|
 |
|
|
 |
|
APPENDIX A
MEDIUM RANGE FORECAST
2002-03 TO 2007-08 |
| |
INTRODUCTION
The Medium Range Forecast (MRF) is a projection of expenditure and
revenue for the forecast period based on the forecasting assumptions and
budgetary criteria outlined in Section I of this Appendix.
2
The MRF is presented in three sections:
(I) Forecasting assumptions
and budgetary criteria.
(II) The MRF for
2002-03 to 2007-08.
(III) Relationship
between Government Expenditure, Public Expenditure and GDP in the MRF.
3
Government's contingent
liabilities at 31 March 2002 and an estimate at 31 March 2003 and 31 March
2004 respectively are provided in
Section IV of this Appendix as supplementary information to the MRF.
SECTION I - FORECASTING ASSUMPTIONS AND BUDGETARY
CRITERIA
4
A number of computer based models are
used to derive the MRF. These models reflect a
wide range of assumptions about the factors determining
each of the components of Government's revenue
and expenditure. Some are economic in nature (the
general economic assumptions) while others deal
with specific areas of Government's activity (the
detailed assumptions). These are supported by
studies of historical and anticipated trends.
General Economic Assumptions
Real Gross Domestic Product
(real GDP)
5
For planning purposes, the assumption on the trend growth rate in real terms of GDP for the medium-term period 2003 to 2007 is set at 3% per annum (comprising a 3% growth for 2003, and an average growth of also 3% per annum for the ensuing period 2004 to 2007).
Price change
6
Over the period 2003 to 2007, the trend rate of change in the GDP deflator, as measuring overall price change in the economy, is assumed at 0% per annum (comprising a decrease of 2% for 2003, and an average increase of 0.5% per annum for the ensuing period 2004 to 2007), and the trend rate of change in the Composite Consumer Price Index, as measuring price change in the consumer domain, is assumed at a 0.5% increase per annum (comprising a decrease of 1.5% for 2003, and an average increase of 1% per annum for the ensuing period 2004 to 2007).
Nominal Gross Domestic
Product (nominal GDP)
7
Taking the assumptions on the trend rates of change in the real GDP and the GDP deflator together, the trend growth rate of nominal GDP is thus assumed at 3% for the period 2003 to 2007(comprising a 1% growth for 2003, and an average growth of 3.5% for the ensuing period 2004 to 2007).
Detailed Assumptions
8
A wide range of detailed assumptions
relating to developing expenditure and revenue patterns over the forecast
period are taken into account. These include:
-
estimated cash flow of capital projects.
-
forecast completion dates of these capital projects and their related
recurrent consequences in terms of staffing and running costs.
-
estimated cash flow arising from new commitments resulting from policy
initiatives.
-
the expected pattern of demand for individual services.
-
the trend in yield from individual revenue sources.
-
new revenue/expenditure measures in the
2003 Budget.
Budgetary Criteria
9
In addition to the above forecasting assumptions there
are a number of criteria against which the results
of forecasts are tested for overall acceptability
in terms of budgetary policy. Any significant
breach of important budgetary criteria results
in a review and adjustments, where necessary,
of the expenditure and revenue projections.
10 The following are the more important
budgetary criteria:
The Government aims to achieve balance in
consolidated and operating accounts by 2006-07. In the longer term, the
Government needs to achieve an operating surplus to partially finance
capital expenditure.
-
Total expenditure growth
The general principle is that, over time, expenditure growth should
not exceed the growth of the economy, taking into account both real and
nominal terms. The Government aims to keep public expenditure at or below
20% of GDP by 2006-07.
-
Capital expenditure growth
By its nature some fluctuations in the level of
capital expenditure are to be expected. However, over a period the aim is
to contain capital expenditure growth within overall expenditure
guidelines.
SECTION II - THE MRF FOR
2002-03 TO 2007-08
11
The current MRF (Note
a) is summarised in the following three
tables which indicate the forecast operating position,
capital financing position and consolidated reserves
position.
| |
Original Estimate |
Revised Estimate |
Forecast |
| 2002-03 |
2002-03 |
2003-04 |
2004-05 |
2005-06 |
2006-07 |
2007-08 |
| $m |
$m |
$m |
$m |
$m |
$m |
$m |
| Operating revenue (Note b) |
149,400 |
135,060 |
149,180 |
165,950 |
181,900 |
190,910 |
194,540 |
| Less: Operating Expenditure (Note c) |
209,380 |
200,660 |
210,270 |
207,270 |
203,400 |
199,760 |
202,990 |
| Operating surplus/(deficit) before
extraordinary expenditure/investment income |
(59,980) |
(65,660) |
(61,090) |
(41,320) |
(21,500) |
(8,850) |
(8,450) |
Extraordinary expenditure:
Voluntary Retirement Scheme (Note c) |
(1,980) |
(1,950) |
(3,330) |
(4,920) |
- |
- |
- |
| Operating surplus/(deficit) before
investment income |
(61,960) |
(67,550) |
(64,420) |
(46,240) |
(21,500) |
(8,850) |
(8,450) |
| Investment income (Note b) |
12,640 |
14,590 |
11,000 |
8,820 |
8,410 |
8,390 |
8,750 |
| Operating surplus/(deficit) after
investment income |
(49,320) |
(52,960) |
(53,420) |
(37,420) |
(13,090) |
(460) |
300 |
Capital Financing Statement |
Table 2 |
| |
Original Estimate |
Revised Estimate |
Forecast |
| 2002-03 |
2002-03 |
2003-04 |
2004-05 |
2005-06 |
2006-07 |
2007-08 |
| $m |
$m |
$m |
$m |
$m |
$m |
$m |
| Capital revenue (Note d) |
36,440 |
22,340 |
11,240 |
20,540 |
26,750 |
27,780 |
29,100 |
| Sale of
government assets (Note d) |
15,000 |
- |
21,000 |
30,000 |
24,000 |
21,000 |
16,000 |
| Less : |
General Revenue Account capital expenditure (Note e) |
4,160 |
2,050 |
2,000 |
1,430 |
3,860 |
3,970 |
4,030 |
: |
Expenditure on capital projects (Note f) |
34,360 |
32,270 |
36,200 |
39,110 |
37,010 |
29,470 |
29,520 |
| |
Loans and investments
(Notes g) |
9,370 |
6,120 |
8,000 |
10,790 |
11,610 |
6,840 |
3,620 |
| |
Aid for disaster relief (Note h) |
- |
10 |
- |
- |
- |
- |
- |
| |
Expenditure for innovation and technology (Note
i) |
560 |
330 |
520 |
610 |
640 |
120 |
120 |
| |
Grants and
loans for social welfare services (Note k) |
- |
- |
1,080 |
1,390 |
1,360 |
640 |
640 |
| Capital financing
surplus/(deficit) before investment income |
2,990 |
(18,440) |
(15,560) |
(2,790) |
(3,730) |
7,740 |
7,170 |
| Investment income (Note d) |
1,120 |
1,350 |
1,110 |
1,990 |
1,040 |
870 |
930 |
| Capital financing
surplus/(deficit) after investment |
4,110 |
(17,090) |
(14,450) |
(800) |
(2,690) |
8,610 |
8,100 |
| Consolidated Reserves |
Table 3 |
|
Original Estimate |
Revised Estimate |
Forecast |
| 2002-03 |
2002-03 |
2003-04 |
2004-05 |
2005-06 |
2006-07 |
2007-08 |
| $m |
$m |
$m |
$m |
$m |
$m |
$m |
| Fiscal Reserves at 1 April (Note j) |
369,760 |
372,500 |
303,040 |
239,140 |
200,920 |
185,140 |
193,290 |
| Lotteries Fund
balance at 1 April |
- |
- |
3,970 |
- |
- |
- |
- |
|
(49,320) |
(52,960) |
(53,420) |
(37,420) |
(13,090) |
(460) |
300 |
|
4,110 |
(17,090) |
(14,450) |
(800) |
(2,690) |
8,610 |
8,100 |
| Consolidated surplus/(deficit) |
(45,210) |
(70,050) |
(67,870) |
(38,220) |
(15,780) |
8,150 |
8,400 |
Write-back of provision for loss in investments with the Exchange
Fund |
1,030 |
590 |
- |
- |
- |
- |
- |
| Fiscal Reserves at 31 March (Note
j) |
325,580 |
303,040 |
239,140 |
200,920 |
185,140 |
193,290 |
201,690 |
As number of months of Government Expenditure |
15 |
15 |
11 |
9 |
9 |
10 |
10 |
Notes on the Medium Range Forecast
(a) |
Accounting policies |
|
|
|
(i) |
The Medium Range Forecast, like Government's Accounts,
is prepared on a cash basis and reflects forecast receipts and
payments, whether or not they relate to recurrent or capital
transactions. |
|
(ii) |
The Medium Range Forecast includes the General Revenue
Account and the Funds (the Capital Investment Fund, the Capital Works Reserve Fund, the
Civil Service Pension Reserve Fund, the Disaster Relief Fund, the Innovation
and Technology Fund, the Land Fund, the Loan
Fund, and the Lotteries Fund with effect from 1 April 2003 ). |
|
|
|
(b) |
Operating revenue |
|
|
|
|
(i) |
Operating revenue is defined in Appendix C. |
|
(ii) |
For the purpose of the Medium Range
Forecast, the
investment earnings of the balance of the General Revenue Account
which is credited to revenue head Properties and Investments and the
investment earnings of the Land Fund are consolidated and shown
separately under Investment Income in Table 1. The rate of return on
investment earnings is assumed at 4.5% in 2003-04 and 5% in 2004-05 to
2007-08. |
|
(iii) |
The level of operating revenue in
2003-04 has taken
into account the revenue concession and revenue-raising measures in
the 2003 Budget. |
|
|
|
(c) |
Operating expenditure |
|
|
|
|
(i) |
Operating expenditure is defined in Appendix C. |
|
(ii) |
The operating expenditure in
2002-03 to 2004-05
includes provision for expenditure under the first and second
Voluntary Retirement Schemes. The one-off expenditure under these
schemes comprises commuted pensions and compensation for takers of
the schemes. The forecast remaining expenditure for the first
Voluntary Retirement Scheme introduced in 2000-01 is $1.9 billion in
2002-03 and $0.1 billion in 2003-04. The forecast expenditure for the second Voluntary
Retirement Scheme to
be introduced in 2003-04 is $3.2 billion in 2003-04 and $4.9 billion
in 2004-05. |
|
(iii) |
The level of operating expenditure in 2003-04 to 2007-08 has assumed a 6% reduction in the salaries of the civil service and the salary-related portion of recurrent subventions which will take effect by two equal instalments, i.e. on 1 January 2004 and 1 January 2005. This assumed salary reduction, if implemented, will save about $0.9 billion in 2003-04, $4.3 billion in 2004-05 and $6.9 billion from 2005-06. For the purpose of measuring real change in expenditure levels, it has also incorporated the adjustment to the standard payment rates of the Comprehensive Social Security Assistance and Social Security Allowance announced in February 2003. |
|
|
|
(d) |
Capital revenue |
|
|
|
|
(i) |
The breakdown of capital
revenue to the General Revenue Account and the Funds is -
|
|
2002-03 |
2003-04 |
2004-05 |
2005-06 |
2006-07 |
2007-08 |
|
$m |
$m |
$m |
$m |
$m |
$m |
| General Revenue Account |
5,000 |
8,750 |
28,740 |
26,400 |
23,460 |
18,530 |
| Capital Works Reserve Fund |
11,790 |
3,050 |
14,500 |
19,700 |
20,210 |
20,920 |
| Capital Investment Fund |
2,430 |
2,330 |
2,280 |
2,330 |
2,290 |
2,390 |
| Civil Service Pension Reserve Fund |
560 |
590 |
710 |
750 |
790 |
830 |
| Innovation and Technology Fund |
230 |
100 |
110 |
0 |
0 |
0 |
| Loan Fund |
3,680 |
17,690 |
5,350 |
1,870 |
2,160 |
2,620 |
| Lotteries Fund |
- |
840 |
840 |
740 |
740 |
740 |
|
_______ |
_______ |
_______ |
_______ |
_______ |
_______ |
| Total |
23,690 |
33,350 |
52,530 |
51,790 |
49,650 |
46,030 |
|
_______ |
_______ |
_______ |
_______ |
_______ |
_______ |
|
|
|
|
|
|
|
|
(ii) |
For the purpose of the Medium Range Forecast, the investment earnings on the balances of the Funds other than the Land Fund are shown separately under Investment Income in Table 2. The forecast proceeds from sale of assets have been incorporated in the capital revenue: $21 billion in 2003-04; $30 billion in 2004-05; $24 billion in 2005-06; $21 billion in 2006-07 and $16 billion in 2007-08. |
|
(iii) |
For the purpose of the Medium Range Forecast, the annual land
premia included under the Capital Works Reserve Fund for 2004-05 and 2005-06 to 2007-08 are respectively assumed at 1% and 1.4% of GDP. |
|
|
(e) |
General Revenue Account capital
expenditure |
|
|
|
This comprises expenditure chargeable to the General
Revenue Account in respect of purchase of equipment and works of a
minor nature. |
|
|
(f) |
Expenditure on capital projects |
|
|
|
This comprises expenditure chargeable to the Capital
Works Reserve Fund in respect
of the Public Works Programme, land
acquisition, capital subventions, major systems and equipment and
computerisation. |
|
|
(g) |
Loans and investments |
|
|
|
(i) |
These comprise loans made from the Loan Fund,
including loans to schools, teachers, students, housing loans, and
loans under the special finance scheme for small and medium
enterprises, and advances and equity investments made from the
Capital Investment Fund mainly to Trading Funds and
government-owned corporations. |
|
|
|
|
(ii) |
The forecast of payments from the Loan Fund is - |
|
|
|
|
|
2002-03 |
2003-04 |
2004-05 |
2005-06 |
2006-07 |
2007-08 |
|
$m |
$m |
$m |
$m |
$m |
$m |
|
3,140 |
3,420 |
3,980 |
4,370 |
3,580 |
3,370
|
|
|
|
|
(iii) |
The forecast of payments from the Capital
Investment Fund is -
|
|
|
2002-03 |
2003-04 |
2004-05 |
2005-06 |
2006-07 |
2007-08 |
|
$m |
$m |
$m |
$m |
$m |
$m |
|
2,980 |
4,580 |
6,810 |
7,240 |
3,260 |
250 |
|
|
(h) |
Aid for disaster relief |
|
|
|
This is actual expenditure made from the Disaster
Relief Fund for providing relief to disasters that occur outside
Hong Kong. Because of the unpredictable nature of disasters, no
estimate of future expenditure is made for the forecast period. |
|
|
(i) |
Expenditure for Innovation and Technology |
|
|
|
This comprises expenditure chargeable to the
Innovation and Technology Fund to finance projects to help promote
innovation and technology upgrading in manufacturing and service
industries. |
|
|
(j) |
Fiscal reserves |
|
|
|
The fiscal reserves represent the accumulated balances
of the General Revenue Account and the Funds, including the
Lotteries Fund, from 1 April 2003. |
|
|
(k) |
Grants and loans for social welfare services |
|
These comprise grants, loans and advances made from
the Lotteries Fund for social welfare services. |
|
|
|
|
Government Expenditure and Public Expenditure in the Context of the Economy |
Table 4 |
| |
Original Estimate |
Revised Estimate |
Forecast |
| 2002-03 |
2002-03 |
2003-04 |
2004-05 |
2005-06 |
2006-07 |
2007-08 |
| $m |
$m |
$m |
$m |
$m |
$m |
$m |
| Operating expenditure |
211,360 |
202,610 |
213,600 |
212,190 |
203,400 |
199,760 |
202,990 |
| Capital expenditure |
42,890 |
37,800 |
43,220 |
46,520 |
47,240 |
37,780 |
37,680 |
| Total government expenditure |
254,250 |
240,410 |
256,820 |
258,710 |
250,640 |
237,540 |
240,670 |
| Add: Other public bodies |
32,930 |
32,650 |
29,700 |
30,850 |
25,210 |
24,990 |
25,710 |
| Total public expenditure (Note 1) |
287,180 |
273,060 |
286,520 |
289,560 |
275,850 |
262,530 |
266,380 |
| Gross Domestic Product (calendar year) |
1,256,210 |
1,271,080 |
1,283,230 |
1,328,620 |
1,375,600 |
1,424,250 |
1,474,620 |
| Growth in GDP (Note 2) |
|
|
|
|
|
|
|
|
|
-0.6% |
1.0% |
3.5% |
3.5% |
3.5% |
3.5% |
|
|
2.3% |
3.0% |
3.0% |
3.0% |
3.0% |
3.0% |
| Growth in government expenditure |
|
|
|
|
|
|
|
|
|
+0.8% |
+6.4% |
+0.7% |
-3.1% |
-5.2% |
+1.3% |
|
|
+2.6% |
+9.0% |
+2.2% |
-2.3% |
-5.5% |
+0.4% |
| Growth in public expenditure |
|
|
|
|
|
|
|
|
|
+1.4% |
+4.9% |
+1.1% |
-4.7% |
-4.8% |
+1.5% |
|
|
+3.4% |
+7.6% |
+2.5% |
-4.0% |
-5.1% |
+0.7% |
| Government expenditure as a percentage of GDP |
|
18.9% |
20.0% |
19.5% |
18.2% |
16.7% |
16.3% |
| Public expenditure as a percentage of GDP |
22.9% |
| | | |