Executive Summary BB1 2016 English 15.2 Final Final
Page | 24
Government is committed to ensuring a prudent level of spending by maintaining the overall size of the budget and reviewing existing programs to ensure maximum
returns on every dollar spent. Government expenditures have therefore been reviewed to prioritize programs and sectors with high returns and which are directly
in line with the SDP objectives.
The Government is continuing to implement its frontloading policy to attract private investors. With the successful implementation of the electricity project, focus is now
shifting towards investment in roads, ports, airports and bridges. As a result, expenditures, particularly on key sectors and priority infrastructure projects, will
remain high until 2025. However by 2025, some SDP priority projects will begin to near completion and expenditure and excess withdrawals are expected to fall. Over
the long-term after 2026 expenditure will fall further and domestic revenue will increase, allowing excess withdrawals to fall.
Domestic Revenue
Domestic revenue is forecasted to slightly increase in 2016 mainly due to a higher collection of fees and charges. This is triggered by an improvement in Government
services to the public as well as by improvements in collection. Positive trends in domestic revenues are expected to continue in the medium term due to a
combination of improvements in administration and strong economic performance see Table 2.1.1.
Financing
The non-oil deficit is equal to domestic revenue minus expenditure see Table 2.1.1. The Government is using the Estimated Sustainable Income ESI, excess withdrawals
from the Petroleum Fund PF, use of the cash balance and loans to finance the non- oil deficit in 2016. The non-oil deficit provides an approximate estimate of the
amount of additional demand and money Government spending is contributing to the economy.
The ESI for 2016 is calculated at 544.8 million and represents the amount that can be withdrawn from the PF, each year, forever, without the fund running out of
money. The total amount budgeted to be withdrawn from the PF in 2016 is 1,283.8 million, with excess withdrawals of 739.0 million. The Government considers that
excess withdrawals are necessary in the medium term to finance priority capital expenditures.
Loans are becoming an increasingly important tool for financing in the GoTL. The current loans contracted by the Government of Timor-Leste are used to finance key
infrastructure projects and have relatively low rates of interest and significant grace periods. Total loan financing for 2016 is 107.0 million.
Page | 25
Table 2.1.1: Fiscal Table with Memorandum Items m
2012 Act. 2013
Act. 2014
Act. 2015 BB1
Rec 2016
Budget 2017
2018 2019
2020 Total
Expenditure by Appropriation
Category incl. loans
1,247.0 1,081.4
1,359.1 1,570.0
1,562.2 1,973.0
2,494.0 2,113.5
1,746.8 Total
Expenditure by Appropriation
Category excl. loans
1,247.0 1,075.1
1,343.3 1,500.0
1,455.2 1,624.6
2,127.8 1,953.0
1,707.6
Recurrent 708.8
730.9 912.7
1,147.7 1,106.9
1,149.8 1,203.0
1,255.8 1,306.5
Salary and Wages
130.7 141.8
162.5 177.5
181.9 189.1
196.7 204.6
212.8 Goods and
Services inc. HCDF
358.2 392.0
458.7 515.7
449.0 465.6
491.4 515.7
536.8 Public Transfers
220.0 197.0
291.5 454.5
476.0 495.1
514.9 535.5
556.9 Capital
538.2 350.5
446.3 422.3
455.3 823.1
1,291.0 857.7
440.3 Minor Capital
46.8 40.0
53.3 31.0
18.8 19.6
20.4 21.2
22.0 Capital and
Development inc.
Infrastructure loans
491.4 310.6
393.1 391.3
436.5 803.5
1,270.6 836.5
418.3
Domestic Revenue
142.2 151.1
168.0 170.4
171.4 180.9
190.5 200.6
210.3 Non-Oil Fiscal
Balance 1,104.8
930.3 1,191.1
1,399.6 1,390.8
1,792.1 2,303.5
1,912.9 1,536.5
Financing 1,104.8
930.3 1,191.1
1,399.6 1,390.8
1,792.1 2,303.5
1,912.9 1,536.5
Estimated Sustainable
Income ESI 665.3
730.0 632.3
638.5 544.8
534.5 520.0
490.3 464.6
Excess Withdrawals
from the PF 829.6
- 99.7
689.0 739.0
909.2 1,417.3
1,262.1 1,032.7
Use of Cash Balance
390.1 194.0
443.3 2.1
- -
- -
- BorrowingLoans
- 6.3
15.8 70.0
107.0 348.4
366.2 160.5
39.2 Source: National Directorate of Economic Policy , Ministry of Finance, 2015