Budget Speech
Budget Highlights
Estimates
Webcasting
Press Releases and Speeches
Related Documents
Previous Budgets


APPENDICES

A.     MEDIUM RANGE FORECAST 2002-03 TO 2007-08

    Forecast of Government's expenditure and revenue in the period up to 2007-08, in a historical context.

B.     ANALYSIS OF PUBLIC/GOVERNMENT EXPENDITURE 1998-99
         TO 2003-04

Allocation of resources between policy area groups.

C.     GLOSSARY OF TERMS

 


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:

  • Budget surplus/deficit

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.

  • Revenue policy

    Account is taken of the need to maintain over time the real yield from fees and charges, fixed duties, etc. and to review periodically the various tax thresholds in the light of inflation.

  • Fiscal reserves

    The Government in the long run aims to maintain the level of reserves at around 12 months of total government expenditure.


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.

Operating Account

Table 1
  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 - - - -

    Operating surplus/(deficit) (per Table 1)

(49,320) (52,960) (53,420) (37,420) (13,090) (460) 300

    Capital financing surplus/(deficit) (per Table 2)

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.


SECTION III - RELATIONSHIP BETWEEN GOVERNMENT EXPENDITURE, PUBLIC EXPENDITURE AND GDP IN THE MRF

12   For monitoring purposes, the Government's own expenditure is consolidated with the expenditure of other public bodies such as the Housing Authority in order to compare total public expenditure with the size of the economy. The results are set out in Table 4.

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)              

    Money terms (Note 3)

  -0.6% 1.0% 3.5% 3.5% 3.5% 3.5%

    Real terms (Note 3)

  2.3% 3.0% 3.0% 3.0% 3.0% 3.0%
Growth in government expenditure              

    Money terms (Note 4)

  +0.8% +6.4% +0.7% -3.1% -5.2% +1.3%

    Real terms (Note 4)

  +2.6% +9.0% +2.2% -2.3% -5.5% +0.4%
Growth in public expenditure              

    Money terms

  +1.4% +4.9% +1.1% -4.7% -4.8% +1.5%

    Real terms

  +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%