Output |
P1 |
1=2+3=7+11+12–13+9+14 |
10 337 370 |
7 527 031 |
– |
2 774 200 |
36 139 |
market output and output for own final use |
P1M |
2 |
228 904 |
226 951 |
– |
1 953 |
0 |
non-market output |
P13 |
3=4+5 |
10 108 466 |
7 300 080 |
– |
2 772 247 |
36 139 |
payments for non-market output |
P131 |
4 |
1 455 520 |
1 054 257 |
– |
400 790 |
473 |
non-market output, other |
P132 |
5 |
8 652 946 |
6 245 823 |
– |
2 371 457 |
35 666 |
Market output, output for own final use and payments for non-market output |
P1O |
6=2+4 |
1 684 424 |
1 281 208 |
– |
402 743 |
473 |
Intermediate consumption |
P2 |
7 |
3 854 294 |
2 794 914 |
– |
1 033 173 |
26 207 |
Value added, gross |
B1G |
8=1–7 |
6 483 076 |
4 732 117 |
– |
1 741 027 |
9 932 |
Consumption of fixed capital |
P51C |
9 |
1 668 036 |
989 870 |
– |
673 470 |
4 696 |
Value added, net |
B1N |
10=8–9 |
4 815 040 |
3 742 247 |
– |
1 067 557 |
5 236 |
Compensation of employees, payable |
D1 |
11 |
4 811 202 |
3 731 806 |
– |
1 074 197 |
5 199 |
wages and salaries |
D11 |
11a |
4 046 252 |
3 139 380 |
– |
902 549 |
4 323 |
employers' social contributions |
D12 |
11b |
764 950 |
592 426 |
– |
171 648 |
876 |
Other taxes on production, payable |
D29 |
12 |
34 458 |
28 154 |
– |
6 267 |
37 |
Other subsidies on production, receivable |
D39R |
13 |
30 620 |
17 713 |
– |
12 907 |
0 |
Operating surplus, net |
B2N |
14=10–11–12+13 |
0 |
0 |
– |
0 |
0 |
Taxes on production and imports, receivable |
D2 |
15=16+18 |
8 522 771 |
7 441 733 |
– |
959 503 |
121 535 |
Taxes on products, receivable |
D21 |
16 |
7 547 747 |
6 648 083 |
– |
788 308 |
111 356 |
VAT, receivable |
D211 |
17 |
4 526 757 |
4 526 757 |
– |
– |
– |
Other taxes on production, receivable |
D29 |
18 |
975 024 |
793 650 |
– |
171 195 |
10 179 |
Property income, receivablea |
D4 |
19=20+21 |
193 553 |
184 043 |
– |
17 309 |
0 |
interest, receivablea |
D41 |
20 |
28 234 |
20 452 |
– |
15 581 |
0 |
other property income, receivablea |
D4N |
21 |
165 319 |
163 591 |
– |
1 728 |
0 |
dividens from corporations |
D421 |
21a |
77 797 |
76 069 |
– |
1 728 |
0 |
rents |
D45 |
21b |
87 522 |
87 522 |
– |
0 |
0 |
Subsidies, payable |
D3P |
22=23+24 |
705 266 |
583 719 |
– |
17 329 |
104 218 |
subsidies on products, payable |
D31P |
23 |
307 854 |
290 525 |
– |
17 329 |
0 |
other subsidies on production, payable |
D39P |
24 |
397 412 |
293 194 |
– |
0 |
104 218 |
Property income, payablea |
D4 |
25=30+31 |
1 058 971 |
1 064 421 |
– |
2 349 |
0 |
Of which: |
|
|
|
|
|
|
|
payable to sub-sector Central Government (S.1311)b |
D4 |
26 |
– |
– |
– |
0 |
0 |
payable to sub-sector State Government (S.1312)b |
D4 |
27 |
– |
– |
– |
– |
– |
payable to sub-sector Local Government (S.1313)b |
D4 |
28 |
– |
7 799 |
– |
– |
0 |
payable to sub-sector Social Security Funds (S.1314)b |
D4 |
29 |
– |
0 |
– |
0 |
– |
interest, payablea |
D41 |
30 |
1 058 971 |
1 064 421 |
– |
2 349 |
0 |
other property income, payablea |
D4N |
31 |
0 |
0 |
– |
0 |
0 |
Balance of primary incomes, net |
B5N |
32=14+15+19–22–25 |
6 952 087 |
5 977 636 |
– |
957 134 |
17 317 |
Current taxes on income, wealth etc., receivable |
D5 |
33 |
3 146 646 |
3 100 302 |
– |
46 339 |
5 |
Net social contributions, receivable |
D61 |
34 |
5 582 978 |
304 036 |
– |
4 638 |
5 274 304 |
Of which: |
|
|
|
|
|
|
|
employers' actual social contributions |
D611 |
35 |
2 822 380 |
65 997 |
– |
– |
2 756 383 |
households' actual social contributions |
D613 |
36 |
2 738 799 |
220 913 |
– |
– |
2 517 886 |
Other current transfers, receivablea |
D7 |
37 |
665 253 |
1 716 791 |
– |
1 084 113 |
492 002 |
Current taxes on income, wealth etc., payable |
D5 |
38 |
2 954 |
2 765 |
– |
189 |
0 |
Social benefits other than social transfers in kind, payable |
D62 |
39 |
5 120 842 |
895 698 |
– |
39 651 |
4 185 493 |
Social transfers in kind - purchased market production, payable |
D632 |
40 |
681 249 |
74 828 |
– |
702 |
605 719 |
Social benefits other than social transfers in kind and social transfers in kind - purchased market production, payable |
D6M |
41=39+40 |
5 802 091 |
970 526 |
– |
40 353 |
4 791 212 |
Other current transfers, payablea |
D7 |
42 |
1 526 075 |
2 786 246 |
– |
186 395 |
1 181 087 |
Of which: |
|
|
|
|
|
|
|
payable to sub-sector Central Government (S.1311)b |
D7 |
43 |
– |
– |
– |
71 790 |
1 069 683 |
payable to sub-sector State Government (S.1312)b |
D7 |
44 |
– |
– |
– |
– |
– |
payable to sub-sector Local Government (S.1313)b |
D7 |
45 |
– |
928 883 |
– |
– |
84 345 |
payable to sub-sector Social Security Funds (S.1314)b |
D7 |
46 |
– |
472 952 |
– |
0 |
– |
Disposable income, net |
B6N |
47=32+33+34+37–38–39–42 |
9 697 092 |
7 414 056 |
– |
1 865 989 |
417 048 |
Final consumption expenditure |
P3 |
48=49+50=5+40 |
9 334 195 |
6 320 651 |
– |
2 372 159 |
641 385 |
individual consumption expenditure |
P31 |
49 |
4 600 375 |
2 850 819 |
– |
1 143 837 |
605 719 |
collective consumption expenditure |
P32 |
50 |
4 733 820 |
3 469 832 |
– |
1 228 322 |
35 666 |
Adjustment for the change in pension entitlements |
D8 |
51 |
– |
– |
– |
– |
– |
Saving, gross |
B8G |
52=53+9 |
2 030 933 |
2 083 275 |
– |
167 300 |
-219 641 |
Saving, net |
B8N |
53=47–48–51 |
362 897 |
1 093 405 |
– |
-506 170 |
-224 337 |
Capital transfers, receivablea |
D9 |
54=55+56 |
852 301 |
609 898 |
– |
642 665 |
83 994 |
capital taxes, receivablea |
D91 |
55 |
19 984 |
19 760 |
– |
224 |
0 |
other capital transfers and investment grants, receivablec |
D9N |
56 |
832 317 |
590 138 |
– |
642 441 |
83 994 |
Capital transfers, payablec |
D9 |
57 |
932 634 |
1 355 853 |
– |
61 037 |
0 |
Of which: |
|
|
|
|
|
|
|
payable to sub-sector Central Government (S.1311)d |
D9 |
58 |
– |
– |
– |
21 124 |
0 |
payable to sub-sector State Government (S.1312)d |
D9 |
59 |
– |
– |
– |
– |
– |
payable to sub-sector Local Government (S.1313)d |
D9 |
60 |
– |
379 144 |
– |
– |
0 |
payable to sub-sector Social Security Funds (S.1314)d |
D9 |
61 |
– |
83 988 |
– |
0 |
– |
investment grants, payable |
D92 |
62 |
568 173 |
911 208 |
– |
57 217 |
0 |
Gross capital formation |
P5 |
63=64+65 |
2 917 933 |
2 122 592 |
– |
794 363 |
979 |
gross fixed capital formation |
P51G |
64 |
2 881 381 |
2 086 730 |
– |
793 649 |
1 003 |
changes in inventories and acquisitions less disposals of valuables |
P5M |
65 |
36 552 |
35 862 |
– |
714 |
-24 |
Acquisitions less disposals of non-financial non-produced assets |
NP |
66 |
17 713 |
20 463 |
– |
-2 750 |
0 |
Gross capital formation and acquisitions less disposals of non-financial non-produced assets |
P5L |
67=63+66 |
2 935 646 |
2 143 055 |
– |
791 613 |
979 |
Net lending (+)/net borrowing (-) |
B9 |
68=52+54–57–67=70–69 |
-985 046 |
-805 735 |
– |
-42 685 |
-136 626 |
Total expenditure |
OTE |
69=7+11+12+22+25+
38+41+42+51+57+67 |
21 663 592 |
15 461 458 |
– |
3 212 902 |
6 108 939 |
Total revenue |
OTR |
70=6+13+15+19+
33+34+37+54 |
20 678 545 |
14 655 724 |
– |
3 170 217 |
5 972 313 |
Capital transfers from general government to relevant sectors representing taxes and social contributions assessed but unlikely to be collectede |
D995 |
71 |
– |
– |
– |
– |
– |
Total payable tax creditsf |
PTC |
72 |
– |
– |
– |
– |
– |
Of which: payable tax credits that exceed the taxpayer's liabilityf |
TC |
73 |
– |
– |
– |
– |
– |