECEIPTS (Rs. in million)
Head of Account Accounts Budget Revised Budget
2011-2012 Estimates Estimates Estimates
2012-2013 2012-2013 2013-2014
E032 FLOATING DEBT - - - -
E03203 Ways and Means Advances - - - -
E033 PERMANENT DEBT - FOREIGN 44.1 80 8,742.000 9,988.192 17,275.500
E03302 Foreign Debt-received from Federal Government - 8,742.000 9,988.192 17,275.500
E03302 Punjab MDG Attainment Programme (ADB)
E03302 Programme Assistance for Education, Irrigation and - - - -
Urban Sector (World Bank)
E03303 Foreign Debt (Permanent)-Drought Emergency Relief - - - -
E03304 PIFRA 44.180 - - -
PUBLIC DEBT [Loans from Commercial Banks (Nc-Il)] 73,258.543 21 3,483.514 241,630.440 260,899.634
E01 Recoveries of Investment 8.543 107,578.000 132,699.286 140,639.125
E012 State Trading Schemes Receipts 8.543 107,578.000 132,699.286 140,639.125
E01201 Federal - - - -
E01202 Provincial - 73,281.250 110,357.723 104,376.250
E01203 Others 8.366 34,296.750 22,341.563 36,262.875
E01212 Provincial 0.176 - - -
E01213 Others 0.001 - - -
E01275 Others State Trading Schemes Receipts - - - -
E03 DEBT 73,250.000 105,905.514 108,931.154 120,260.509
E032 FLOATING DEBT 73,250.000 105,905.514 108,931.154 120,260.509
E03202 Cash Credit Accommodation (NC-lI) 73,250.000 105,905.514 108,931.154 120,260.509
DEVELOPMENT CAPITAL RECEIPTS 10,778.637 11,487.514 17,631.017 29,700.000
E03 DEBT 10,778.637 11,487.514 17,631.017 29,700.000
E033 Foreign Debt (Permanent) 10,778.637 11,487.514 17,631.017 29,700.000
E03302 Foreign Debt (Permanent) received from the Federal 10,778.637 11,487.514 17,631.017 29,700.000
Govt.
E03302 Foreign Debt (Permanent) Received from the Federal - - - -
Govt.
TOTAL PROVENCAL CONSOLIDATED FUND 690,850.597 1,021,204.453 989,598.278 1,180,214.210
Account No.1 617,592.054 807,720.939 747,967.838 919,314.576
Account No.11 73,258.543 213,483.514 241,630.440 260,899.634
ESTIMATES OF EXPENDITURE (Rs. in million)
Head of Account Accounts Budget Revised Budget
2011-2012 Estimates Estimates Estimates
2012-2013 2012-2013 2013-2014
TOTAL PROVINCIAL CONSOLIDATED FUND 700,794.160 1,051,382.869 998,441.770 1,210,214.210
1 CURRENT REVENUE EXPENDITURE 444,299.586 532,859.871 549,762.393 607,569.311
2 CURRENT CAPITAL EXPENDITURE 109,757.626 268,522.998 281,821.000 312,644.899
i) CURRENT CAPITAL EXPENDITUREAIC-I 48,079.885 55,039.484 40,190.560 51,745.265
ii) CURRENT CAPITAL EXPENDITUREAIC-II 61,677.741 213,483.514 241,630.440 260,899.634
3 DEVELOPMENT EXPENDITURE (GROSS) 146736.948 250.000.000 166.858.377 290.000.000
i) DEVELOPMENT REVENUE EXPENDITURE 92,003.151 165,670.838 113,316.699 170,705.637
ii) DEVELOPMENT CAPITAL EXPENDITURE 54,733.797 84,329.162 53,541.678 119,294.363
ESTIMATES OF EXPENDITURE (Rs. in million)
Head of Account Accounts Budget Revised Budget
2011-2012 Estimates Estimates Estimates
2012-2013 2012-2013 2013-2014
SUMMARY
01 GENERAL PUBLIC SERVICES 261,056.077 305,300.357 313,596.848 345,327.434
011 Executive and Legislative Organs, Financial and 74,149.417 89,819.358 89,168.851 98,911.958
014 Transfers 185,122.256 213,603.039 222,218.626 244,267.098
015 General Services 1,782.804 1,876.093 2,207.504 2,146.486
019 General Public Services not Elsewhere
Defined 1.600 1.867 1.867 1.892
03 PUBLIC ORDER AND SAFETY AFFAIRS 73,782.872 81,864.264 84,208.161 93,718.858
031 Law Courts 7,224.006 9,416.002 8,941.691 10,500.564
032 Police 58,715.779 62,251.774 65,592.065 71,305.410
033 Fire Protection 43.847 51.172 49.710 57.611
034 Prison Administration and Operation 4,808.056 5,364.201 5,424.799 5,839.796
036 Administration of Public Order 2,991.184 4,781.115 4,199.896 6,015.477
04 ECONOMIC AFFAIRS 46,199.785 71,684.904 58,420.570 75,652.940
041 General Economic, Commercial and Labour Affairs 291.074 471.540 455.034 399.570
042 Agri.Food, Irrigation, Forestry and Fishing 33,407.705 57,223.896 42,114.266 62,070.197
043 Fuel and Energy 25.414 33.170 31.794 34.708
044 Mining and Manufacturing 7,137.316 7,353.455 7,741.706 6,256.096
045 Construction and Transport 5,327.933 6,591.480 8,065.164 6,878.627
047 Other Industries 10.343 11.363 12.606 13.742
05 ENVIRONMENT PROTECTION 74.368 71.381 89.581 116.730
053 Pollution Abetment 74.368 71.381 89.581 116.730
06 HOUSING AND COMMUNITY AMENITIES 2,954.743 3,296.079 5,603.578 4,002.789
061 House Development 280.278 414.627 352.857 413.646
062 Community Development 426.458 410.636 2,360.191 586.680
063 Water Supply 2,248.007 2,470.816 2,890.530 3,002.463
07 HEALTH 27,154.085 35,656.545 37,637.231 44,629.627
073 Hospital Services 24,581.310 32,819.201 34,481.003 42,902.728
074 Public Health Services 105.134 121.646 120.931 138.726
076 Health Administration 2,467.641 2,715.698 3,035.297 1,588.173
08 RECREATIONAL, CULTURE AND RELIGION 1,359.016 1,478.413 2,297.237 1,334.779
081 Recreational and Sporting Services 304.045 180.197 943.590 176.655
082 Cultural Services 318.291 360.573 474.752 311.987
083 Broadcasting and Publishing 557.844 718.270 654.866 590.645
084 Religious Affairs 136.154 168.102 172.322 204.085
086 Admn. Info/. Recreation and Culture 42.682 51.271 51.707 51.407
ESTIMATES OF EXPENDITURE (Rs. in million)
Head of Account Accounts Budget Revised Budget
2011-2012 Estimates Estimates Estimates
2012-2013 2012-2013 2013-2014
09 EDUCATION AFFAIRS AND SERVICES 27,705.803 31,307.272 41,150.890 40,596.539
091 Pre. Primary Education Affairs and Service 726.697 904.286 986.791 991.916
092 Secondary Education Affairs and Services 11,016.390 10,899.934 18,191.231 14,542.079
093 Tertiary Education Affairs and Services 13,497.983 15,904.214 17,904.075 20,980.764
094 Education Services Nondefinable by level 356.214 160.966 180.161 170.413
095 Subsidiary Services to Education 267.115 239.435 328.373 238.100
097 Education Affairs, Services Not Elsewhere
Defined 1,841.404 3,198.437 3,560.259 3,673.267
10 SOCIAL PROTECTION 4,012.837 2,200.656 6,758.297 2,189.615
107 Administration 3,640.341 1,724.401 6,233.614 1,607.868
108 Others 372.496 476.255 524.683 581.747
TOTAL CURRENT REVENUE EXPENDITURE (GROSS) 444,299.586 532,859.871 549,762.393 607,569.311
LESS Subsidies 12,944.902 34,000.000 17,674.912 36,000.000
TOTAL CURRENT REVENUE EXPENDITURE (NET) 431,354.684 498,859.871 532,087.481 571,569.311
ESTIMATES OF EXPENDITURE (Rs. in million)
Head of Account Accounts Budget Revised Budget
2011-2012 Estimates Estimates Estimates
2012-2013 2012-2013 2013-2014
01 General Public Services 261,056.077 305,300.357 313,596.848 345,327.434
011 Executive and Legislative Organs, Financial 74,149.417 89,819.358 89,168.851 98,911.958
and Fiscal Affairs
0111 Executive and Legislative Organs 4,506.801 5,348.441 5,355.721 6,184.151
011101 Parliamentary/LegislativeAffairs 980.548 1,168.306 911.598 1,257.591
General Administration PC21010 525.490 623.141 395.315 644.387
LQ4053 Provincial Assembly 324.475 399.618 238.292 469.550
LQ4062 Law and Parliamentary Affairs Department 114662 130.870 100.193 83.883
LQ4502 Human Rights and Minorities Affairs Department 86.353 92.653 56.830 90.954
General Administration (Charged) PC24010 455.058 545.165 516.283 613.204
LQ4054 Provincial Assembly (Charged) 3.154 5.101 2.365 6.721
LQ4055 Provincial Assembly Department (Charged) 451.904 540.064 513.918 606.483
011103 Provincial Executive 698.912 594.020 837.598 554.351
General Administration (Charged) PC24010 188.974 186.968 222.663 209.355
LQ4056 Governor's House (Charged) 14.449 14.367 14.367 14.367
LQ4057 Governor's Secretariat (Charged) 74.487 77.170 99.180 85.817
LQ4376 Staff and Household (Charged) 100.038 95.431 109.116 109.171
General Administration PC21010 509.938 407.052 614.935 344.996
LQ4058 Chief Minister's Secretariat 368.189 259.836 419.861 199.940
LQ4059 Ministers 141.449 145.716 194.694 145.056
LQ4778 Chairman Monitoring and Implementation 0.300 1.500 0.380 -
011104 Administrative Inspection 156.695 185.285 177.720 217.719
General Administration PC21010 156.695 185.285 177.720 217.719
LQ4060 Chief Minister Inspection Team 47.677 50.414 52.223 55.525
LQ4061 Provincial Ombudsman 109.018 134.871 117.335 150.366
LQ5037 Provincial Ombudsperson 8.162 11.828
011105 District Administration 2,094.364 2,575.038 2,663.899 3,298.707
General Administration PC21010 2,094.364 2,575.038 2,663.899 3,298.707
LQ4583 DistrictAdministration 389.554 607.814 510.161 700.424
LQ4584 Sub Divisional Administration 1,127.199 1,349.202 1,460.593 1,757.174
LQ4586 Additional Collector 577.611 618.022 693.145 841.109
011108 Local Authority Administration and Regulation 110.194 137.401 124.074 150.466
General Administration PC21010 110.194 137.401 124.074 150.466
LQ4065 Local Government and Community 110.194 137.401 124.074 150.466
Development Department
011110 General Commission and Enquires 164.603 177.861 242.353 230.726
General Administration PC21010 157.137 169.475 234.365 221.289
LQ4092 Public Service Commission 157.137 169.475 234.365 221.289
Miscellaneous PC21031 7.466 8.386 7.988 9.437
LQ4284 Official Language Committee 7.466 8.386 7.988 9.437
011111 Divisional Administration 301.485 510.530 398.479 474.591
General Administration PC21010 301.485 510.530 398.479 474.591
LQ4508 Divisional Administration 276.254 462.308 360.722 428.239
LQ4519 Circuit House 25.231 48.222 37.757 46.352
ESTIMATES OF EXPENDITURE (Rs. in million)
Head of Account Accounts Budget Revised Budget
2011-2012 Estimates Estimates Estimates
2012-2013 2012-2013 2013-2014
0112 Financial and Fiscal Affairs 55,663.717 68,287.036 67,973.186 77,684.005
011204 Administration of Financial Affairs 3,968.219 10,586.447 336.487 381.505
General Administration PC21010 3,968.219 10,586.447 336.487 381.505
LQ4066 Finance Department 3,960.987 10,568.243 321.568 360.060
L05293 Provincial Finance Commission 7.232 18.204 14.919 21.445
011205 Tax Management (Customs, Income Tax, Excise etc.) 870.644 1,135.388 2,360.110 1,451.046
Provincial Excise PC21003 78.658 57.446 49.144 61.554
LQ4005 Direction 66.399 38.473 41.395 41.581
LQ4006 Cost of Manufacturing Opium Tablets 6.085 11.700 11.700
LQ4007 Excise Bureau 6.174 7.273 7.749 8.273
Stamps PC21004 218.482 200.961 206.193 230.449
LQ4008 Superintendence 9.325 11.296 11.674 13.449
LQ4009 CostofStampsSuppliedfromCentral 167.808 140.000 147.000 167.000
Stamps Store
LQ4010 ChargesfortheSaleofStamps 41.349 49.665 47.519 50.000
Registration PC21006 37.531 51.290 48.134 57.793
LQ4016 Superintendence 4.553 4.463 4.800 5.193
LQ4574 District Charges 32.978 46.827 43.334 52.600
Charges on A/c of Motor Vehicles Act PC21007 111.236 104.970 1,261.285 110.479
LQ4017 Registration and Token Tax 32.975 65.908 101.001 72.052
LQ4018 Route Permits of Vehicles 78.261 39.062 1,160.284 38.427
Other Taxes and Duties PC21008 136.975 375.709 351.951 429.775
LQ4021 Cotton Fee 1.450 2.657 2.018 2.973
LQ4022 Urban Immovable PropertyTax 41.821 238.943 211.214 283.355
LQ4023 Charges in Connection With Tobacco Duties 0.621 0.623 0.623 0.623
LQ4024 Charges Under Electricity Act 10.261 - - -
LQ5320 Charges Under Electricity Act 82.822 133.486 138.096 142.824
General Administration PC21010 287.762 345.012 443.403 560.996
LQ4067 Excise and Taxation Department 32.177 62.080 45.353 47.521
LQ4099 Board of Revenue 249.556 281.103 298.500 311.491
LQ4768 Member Colonies 6.029 1.829 3.649 1.984
LQ4784 Punjab Revenue Authority - - 95.901 200.000
011206 Accounting Services 486.110 557.366 581.690 611.232
General Administration PC21010 486.110 557.366 581.690 611.232
LQ4100 Inspectorate of Treasuries 11.883 25.371 18.080 28.856
LQ41O1 Treasuries/District Accounts Offices 474.227 531.995 563.610 582.376
011207 Auditing Services 184.709 228.635 245.208 261.969
General Administration PC21010 184.709 228.635 245.208 261.969
LQ4102 Local Fund Audit Department 184.709 228.635 245.208 261.969
011210 Pension Civil 50,110.261 55,736.200 64,409.390 74,935.253
Pension PC21028 50,110.261 55,736.200 64,409.390 74,935.253
LQ4278 Pension 50,110.261 55,736.200 64,409.390 74,935.253
011250 Others 43.774 43.000 40.301 43.000
Miscellaneous PC21031 43.774 43.000 40.301 43.000
LQ4285 Government Contribution to Group Insurance 43.774 43.000 40.301 43.000
ESTIMATES OF EXPENDITURE (Rs. in million)
Head of Account Accounts Budget Revised Budget
2011-2012 Estimates Estimates Estimates
2012-2013 2012-2013 2013-2014
0114 Foreign Debt Management 274.155 4,326.707 4,028.515 4,755.918
011402 Interest on Foreign Debt Payable to Federal 274.155 4,326.707 4,028.515 4,755.918
Government (Charged)
Interest on Debt and other Obligations PC24044 274.155 4,326.707 4,028.515 4,755.918
LQ4409 IDA Credit (Charged) 274.155 4,326.707 4,028.515 4,755.918
0115 Domestic Debt Management 13,704.744 11,857.174 11,811.429 10,287.884
011501 Interest on Blocked NC 2,851.699 1,600.000 1,200.000 100.000
Interest on Debt and other Obligations PC24044 2,851.699 1,600.000 1,200.000 100.000
LQ4780 Interest on Blocked A/c (Charged) 2,851.699 1,600.000 1,200.000 100.000
011502 Investment and Domestic Debt 10,853.045 10,257.174 10,611.429 10,187.884
Interest on Debt and other Obligations PC24044 10,853.045 10,257.174 10,611.429 10,187.884
LQ4400 Interest on Domestic Loans Taken for 3,834.127 3,292.479 3,292.479 2,804.879
Development Schemes from Federal
Government (A) (Charged)
LQ4401 Interest on Domestic Loans Taken for Scrap 1,431.425 1,319.357 1,319.357 1,211.867
Tubewells from Federal Government (B)
(Charged)
LQ4402 Permanent Debt (Market Loans) (Charged) - 0.500 0.500 0.500
LQ4403 Floating Debt (Charged) 145.265 500.000 100.000 500.000
LQ4404 Un-Funded Debt (Charged) 4,390.725 4,702.835 5,126.745 5,273.635
LQ4405 Other Obligations (Charged) - 0.003 0.002 0.003
LQ4477 Payment of Interest to Financial Institutions (Charged) 1,038.688 425.000 757.095 371.000
LQ4539 Payment of Interest to Bank of Punjab (Charged) 12.815 17.000 15.251 26.000
014 Transfers 185,122.256 213,603.039 222,218.626 244,267.098
0141 Transfers (Inter-Governmental) 185,122.256 213,603.039 222,218.626 244,267.098
014102 To District Governments 164,426.628 186,783.105 193,955.263 214,800.000
Miscellaneous PC21031 164,426.628 186,783.105 193,955.263 214,800.000
LQ4341 District Government 164,426.628 186,783.105 193,955.263 214,800.000
014103 To TMAs (Tehsil, Town and Unions) 15,099.354 23,000.000 21,773.334 23,000.000
Miscellaneous PC21031 15,099.354 23,000.000 21,773.334 23,000.000
LQ4385 Grant-in-Aid toTehsil Municipal 10,641.338 17,000.000 16,498.444 17,000.000
Administration
LQ4342 Grant -In-Aid to Union Administration 4,458.016 6,000.000 5,274.890 6,000.000
014106 Cantonment Board 1,354.685 1,200.000 1,195.075 1,200.000
Miscellaneous PC21031 1,354.685 1,200.000 1,195.075 1,200.000
LQ4454 Grant-in-Aid to Cantonment Board 1,354.685 1,200.000 1,195.075 1,200.000
014110 Others 4,241.589 2,619.934 5,294.954 5,267.098
Irrigation and Land Reclamation PC21009 27.953 31.549 32.441 187.071
DQ4003 Grant in Aid to DG Khan (Hill Torrents) 2.805 2.630 3.545 3.274
LQ4049 Grant-in-Aid to Engineering Academy 24.361 28.182 28.180 32.929
RQ4001 Grant in Aid to Rajanpur (Hill Torrents) 0.787 0.737 0.716 0.868
LQ4305 Punjab Irrigation and Drainage Authority 150.000
Miscellaneous PC21031 4,213.636 2,588.385 5,262.513 5,080.027
B04006 Grant to Cholistan Development Authority, 87.089 114.153 98.819 136.076
Bahawalpur
LQ4298 Implementation ofJinnahAbadies 4.873 4.759 5.516 5.921
LQ4363 Guarantee of Annual Income from Post
Office, Telegraphs and Telephone Lines
LQ4761 Grant in Aid 3,885.192 2,224.766 4,884.113 4,598.048
ESTIMATES OF EXPENDITURE (Rs. in million)
Head of Account Accounts Budget Revised Budget
2011-2012 Estimates Estimates Estimates
2012-2013 2012-2013 2013-2014
LQ4427 Punjab Economic Research Institute 24.424 30.880 31.162 35.084
LQ4428 Punjab Quran Board 1.698 9.999 6.720 11.958
LQ4429 Information Technology Board 157.863 125.680 171.944 139.478
LQ4431 Punjab Privatization Board 15.728 17.887 15.190 20.330
LQ4432 SocietyforPreventionofcrueltytoAnimals 12.211 17.515 17.149 20.014
LQ4339 Grant to Payable Armed Services Board 5.000 5.000 5.000 5.000
LQ4534 Rural Development Project Bahawalpur 18.958 37.146 26.300 46.162
LQ5311 Guarantee of Annual Income Rom Post 0.600 0.600 0.600 0.600
LQ4320 Grant in Aid to Chief Administrator Muridkay Markaz - - - 61.356
015 General Services 1,782.804 1,876.093 2,207.504 2,146.486
0151 Personnel Services 1,297.286 1,357.589 1,651.020 1,528.183
015101 Establishment Services General Administration 1,221.023 1,187.704 1,534.551 1,348.681
General Administration PC21010 1,221.023 1,187.704 1,534.551 1,348.681
LQ4063 Services and General Administration Deptt. 995.677 999.467 1,294.003 1,081.648
LQ4090 Director General Protocol 50.901 29.890 48.799 33.528
LQ5994 Public Policy and Change Management Wing 0.301 - - -
S and GAD
LQ4445 Inter Provincial Coordination Wing of S and GAD - - - -
LQ4504 VIP Flight Maintenance and Operation Cell 69.768 76.653 96.176 82.066
LQ4507 Aviation Flight (RW) 104.376 81.694 95.573 88.455
LQ4306 Punjab Procurement Regulatory Authority - - - 44.209
(PPRA)
LQ4307 I and C Wing (S and GAD) - - - 18.775
015102 Human Resource Management 76.263 169.885 116.469 179.502
General Administration PC21010 76.263 169.885 116.469 179.502
LQ4383 Management and Professional Development 45.012 126.151 76.016 129.729
Department
LQ5992 Punjab Institute of Management and 31.251 43.734 40.453 49.773
Professional Development Institute
0152 Planning Services 222.360 232.083 256.723 271.162
015201 Planning 222.360 232.083 256.723 271.162
General Administration PC21010 194.113 204.559 225.728 237.369
LQ4068 Planning and Development Department 178.049 174.555 208.757 207.347
LQ4772 Director General Monitoring and Evaluation 16.064 30.004 16.971 30.022
Miscellaneous PC21031 28.247 27.524 30.995 33.793
LQ4286 Planning and Development Department 28.247 27.524 30.995 33.793
LW4187 Punjab Devolved Social Services Programme -
0153 Statistics 122.235 139.864 134.575 166.580
015301 Statistics 122.235 139.864 134.575 166.580
Miscellaneous Departments PC21023 122.235 139.864 134.575 166.580
LQ4238 Bureau of Statistics 122.235 139.864 134.575 166.580
0154 Other General Services 140.923 146.557 165.186 180.561
015403 Centralized Printing And Publishing 139.418 146.557 165.186 180.561
Stationery and Printing PC21029 139.418 146.557 165.186 180.561
B04005 Govt. Press, Bahawalpur 20.904 21.481 24.336 24.726
LQ4279 Controller Printing and Stationery 6.944 7.721 8.148 8.439
LQ4280 Purchase of Stationery Stores 31.644 50.000 44.400 70.000
LQ4281 Purchase of Plain Paper used with Stamps 5.114 5.687 6.011 6.005
LQ4282 Government Press Lahore 74.812 61.668 82.291 71.391
ESTIMATES OF EXPENDITURE (Rs. in million)
Head of Account Accounts Budget Revised Budget
2011-2012 Estimates Estimates Estimates
2012-2013 2012-2013 2013-2014
015406 Information Technology 1.505 - - -
General Administration PC21010 1.505 - - -
LQ4070 Information Technology Department 1.505 - - -
019 Gen.Public Services Not Elsewhere Defined 1.600 1.867 1.867 1.892
0191 Gen.Public Services Not Elsewhere Defined 1.600 1.867 1.867 1.892
019120 Others 1.600 1.867 1.867 1.892
Privy Purses PC24045 1.600 1.600 1.600 1.600
LQ4319 Maintenance Allowance to Ex-Rulers (Charged) 1.600 1.600 1.600 1.600
Miscellaneous PC21031 - 0.267 0.267 0.292
DQ4007 Miscellaneous Expenditure on Tribes in - 0.200 0.200 0.225
DG.Khan
RQ4066 Miscellaneous Expenditure on Tribes in - 0.067 0.067 0.067
Rajanpur
Public Order And Safety Affairs 73,782.872 81,864.264 84,208.161 93,718.858
Law Courts 7,224.006 9,416.002 8,941.691 10,500.564
Law Courts 7,224.006 9,416.002 8,941.691 10,500.564
031101 Courts/Justice 6,659.321 8,664.533 8,249.490 9,686.337
General Administration PC21010 41.845 48.553 56.794 57.262
LQ4091 Punjab Service Tribunal 41.845 48.553 56.794 57.262
Administration of Justice (Charged) PC24011 1,653.322 1,889.974 2,064.169 2,161.528
LQ4112 High Court (Charged) 1,653.322 1,889.974 2,064.169 2,161.528
Administration of Justice PC21011 4,873.165 6,624.508 6,021.655 7,356.018
LQ4111 High Court 11.053 0.805 15.570 5.805
L04114 Session Courts 1,603.838 1,745.553 2,255.826 2,035.824
LQ4115 Civil Courts 3,159.583 4,771.661 3,624.856 5,196.405
L04116 Special Courts 79.448 81.206 102.746 90.133
LQ4117 Courts of Small Causes 19.243 25.283 22.657 27.851
Miscellaneous Departments PC21023 90.989 101.498 106.872 111.529
LQ4226 Labour Courts 63.951 68.826 75.355 77.930
LQ4475 Labour Appellate Tribunal Lahore 27.038 32.672 31.517 33.599
031102 Attorneys / Legal Services PC21011 531.311 693.309 647.291 754.040
LQ5467 Solicitor's Department 25.069 29.711 25.498 32.168
LQ5468 Mufassil Establishment 261.327 358.146 324.088 412.786
LQ5469 Advocate General 244.915 305.452 297.705 309.086
031103 Punjab Judicial Academy PC21011 32.291 56.948 43.753 58.965
LQ4472 Punjab Judicial Academy 32.291 56.948 43.753 58.965
031120 Others 1.083 1.212 1.157 1.222
Administration of Justice PC21011 1.083 1.212 1.157 1.222
LQ411O Administrative-General and Official Trustee 1.083 1.212 1.157 1.222
032 Police 58,715.779 62,251.774 65,592.065 71,305.410
0321 Police 58,715.779 62,251.774 65,592.065 71,305.410
032102 Provincial Police 52,697.437 55,063.320 58,793.163 63,693.972
Police PC21013 52,697.437 55,063.320 58,793.163 63,693.972
LQ4125 Direction 1,504.501 799.235 2,224.795 849.011
LQ4126 Superintendence 233.087 248.660 260.380 289.119
LQ4127 District Police 48,080.869 50,025.478 53,098.919 58,276.960
LQ4129 Special Branch 1,641260 1,978.496 1,898.645 2,162.770
LW4120 Elite Police Force 421.211 649.122 425.697 588.354
LQ4590 Counter Terrorism Department 816.509 1,362.329 884.727 1,527.758
ESTIMATES OF EXPENDITURE (Rs. in million)
Head of Account Accounts Budget Revised Budget
2011-2012 Estimates Estimates Estimates
2012-2013 2012-2013 2013-2014
032103 Local Police 257.686 345.311 293.885 381.214
Police PC21013 257.686 345.311 293.885 381.214
DQ4005 Border Military Police (D.G. Khan) 114.786 132.421 130.844 164.527
D04006 Baluch Levy, D.G. Khan 65.045 142.220 77.775 134.830
RQ4002 Border Military Police (Rajanpur) 77.855 70.670 85.266 81.857
032108 Economic Crime Investigation 483.825 742.969 636.219 790.077
General Administration PC21010 483.825 742.969 636.219 790.077
LQ4093 Anti-corruption Establishment 427.655 686.654 567.488 726.357
LQ4094 Special Judges Anti-Corruption Courts 56.170 56.315 68.731 63.720
032111 Training 1,230.498 1,786.748 1,473.681 1,775.596
Police PC21013 1,230.498 1,786.748 1,473.681 1,775.596
LQ4136 Police Training Institutes 1,230.498 1,786.748 1,473.681 1,775.596
032113 Other Civil Armed Forces 3,384.243 3,590.157 3,700.713 3,938.562
Police PC21013 3,384.243 3,590.157 3,700.713 3,938.562
LQ4131 Punjab Constabulary 3,384.243 3,590.157 3,700.713 3,938.562
032150 Others 662.090 723.269 694.404 725.989
Police PC21013 662.090 723.269 694.404 725.989
LQ4133 Police Supplied to Public Deptts. Private 214.875 229.929 242.629 238.614
Bodies and Persons
LQ4134 Qaumi Razakar Organization 367348 438.340 394.676 447.375
LQ4135 Works 79.867 55.000 57.099 40.000
033 Fire Protection 43.847 51.172 49.710 57.611
0331 Fire Protection 43.847 51.172 49.710 57.611
033101 Administration 40.469 46.314 46.067 52.412
Civil Defence PC21032 40.469 46.314 46.067 52.412
LQ4301 Administration 40.469 46.314 46.067 52.412
033102 Operations 3.378 4.858 3.643 5.199
Civil Defence PC21032 3.378 4.858 3.643 5.199
LQ4302 Medical Establishment 3.378 4.858 3.643 5.199
034 Prison Administration and Operation 4,808.056 5,364.201 5,424.799 5,839.796
0341 Prison Administration and Operation 4,808.056 5,364.201 5,424.799 5,839.796
034101 Jails and Convict Settlement 4,736.036 5,280.656 5,339.404 5,746.794
Jails PC21012 4,736.036 5,280.656 5,339.404 5,746.794
LQ4118 Direction 62.268 67.098 89.531 79.074
LQ4119 CentralJails 2,266.998 2,611.547 2,580.527 2,730.455
LQ4120 District Jails 2,296.009 2,463.169 2,557.714 2,790.097
LQ4121 Lock Ups 42.341 61.276 37.960 65.363
LQ4122 Jails (manufactures) Central Jails 62.497 70.725 67.165 74.892
LQ4123 District Jails 0.423 1.241 0.383 1.313
LQ4124 Works 5.500 5.600 6.124 5.600
034120 Other Places of Detention and Correction 72.020 83.545 85.395 93.002
General Administration PC21010 71.902 83.345 85.195 92.802
LQ4103 Reclamation and Probation Department 71.902 83.345 85.195 92.802
Miscellaneous PC21031 0.118 0.200 0.200 0.200
LQ4287 State Prisoners and Detenues 0.118 0.200 0.200 0.200
ESTIMATES OF EXPENDITURE (Rs. in million)
Head of Account Accounts Budget Revised Budget
2011-2012 Estimates Estimates Estimates
2012-2013 2012-2013 2013-2014
036 Administration of Public Order 2,991.184 4,781.115 4,199.896 6,015.477
0361 Administration 2,991.184 4,781.115 4,199.896 6,015.477
036101 Secretariat/Administration 2,991.184 4,781.115 4,199.896 6,015.477
General Administration PC21010 1,194.155 2,231.573 1,837.567 2,870.564
LQ4064 Home Department 199.855 185.873 265.284 171.631
LQ4095 Crisis Management and Control Centre 2.711 6.164 2.868 6.892
LQ4096 District Public Safety Commission 4.490 80.874 6.304 80.874
LQ4097 Forensic Science Laboratory Punjab 12.657 19.493 206.489 665.521
LQ5276 Public Prosecution Department 40.186 87.019 41.316 87.991
LQ5283 Prosecutor General 740.377 1,471.909 1,076.685 1,379.557
LQ5362 Child Protection Bureau 129.487 270.930 129.857 367.615
LQ4506 Special Intelligence Agency
LQ4457 Directorate of Monitoring 57.667 86.009 99.528 88.886
LQ4456 DG (Inspection) 6.725 23.302 9.236 21.597
Miscellaneous PC21031 1,797.029 2,549.542 2,362.329 3,144.913
LQ4509 Rescue 1122 (Punjab Emergency Service) 1,797.029 2,549.542 2,362.329 3,144.913
04 Economic Affairs 46,199.785 71,684.904 58,420.570 75,652.940
041 Gen. Economic, Commercial and Labour Affairs 291.074 471.540 455.034 399.570
0411 General Economic Affairs 164.502 202.522 192.127 236.755
041102 Anthropological, Archaeological and Other 164.502 202.522 192.127 236.755
Miscellaneous Departments PC21023 164.502 202.522 192.127 236.755
LQ4239 Archaeological 34.319 41.790 40.081 51.003
LQ4358 Lahore Fort and Shalimar Gardens 37.957 43.865 45.325 53.157
LQ4544 Archaeological (Devolved Offices) 92.226 116.867 106.721 132.595
0412 Commercial Affairs 18.187 138.491 133.468 16.017
041212 Trade Marks, Patents and Copyrights 9.457 13.491 8.468 16.017
Misc. Department PC21023 9.457 13.491 8.468 16.017
LQ4225 Weights and Measures Trade Marks and 9.457 13.491 8.468 16.017
Patent Rights
041214 Administration PC21010 - - - -
LQ4767 Commerce and Investment Department - - - -
041214 Administration PC21022 8.730 125.000 125.000
LQ4518 Pak China Bureau 8.730 - - -
LQ4533 Punjab Board of Investment and Trade 125.000 125.000
0413 General Labour Affairs 108.385 130.527 129.439 146.798
041305 Industrial Safety (Inspection of Boilers, Explosives, etc.) 9.702 11.174 11.895 13.613
Industries PC21022 9.702 11.174 11.895 13.613
LQ4220 lnspectorateofBoilers 9.702 11.174 11.895 13.613
041308 Wage Regulation 6.178 6.499 6.502 7.460
Miscellaneous Department PC21023 6.178 6.499 6.502 7.460
LQ4229 Minimum Wages Board 6.178 6.499 6.502 7.460
041310 Administration 92.505 112.854 111.042 125.725
General Administration PC21010 27.909 25.079 26.538 27.375
LQ4075 Labour and Human Resource Department 27.909 25.079 26.538 27.375
Miscellaneous Department PC21023 64.596 87.775 84.504 98.350
LQ4228 Directorate of Labour Welfare 64.596 87.775 84.504 98.350
ESTIMATES OF EXPENDITURE (Rs. in million)
Head of Account Accounts Budget Revised Budget
2011-2012 Estimates Estimates Estimates
2012-2013 2012-2013 2013-2014
042 Agri, Food, Irrigation, Forestry and Fishing 33,407.705 57,223.896 42,114.266 62,070.197
0421 Agriculture 8,880.172 11,508.985 11,028.230 13,009.890
042101 Administration/Land Commission 208.636 260.707 242.854 299.197
General Administration PC21010 181.038 226.858 213.098 261.695
LQ4081 Agriculture Department 59.719 79.123 68.879 85.066
LQ4082 Food Department 33.993 39.406 42.169 43.913
LQ4083 Livestock and Dairy Development Department 27.959 29.318 32.612 35.871
LQ4084 Forestry Wildlife Fisheries and Tourism Department 32.457 37.311 35.211 41.496
LQ4085 Cooperative Department 15.414 16.873 20.625 19.038
LW4065 Cane Commissioner Punjab 11.496 24.827 13.602 36.311
Agriculture PC21018 27.598 33.849 29.756 37.502
LQ4191 Planning and Evaluation Cell 25.519 31.363 27.290 34.963
LQ5306 Punjab Agricultural Supply Corporation(PAD and SC) 2.079 2.486 2.466 2.539
042102 Land Management (Land Record and Colonization) 2,221.002 2,959.825 2,832.163 3,522.482
Land Revenue PC21002 2,221.002 2,959.825 2,832.163 3,522.482
LQ4002 Superintendence 2.833 3.899 2.766 4.412
LQ4003 Land Record-Superintendence 22.988 82.362 37.115 168.076
LQ4004 Consolidation of Land Holdings Superintendence 6.511 8.162 8.220 9.235
LQ4573 Consolidation of Land Holding District 176.712 333.271 237.872 384.830
LQ4576 Forest Reserve and Grazing Land 1.558 9.345 6.677 11.027
LQ4577 Land Reclamation and Protection 26.708 6.283 4.581 7.600
LQ4578 Survey Settlement and Record Operation 5.375 - - -
LQ4579 Colonization 139.740 258.413 253.592 289.487
LQ4581 Land Record-District Charges 1,838.577 2,258.090 2,281.340 2,647.815
042103 Agricultural Research and Extension Services 3,632.127 4,354.273 4,537.305 4,809.061
Agriculture PC21018 3,632.127 4,354.273 4,537.305 4,809.061
LQ4192 Subordinate and Expert Staff 93.213 134.243 115.311 143.179
LQ4357 Lumpsum Provision for Punjab Agriculture 5.515 38.600 - 15.000
Marketing Company (PAMCO)
LQ4193 Extension Services Extension 397.348 309.671 314.763 352.703
LQ4194 Extension Services Floriculture 84.571 88.981 102.324 109.802
LQ4195 Extension Services Research 1,333.520 1,541.771 1,645.053 1,817.244
LQ4196 On Farm Water Management Programme 74.404 78.671 83.849 84.569
LQ4197 Agricultural Engineering Soil Conservation and 1,490.798 1,770.483 1,674.233 1,862.405
Boring Operations
LQ4198 Grant to Research Coordination Board Lahore 32.193 206.506 185.741 212.361
LQ4199 Works 3.437 3.500 3.500 3.500
LQ4200 Lumpsum Provision for Incentives 2.414 30.000 30.000 30.000
VQ4001 RADECVehari 13.390 17.758 18.602 19.886
LQ4765 Establishment of WTO Cell in Agriculture Deptt 2.996 5.572 4.039 6.323
LQ4529 Water Courses (Punjab Component) 30.336 26.468 24.793 29.927
LQ4530 Water Courses (Regional Offices) 33.383 44.493 39.653 48.707
LQ4781 Soil Survey of Punjab 34.609 57.556 55.519 73.455
LQ4902 Punjab Seed Corporation - - 239.925 -
042104 Plants Protection and Locust Control PC21018 244.690 409.058 325.479 503.613
Agriculture 244.690 409.058 325.479 503.613
MP4006 Plant Protection and Locust Control 244.690 409.058 325.479 503.613
042106 Animal Husbandry 2,011.686 2,900.598 2,462.715 3,148.013
Veterinary PC21020 2,011.686 2,900.598 2,462.715 3,148.013
LQ4204 Direction - Extension 85.991 91.627 93.765 94.467
LQ4205 Direction - Research 10.894 12.567 10.677 13.233
LQ4206 Direction-Planning and Evaluation Cell 14.232 17.564 18.782 17.068
LQ4207 Superintendence 97.634 111.367 152.870 165.079
LQ4208 Veterinary Education and Research 99.204 112.064 110.241 120.160
ESTIMATES OF EXPENDITURE (Rs. in million)
Head of Account Accounts Budget Revised Budget
2011-2012 Estimates Estimates Estimates
2012-2013 2012-2013 2013-2014
LQ4209 Provincial Schemes (Research) 86.555 98.295 91.316 115.933
LQ4210 Mufassil Veterinary, Hospitals and Dispensaries 0.100 0.100 0.100 0.105
LQ4211 Field Control and Diseases - Extension 19.865 25.880 22.044 29.469
LQ4212 Field Control and Diseases - Research 12.137 17.101 13.761 17.241
LQ4213 Breeding Operations-Govt. Farms (Research) 180.165 207.520 201.838 232.678
LQ4214 Breeding Operations-Govt .Farms (Extension) 385.132 490.147 475.372 540.904
LQ4215 Provincial Schemes (Farms) 5.663 6.046 6.381 6.811
LQ4392 Breeding Operation Govt- Farms (DLF) 318.949 362.626 403.732 399.539
LQ4393 Provincial Scheme (Extension) 18.025 20.361 20.745 22.415
MP4091 Directorate of Small Ruminant Multan 148.899 194.483 177.768 191.665
RA4134 Directorate of Poultry Research Institute 171.535 195.788 204.523 223.124
LQ4447 Lumpsum Provision for transfer to District - 500.000 - 500.000
Government for Treatment of Livestock
LQ4516 Provincial Schemes - Director B.l 113.769 125.002 138.287 140.270
LQ4521 University of Veterinary and Animal Sciences, 207.624 270.000 280.971 270.000
Lahore
JG4121 Directorate of RCCSC Jhang 35.313 42.060 39.542 47.852
042107 CO-Operation 133.091 142.702 146.150 156.013
Co-operation PC21021 133.091 142.702 146.150 156.013
LQ4216 Direction 47.197 51.359 53.130 54.455
LQ4217 Superintendence 51.266 52.805 56.015 59.809
FQ4003 Co-operative Training College Faisalabad 28.718 31.802 29.795 34.369
BO4004 Co-operative Training Institute, Bahawalpur 5.910 6.736 7.210 7.380
042113 Information and Statistics 428.940 481.822 481.564 571.511
Agriculture PC21018 428.940 481.822 481.564 571.511
LQ5299 Agriculture Census/Statistics 428.940 481.822 481.564 571.511
0422 Irrigation 8,732.379 8,718.297 10,114.858 9,552.284
042201 Administration 637.653 646.977 714.061 732.847
General Administration PC21010 87.990 96.605 100.689 106.866
LQ4086 Irrigation and Power Department 87.990 96.605 100.689 106.866
Irrigation and Land Reclamation PC21009 549.663 550.372 613.372 625.981
LQ4025 Chief Engineers 225.870 221.653 252.895 257.776
LQ4026 Chief Engineer (Water Treaty Implementation Cell) 28.194 22.677 21.950 24.114
LQ4027 Chief Engineer (Planning and Review) 48.232 48.560 54.075 54.870
LQ4028 Superintending Engineers 247.367 257.482 284.452 289.221
042202 Irrigation Dams 118.187 122.412 145.358 139.562
Irrigation and Land Reclamation PC21009 118.187 122.412 145.358 139.562
LQ4038 Irrigation Dams 118.187 122.412 145.358 139.562
042203 Canals Irrigation 6,285.363 6,187.830 7,079.709 6,832.581
Irrigation and Land Reclamation PC21009 6,285.363 6,187.830 7,079.709 6,832.581
LQ4029 Canal Irrigation (Executive) 5,066.029 4,939.872 5,677.655 5,430.501
LQ4030 Chashma Right Bank Canal (Exe.) 8.654 10.640 9.132 11.630
LQ4039 Canal Irrigation (SR) 1,164.633 1,168.058 1,332.006 1,318.357
LQ4764 Greater Thai Canal 6.495 14.888 8.405 15.586
LQ5309 Chasma Right Bank Irrigation Project Taunsa 1.901 6.498 2.382 8.030
ESTIMATES OF EXPENDITURE (Rs. in million)
Head of Account Accounts Budget Revised Budget
2011-2012 Estimates Estimates Estimates
2012-2013 2012-2013 2013-2014
L05310 Programme Monitoring and Implementation Unit 37.651 47.874 50.129 48.477
042204 Tubewells 1,000.656 1,082.413 1,249.886 1,100.221
Irrigation and Land Reclamation PC21009 1,000.656 1,082.413 1,249.886 1,100.221
LQ4040 Tubewells 1,000.656 1,082.413 1,249.886 1,100.221
042205 Equipment and Machinery Workshops 395.192 387.754 437.592 436.046
Irrigation and Land Reclamation PC21009 395.192 387.754 437.592 436.046
LQ4031 Excavator and Store Division 227.515 219.645 253.780 259.781
LQ4032 Moghalpura Irrigation Workshop 119.516 118.109 130.898 117.499
L04033 Bhalwal Irrigation Workshop 48.161 50.000 52.914 58.766
042206 Irrigation, Research and Design 130.475 131.411 148.892 151.527
Irrigation and Land Reclamation PC21009 130.475 131.411 148.892 151.527
LQ4041 Research Institute 113.238 112.838 129.577 130.806
LQ4042 Director Design 17.237 18.573 19.315 20.721
042250 Others 164.853 159.500 339.360 159.500
Irrigation and Land Reclamation PC21009 164.853 159.500 339.360 159.500
LQ5945 Suspense 164.853 159.500 339.360 159.500
0423 Land Reclamation 231.157 217.728 241.949 252.095
042301 Administration 65.597 69.648 65.618 73.133
Irrigation and Land Reclamation PC21009 65.597 69.648 65.618 73.133
LQ4047 Director Land Reclamation 65.597 69.648 65.618 73.133
042302 Water Logging and Salinity Control 165.560 148.080 176.331 178.962
Irrigation and Land Reclamation PC21009 165.560 148.080 176.331 178.962
LQ4048 Water Logging and Salinity Control 165.560 148.080 176.331 178.962
0424 Forestry 2,150.302 2,282.262 2,464.507 2,613.748
042401 Preservation of Wildlife and Control of Hunting 415.720 459.398 512.156 536.282
Miscellaneous Departments PC21023 415.720 459.398 512.156 536.282
LQ4242 Preservation of Wildlife and Control of Hunting 415.720 459.398 512.156 536.282
042402 Forestry 1,734.582 1,822.864 1,952.351 2,077.466
Forestry PC21005 1,734.582 1,822.864 1,952.351 2,077.466
LQ4011 Direction 48.568 48.943 53.774 59.687
LQ4013 Regional and Field Establishment 1,297.546 1,384.169 1,489.585 1,624.627
LQ4014 Conservancy and Works 388.468 389.752 408.992 393.152
0425 Fishing 383.345 396.869 457.196 468.632
042501 Administration 383.345 396.869 457.196 468.632
Fisheries PC21019 383.345 396.869 457.196 468.632
LQ4203 Fisheries 383.345 396.869 457.196 468.632
0426 Food 13,030.350 34,099.755 17,807.526 36,173.548
042601 Administration 85.448 99.755 132.614 173.548
General Administration PC21010 72.883 99.755 91.899 109.935
LQ4071 Communication and Works Department 72.883 99.755 91.899 109.935
Miscellaneous PC21031 12.565 - 40.715 63.613
L04619 Punjab Food Authority 12.565 - 40.715 63.613
ESTIMATES OF EXPENDITURE (Rs. in million)
Head of Account Accounts Budget Revised Budget
2011-2012 Estimates Estimates Estimates
2012-2013 2012-2013 2013-2014
042602 Subsidy 12,944.902 34,000.000 17,674.912 36,000.000
Subsidy PC21030 12,944.902 34,000.000 17,674.912 36,000.000
LQ4283 Wheat 12,578.366 34,000.000 17,674.912 36,000.000
Subsidy on Wheat - 27,500.000 14,021.011 30,000.000
Subsidy on Public Transport - 1,000.000 248.277 3,000.000
Ramzan Package - 4,000.000 2,871.000 3,000.000
Green Tractor Subsidy Scheme - - 0.200 -
Yellow Cab Scheme - 1,500.000 534.424 -
LQ4571 Subsidies To Transport Department 357.376 - - -
LQ5122 Green Tractor Subsidy 9.160 - - -
043 Fuel and Energy 25.414 33.170 31.794 34.708
0437 Others 25.414 33.170 31.794 34.708
043701 Energy Department 25.414 33.170 31.794 34.708
General Administration PC21010 25.414 33.170 31.794 34.708
LQ4905 Energy Department 25.414 33.170 31.794 34.708
044 Mining and Manufacturing 7,137.316 7,353.455 7,741.706 6,256.096
0441 Manufacturing 6,794.355 6,935.030 7,345.185 5,805.358
044101 Support For Industrial Development 5,741.301 6,025.868 6,353.189 4,664.853
Industries PC21022 5,741.301 6,025.868 6,353.189 4,664.853
LQ4219 GrantinAidtolEVTA 5,741.301 6,025.868 6,353.189 4,664.853
044105 Administration 616.599 331.977 424.411 459.774
General Administration PC21010 234.971 255.278 351.829 373.176
LQ4087 Industries Department 74.939 77.623 166.722 183.009
LQ4382 Mines and Minerals Department 22.790 22.617 26.779 25.205
LQ4106 Punjab Prices and Supply Board 5.179 8.264 6.613 8.645
LQ5277 Punjab Consumer Protection Council 22.729 27.341 25.627 29.873
LQ5279 District Consumer Courts 76.812 80.106 87.795 84.908
LQ4776 District Consumer Protection Council 32.522 39.327 38.293 41.536
Industries PC21022 166.477 76.699 72.582 86.598
LQ4218 Headquarters Establishment 166.477 76.699 72.582 86.598
Miscellaneous PC21031 215.151 - - -
LQ5303 Mines and Minerals Department 215.151 - - -
044120 Others 436.455 577.185 567.585 680.731
Opium PC21001 3.981 5.457 5.557 6.603
LQ4001 Opium Factory 3.981 5.457 5.557 6.603
Agriculture PC21018 23.533 21.818 20.670 24.766
B04003 Karkhana AIlat-e-Zaree Bahawalpur 23.533 21.818 20.670 24.766
Industries PC21022 408.941 549.910 541.358 649.362
LQ4224 Grant-in-aid to Punjab Small Industries 407.200 537.291 538.727 640.680
Corporation (PSIC)
LQ4779 Sasti Roti Authority 1.741 12.619 2.631 8.682
0442 Mining 342.961 418.425 396.521 450.738
044201 Mining of Mineral Resources 342.961 418.425 396.521 450.738
Other than Mineral Fuel
Industries PC21022 342.961 418.425 396.521 450.738
LQ4221 Headquarters Establishment 60.346 62.344 66.608 73.932
LQ4223 Inspectorate of Mines 112.141 133.953 132.385 153.884
LQ4331 Mines Labour Welfare Commissionerate 105.045 153.775 122.028 145.499
LW4008 Regional Establishment 65.429 68.353 75.500 77.423
ESTIMATES OF EXPENDITURE (Rs. in million)
Head of Account Accounts Budget Revised Budget
2011-2012 Estimates Estimates Estimates
2012-2013 2012-2013 2013-2014
045 Construction and Transport 5,327.933 6,591.480 8,065.164 6,878.627
0452 Road Transport 3,450.343 3,358.294 4,851.746 3,480.678
045201 Administration 285.864 208.360 250.923 244.503
General Administration PC21010 101.654 26.904 42.235 29.541
LQ4088 Transport Department 101.654 26.904 42.235 29.541
Communications PC21025 184.210 181.456 208.688 214.962
LW4001 Chief Engineers 95.605 84.515 91.626 92.583
LW4002 Superintending Engineer 88.605 96.941 117.062 122.379
045202 Highways, Roads and Bridges 3,050.192 3,024.197 3,342.429 3,092.869
Communications PC21025 3,050.192 3,024.197 3,342.429 3,092.869
LQ4263 Executive Engineer 1,086.730 979.178 1,172.675 1,038.830
LQ4264 Maintenance and Repair 1,912.515 1,981.566 1,977.566 1,981.566
LQ4265 Tools and Plants 8.267 12.000 12.000 12.000
LQ5298 Director Planning and Design 42.680 51.453 54.920 60.473
LQ4628 Lahore Ring Road Authority - - 125.268 -
045205 Grants, Loans, Subsidies for Construction and Operation - - 1,126.000 -
of Road Transport System
Miscellaneous PC21031 - - 1,126.000 -
LQ4785 Punjab Metrobus Authority - - 1,126.000 -
045220 Others 114.287 125.737 132.394 143.306
Communications PC21025 114.287 125.737 132.394 143.306
LW4003 DirectorateofBridges 14.866 18.864 18.113 21.129
LW4004 Land Acquisition and Control Officers 50.306 58.988 59.154 67.459
LW4005 Superintending Engineer/Project Cell 11.058 12.972 12.698 13.448
LW4006 Road Research and Material Testing Institute 31.499 26.745 33.350 32.561
LW4007 Sub-Project Management Unit 6.558 8.168 9.079 8.709
0457 Construction (Works) 1,877.590 3,233.186 3,213.418 3,397.949
045701 Administration 163.350 207.464 202.378 220.949
Civil Works PC21024 163.350 207.464 202.378 220.949
LQ4351 Chief Engineers Works and Research 54.512 80.156 66.012 66.631
Development
LQ4352 Director Planning and Design 16.719 19.995 20.133 22.984
LQ4354 Superintending Engineers 92.119 107.313 116.233 131.334
045702 Buildings And Structures 1,547.959 2,816.506 2,819.741 2,944.724
Civil Works (Charged) PC24024 73.973 74.000 74.000 74.000
LQ4250 Maintenance and Repair (Charged) 73.973 74.000 74.000 74.000
Civil Works PC21024 1,473.986 2,742.506 2,745.741 2,870.724
LQ4249 Executive Engineer 858.962 880.256 995.077 1,008.474
LQ4254 Maintenance of Buildings of H and PP Deptt. 3.265 - - -
LQ4256 Tools and Plants 1.391 2.250 2.250 2.250
LQ4251 Maintenance and Repairs 610.368 1,860.000 1,748.414 1,860.000
045720 Others 166.281 209.216 191.299 232.276
Civil Works PC21024 166.281 209.216 191.299 232.276
LQ4258 ChiefArchitect 133.664 174.062 151.962 195.823
LQ4395 Director Building Research Station 32.617 35.154 39.337 36.453
047 Other Industries 10.343 11.363 12.606 13.742
0472 Subsidies 10.343 11.363 12.606 13.742
047202 Tourism 10.343 11.363 12.606 13.742
Miscellaneous Departments PC21023 10.343 11.363 12.606 13.742
LQ5302 Department of Tourist Services 10.343 11.363 12.606 13.742
ESTIMATES OF EXPENDITURE (Rs. in million)
Head of Account Accounts Budget Revised Budget
2011-2012 Estimates Estimates Estimates
2012-2013 2012-2013 2013-2014
05 Environment Protection 74.368 71.381 89.581 116.730
053 Pollution Abatement 74.368 71.381 89.581 116.730
0531 Pollution Abatement 74.368 71.381 89.581 116.730
053101 Environment Protection 74.368 71.381 89.581 116.730
Public Health PC21017 74.368 71.381 89.581 116.730
LQ4186 Environmental Protection Agency 74.368 71.381 89.581 116.730
06 Housing and Community Amenities 2,954.743 3,296.079 5,603.578 4,002.789
061 Housing Development 280.278 414.627 352.857 413.646
0611 Housing Development 280.278 414.627 352.857 413.646
061101 Administration 70.578 91.715 102.847 106.833
General Administration PC21010 70.578 91.715 102.847 106.833
L04076 HUD and PHE Department 53.315 59.966 63.165 71.021
LQ4077 Environment Protection Deptt 17.263 31.749 39.682 35.812
Housing and Physical Planning PC21026 61.054 127.029 70.015 87.989
LQ4275 Head Quarter Establishment 61.054 127.029 70.015 87.989
061102 Low Cost Housing 148.646 195.883 179.995 218.824
Housing and Physical Planning Department PC21026 148.646 195.883 179.995 218.824
LQ4762 Field Formations 148.646 195.883 179.995 218.824
062 Community Development 426.458 410.636 2,360.191 586.680
0621 Urban Development 100.000 - 2,002.716 -
062103 Urban Development - - 2,000.000 -
Housing and Physical Planning Department PC21026 - - 2,000.000 -
LQ4462 D.C. LDA Lahore - - 2,000.000 -
062120 Others 100.000 - 2.716 -
Housing and Physical Planning Department PC21026 100.000 - 2.716 -
LQ4538 Punjab Land Development Company 100.000 - 2.716 -
0622 Rural Development 326.458 410.636 357.475 586.680
062202 Rural Works Programme 326.458 410.636 357.475 586.680
Miscellaneous PC21031 326.458 410.636 357.475 586.680
LQ4288 Provincial Directorate 60.761 83.958 67.421 90.891
LQ4289 District Staff 232.059 293.231 248.048 318.486
LQ4291 Directorate of Katchi Abadis 26.751 28.720 39.883 35.695
MP4092 Southern Punjab Basic Urban Services Project 6.817 4.727 2.123 -
LQ4290 Punjab Local Councils Election Authority 0.070 - - -
LQ4309 Walled City of Lahore Authority - - - 141.608
063 Water Supply 2,248.007 2,470.816 2,890.530 3,002.463
0631 Water Supply 2,248.007 2,470.816 2,890.530 3,002.463
063101 Administration 767.094 923.787 1,007.808 1,215.138
Public Health PC21017 767.094 923.787 1,007.808 1,215.138
LQ4201 Chief Engineer (North Zone) 406.151 498.237 536.571 712.602
L04202 Chief Engineer (South Zone) 360.943 425.550 471.237 502.536
063103 GRANTS, LOANS and SUBSIDIES 1,480.913 1,547.025 1,882.722 1,787.321
Public Health PC21017 1,480.913 1,547.025 1,882.722 1,787.321
LQ4340 DG Parks and 1-lorticultureAuthority 1,189.041 1,334.976 1,596.176 1,575.272
LQ4901 MD PHA Faisalabad 192.058 212.049 212.049 212.049
LQ4903 MD PHA Multan 50.000 - 44.497 -
LQ4904 MD PHA Rawalpindi 49.814 - 30.000 -
063120 Others - 0.004 - 0.004
Public Health PC21017 - 0.004 - 0.004
LQ4512 Superintendence Engineer - 0.002 - 0.002
LQ4513 Executive Engineer - 0.002 - 0.002
ESTIMATES OF EXPENDITURE (Rs. in million)
Head of Account Accounts Budget Revised Budget
2011-2012 Estimates Estimates Estimates
2012-2013 2012-2013 2013-2014
07 Health 27,154.085 35,656.545 37,637.231 44,629.627
073 Hospital Services 24,581.310 32,819.201 34,481.003 42,902.728
0731 General Hospitals Services 24,196.559 32,346.236 34,022.288 42,341.139
073101 General Hospitals Services 24,196.559 32,346.236 34,022.288 42,341.139
Health PC21016 24,196.559 32,346.236 34,022.288 42,341.139
L04166 Model Chest Clinic 5.986 7.633 8.569 9.184
RA4004 Tuberculosis Sanitarium, Samli 68.923 82.117 85.631 96.088
LQ4167 Dental Hospital 130.239 128.930 145.112 154.546
LQ4168 Pediatric Hospital/institute Lahore, Nursing 1,281.666 1,541.777 1,580.063 1,849.143
School-cum-Hostel
LQ4169 Other Hospitals and Dispensaries Mufassil 305.862 387.311 369.765 62.194
Hospitals and Dispensaries
L04171 Lahore General Hospital Lahore/PGMI 1,667.379 1,822.867 1,975.542 2,220.185
LQ4172 Jinnah Hospital/AIMC 2,028.071 2,293.137 2,365.402 2,720.728
LQ4173 Punjab Institute of Cardiology 1,210.675 1,401.480 1,531.043 1,622.934
BO4002 B.V. Hospital/QAMC 1,831.667 2,200.704 2,642.076 3,172.094
RR4001 Sh.Zayed Hospital, R. Y. Khan 969.602 1,287.534 1,330.147 1,486.314
RA4005 DHQ / RGH / Holy Family Hospital / RMC 2,268.263 2,817.872 3,159.832 3,159.059
LQ4175 Ganga Ram Hospital I Fatima Jinnah Medical 1,386.853 1,655.375 1,652.558 1,921.047
College
MP4005 Nishtar Hospital/Nishtar Medical College 1,793.778 2,402.165 2,445.841 2,615.562
MP4009 Multam Institute of Cardiology 497.158 613.219 600.986 756.136
MP4O1O Children Complex, Multan 328.610 374.795 392.265 415.594
FQ4001 DHQ Hospital / Allied Hospital Punjab 2,228.543 2,570.773 2,744.663 2,927.315
Medical College
L04176 Services Hospital / SIMS 2,069.234 2,331.064 2,585.441 2,519.229
LQ4179 Punjab Rural Support Programme 22.800 67.000 - 67.000
F04551 Faisalabad Institute of Cardiology 496.891 656.737 637.295 738.004
LQ5879 Mayo Hospital, Lahore 2,197.900 2,289.079 2,786.237 3,090.869
LQ5882 Lady Willington Hospital, Lahore 388.368 468.818 462.780 538.513
LQ5883 Lady Aitcheson Hospital, Lahore 185.202 230.225 248.176 278.109
LQ4469 Lumspum Provision for Kidney Centers in - 300.000 - 300.000
Public Sector Hospitals
LQ4458 Provision of free medicines to DHQ and THQ 384.404 500.000 - 500.000
Hospitals
LQ4471 Nishtar Institute of Dentistry, Multan 126.914 161.007 168.541 194.309
LQ4012 Gujranwala Medical College 38.573 569.711 597.229 760.120
LQ4035 Sialkot Medical College 52.306 490.866 544.392 865.335
LQ4046 Sahiwal Medical College 36.163 496.067 437.953 604.182
LQ4543 D G Khan Medical College - 425.296 428.249 591.005
LQ4618 Kot Khawaja Saeed Hospital, Lahore 124.904 388.391 433.797 453.586
LQ4623 Lumpsum Provision for Implication for - 600.000 - -
Paramedic Service Structure
LQ4624 Lumpsum Provision for creation of posts in - 500.000 - 500.000
Health Sector due to completion of
Development
LQ4626 Strengthening of Health Management - 1.000 - -
Information System in Punjab
L05304 Government Said Mitha Hospital 35.554 155.177 172.262 180.423
LQ4292 Shaikh Zayed Postgraduate Medical Institute, - - 919.900 1,341.306
Lahore
L04308 Rawalpindi Institute of Cardiology, Rawalpindi - - - 1,660.383
LQ4589 Nawaz Sharif Hospital Yakki Gate - - - 380.938
LQ4627 Shahdara Hospital, Lahore - - 242.448 387.441
LQ4931 Lumpsum Provision to meet emergent needs - - - 500.000
for epidemics
LQ5305 Punjab Health Care Commission - - 270.195 538.638
LW4096 Punjab Institute of Preventive Ophthalmology 34.071 128.109 57.898 163.626
ESTIMATES OF EXPENDITURE (Rs. in million)
Head of Account Accounts Budget Revised Budget
2011-2012 Estimates Estimates Estimates
2012-2013 2012-2013 2013-2014
0732 Special Hospital Services 384.751 472.965 458.715 561.589
073201 Special Hospital Services (Mental Hospital) 384.751 472.965 458.715 561.589
Health PC21016 384.751 472.965 458.715 561.589
LQ4181 Mental Hospital 384.151 472.965 458.715 561.589
074 Public Health Services 105.134 121.646 120.931 138.726
0741 Public Health Services 105.134 121.646 120.931 138.726
074104 Chemical Examiner and Laboratories 60.978 75.976 72.750 88.641
Health PC21016 60.978 75.976 72.750 88.641
LQ4183 Bacteriological Laboratory 7.893 9.291 10.844 10.628
LQ4184 Food Laboratory 15.344 22.274 19.702 25.126
LQ4185 Drug Laboratories 36.557 39.658 40.639 47.229
LQ4542 Chief Chemical Examiner Laboratory Punjab, 1.184 4.753 1.565 5.658
Lahore
074107 Population Welfare Measures 44.156 45.670 48.181 50.085
General Administration PC21010 44.156 45.670 48.181 50.085
LQ5364 Population Welfare Department 29.247 31.780 33.356 34.618
LQ4575 DirectorateofP and P 14.909 13.890 14.825 15.467
076 Health Administration 2,467.641 2,715.698 3,035.297 1,588.173
0761 Administration 2,467.641 2,715.698 3,035.297 1,588.173
076101 Administration 2,467.641 2,715.698 3,035.297 1,588.173
General Administration PC21010 151.664 187.162 190.630 202.058
LQ4074 Health Department 130.306 153.805 160.871 166.349
LQ4105 Drug Courts 21.358 33.357 29.759 35.709
Health PC21016 2,315.977 2,528.536 2,844.667 1,386.115
LQ4160 Directorate of Nursing Services, Punjab 14.050 16.765 18.746 19.330
LQ4161 Superintendence 760.195 322.614 1,552.512 246.038
LQ4162 Grant-in-aid 1,196.366 1,773.290 871.796 210.756
LQ4163 Provincial Blood Transfusion 313.559 370.910 278.303 410.020
Services
LQ4164 Central Medical Equipment Repair Workshop 7.331 7.884 8.078 8.513
at Lahore
MP4004 Central Medical Equipment Repair Workshop 5.546 7.789 6.510 8.324
at Multan
SQ4001 Central Medical Equipment Repair Workshop 5.731 7.169 7.106 8.287
at Sargodha
LQ4165 Audit Cell 10.631 13.069 12.710 15.343
LQ4622 Punjab Institute of Preventive Ophthalmology 2.568 9.046 6.269 9.504
LQ4786 DHQ Teaching Hospital, Sargodha 82.637 450.000
Recreational, Culture and Religion 1,359.016 1,478.413 2,297.237 1,334.779
Recreational and Sporting Services 304.045 180.197 943.590 176.655
Recreational and Sporting Services 304.045 180.197 943.590 176.655
081103 Zoo and other Entertainments Services 22.134 23.623 26.039 24.779
Miscellaneous Departments PC21023 22.134 23.623 26.039 24.779
LQ4240 Zoo and Other Entertainment Places 21.660 22.846 25.345 23.946
B04055 Zoological Garderi/Bahawalpur Museum 0.474 0.777 0.694 0.833
081105 Administration 281.911 156.574 917.551 151.876
General Administration PC21010 281.911 156.574 917.551 151.876
LQ4152 Grants to Punjab Sports Board 191.083 41.960 760.560 40.000
LQ4153 Directorate General Sports 72.756 73.228 84.575 81.307
LQ5142 Youth Affairs Sports Archeology 18.072 41.386 72.416 30.569
ESTIMATES OF EXPENDITURE (Rs. in million)
Head of Account Accounts Budget Revised Budget
2011-2012 Estimates Estimates Estimates
2012-2013 2012-2013 2013-2014
082 Cultural Services 318.291 360.573 474.752 311.987
0821 Cultural Services 318.291 360.573 474.752 311.987
082105 Promotion Of Cultural Activities 246.809 282.589 395.911 225.234
Miscellaneous Departments PC21023 246.809 282.589 395.911 225.234
LQ4241 Promotion of Cultural Activities 132.695 124.791 233.128 27.527
LQ4522 Lahore Arts Council Lahore 38.726 48.634 48.634 58.568
LQ4523 Punjab Council of Arts Lahore 55.585 80.307 90.453 99.633
LQ4524 Punjab Folk Arts and Crafts Complex Lahore - 2.600 - 4.920
LQ4525 Punjab Institute of Language Arts and Cult 19.803 26.257 23.696 34.586
082120 Others 71.482 77.984 78.841 86.753
Public Health PC21017 70.445 76.984 77.841 86.753
LQ4541 Project Director Bagh-e-Jinnah PHA 70.445 76.984 77.841 86.753
Agriculture PC21018 1.037 1.000 1.000 -
LQ4189 Government Gardens Floriculture 1.037 1.000 1.000 -
083 Broadcasting and Publishing 557.844 718.270 654.866 590.645
0831 Broadcasting and Publishing 557.844 718.270 654.866 590.645
083103 Publicity 111.492 123.920 127.537 133.063
Agriculture PC21018 110.625 122.399 126.443 131.500
LQ4188 Agriculture Information Bureau 110.625 122.399 126.443 131.500
Miscellaneous Departments PC21023 0.867 1.521 1.094 1.563
LQ4236 Compulsory Screening of Films 0.867 1.521 1.094 1.563
083104 Public Relations 446.352 594.350 527.329 457.582
Miscellaneous Departments PC21023 446.352 594.350 527.329 457.582
LQ4237 Public Relations 446.352 574.350 527.329 457.582
LQ5367 Lumpsum Provision of Block Allocation for - 20.000 - -
Pay and Allowances
084 Religious Affairs 136.154 168.102 172.322 204.085
0841 Religious Affairs 136.154 168.102 172.322 204.085
084103 Auqaf 26.838 31.581 36.027 33.963
General Administration PC21010 26.838 31.581 36.027 33.963
LQ4080 Auqaf Department 26.838 31.581 36.027 33.963
084105 Religious and Other Charitable Institutions 109.316 136.521 136.295 170.122
Miscellaneous PC21031 109.316 136.521 136.295 170.122
LQ4299 Headquarters Establishment (Zakat) 18.969 23.987 23.825 34.019
LQ4300 District Establishment (Zakat) 90.347 112.534 112.470 136.103
086 Admin. of Info., Recreation and Culture 42.682 51.271 51.707 51.407
0861 Admin. of Info., Recreation and Culture 42.682 51.271 51.707 51.407
086101 Administration 42.682 51.271 51.707 51.407
General Administration PC21010 42.682 51.271 51.707 51.407
LQ4069 Information Culture and Youth Affairs Dept. 42.682 51.271 51.707 51.407
09 Education Affairs and Services 27,705.803 31,307.272 41,150.890 40,596.539
091 Pre. and Primary Education Affair Services 726.697 904.286 986.791 991.916
0911 Pre. and Primary Education Affair Services 726.697 904.286 986.791 991.916
091103 Administration 42.568 44.281 51.636 51.112
School Education PC21015 42.568 44.281 51.636 51.112
LQ4478 Direction (Elementary Education) 42.568 44.281 51.636 51.112
ESTIMATES OF EXPENDITURE (Rs. in million)
Head of Account Accounts Budget Revised Budget
2011-2012 Estimates Estimates Estimates
2012-2013 2012-2013 2013-2014
091120 Others 684.129 860.005 935.155 940.804
School Education PC21015 684.129 860.005 935.155 940.804
LQ4480 Elementary Teachers Training College 684.129 860.005 935.155 940.804
092 Secondary Education Affairs and Services 11,016.390 10,899.934 18,191.231 14,542.079
0921 Secondary Education Affairs and Services 11,016.390 10,899.934 18,191.231 14,542.079
092102 Administration 3,679.260 7,137.787 5,572.116 10,454.494
School Education PC21015 3,679.260 7,137.787 5,572.116 10,454.494
LQ4479 Direction (Secondary Education) 40.615 43.702 44.418 49.712
LQ4481 Programme Management and Implementation 2,421.015 7,094.085 4,317.668 10,404.782
Unit
LQ5366 Grant in Aid to School Councils in the Punjab 1,217.630 - 1,210.030 -
092120 Others 7,337.130 3,762.147 12,619.115 4,087.585
Higher Education PC21015 7,337.130 3,762.147 12,619.115 4,087.585
AQ4002 Cadet College Hassanabdal 71.660 71.680 72.980 40.000
B04008 Sadiq Public High School Bahawalpur 20.000 70.000 70.000 20.000
LQ4483 Punjab Examination Commission 473.522 647.531 507.531 667.023
LQ4487 Government Central Model School 76.243 67.562 67.307 70.146
LQ4492 Punjab Education Assessment System (PEAS) 10.427 29.115 21.085 31.147
LQ4493 Chief Minister's Monitoring Force 178.041 357.629 239.287 402.381
LQ4494 Miscellaneous Grants School Education 4,753.230 34.500 8,496.223 74.109
LQ4496 In Service Teachers Training 1,702.784 2,426.701 3,035.871 2,645.455
LQ4497 Lawrence College Ghora Gall Murree 10.596 10.596 10.596 10.596
LQ4620 National Museum of Science and Technology 19.072 22.173 23.002 29.492
Lahore
LQ4621 National Education Equipment Center 21.555 24.660 27.022 28.897
LQ4463 Punjab Curriculum Authority Lahore - - 48.211 68.339
093 Tertiary Education Affairs and Services 13,497.983 15,904.214 17,904.075 20,980.764
0931 Tertiary Education Affairs and Services 13,497.983 15,904.214 17,904.075 20,980.764
093101 General Universities / Colleges / Insts. 10,961.784 12,921.362 14,297.562 15,630.480
Higher Education PC21015 10,961.784 12,921.362 14,297.562 15,630.480
LQ4145 Arts Colleges 10,961.784 12,921.362 14,297.562 15,630.480
093102 Professional/Technical Universities/Colleges/Institutes 1,369.827 1,635.451 1,636.685 3,933.800
School Education PC21015 119.610 113.523 213.736 2,152.187
LQ4146 Professional Colleges 119.610 113.523 139.856 131.315
LQ4304 Commerce Colleges - - 73.880 2,020.872
Health PC21016 1,117.714 1,383.328 1,273.840 1,621.177
LQ4154 Medical Schools 36.092 40.388 40.721 44.787
LQ4155 College of Nursing, Punjab 31.794 41.599 47.304 53.555
LQ4156 College of Community Medicines Lahore 151.646 229.951 187.566 265.225
LQ4157 De-Montmorency College of Dentistry 75.790 93.958 90.250 133.685
LQ4158 Provincial Health Development Centre 17.851 26.032 21.959 29.748
LQ4394 School of Allied Health Sciences Children, 5.857 17.306 13.186 21.329
Lahore
LQ4505 University of Health Sciences, Lahore 29.486 - 20.000 -
LQ5242 Public Health Nursing School in Punjab 205.665 246.443 236.236 287.152
LQ5878 School Nursing at Mayo Hospital, Lahore 58.667 69.605 68.517 74.824
LW4113 King Edward Medical University Lahore 504.866 618.046 548.101 710.872
ESTIMATES OF EXPENDITURE (Rs. in million)
Head of Account Accounts Budget Revised Budget
2011-2012 Estimates Estimates Estimates
2012-2013 2012-2013 2013-2014
Agriculture PC21018 132.503 138.600 149.109 160.436
RA4006 UniversityofARiDAgriculture 41.367 43.079 44.777 50.241
LQ4190 Agriculture Training Institute 89.136 95.521 104.199 110.195
LQ4777 University of Agriculture Faisalabad 2.000 - 0.133 -
093103 Administration 448.868 548.891 538.876 562.008
General Administration PC21010 199.778 249.019 228.976 256.148
LQ4073 Literacy Department 20.889 25.942 26.619 27.311
LQ4766 Monitoring and Evaluation Cell 8.163 9.271 10.452 11.257
LQ4448 Higher Education Department 86.859 114.541 95.883 113.268
LQ4451 School Education Department 83.867 99.265 96.022 104.312
School Education PC21015 249.090 299.872 309.900 305.860
LQ4140 Direction (Colleges) 53.880 88.241 63.235 66.247
L04144 Education Management Information System 0.472 - - -
LQ5308 Inspection (Colleges) 194.738 211.631 246.665 239.613
093120 Others 717.504 798.510 1,430.952 854.476
Higher Education PC21015 717.504 798.510 1,430.952 854.476
FQ4004 Government College University Faisalabad 58.481 60.800 64.000 45.048
GU4003 University of Gujrat 65.400 58.616 58.616 65.650
LQ4482 Government College University, Lahore 52.524 17.643 58.398 11.717
L04484 School of Mathematical Sciences, Government - - - -
LQ4485 LahoreCollegeforWomen University Lahore 106.813 121.880 138.944 137.389
LQ4486 University of Education, Lahore 167.845 181.690 182.190 201.256
LQ4488 Queen Mary College, Lahore 49.157 128.561 131.280 144.405
LQ4489 Kinnaird College for Women Lahore 67.213 65.240 93.223 49.316
LQ4490 Government Fatima Jinnah College for 64.640 71.650 72.699 90.879
Women Chuna Mandi Lahore
LQ4495 Miscellaneous Grants Higher Education - 10.000 - 10.000
LQ4498 Fatima Jinnah Women University Rawalpindi 9.348 - 44.250 -
LQ4499 Government Degree College Kahuta 14.275 8.000 8.000 8.000
LQ4500 University of Sargodha 61.808 74.430 76.339 80.541
LQ5151 Information Technology University Lahore - - 503.013 10.275
094 Education Services not definable by Level 356.214 160.966 180.161 170.413
0941 Education Services not definable by Level 356.214 160.966 180.161 170.413
094101 School For Handicapped / Retarded Persons 356.214 160.966 180.161 170.413
General Administration PC21010 17.804 25.826 24.229 33.311
LQ4378 Special Education Department 17.804 25.826 24.229 33.311
- 25.826 - -
Education PC21015 338.410 135.140 155.932 137.102
LQ4148 Directorate of Special Education 338.410 135.140 155.932 137.102
095 Subsidiary Services to Education 267.115 239.435 328.373 238.100
0951 Subsidiary Services to Education 267.115 239.435 328.373 238.100
095101 Archives Library and Museums 267.115 239.435 328.373 238.100
General Administration PC21010 - - - 101.567
LQ4051 Archives and Libraries - - - 101.567
Museum PC21014 60.706 65.759 77.509 86.228
LQ4527 Bahawalpur Museum Bahawalpur 13.363 13.079 16.770 21.248
LQ4528 Lahore Museum 47.343 49.497 57.556 61.478
LQ4625 Laylipur Museum Faisalabad - 3.183 3.183 3.502
ESTIMATES OF EXPENDITURE (Rs. in million)
Head of Account Accounts Budget Revised Budget
2011-2012 Estimates Estimates Estimates
2012-2013 2012-2013 2013-2014
School Education PC21015 206.409 173.676 250.864 50.305
L04149 Libraries 68.760 75.707 81.959 -
LQ4418 Children Library Complex, Lahore 26.029 36.943 42.555 50.305
LQ4424 Quaid-e-Azam Library, Lahore 31.892 51.026 59.350 -
LQ4572 Establishment of Library/ Resource Center at 79.728 10.000 67.000 -
Murree
097 Education Affairs, Services not elsewhere classified 1,841.404 3,198.437 3,560.259 3,673.267
0971 Education Affairs, Services not elsewhere classified 1,841.404 3,198.437 3,560.259 3,673.267
097120 Others 1,841.404 3,198.437 3,560.259 3,673.267
Education PC21015 1,826.001 3,179.377 3,539.955 3,650.540
LQ5318 Miscellaneous Grants - - - -
LQ4591 Government Emerson College, Multan 148.907 168.021 192.973 189.796
L04592 Government Postgraduate College (W) 131.162 183.040 207.365 198.426
Kutchery Road, Multan
LQ4593 Government Postgraduate College (W) 79.924 87.733 96.916 91.327
Sialkot
LQ4594 Government College (W) Madina Town, 152.242 162.369 183.814 190.112
Faisalabad
LQ4595 Government College(W)Gulberg, Lahore 20.405 96.212 105.805 112.313
LQ4596 Government Postgraduate College (W) 69.392 97.288 102.788 109.817
Sargodha
LQ4597 Government Postgraduate College (W) 26.659 81 .336 95.253 94.132
Sahiwal
LQ4598 Government Postgraduate College (W) 35.521 176.608 196.601 202.429
Samnabad Lahore
LQ4599 Government Postgraduate College (W) 101.926 164.404 166.884 185.859
S.Town, Rawalpindi
LQ4600 Government College (W) DG Khan 42.490 60.302 63.352 67.369
LQ4601 Government Postgraduate Islamia College 35.265 183.828 204.317 206.435
(W) Cooper Road, Lahore
LQ4602 Government Postgraduate (W) S.Town 85.447 95.327 93.458 106.089
Gujrnawala
LQ4603 Government College of Science, Wahdat 46.583 176.422 205.087 213.730
Colony, Lahore
LQ4604 Government M.A.O. College, Lahore 34.501 156.084 166.498 179.909
LQ4605 Government Postgraduate College Sahiwal 60.188 150.084 149.767 174.154
LQ4606 Government Ambala Muslim College 48.253 66.476 73.036 78.730
Sargodha
LQ4607 Government Postgraduate Gordon College, 53.422 89.593 90.728 108.042
Rawalpindi
LQ4608 Government Postgraduate College DG Khan 82.451 127.321 145.312 148.862
LQ4609 Government Postgraduate College Chakwal 34.665 84.930 84.758 80.288
LQ4610 Government Postgraduate College Jhelum 26.436 36.036 45.567 51.066
LQ4611 Government Sadiq Egerton College, 103.836 140.217 160.312 158.724
Bahawalpur
LQ4612 Government Saddique Degree College (G) 70.229 96.752 117.005 111.922
Bahawalpur
LQ4613 Government Postgraduate College 80.111 92.558 94.087 105.573
Samnabad Faisalabad
LQ4614 Government Murray College Sialkot 81.620 86.427 95.488 103.825
LQ4615 Government College (B) S.Town, Gujranwala 134.754 149.023 161.878 171.107
LQ4617 Islamia College Civil Line Lahore 39.612 170.986 240.906 210.504
ESTIMATES OF EXPENDITURE (Rs. in million)
Head of Account Accounts Budget Revised Budget
2011-2012 Estimates Estimates Estimates
2012-2013 2012-2013 2013-2014
Miscellaneous PC21031 15.403 19.060 20.304 22.727
GU4001 Training Institute Lalamusa 15.403 19.060 20.304 22.727
10 Social Protection 4,012.837 2,200.656 6,758.297 2,189.615
107 Administration 3,640.341 1,724.401 6,233.614 1,607.868
1071 Administration 3,640.341 1,724.401 6,233.614 1,607.868
107101 Relief Measures 1,869.229 287.487 3,878.953 57.457
Relief PC21027 1,869.229 287.487 3,878.953 57.457
LQ4277 Relief Measures 1869.229 287.487 3,878.953 57.457
107102 Rehabilitation and Resettlement 23.633 26.014 25.646 30.100
Miscellaneous PC21031 23.633 26.014 25.646 30.100
LQ4297 Settlement and Rehabilitation Organization 23.633 26.014 25.646 30.100
107104 Administration 57.150 52.199 49.733 58.867
Miscellaneous PC21031 57.150 52.199 49.733 58.867
LQ4295 Directorate of Social Welfare Women 45.841 52.199 49.733 58.867
Development and Bait-ul-Maal
LW4189 Directorate of Women Development Punjab 11.309 - - -
107105 Flood Control and Drainage 1,690.329 1,358.701 2,279.282 1,461.444
Irrigation and Land Reclamation PC21009 1,690.329 1,358.701 2,279.282 1,461.444
L04043 Chief Engineer (Flood Cell) 17.091 16.497 19.167 19.408
LQ4044 DirectorE-lydrology 11.711 11.266 12.315 13.065
LQ4045 Drainage 1,661.527 1,330.938 2,247.800 1,428.971
108 Others 372.496 476.255 524.683 581.747
1081 Others 372.496 476.255 524.683 581.747
108101 Social Welfare Measures 372.496 476.255 524.683 581.747
General Administration PC21010 39.736 53.845 59.887 62.830
LQ4078 Social Welfare Women Dev. and Bait-ul-Mal 19.380 19.931 21.412 21.793
Department
LQ4079 Zakat and Ushr Department 19.390 20.121 20.862 22.735
LQ5035 Women Development Punjab 0.966 13.793 17.613 18.302
Miscellaneous PC21031 332.760 422.410 464.796 518.917
LQ4296 Social Services and Community Dev. 322.030 380.564 420.528 471.734
L04434 Punjab Social Services Board, Lahore 10.730 11.953 15.625 18.782
LQ5036 D.C. Women Development Punjab - 29.893 28.643 28.401
TOTAL CURRENT REVENUE EXPENDITURE (Gross) 444,299.586 532,859.871 549,762.393 607,569.311
Charged 16,351.826 18,881.588 18,718.659 18,101.489
Voted 427,947.760 513,978.283 531,043.734 589,465.822
Subsidies (12,944.902) (34,000.000) (17,674.912) (36,000.000)
TOTAL CURRENT REVENUE EXPENDITURE (NET) 431,354.684 498,859.871 532,087.481 571,569.311
Charged 16,351.826 18,881.588 18,718.659 18,103.489
Voted 427,947.760 513,978.283 531,043.734 589,465.822
TOTAL GENERAL REVENUE RECEIPTS 606,234.406 780,674.805 719,778.024 871,953.317
Net Revenue Account 161,934.820 247,814.934 170,015.631 264,384.006
ESTIMATES OF EXPENDITURE (Rs. in million)
Head of Account Accounts Budget Revised Budget
2011-2012 Estimates Estimates Estimates
2012-2013 2012-2013 2013-2014
CURRENT CAPITAL EXPENDITURE
Debt Servicing 31,091.797 35,465.281 30,738.325 32,934.750
011404 Repayment of Principal Foreign Debt Payable to 14,788.395 12,473.336 12,646.780 17,296.840
Federal Government
LQ4410 Part-I USAid Local Currency Loans PC16048 - - - -
LQ4411 Other Foreign Exchange Loans 14,788.395 12,373.336 12,600.419 17,196.840
LQ4587 Payment on A/C of Exchange Rate - 100.00 46.361 100.000
Deterioration (Charged)
011503 Repayment of Principal Domestic Debt - Permanent - 0.434 0.035 0.434
LQ4437 Loans Bearing Interest Compensation Bonds PC16046 - 0.434 0.035 0.434
011505 Domestic Debt Payable to Federal Government 16,303.402 22,991.511 18,091.510 15,637.476
LQ4399 Cash Development Loan PC16048 3,715.650 3,340.647 3,340.647 3,368.826
LQ4406 Cash Development Loan (SCARP Tubewells) 774.188 750.836 750.836 791.555
LQ4473 Principal Repayment of Loan SBP (Charged) 10,604.189 12,725.028 12,725.027 5,302.095
LQ4476 Repayment of Loans to Financial Institution(Charged) 1,209.375 6,175.000 1,275.000 6,175.000
014202 Transfer to Non Financial Institutions (Loans) 9,964.983 10,947.368 9,425.428 10,530.348
Loans to Non-Financial Institutions PC12043 9,964.983 10,947.368 9,425.428 10,530.348
014203 Government Servants - 100.000 - 100.000
LQ4391 Provincial Government Civil PC13035 - 100.000 - 100.000
014203 Investment 7,000.000 8,500.000 - 8,147.592
LQ4461 Investment PC13050 7,000.000 8,500.000 - 8,147.592
0414 State Trading. (Ac.1) 23.105 26.835 26.807 32.575
041403 Medical Stores 23.105 26.835 26.807 32.575
LQ4390 Medical Store Depot PC13034 23.105 26.835 26807 32.575
TOTAL CURRENT CAPITAL EXPENDITURE (A/c-II) 61,677.741 213,483.514 241,630.440 260,899.634
0414 State Trading: (Wheat) (Ac-II)
041401 Food 5,550.541 146,374.794 136,521.720 148,581.069
LQ4387 Directorate of Food (Charged) PC16033 23,180.103 30,195.000 20,233.310 22,028.000
LQ4388 Directorate of Food (Voted) PC13033 (18,400.037) 115,405.988 115,403.011 125,654.052
LQ4389 District Establishment PC13033 770.475 773.806 885.399 899.017
LOANS FROM COMMERCIAL BANKS (Account No.II)
011504 Repayment of Principal Domestic Debt - Floating 56,127.200 67,108.720 105,108.720 112,318.565
LQ4435 Cash Credit Accommodation Advance from PC16047 56,127.200 67,108.720 105,108.720 112,318.565
Commercial bank (A/C II)
Account No. I 48,079.885 55,039.484 40,190.560 51,745.265
Account No. II 61,677.741 213,483.514 241,630.440 260,899.634
Total Receipts (Capital) 579.011 15,558.620 10,558.797 17,661.259
Surplus / Deficit (Current Capital A/C - I) (47,500.874) (39,480.864) (29,631.763) (34,084.006)
ESTIMATES OF EXPENDITURE (Rs. in million)
Head of Account Accounts Budget Revised Budget
2011-2012 Estimates Estimates Estimates
2012-2013 2012-2013 2013-2014
Current Expenditure - SUMMARY
Grant Description
P021001 Opium 3.981 5.457 5.557 6.603
PC21002 Land Revenue 2,221.002 2,959.825 2,832.163 3,522.482
PC21003 Provincial Excise 78.658 57.446 49.144 61.554
PC21004 Stamps 218.482 200.961 206.193 230.449
P021005 Forests 1,734.582 1,822.864 1,952.351 2,077.466
PC21006 Registration 37.531 51.290 48.134 57.793
P021007 Charges on Account of Motor Vehicles Acts 111.236 104.970 1,261.285 110.479
PC21008 Other Taxes and Duties 136.975 375.709 351.951 429.775
P021009 Irrigation and Land Reclamation 10,593.828 10,229.670 12,567.841 11,346.028
PC24044 Interest on Debt and Other Obligations (Charged) 13,978.899 16,183.881 15,839.944 15,043.802
General Administration 14,317.772 23,382.415 13,965.161 15,560.047
PC24010 (Charged) 644.032 732.133 738.946 822.559
P021010 (Voted) 13,673.740 22,650.282 13,226.215 14,737.488
Administration of Justice 7,091.172 9,265.951 8,778.025 10,331.773
PC24011 (Charged) 1,653.322 1,889.974 2,064.169 2,161.528
PC21011 (Voted) 5,437.850 7,375.977 6,713.856 8,170.245
P021012 Jails and Convict Settlements 4,736.036 5,280.656 5,339.404 5,746.794
PC21013 Police 58,231.954 61,508.805 64,955.846 70,515.333
P021014 Museums 60.706 65.759 77.509 86.228
PC21015 Education 26,161.895 29,425.680 39,376.923 38,314.945
P021016 Health Services 28,075.979 36,807.041 38,672.260 45,998.661
PC21017 Public Health 2,392.820 2,619.181 3,057.952 3,205.946
P021018 Agriculture 4,601.053 5,562.819 5,671.326 6,238.389
PC21019 Fisheries 383.345 396.869 457.196 468.632
P021020 Veterinary 2,011.686 2,900.598 2,462.715 3,148.013
PC21021 Co-operation 133.091 142.702 146.150 156.013
P021022 Industries 6,678.112 7,207.076 7,500.545 5,865.164
PC21023 Miscellaneous Departments 1,600.182 1,924.493 2,008.183 1,895.873
Civil Works 1,877.590 3,233.186 3,213.418 3,397.949
PC24024 (Charged) 73.973 74.000 74.000 74.000
PC21024 (Voted) 1,803.617 3,159.186 3,139.418 3,323.949
PC21025 Communications 3,348.689 3,331.390 3,683.511 3,451.137
ESTIMATES OF EXPENDITURE (Rs. in million)
Head of Account Accounts Budget Revised Budget
2011-2012 Estimates Estimates Estimates
2012-2013 2012-2013 2013-2014
PC21026 Housing and Physical Planning 309.700 322.912 2,252.726 306.813
PC21027 Relief 1,869.229 287.487 3,878.953 57.457
PC24045 Privy Purses (Charged) 1.600 1.600 1.600 1.600
PC21028 Pension 50,110.261 55,736.200 64,409.390 74,935.253
PC21029 Stationery and Printing 139.418 146.557 165.186 180.561
PC21030 Subsidy 12,944.902 34,000.000 17,674.912 36,000.000
PC21031 Miscellaneous 188,063.373 217,267.249 226,849.229 248,762.688
Provincial 7,182.706 6,284.144 9,925.557 9,762.688
Local Govts 180,880.667 210,983.105 216,923.672 239,000.000
Distt.Govts 164,426.628 186,783.105 193,955.263 214,800.000
TMAs 10,641.338 17,000.000 16,498.444 17,000.000
UAs 4,458.016 6,000.000 5,274.890 6,000.000
Cantonment 1,354.685 1,200.000 1,195.075 1,20.0000
PC21032 Civil Defence 43.847 51.172 49.710 57.611
TOTAL CURRENT REVENUE EXPENDITURE 444,299.586 532,859.871 549,762.393 607,569.311
Charged 16,351.826 18,881.588 18,718.659 18,103.489
Voted 427,947.760 513,978.283 531,043.734 589,465.822
ESTIMATES OF EXPENDITURE (Rs. in million)
Head of Account Accounts Budget Revised Budget
2011-2012 Estimates Estimates Estimates
2012-2013 2012-2013 2013-2014
Current Capital Expenditure - SUMMARY
Grant Description
PC12043 Loans to Municipalities /Autonomous Bodies etc 9,964.983 10,947.368 9,425.428 10,530.348
State Trading in Food Grain and Sugar 5,550.541 146,374.794 136,521.720 148,581.069
PC16033 (Charged) 23,180.103 30,195.000 20,233.310 22,028.000
PC13033 (Voted) (17,629.562) 116,179.794 116,288.410 126,553.069
PC13034 State Trading in Medical Stores and Coal 23.105 26.835 26.807 32.575
PC13035 Loans to Government Servants 100.000 - 100.000
PC13050 Investment 7,000.000 8,500.000 - 8,147.592
PC16046 Permanent Debt (Discharged) (Charged) - 0.434 0.035 0.434
PC16047 Floating Debt (Discharged) (Charged) (AC-II) 56,127.200 67,108.720 105,108.720 112,318.565
PC16048 Repayment of Loans from the Federal 31,091.797 35,464.847 30,738.290 32,934.316
Government (Charged)
TOTAL CURRENT CAPITAL EXPENDITURE 109,757.626 268,522.998 281,821.000 312,644.899
Charged 110,399.100 132,769.001 156,080.355 167,281.315
Voted (641.474) 135,753.997 125,740.645 145,363.584
Account No. I 48,079.885 55,039.484 40,190.560 51,745.265
Account No. II 61,677.741 213,483.514 241,630.440 260,899.634
ESTIMATES OF DEVELOPMENT EXPENDITURE (Rs. in million)
Function Description Accounts Budget Revised Budget
2011-2012 Estimates Estimates Estimates
2012-2013 2012-2013 2013-2014
SUMMARY
TOTAL DEVELOPMENT EXPENDITURE 146,736.948 250,000.000 166,858.377 290,000.000
(GROSS)
DEVELOPMENT REVENUE EXPENDITURE 92,003.151 165,670.838 113,316.699 170,705.637
DEVELOPMENT CAPITAL EXPENDITURE 54,733.797 84,329.162 53,541.678 119,294.363
PC22036-Development 92,003.151 165,670.838 113,316699 170,705.637
PC12037-Irrigation Works 6,634.274 19,830.000 12,754.191 34,976.500
PC12038-Agricultural Improvement and Research 93.814 39.038 36.725 181.140
PC12040-Town Development 222.125 1,500.000 460.054 500.000
PC12041-Roads and Bridges 35,196.408 32,045.000 26,192.916 32,991.000
PC12042-Government Buildings 12,587.176 30,915.124 14,097.792 50,645.723
(Rs.in million)
Function Description Accounts Budget Revised Budget
2011-2012 Estimates Estimates Estimates
2012-2013 2012-2013 2013-2014
FUNCTION WISE DEVELOPMENT EXPENDITURE
DETAIL
01 GENERAL PUBLIC SERVICE 22,367.959 48,929.068 27,539.073 40,537.694
011 Executive and Legislative Organs, Financial and 180.698 969.540 937.610 4,405.000
Fiscal Affairs (Including Debt Servicing)
014 Transfers 20,734.312 41,822.528 25,060.809 31,112.694
015 General Services 1,452.949 6,137.000 1,540.654 5,020.000
03 PUBLIC ORDER andSAFETYAFFAIRS 1,205.980 2,256.895 915.315 1,344.500
031 LawCourts 22.174 1.129 - -
032 Police - - 6.703 -
036 Administration of Public Order 1,183.806 2,255.766 908.612 1,344.500
04 ECONOMIC AFFAIRS 58,009.999 108,426.480 57,855.783 151,608.897
041 General Economic, Commercial and Labor Affairs 38.099 99.000 43.672 40.000
042 Agri.Food, Irrigation, Forestry and Fishing 6,169.429 20,790.906 10,948.276 30,125.174
043 Fuel and Energy 246.366 10,000.000 4,710.251 20,431.000
044 Mining and Manufacturing 1,692.845 7,246.450 1,681.199 10,692.000
045 Construction and Transport 49,816.479 70,110.124 40,374.827 89,996.723
047 Other Industries 46.781 180.000 97.558 324.000
05 ENVIRONMENT PROTECTION 66.469 350.000 43.795 164.000
055 Administration of Environment Protection 66.469 350.000 43.795 164.000
06 HOUSING and COMMUNITY AMENITIES 31,852.617 31,006.000 53,703.013 36,105.000
061 Housing Development 222.125 1,500.000 460.054 500.000
062 Community Development 21,992.443 19,620.000 47,241.447 19,737.000
063 Water Supply 9,638.049 9,886.000 6,001.512 15,868.000
07 HEALTH 11,463.522 22,455.851 16,870.393 23,000.843
073 Hospital Services 9,127.066 19,455.851 14,561.221 20,500.843
074 Public Health Services 2,336.456 3,000.000 2,309.172 2,500.000
08 RECREATION, CULTURE AND RELIGION 242.442 1,170.775 1,399.178 2,322.931
081 Recreational and Sporting Services 32.327 939.171 1,270.118 2,265.500
082 Cultural Services 111.005 84.604 18.210 37.431
084 Religious Affairs 99.110 147.000 110.850 20.000
086 Administration of Information Recreation Culture
09 EDUCATION AFFAIRS and SERVICES 19,109.454 33,058.971 7,091.786 32,107.371
091 Pre-Primary and Primary Education Affairs and 442.741 615.000 67.272 1,605.000
Services
092 Secondary Education Affairs and Services. 11,363.035 23,355.000 1,600.073 25,968.035
093 Tertiary Education Affairs and Services. 7,236.503 8,639.876 5,424.410 4,298.706
094 Education Services not Definable by Level 65.784 449.095 0.031 235.630
095 Subsidiary Services to Education 1.391 - - -
097 Education Affairs and Services not elsewhere - - - -
classified
(Rs. in million)
Function Description Accounts Budget Revised Budget
2011-2012 Estimates Estimates Estimates
2012-2013 2012-2013 2013-2014
10 SOCIAL PROTECTION 2,418.506 2,345.960 1,440.041 2,808.764
107 Administration (Relief Measures) 2,198.385 1,423.960 1,227.592 1,913.961
108 Others 220.121 922.000 212.449 894.803
TOTAL 146,736.948 250,000.000 166,858.377 290,000.000
DEVELOPMENT REVENUE EXPENDITURE 92,003.151 165,670.838 113,316.699 170,705.637
PC22036-Development 92,003.151 165,670.838 113,316.699 170,705.637
011101 Human Rights and Minority Affairs 12.058 20.000 8.000 15.000
011204 Agriculture (Chief Executive of PARB) 137.998 - - -
011205 Board of Revenue 30.642 949.540 929.610 4,390.000
014102 District Governments 18,629.123 9,391.200 21,171.718 9,391 .200
014102 District/TMA Development Programme - - 2,000.000 -
014102 Special Programme/Initiatives - - 7,050.000 -
014102 District Package / District Development Programm - 21,400.000 - 4,950.000
014103 TMAs 2,081.603 2,608.800 2,918.693 2,608.800
014105 DERA Loan 5.350 - - -
014110 Regional Planning - 2,200.000 650.000 2,000.000
014110 Cholistan Development Authority - 3,338.000 178.385 946.000
014110 Mines and Mineral 18.236 264.528 68.613 182.694
014110 Southern Punjab 2,620.000 73.400 1,984.000 -
015101 Services and General Administration Deptt. 0.182 1,500.000 2.061 -
015102 MPDD - - - 3.000
015201 Planning and Development 1,303.695 2,059.000 179.174 3,790.000
015201 Punjab Information Technology Board 149.072 2,478.000 1,239.961 777.000
015201 Agency for Barani Area Development (RP) 100.000 119.458 450.000 -
015420 Others - - - -
031101 Courts/Justice 22.174 1.129 - -
032102 Provincial Police - - 6.703 -
036101 Home Department - 183.866 183.866 -
036101 Emergency Services 1,183.806 2,071.900 724.746 1,344.500
041214 Commerce and Investment - - - -
041310 Labour Human Resources 38.099 99.000 43.672 40.000
042103 Agriculture 765.134 6,874.367 2,696.691 4,899.981
042106 Livestock 366.072 2,540.000 186.406 2,679.000
042202 Irrigation Dams - - - -
042203 Canal Irrigation 196.371 1,370.000 294.042 298.500
042204 Tubewells 1.000 - - -
042401 Preservation of Wildlife and Control 48.086 159.461 14.237 51.975
042402 Forestry 331.567 475.000 305.325 390.000
042501 Fisheries 58.289 224.000 22.828 30.078
042650 Food 56.810 - 39.175 5.000
043502 Electricity Hydal - - - -
(Rs. in million)
Function Description Accounts Budget Revised Budget
2011-2012 Estimates Estimates Estimates
2012-2013 2012-2013 2013-2014
043701 Energy 22.877 50.000 410.817 7,557.000
043801 Administration 23.318 - - -
044101 TEVTA 1,479.069 1,500.000 1,453.075 1,500.000
044120 Punjab Small Industry Corporation. 5,561.450 208.782 6,049.582 -
044120 Printing and Stationery 188.067 5.000 5.000 10.418
044120 Commerce and Investment 180.000 14.342 3,132.000 -
044201 Mines and Mineral 25.709 - - -
045201 Transport 22.752 6,150.000 75.700 6,360.000
045202 Roads 2,010.143 1,000.000 8.419 -
047202 Tourism 46.781 180.000 97.558 324.000
055101 Environment Protection Planning 66.469 350.000 43.795 164.000
062103 Physical Housing and Planning (Urban Dev.) 10,242.424 18,710.000 28,385.870 17,822.000
062202 Rural Works Programme (LG and CD) 11,750.019 910.000 18,855.577 1,915.000
063101 Administration 4.092 - - -
063102 Water Supply, Sewerage and Drainage 9,633.957 9,886.000 6,001.512 15,868.000
073101 General Hospital Services 9,102.625 19,455.851 14,561.221 20,500.843
073301 Mother and Child Health 24.441 - - -
074107 Population Welfare Measures 2,240.800 3,000.000 2,309.172 2,500.000
074120 Others (Other Health Facilities and Preventive 95.656 - - -
Measures)
081105 Sports - 617.000 29.376 520.000
081105 Archeology 32.327 322.171 240.742 245.500
081105 Administration (Punjab Youth Internship - - 1,000.000 1,500.000
Programe)
082105 Information and Culture 111.005 84.604 18.210 37.431
084103 Religious Affairs and Aquaf 99.110 147.000 110.850 20.000
086101 Information Technology - - - -
091102 Primary 404.762 - - -
091103 Literacy 37.979 615.000 67.272 1,605.000
092101 Secondary Education 10,050.356 23,355.000 1,600.073 25,968.035
092102 Administration 1,312.679 - - -
093101 General Universities / Colleges / Institutes 7,236.320 8,639.876 5,424.410 4,298.706
(Higher Education/Literacy)
093102 Professional / Technical Universities / Colleges / 0.183 - - -
Institutes
094101 Special Education 65.784 449.095 0.031 235.630
095101 Archives Library and Museums 1.391 - - -
095120 Others - - - -
097120 Others - - - -
107104 Women Development - 653.000 125.682 1,400.961
107106 Dera Programme Local Government 16.568 - - -
108101 Social Welfare Measures 84.783 372.000 5.449 154.803
108104 Zakat and Ushr 135.338 550.000 207.000 740.000
(Rs. in million)
Function Description Accounts Budget Revised Budget
2011-2012 Estimates Estimates Estimates
2012-2013 2012-2013 2013-2014
DEVELOPMENT CAPITAL EXPENDITURE 54,733.797 84,329.162 53,541.678 119,294.363
PC12037-Irrigation Works 6,634.274 19,830.000 12,754.191 34,976.500
042202 Irrigation Dams 865.560 719.000 1,035.617 1,756.000
042203 Canal Irrigation 3,346.731 8,338.040 6,158.603 19,815.500
042204 Tubewells 39.995 52.000 158.627 18.000
043502 Electricity -Hydal 200.171 9,950.000 4,299.434 12,874.000
107105 Flood Control and Drainage 2,181.817 770.960 1,101.910 513.000
PCI 2038-Agricultural Imp. and Research 93.814 39.038 36.725 181.140
042103 Agriculture Research and Extension Services 93.814 39.038 36.725 181.140
PC-12040-Town Development 222.125 1,500.000 460.054 500.000
061102 Low Cost Housing 222.125 1,500.000 460.054 500.000
PC-12041-Roads and Bridges 35,196.408 32,045.000 26,192.916 32,991.000
045202 Highways Roads and Bridges 35,196.408 32,045.000 26,192.916 32,991.000
PC21042-Public Buildings 12,587.176 30,915.124 14,097.792 50,645.723
School Education - 145.000 116.612 31.965
Higher Education - 5,010.124 2,744.752 4,871.294
Special Education - 250.905 - 904.370
Literacy - 300.000 - -
Sports and Youth Affairs - 1,683.000 320.447 1,955.000
Health - 7,544.149 5,072.482 5,499.157
Social Protection - 125.000 93.548 796.236
Regional Planning - 7,242.000 - 10,700.000
PUBLIC BUILDINGS - - - -
Police - 492.048 770.127 994.478
Jails - 504.063 1,914.174 1,098.880
Home - 60.000 35.406 203.000
Judiciary - 1,498.871 1,256.589 1,715.000
S and GAD - 297.102 183.475 309.609
Board of Revenue - 101.200 24.200 255.000
Provincial Assembly - 11.908 31.908 55.533
Law and Parliamentary Affairs - 50.000 - 100.000
Communications and Works - 14.876 5.739 101.000
MPDD - - - 3.000
Governor Secretariat - 2.397 7.649 0.500
Finance - - - -
Labour - - 4.726 -
Urban Development - 250.000 - -
Agriculture - 126.595 180.904 148.879
Wildlife - 190.539 141.673 84.025
(Rs. in million)
Function Description Accounts Budget Revised Budget
2011-2012 Estimates Estimates Estimates
2012-2013 2012-2013 2013-2014
Fisheries - 26.000 42.117 127.922
Food - 200.000 115.000 105.000
Livestock - 110.000 27.053 765.000
Industries, Commerce and Investment - 3.550 2.050 10.000
Mines and Minerals - 35.472 30.971 238.306
Labour and HR Development - 1.000 0.550 2.000
Transport - 50.000 - -
Emergency Services - 528.100 141.122 307.500
Tourism - 120.000 0.732 10.000
LG and CD - - - 2,000.000
Information, Culture and Youth Affairs - 115.396 104.126 68.569
Archeology - 27.829 15.329 48.500
Auqafand Religious Affairs - 38.000 161.984 16.000
Human Rights and Minority Affairs - 200.000 - 200.000
Planning and Development - 2,560.000 22.000 4,900.000
Special Programme I Packages - - 1,000.000 3,020000
District Development Packages - - - 9,000.000
ACCESS TO JUSTICE PROGRAM - - - -
Judiciary (AJP) - - 88.596 -
Jails (AJP) - - 441.751 -
GROSS TOTAL DEVELOPMENT EXP. 146,736.948 250,000.000 166,858.377 290,000.000
ESTIMATES OF PUBLIC ACCOUNT (Rs. in million)
Head of Account Accounts Budget Revised Budget
2011-2012 Estimates Estimates Estimates
2012-2013 2012-2013 2013-2014
SUMMARY
PUBLIC ACCOUNT
F ASSETS - CREDITS 605,859.408 (49.834) (561.930) (561.930)
F ASSETS - DEBITS (600,791.829) - - -
ASSETS - NET 1,206,651.237 49.834 561.930 561.930
G LIABILITIES - CREDITS (478,474.692) (88,191.799) (387,803.839) (318,292.369)
G LIABILITIES - DEBIT 463,056.662 88,420.049 388,365.769 318,854.299
LIABILITIES - NET (941,531.354) (228.250) (561.930) (561 .930)
NET PUBLIC ACCOUNT 265,119.883 178.416 0.000 0.000
ESTIMATES OF PUBLIC ACCOUNT (Rs. in million)
Head of Account Accounts Budget Revised Budget
2011-2012 Estimates Estimates Estimates
2012-2013 2012-2013 2013-2014
DETAIL
CREDIT
F01 CASH AND BANK BALANCES 606,422.608 - - -
F011 Balances with SBP 582,776.164 - - -
F01101 Non Food Account 519,869.594 - - -
F01102 Food Account 62,908.190 - - -
F01104 DistrictAccount - - - -
F01110 Receipt Clearing Account (Food Account) - - - -
F01114 Receipt Clearing Account (Non Food 1.620 - - -
Account)
F012 Other Accounts - - - -
F01204 State Bank Deposits Food Account - - - -
F01205 State Bank Deposit - Non-Food Accounts - - - -
(Blocked) - - - -
F015 Civil Department Balances - - - -
F1502 Public Works - - - -
F01503 Forest - - - -
F016 23,646.444 - - -
F01602 Non Food Account 5,269.220 - - -
FO1603 Receipt Cler NC (Food AIC)NBP 5,337.650 - - -
F01604 Receipt Cler NC (Non Food NC) NBP 13,039.574 - - -
F02 RECEIVABLE (563.444) (49.834) (561 .930) (561.930)
F021 Loans and Advances (563.444) (49.834) (561 .930) (561.930)
F02113 Account with Government Servant (407.235) - (431.930) (431.930)
F02119 OB Advances (Civil) (10.142) (49.834) (15.000) (15.000)
F02148 Forest Advances (146.067) - (115.000) (115.000)
F05 OTHER ASSETS 0.244 - - -
F051 Other Assets 0.244 - - -
F05102 Down Payment 0.244 - - -
TOTAL ASSETS 605,859.408 (49.834) (561.930) (561.930)
GO1 CURRENT LIABILITIES (218,232.489) (5,691.306) (249,425.000) (255,425.000)
GO11 Cheque Clearing Account (225,878.296) (5,691.306) (249,425.000) (255,425.000)
G01101 Non Food Account - - - -
G01112 Ch. Pay. Cler A/C (Food A/C) SBP (2,482.436) (3,500.000) (3,000.000) (3,000.000)
G01113 Treasury Pay Clearing Account (Non- - - - -
Food)
GO1120 Bank Charges Clearing A/C (Fertilizer) - - - -
GO1125 Bank Charges Clearing NC - - - -
(Government Deposit A/C)
G01131 Bank Interest Clearing NC (NAT - - - -
G01132 Cheque Payment Clearing Account (Non - - - -
Food Account) SBP (96,981.790) (2,191.306) (98,000000) (98,000.000)
G01133 Tr. Pay Cler. NC (Non Food NC). S BP (6.816) - - -
G01142 Cheque Pay Clearing Account (Food (1 54.140) - (425.000) (425.000)
Account)
G01143 Tr. Pay Cler. NC (Food. NC) NBP - - - -
ESTIMATES OF PUBLIC ACCOUNT (Rs. in million)
Head of Account Accounts Budget Revised Budget
2011-2012 Estimates Estimates Estimates
2012-2013 2012-2013 2013-2014
G01147 Cheque Pay Clearance Account (Non (62,726.232) - (68,000.000) (69,000.000)
Food Account) NBP
G01148 Tr.Pay Cler.NC (Non Food NC). NBP 3,285.613 - - -
G01151 Bank Interest Clearning NC (Non Food
NC)
001161 Rcet.Susp. NC (Non Food NC) SBP - - - -
G0166 Pay.Susp. NC(Non Food NC) NBP
001188 Receipts Suspense (PR Special - - - -
Account) SBP
G01189 Ch. Pay. Cler. NC (District Account) - - - -
NBP
GO1190 Special Drawing Account Cheques (66,812.495) - (80,000.000) (85,000.000)
(SDA)
G01191 Assignment Accounts Cheques - - - -
G012 Others 7,645.807 - - -
G01201 Outstanding Commitments 7,645.807 - - -
TOTAL CURRENT LIABILITIES (21,8,232.489) (5,691.306) (249,425.000) (255,425.000)
G05 CONTROL ACCOUNT (95,357.951) - - -
G051 Miscellaneous (95,357.951) - - -
G05104 HR Document Splitting Account (0.026) - - -
G05105 Wages Clearing Account (95,066.340) - - -
G05106 Inter Provincial Settlement Account (1.687) - - -
G05107 Adjusting Account between Federal and 42.305 - - -
Provincial Governments
GO5110 State Bank Suspense (53.961) - - -
G05111 District Accounts Suspense (7.582) - - -
G05112 Letter of Credit Suspense (25.503) - - -
G05115 Adjusting Account between Provincial and 245.157 - - -
District Governments
G06 TRUST ACCOUNT-FUND (16,952.596) (4,400.000) (9,257.324) (9,894.500)
G061 Provident Fund (12,325.049) (4,400.000) (8,436.000) (9,065.000)
G06103 General Provident Fund (Civil) (12,199.809) (4,275.000) (8,376.000) (9,000.000)
G06106 General Provident Fund (Forest) (125.240) (125.000) (60.000) (65.000)
G062 Benevolent Fund (2,863.394) - - -
G06201 Punjab Benevolent Fund (0.221) - - -
G06204 Federal Government Employees Benevolent 0.002 - - -
Fund (Telegraph)
G06214 Federal Government Employees Benevolent (2,802.544) - - -
Fund
G06215 District Government Employees Benevolent 57.585 - - -
Fund
G06217 Government Employees Benevolent Fund (3.042) - - -
Working
G063 Welfare Fund (828.410)
G06304 Workers Welfare Fund (0.001) - - -
G06305 Mines Labour Housing General Welfare Fund (270.249) - - -
G06309 Punjab Police Welfare Fund (558.160) - - -
G064 Insurance Fund (935.743) (821.324) (829.500)
G06403 Federal Government Employees Group 0.065 - - -
Insurance Fund (Food Wing)
G06408 Provincial Government Employees Group (920.772) - (805.000) (812.000)
Insurance Fund
G06409 Provincial Government Employees Group - - - -
Insurance Fund (Civil)
G06411 District Government Employees Insurance (13.874) (16.324) (17.500)
Fund
G06413 Group Insurance Fund for Govt Employees (0.931) - -
G06414 Insurance Fund of Employees of Punjab `0.101 - - -
Emergency
G10 TRUST ACCOUNTS-OTHERS (83,024.479) (10,180.643) (55,423.225) (18,195.474)
G101 Account of Other Departments (8,911.992) - (7,661.309) (8,070.830)
G10105 Pakistan Public Works Department Cheques (0.070) - -
G10109 Deposit of Industries Department (0.001) - - -
G10111 Food Department Deposit (95.710) - -
G10113 PWD Deposits (6,731.586) - (5,791.615) (6,100.000)
G10123 Transfer between Forest Offices (0.548) - - -
G10125 Transfer between PW Offices (0.119) - - -
G10131 Forest Cheques (2,083.958) - (1,869.694) (1,970.830)
G10132 GSP Cheques - -
G10136 Reserve Fund for Punjab Irrigation and
Drainage Authority - - - -
G10137 Pre-Audit Cheque Civil NCI
G10138 Pre-Audit Civil Cheques (ACCOUNT 4)
G10139 Pre-Audit Cheques- Civil (Others) (Blocked) - - -
G103 Other Deposits and Reserves (101.361)
G10304 Zakat Collection Account (101.361) - - -
G104 Other Remittances (74,011.126) (10,180.643) (47,761.916) (10,124.644)
G10402 Forest Remittances (1,184.116) (1,198.150) (1,198.150) (1,198.150)
G10407 PWD Remittances (0.965) (1.158) - -
G10408 Remittance into Treasuries (3,758.894) (1,245.419) (3,074.766) (3,074.766)
G10409 Works Audit Suspense 75.847 (2,144.189) (259.000) (260.000)
G10418 Exchange Account between Civil and (0.126) - - -
Pakistan Post
G10419 Exchange Account between Civil and (0.311) - - -
Defence (in Navy)
G10425 Cheques (67,960.082) (4,745.572) (42,432.000) (4,745.572)
G10429 Internal Cheques (Public Works) (1,182.479) (846.156) (798.000) (846.156)
G11 SPECIAL DEPOSIT - INVESTMENTS (62,206.353) (67,840.722) (72,325.141) (33,318.346)
G111 Investment Deposit Accounts (1,973.705)
G11128 Punjab General Provident Investment Fund - - - (1,973.705)
0112 Others Deposits Account (62,206.353) (67,840.722) (72,325.141) (31,344.641)
G11211 Deposits of Cotton Cess Fund (0.002) - - -
G11 212 Deposits of Sugar Cane Development Cess (1,020.526) (1,233.899) (1,167.000) (1,233.898)
G11215 Revenue Deposits (1,262.249) 399.946 2,053.842 2,053.842
G11216 Civil and Criminal Courts Deposits (50.943) (60.866) - -
G11217 Personal Deposits (37,048.005) (36,203.622) (45,861.000) (38,515.168)
G11218 Forest Deposit (199.165) (197.832) (200.000) (200.000)
G11220 Deposits in connection with Elections (0.004) - - -
G11226 Deposit/and in favour of the Chief Settlement (27.862) (28.062) (15.000) (15.000)
Commissioner
G11238 Security Deposit of Supply Cell (121.413) (142.098) (350.000) (350.000)
G11240 Security Deposit of Cashiers etc (0.384) - - -
G11252 Dep. NC Punj R. Estate Age (0.240) - - -
G11 264 Assignment Account (ADB) (2,838.180) (1,039.553) (8,679.081) (8,679.081)
G11 265 Assignment Account (Civil) (17,925.003) (27,634.687) (15,585.992) 18,308.000
G11271 Secuirty Deposits Ex-Local Fund Officer (Ex- 0.161 - - -
MCL)
G11275 Deposit Account for the Production of (111.436) (100.744) (80.000) (101.325)
Balanced Feed
G11277 Contribution Govt. Servant Housing (435.989) (484.837) (1,228.035) (1,303.101)
Foundation.
G11278 Deposit for Number Plats and Smart (1,165.113) (1,114.468) (1,212.875) (1,308.910)
Registration Cards
G11290 Securities Deposits from Contractors / - - - -
Suppliers
G12 SPECIAL DEPOSIT FUND (2,700.824) (79.128) (1,373.149) (1,459.049)
0121 Relief Fund (30.481) - - -
G12101 Prime Minister's Disaster Relief Fund (0.002) - - -
G12113 Governor's Relief Fund (0.005) - - -
G12138 Chief Minister's Flood Relief Fund Khyber (0.024) - - -
Pakhtunk
G12139 Punjab Chief Minister's Fund for Flood (0.398) - - -
G12140 Prime Minister's Flood Relief Fund -2010 (0.005) - - -
G12147 Punjab Chief Minister's Rain/Flood Affected (30.047) - - -
People 2011
G124 Development Fund (0.093) - - -
G12403 Deprecition Reserve Fund Government
Presses (0.050) - - -
G12417 Forestry Development Fund (0.043) - - -
G127 Others Funds (2,670.250) (79.128) (1,373.149) (1,459.049)
G12713 Income Tax deduction from Salaries (1,342.384) (79.128) (725.621) (800.315)
G12714 Income Tax deduction from Contractors/Supp (825.791) - (597.000) (608.206)
G12717 District Fund (38.136) - - -
G12718 Municipal Fund (0.652) - - -
G12720 Punjab Market Committee Fund (306.167) - (50.528) (50.528)
G12741 Fed. Civil Servants subscription to services 0.001 - - -
books
G12746 HR Development Fund (0.005) - - -
G12747 National Commission Fund (0.001) - - -
G12770 Funds for Hayatabad Medical Complex (0.001) - - -
Peshawer
G12773 Funds for Ayub Teaching Hospital (0.006) - - -
Abbottabad
G12774 National Disaster Management Fund (0.537) - - -
G12777 Sales Tax deduction at Source under Sales
Tax Special Procedure (Withholding) Rules, (156.562) - - -
2007
G12779 Funds for Kideny Disease Hayatabad (0.007) - - -
Peshawar
G128 Pension Fun
G12801 Punjab Pension Fund
Total Deposits and Reserves (260,242.203) (82,500.493) (138,378.839) (62,867.369)
TOTAL LIABILITIES (478,474.692) (88,191.799) (387,803.839) (318,292.369)
G13 SPECIAL DEPOSIT GRANT - - - -
G131 Grant in Aid - - - -
G13101 Cash Aid Received from Food Foundation - - - -
TOTAL SPECIAL DEPOSIT GRANT - - - -
H01 EQUITIES - - - -
H011 Equities - - - -
H01101 Residual Equity - - - -
TOTAL EQUITIEIS - - - -
Total Public Account Credit 127,384.716 (88,241.633) (388,365.769) (318,854.299)
TOTAL PROVINCIAL RECEIPTS 563,465.881 1,109,446.086 1,377,964.047 1,499,068.509
ACCOUNT NO.I 490,207.338 895,962.572 1,136,333.607 1,238,168.875
ACCOUNT NO.II 73,258.543 213,483.514 241,630.440 260,899.634
OPENING BALANCE - 30,356.832 8,843.492 30,000.000
ACCOUNT NO.I - 30,356.832 8,843.492 30,000.000
ACCOUNT NO.II - - - -
GRAND TOTAL 563,465.881 1,139,802.918 1,386,807.539 1,529,068.509
PUBLIC ACCOUNT OF THE PROVINCE (P)
DISBURSEMENT
CURRENT ASSETS
F01 CASH AND BANK BALANCES (600,951.392) - - -
F011 Balances with SBP (593,503.429) - - -
F01101 Non Food Account (534,246.988) - - -
F01102 Food Account (59,258.070) - - -
F01103 Railways Account - - - -
F01104 District Account 0.009 - - -
F01110 Receipt Clearing Account (Food Account) - - - -
F01114 Receipt Clearing Account (Non Food 1.620 - - -
Account)
F012 Other Accounts - - - -
F01204 State Bank Deposits Food Account - - - -
F01205 State Bank Deposit - Non-Food Accounts - - - -
(Blocked)
F014 Cash Balance 1.900 - - -
F01403 Petty Cash 1.900 - - -
F015 Civil Department Balances - - - -
F01501 Civil - - - -
F01503 Forest - - - -
F016 Balances with NBP (7,449.863) - - -
F01601 Food Account (2,112.606) - - -
F01602 Non Food Account - - - -
F01603 Receipt Cler A/C (Food A/C)NBP (2,867.671) - - -
F01604 Receipt Cler A/C (Non Food A/C) NBP (2,469.586) - - -
F02 RECEIVABLES 159.876 - - -
F021 Loans and Advances 159.876 - - -
F02101 Permanent Advances (Civil) - - - -
F02113 Account with Government Servants 0.375 - - -
F02119 OB Advances (Civil) 12.651 - - -
F02139 OB Advances (Forest) 0.046 - - -
F02148 Forest Advances 146.804 - - -
F05 OTHER ASSETS (0.313) - - -
F051 Other Assets (0.313) - - -
F5102 Down Payment (0.313) - - -
TOTAL ASSETS (600,791.829) - - -
G G01 LIABILITIES Current Liabilities 201,050.663 65,778.619 239,113.505 239,868.200
G011 Cheque Clearing Account 208,686.899 65,778.619 239,113.505 239,868.200
G01101 Non Food Account - - - -
G01112 Ch. Pay. Cler. A/C (Food A/C) SBP 2,482.728 - - -
G01132 Ch. Pay. Cler. A/C (Non Food A/C) SBP 95,920.648 33,533.640 96,593.901 97,348.596
G01133 Tr. Pay Cler. A/C (Non Food A/C). SBP (113.866) - - -
G01142 (Food Account) NBP (15.699) - - -
G01147 Food Account) NBP 59,161.573 32,244.980 66,633.785 66,633.785
G01148 Cheque Pay Clearing Account (Non-Food
Account) NBP (16,398.339) - - -
G01151 Bank Interest Clearning Account (Non
Food) NBP - - - -
G01161 Rcet. Susp. A/C (Non Food A/C) SBP - - - -
G01166 Pay. Susp. A/C(Non Food A/C) NBP - - - -
G01188 Rect. Susp. (PR Special Account) SBP - - - -
G01189 Ch. Pay. Cler. A/C (District Account) NBP - - - -
G01190 Outstanding Commitments 67,649.854 - 75,885.819 75,885.819
G01191 Assignment Account Cheque - - - -
G012 Others (7,636.236) - - -
G01201 Outstanding Commitments (7,636.236) - - -
G04 Other Liabilities - - - -
G041 Other Liabilities - - - -
G04101 Pension Fund Liability - - - -
G05 Control Account 94,874.769 - - -
G051 Miscellaneous 94,874.769 - - -
G05103 Suspense Account - - - -
G05104 HR Document Splitting Account - - - -
G05105 Wages Clearing Account 95,544.913 - - -
G05106 Inter Provincial Settlement Account 186.587 - - -
G05107 Adjusting Account between Federal and
Provincial Governments (857.015) - - -
G05110 State Bank Suspense (56.986) - - -
G05111 District Accounts Suspense 38.140 - - -
G05112 Letter of Credit Suspense 25.503 - - -
G05115 Adjusting Account between Provincial and (6.373) - - -
District Governments
G06 Trust Account Fund 10,635.912 4,400.000 11,688.517 11,921.025
G061 Provident Fund 6,832.554 4,400.000 7,703.000 7,915.000
G06101 Indian Civil Service Fund (Civil) - - - -
G06103 General Provident Fund (Civil) 6,764.429 4,400.000 7,703.000 7,915.000
G06104 General Provident Fund (Foreign Affair) - - - -
G06106 General Provident Fund (Forest) 68.125 - - -
G062 Benevolent Fund 2,354.993 - 3,051.025 3,051.025
G06214 Provincial Govt. Employees Benevolent Fund 2,352.866 - 3,051.025 3,051.025
G06215 District Government Employees Benevolent
Fund - - - -
G06217 Government Employees Benevolent Fund
Working 2.127 - - -
G063 Welfare Fund 510.129 - - -
G06309 Punjab Police Welfare Fund 510.129 - - -
G064 Insurance Fund 938.236 - 934.492 955.000
G06408 Provincial Government Employees Group
Insurance Fund 937.404 - 934.492 955.000
G06413 Group Insurance Fund for Govt Employees 0.832 - - -
G10 TRUST ACCOUNTS-OTHERS 81,925.035 16,867.543 53,166.531 53,166.530
G101 Account of Other Departments 10,503.317 8,222.404 10,704.848 10,704.848
G10105 Pakistan Public Works Department Cheques 0.070 - - -
G10109 Deposits of Industries Department 1.525 - - -
G10111 Food Department Deposits 61.079 57.607 96.848 96.848
G10113 Pak PWD Deposits 8,354.467 6,326.046 8,758.000 8,758.000
G10123 Transfer between Forest Offices 0.566 - - -
G10131 Forest Cheques 2,085.610 1,838.750 1,850.000 1,850.000
G10136 Reserve Fund for Punjab Irrigation and
Drainage Authority
G10137 Pre-Audit Cheque Civil A/C I
G10138 Pre-Audit Cheques Civil A/C IV
G10139 Pre-Audit Cheques- Civil (Others) (Blocked)
G103 Other Deposits and Reserves 80.332 - - -
G10304 Zakat Collection Account 80.332 - - -
G104 Other Remittance 71,341.386 8,645.139 42,461.683 42,461.682
G10402 Forest Remittances 1,216.209 436.320 1,015.388 1,015.388
G10407 PWD Remittances 0.009 - - -
G10408 Remittance into Treasuries 586.332 - - -
G10409 WorksAuditSuspense 1,773.261 4,400.000 10,508.102 10,508.102
G10413 Sales Tax Remittances
G10418 Exchange Account between Civil and Pak 0.039 - - -
G10419 Exchange Account between Civil and Defence 0.123 - - -
G10425 Cheques 67,518.804 3808.819 30,938.193 30,938.192
G10429 Internal Cheques (Public Works) 246.609 - - -
G11 SPECIAL DEPOSIT - INVESTMENTS 71,775.148 1,373.887 84,397.216 9,098.544
G111 Investment Deposit Accounts - 1,373.887 1,373.887 3,347.592
G11128 Punjab General Provident Investment Fund - 1,373.887 1,373.887 3,347.592
G112 Others Deposits Account 71,775.148 - 83,023.329 5,750.952
G11212 Deposits of Sugar Cane Dev. Cess Fund 696.019
G11215 Revenue Deposits 9,430.210 - 7,794.113 5,750.952
G11217 Personal Deposits 34,945.994 - 40,829.119
G11218 Forest Deposits 146.052
G11227 Unclaimed Deposits 0.087 - - -
G11230 Special Remittances Deposits - - -
G11238 Security Deposit of Supply Cell 135.345
G11264 Assignment account (ADB) 8,280.502 - 19,828.000 -
G11265 Assignment Account (Civil) 16,458.651 13,153.222 -
G11271 Security Deposit Ex-Local Council Fund - - -
Officers (Ex-MCL and E)
G11275 Deposits account Govt. Livestock Farms 99.039 - - -
(Balanced Feed)
G11277 Contribution GHSF 362.360
G11278 Deposit for number plats and Smart Reg. Cards 1,220.889 - 1,418.875 -
G12 Special Deposit Fund 2,795.135 - - 4,800.000
G121 Relief Funds 26.180 - - -
G12130 President Relief Fund (Earthquake) 0.632 - - -
G12139 Punjab Chief Minister's Fund for Flood 0.018 - - -
G12147 Punjab Chief Minister's Relief Fund 25.530 - - -
Rain/Flood affected people
G124 Development Fund 0.019 - - -
G12417 Forestry Development Fund 0.019 - - -
G127 Other Funds 2,768.936 - - -
G12713 Income Tax Deduction from Salaries 1,344.339 - - -
G12714 Income Tax Deduction from Contractor/ 719.670 - - -
Suppliers
G12717 District Funds 8.885 - - -
G12718 Municipal Funds 0.199 - - -
G12720 Punjab Market Committee Fund 596.880 - - -
G12777 Adv. pmt of tax u/s 53 of the I.tax Ord. 98.963 - - -
G128 Pension Fun - - - 4,800.000
G12801 Punjab Pension Fund - - - 4,800.000
TOTAL LIABILITY 463,056.662 88,420.049 388,365.769 318,854.299
H01 EQUITIES 406.897 - - -
H011 Equities 406.897 - - -
H01101 Residual Equity 406.897 - - -
TOTAL EQUITIEIS 406.897 - - -
Total Public Account Expenditure (137,328.270) 88,420.049 388,365.769 318,854.299
NET PUBLIC ACCOUNT (P) (9,943.554) 178.416 0.000 0.000
Total Provincial Disbursement 563,465.890 1,139,802.918 1,386,807.539 1,529,068.509
Account No. I 501,788.149 926,319.404 1,145,177.099 1,268,168.875
Account No. II 61,677.741 213,483.514 241,630.440 260,899.634
Opening Balance - - - -
Account No. I - - - -
Account No. II - - - -
GRAND TOTAL 563,465.890 1,139,802.918 1,386,807.539 1,529,068.509
ADP RESOURCES
REVENUE ACCOUNT
General Revenue Receipts 606,234.406 780,674.805 719,778.024 871,953.317
Current Revenue Expenditure 444,299.586 532,859.871 549,762.393 607,569.311
Net Revenue Account 161,934.820 247,814.934 170,015.631 264,384.006
CAPITAL ACCOUNT (ACCOUNT NO.I)
General Capital Receipts 579.011 15,558.620 10,558.797 17,661.259
General Capital Expenditure 48,079.885 55,039.484 40,190.560 51,745.265
Surplus / Deficit (Capital) (47,500.874) (39,480.864) (29,631.763) (34,084.006)
PUBLIC ACCOUNT
Credit 127,384.716 (88,241.633) (388,365.769) (318,854.299)
Disbursement (137,328.270) 88,420.049 388,365.769 318,854.299
Net Public Account (9,943.554) 178.416 0.000 0.000
ADP Resources
Net Revenue Account 161,934.820 247,814.934 170,015.631 264,384.006
Net Capital Account (47,500.874) (39,480.864) (29,631.763) (34,084.006)
Net Public Account (9,943.554) 178.416 0.000 0.000
Development Revenue Grants - - - -
Foreign Assistance for Projects 10,778.637 11,487.514 17,631.017 29,700.000
Operational Shortfall - 30,000.000 8,843.492 30,000.000
TOTAL RESOURCES 115,269.029 250,000.000 166,858.377 290,000.000
ANNUAL DEVELOPMENT PROGRAME 115,269.029 250,000.000 166,858.377 290,000.000
Surplus / Deficit - - - -
For more information, contact:
Secretary Finance Department
Finance Department
Government of the Punjab
Lahore.
Telephone: +92 42 99210086, +92 42 99211082
Fax: +92 42 99213195