Clean Air Action Group Union of Workers in Public Collections
and Public Education

 

Recommended Modifications

to the 1997 State Budget Bill

of Hungary

 

as of

October 1996

Budapest

 


Union of Workers in Public Collections and Public Education –

Puskin u. 4. Budapest, H-1088 Hungary 138-2648, 118-8900 Fax: 138-4274

Clean Air Action Group – Pf. 1676. Budaörs, H-1465 Hungary Phone: 206-5598, 206-5599 Fax: 165-0438 


 

 

Introduction

 

 

Table 1

State Budget Deficit

billion HUF

 

1994

1995

1996 (estimated)

1997 (recommended)

303

307

233

362

 

 

Table 2

Cut Back in Local Government Subsidies, Social Security Funds and Social Welfare Expenses

billion HUF

 

Description

1995

1996 (expected)

1997 (recommended)

Total 1995–97

current prices

356

197

335

888

prices as of 1994

280

124

182

586

II. Grounds for Recommendations

Table 3

Clearing Out Social Security Funds

billion HUF, current prices

Description

1994

1995*

1996

1997

1995–1997

Actual

Actual

Expected

Recommended

Accumulated

Pension Fund
Total Expenses

452.1

512.8

586.0

624.0

Change from Previous Year (%)

113.4

114.3%

106.5%

Consumer Price

128.2

123.5%

118.0%

Difference from Consumer Price

14.8

9.2

11.5

Increase of Staff

1.80%

Base Staff (adjusted)

460.2

522.0

Total:

77.2

58.7

67.5

203.3

Health Care Fund
Total Expenses

397.8

445.2

508.4

516.6

Change from Previous Year (%)

111.9

114.2

101.6

Consumer Price

128.2%

123.5%

118.0%

Difference from Consumer Price

16.3

9.3

16.4

Total:

64.8

41.4

83.3

189.5

Grand-Total

142.0

100.1

150.8

392.8

Grand-Total

(1994 prices)

110.8

63.2

80.7

254.7

Table 4

 Budget Expenses of Local Governments

billion HUF, current prices

Description

1994

1995

1996

1997

1995–1997

Actual

Actual

Expected

Recommended

Accumulated

Total Expenses - Current Year

762.9

817.5

934.7

950.3

Change from Previous Year (%)

100.0

107.2

114.3

101.7

Price Index*

127.0

121.8

117.3

Difference (%)

19.8

7.4

15.6

Cuts:
— 1994 Prices

119.2

39.4

80.5

239.2

— Current Prices

151.4

61.0

146.1

358.5

of which:
— Education, Culture, Sports

52.7

23.4

56.0

132.1

— Health Care, Welfare Services

40.1

17.0

39.4

96.5

— Transport and Water Management

9.4

3.8

9.2

22.5

Table 5

Social Welfare Subsidies from State Budget

in Nominal and Real Terms

million HUF

Description

1994

1995

1996

1997

1995–1997

Actual

Actual

Expected

Recommended

Accumulated

Child Care Benefits,

Pregnancy Allowance

113900

103000

125800

126800

Other Allowances

89122

90640

79827

77700

Total

203022

193640

205627

204500

Change from Previous Year (%)

95.4

106.2

99.5

Price Index

128.2

123.5

118.0

186.8

Difference

32.8

17.3

18.5

Cuts:
— 1994 Prices

63555

35593

37931

137079

— Current Prices

49575

22481

20306

92361

 

Table 6

Key Elements to Determine Scope of Hungarian Economy in 1997-98

as Compared to 1995

with Energy Policy in Focus

 

Under the agreement between the EU and Hungary, and other related commitments adopted by Hungary, customs tariffs and duties (including additional duties on selected products and other revenues from imports) will change as follows:
Preliminary estimations show the average level of customs duties will move down from 13.7% in 1995 (i.e. direct revenues of HUF 248 billion and indirect revenues of around 50 billion in nominal terms) to 3% as of 1 July 1997, and to 2% as of 1 January 1998. As a consequence, Hungary will lose duties and related revenues worth around HUF 200 billion in less than 18 months.
In addition to that loss of state revenues, competitiveness will also suffer. It will slump by nearly HUF 400 billion compared to imports since it is expected that loss of revenues from customs duties will partly be offset by direct or indirect payments (such as cut down of subsidies) of domestic producers.
The already troublesome situation of the state budget and Hungary’s competitiveness will be aggravated by changes in the energy sector, whereas constraints will grow:
Natural gas supplies from Yamburg (former USSR) paid in instalments will be terminated as of 1 July 1997 with an annual payment obligation of around USD 200 million. At the same time, the balance of the budget (both directly and indirectly) will drop by HUF 30 billion.
Austrian loans for dam construction in Nagymaros on the Danube will be paid off with supplies of electric energy from Hungary for ten years after 1996. This will require additional budget sources worth HUF 10 billion. (On the other hand, the exports of nearly USD 100 million will not generate foreign exchange revenues.)
Resources of hydrocarbons in Hungary are gradually exploited in full, whereas the costs of production are growing. Therefore, revenues from fiscal monopolies will fall from HUF 32 billion in 1995 to below 10 billion in 1998. Indirect subsidies provided so far by the state will be charged to consumers and users whose ability to pay their taxes will be lower, which means an additional increase of costs worth HUF 10 billion.
The state-owned energy industry used to attempt to reach an optimal level of costs by integrating producers of energy. Privatisation ends integration, which is another HUF 10 billion increase of costs.
In summary, changes in the energy sector will result in a drop of USD 400 to 500 million in the balance of trade and HUF 60 to 80 billion in the balance of the state budget.

 

 

 

Table 7 

Balance of State Budget from 1994 to 1997

million HUF

Revenues

1994

1995

1996

1996

1997

97/96

97/96

 
 

Actual

Preliminary

Projected

Expected*

Bill

Projected %

Expected %

 
Revenues from businesses                
Corporate Tax (not incl. financial institutions)

75978

90991

69900

73900

120000

171.7

*/.4

 
Revenues of Fiscal Monopolies

17741

31892

15981

16322

18053

113.0

110.6

 
Revenues from Duties and Import Taxes

148796

247885

224000

246000

196000

87.5

79.7

**
Share on State Property

–1126

             
Gambling Taxes

4266

5301

7250

7250

11100

153.1

153.1

 
Other Revenues

12300

8901

13000

13000

25700

197.7

197.7

 
Total

257955

384970

330131

356472

370853

112.3

104.0

 
taxes on consumption                
Value Added Tax

336371

423954

513300

513300

627000

122.2

122.2

 
Consumer Tax

164271

200940

238800

238800

267000

111.8

111.8

 
Total

500642

624894

752100

752100

894000

118.9

118.9

 
Revenues from individuals                
Gross Revenues from Personal Income Tax

304776

383700

480000

480000

531000

110.6

110.6

 
Personal Income Tax Paid into the Budget

243478

290113

378726

378726

395348

104.4

104.4

 
Tax Payments

3526

3036

5200

5200

3000

57.7

57.7

 
Payments of Other Duties

16394

20971

26910

26910

29900

111.1

111.1

 
Total

263398

314120

410836

410836

428248

104.2

104.2

 
revenues from government institutions

 

 

5456

 

 

11539

 

 

4260

 

 

6260

 

 

4900

 

 

115.0

 

 

78.3

 
government institutions                
Revenues of Government Institutions

181158

243092

213770

226108

192587

90.1

85.2

 
Revenues from Support Programs    

12338

 

16257

131.8

   
Revenues in favour of Residual Account                
Total

181158

243092

226108

226108

208844

92.4

92.4

 
Revenues from local governments  

975

1500

2017

3600

240.0

178.5

 
revenues from Allocated                
government funds

5300

234

4700

4700

5600

119.1

119.1

 
revenues from international

financial transactions

 

30132

 

3601

 

10843

 

13946

 

27651

 

255.0

 

198.3

 
contribution of treasury    

13341

 

12124

90.9

   
corporate tax from financial

institutions

30448

12985

9400

9400

17500

186.2

186.2

 
other revenues

2316

3358

13700

14364

3500

25.5

24.4

 
debt service revenues

64710

43713

32539

64439

35336

108.6

54.8

 
total revenues

1341515

1643481

1809458

1860642

2012156

111.2

108.1

 
Total Revenues

1341515

1643481

1809458

1860642

2012156

111.2

108.1

 
Total Expenses

1059957

1484101

1544047

1578036

1707179

110.6

108.2

 
Primary Balance

281558

159380

265411

282606

304977

114.9

107.9

 
Primary Balance in Terms of Nominal GDP (%)

6.45

2.90

4.02

4.28

3.83

95.3

89.5

 
Primary Balance in Terms of Real GDP (%)

4.03

1.93

2.77

2.95

2.68

96.6

90.7

 
revenues from NBH  

2300

20500

20500

55700

271.7

271.7

 
international interest revenues  

3796

3104

 

4844

156.1

   
domestic interest revenues  

11670

20900

 

123060

588.8

   
privatisation revenues

31000

150000

100000

100000

60000

60.0

60.0

 
total revenues

1372515

1811247

1953962

1981142

2255760

115.4

113.9

 
total revenues

1372515

1811247

1953962

1981142

2255760

115.4

113.9

 
total expenses

1644957

1968375

2086832

2114013

2557455

122.6

121.0

 
state budget deficit

–272442

–157128

–132870

–132871

–301695

227.1

227.1

 
Deficit in Terms of Nominal GDP (%)

–6.24

-2.86

–2.01

–2.01

–3.79

188.3

188.3

 
Deficit in Terms of Real GDP (%)

–3.90

–1.90

–1.39

–1.39

–2.65

190.9

190.9

 
Nominal GDP (bn HUF)

4365

5500

6600

6600

7960

120.6

120.6

 
Real GDP (bn HUF)

6984

8250

9570

9570

11382.8

118.9

118.9

 

 

III. Specific Recommendations

  

Table 8

Environmental Impacts of Transport

(purchasing-power-based GDP calculations)

 

Impact

Costs

% of

Domestic Costs in 1995

(billion HUF)

Domestic Costs in 1996

(billion HUF)

GDP

Total

Road

Rail

Total

Road

Rail

Accidents

1.5–2.0

133–177

118–158

15–19

158–211

140–177

18–34

Air Pollution
— local

1.0–1.3

89–115

86–111

3–4

106–137

101–131

5–6

— other (from remote areas)

0.3–0.5

27–44

24–38

3–6

32–53

28–45

4–8

Noise, Vibration

0.8–1.0

71–89

57–71

14–18

84–106

68–83

16–23

Time Lost

20.–3.0

177–266

153–224

24–42

211–317

182–267

29–50

Total:

5.6–7.8

497–691

438–602

59–89

591–824

519–703

72–121

Table 9 

Consumer Prices of Fuels in Selected European Nations*

 

95 Lead-Free

Petrol

Gas Oil

Potential Extra Revenues**

 

HUF/litre

HUF/litre

billion HUF

Austria

169

128

120

Germany

167

121

90

Norway

198

167

320

Italy

183

142

200

Hungary

130,3

114

0

 

Table 10

Producer Prices of Electric Energy and Natural Gas (large consumers)

and HUF/DEM Exchange Rates

Description

11/1990

1/1/1995

31/12/1995

Exchange Rate, HUF/DEM

40.74

71.47

100.00

Exchange Rate - Change (%)

100

175.4

245.5

Producer Prices - Change (%)

100

110

119

Relative Advantage*

100

175.4/110=159.5

245.5/119=206

Table 11

External Costs of Different Fuels

(1995 prices)

Fuel

External Costs*

Energy

External Costs

low

high

Consumption

low

high

average

million HUF/PJ

PJ

billion HUF

Solid

143.5

1717.1

172.7

24.8

296.5

160.7

Liquid

88.0

832.9

395.1

34.8

329.1

181.9

Natural Gas

7.5

70.5

400.1

3.0

28.2

15.6

Total**

967.9

62.6

653.8

358.2

 

 

Summary of Recommendations

(billion HUF)

 

Description

Revenues

Expenses

Balance

Consumer Tax on Fuels

120.0

120.0

Consumer Tax on Beverages and Tobacco

15.0

15.0

Consumer Tax on Greasing Oil

4.0

4.0

Consumer Tax on Liquidated Gas

15.0

15.0

Liquidated Gas Allowance

4.0

–4.0

Road Accidents

3.0

3.0

Taxes Transferred to Social Security

153.0

–153.0

Total Social Security

157

157

0

VAT on Energy

30.0

30

Allowances, Energy Rationalisation

30.0

–30.0

Total Energy

30.0

30.0

0.0

Motorway ”M3”

3.3

3.3

Northern section of ”M0” Motorway

1.4

1.4

Crisis Management

2.0

–2.0

Road Contributions

20.0

20.0

Fee of Airspace Use

5.0

5.0

Public Transport in Budapest

6.0

–6.0

Hazardous Waste Penalties

2.0

2.0

0.0

Curbing Black Economy

40.0

20.0

20.0

Strict Collection of VAT

20.0

20.0

Intermediary Trade Licences

1.0

1.0

Strict Passengers Transport

25.0

25.0

Trade with Post-Communist Countries

15.0

15.0

Black Economy Penalties

50.0

50.0

Environmental Tax on Advertisements

3.0

3.0

0.0

Consumer Tax on Luxury Goods

10.0

10.0

Improved Services of Medical Tourism

2.0

–2.0

Tuition

3.0

–3.0

Total

382.7

225.0

157.7

Reduced Rates for Debt Service

150.0

150.0

Grand Total

532.7

225.0

307.7

Cut Down of Social Security Taxes

80.0

–80.0

Rise of Child Care Benefits & Pensions

77.7

–77.7

Wage Increase for State Employees

50.0

–50.0

Implementation of Laws on Culture

13.0

–13.0

BALANCE

532.7

445.7

87.0

 

 

 

 

IV. Conclusion

Union of Workers in Public Collections

and Public Education

Clean Air Action Group

 

János Vadász

András Lukács

President

National Secretary