Output |
P1 |
1=2+3=7+11+12–13+9+14 |
1 412 931 |
654 946 |
– |
735 183 |
22 802 |
market output and output for own final use |
P1M |
2 |
24 409 |
24 409 |
– |
0 |
0 |
non-market output |
P13 |
3=4+5 |
1 388 522 |
630 537 |
– |
735 183 |
22 802 |
payments for non-market output |
P131 |
4 |
193 156 |
107 973 |
– |
84 767 |
416 |
non-market output, other |
P132 |
5 |
1 195 366 |
522 564 |
– |
650 416 |
22 386 |
Market output, output for own final use and payments for non-market output |
P1O |
6=2+4 |
217 565 |
132 382 |
– |
84 767 |
416 |
Intermediate consumption |
P2 |
7 |
455 474 |
231 334 |
– |
214 783 |
9 357 |
Value added, gross |
B1G |
8=1–7 |
957 457 |
423 612 |
– |
520 400 |
13 445 |
Consumption of fixed capital |
P51C |
9 |
280 525 |
126 916 |
– |
152 296 |
1 313 |
Value added, net |
B1N |
10=8–9 |
676 932 |
296 696 |
– |
368 104 |
12 132 |
Compensation of employees, payable |
D1 |
11 |
676 932 |
296 696 |
– |
368 104 |
12 132 |
wages and salaries |
D11 |
11a |
471 479 |
208 649 |
– |
254 462 |
8 368 |
employers' social contributions |
D12 |
11b |
205 453 |
88 047 |
– |
113 642 |
3 764 |
Other taxes on production, payable |
D29 |
12 |
0 |
0 |
– |
0 |
0 |
Other subsidies on production, receivable |
D39R |
13 |
0 |
0 |
– |
0 |
0 |
Operating surplus, net |
B2N |
14=10–11–12+13 |
0 |
0 |
– |
0 |
0 |
Taxes on production and imports, receivable |
D2 |
15=16+18 |
1 011 450 |
955 544 |
– |
55 906 |
0 |
Taxes on products, receivable |
D21 |
16 |
993 100 |
944 528 |
– |
48 572 |
0 |
VAT, receivable |
D211 |
17 |
431 422 |
431 422 |
– |
– |
– |
Other taxes on production, receivable |
D29 |
18 |
18 350 |
11 016 |
– |
7 334 |
0 |
Property income, receivablea |
D4 |
19=20+21 |
72 643 |
50 981 |
– |
23 076 |
7 982 |
interest, receivablea |
D41 |
20 |
38 575 |
22 373 |
– |
21 802 |
3 796 |
other property income, receivablea |
D4N |
21 |
34 068 |
28 608 |
– |
1 274 |
4 186 |
dividens from corporations |
D421 |
21a |
11 084 |
5 624 |
– |
1 274 |
4 186 |
rents |
D45 |
21b |
22 984 |
22 984 |
– |
0 |
0 |
Subsidies, payable |
D3P |
22=23+24 |
125 258 |
115 754 |
– |
9 504 |
0 |
subsidies on products, payable |
D31P |
23 |
99 339 |
89 835 |
– |
9 504 |
0 |
other subsidies on production, payable |
D39P |
24 |
25 919 |
25 919 |
– |
0 |
– |
Property income, payablea |
D4 |
25=30+31 |
510 576 |
504 442 |
– |
15 530 |
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 |
– |
5 600 |
– |
– |
0 |
payable to sub-sector Social Security Funds (S.1314)b |
D4 |
29 |
– |
3 796 |
– |
0 |
– |
interest, payablea |
D41 |
30 |
510 576 |
504 442 |
– |
15 530 |
0 |
other property income, payablea |
D4N |
31 |
0 |
0 |
– |
0 |
0 |
Balance of primary incomes, net |
B5N |
32=14+15+19–22–25 |
448 259 |
386 329 |
– |
53 948 |
7 982 |
Current taxes on income, wealth etc., receivable |
D5 |
33 |
491 533 |
394 759 |
– |
96 774 |
0 |
Net social contributions, receivable |
D61 |
34 |
851 026 |
74 303 |
– |
2 068 |
774 655 |
Of which: |
|
|
|
|
|
|
|
employers' actual social contributions |
D611 |
35 |
679 992 |
54 367 |
– |
– |
625 625 |
households' actual social contributions |
D613 |
36 |
167 412 |
18 468 |
– |
– |
148 944 |
Other current transfers, receivablea |
D7 |
37 |
59 428 |
78 341 |
– |
437 507 |
59 165 |
Current taxes on income, wealth etc., payable |
D5 |
38 |
50 |
50 |
– |
0 |
0 |
Social benefits other than social transfers in kind, payable |
D62 |
39 |
866 956 |
241 137 |
– |
46 757 |
579 062 |
Social transfers in kind - purchased market production, payable |
D632 |
40 |
139 413 |
37 006 |
– |
2 660 |
99 747 |
Social benefits other than social transfers in kind and social transfers in kind - purchased market production, payable |
D6M |
41=39+40 |
1 006 369 |
278 143 |
– |
49 417 |
678 809 |
Other current transfers, payablea |
D7 |
42 |
63 174 |
379 735 |
– |
21 721 |
177 303 |
Of which: |
|
|
|
|
|
|
|
payable to sub-sector Central Government (S.1311)b |
D7 |
43 |
– |
– |
– |
1 328 |
48 796 |
payable to sub-sector State Government (S.1312)b |
D7 |
44 |
– |
– |
– |
– |
– |
payable to sub-sector Local Government (S.1313)b |
D7 |
45 |
– |
300 891 |
– |
– |
128 468 |
payable to sub-sector Social Security Funds (S.1314)b |
D7 |
46 |
– |
36 058 |
– |
44 |
– |
Disposable income, net |
B6N |
47=32+33+34+37–38–39–42 |
920 066 |
312 810 |
– |
521 819 |
85 437 |
Final consumption expenditure |
P3 |
48=49+50=5+40 |
1 334 779 |
559 570 |
– |
653 076 |
122 133 |
individual consumption expenditure |
P31 |
49 |
700 510 |
170 572 |
– |
430 191 |
99 747 |
collective consumption expenditure |
P32 |
50 |
634 269 |
388 998 |
– |
222 885 |
22 386 |
Adjustment for the change in pension entitlements |
D8 |
51 |
– |
– |
– |
– |
– |
Saving, gross |
B8G |
52=53+9 |
-134 188 |
-119 844 |
– |
21 039 |
-35 383 |
Saving, net |
B8N |
53=47–48–51 |
-414 713 |
-246 760 |
– |
-131 257 |
-36 696 |
Capital transfers, receivablea |
D9 |
54=55+56 |
17 958 |
2 882 |
– |
60 083 |
41 592 |
capital taxes, receivablea |
D91 |
55 |
3 120 |
1 847 |
– |
1 273 |
0 |
other capital transfers and investment grants, receivablec |
D9N |
56 |
14 838 |
1 035 |
– |
58 810 |
41 592 |
Capital transfers, payablec |
D9 |
57 |
360 426 |
317 153 |
– |
129 756 |
116 |
Of which: |
|
|
|
|
|
|
|
payable to sub-sector Central Government (S.1311)d |
D9 |
58 |
– |
– |
– |
320 |
18 |
payable to sub-sector State Government (S.1312)d |
D9 |
59 |
– |
– |
– |
– |
– |
payable to sub-sector Local Government (S.1313)d |
D9 |
60 |
– |
44 625 |
– |
– |
44 |
payable to sub-sector Social Security Funds (S.1314)d |
D9 |
61 |
– |
41 584 |
– |
8 |
– |
investment grants, payable |
D92 |
62 |
196 121 |
105 588 |
– |
129 756 |
116 |
Gross capital formation |
P5 |
63=64+65 |
31 220 |
75 672 |
– |
-50 431 |
5 979 |
gross fixed capital formation |
P51G |
64 |
32 771 |
77 223 |
– |
-50 431 |
5 979 |
changes in inventories and acquisitions less disposals of valuables |
P5M |
65 |
-1 551 |
-1 551 |
– |
0 |
0 |
Acquisitions less disposals of non-financial non-produced assets |
NP |
66 |
-6 000 |
0 |
– |
-6 000 |
0 |
Gross capital formation and acquisitions less disposals of non-financial non-produced assets |
P5L |
67=63+66 |
25 220 |
75 672 |
– |
-56 431 |
5 979 |
Net lending (+)/net borrowing (-) |
B9 |
68=52+54–57–67=70–69 |
-501 876 |
-509 787 |
– |
7 797 |
114 |
Total expenditure |
OTE |
69=7+11+12+22+25+
38+41+42+51+57+67 |
3 223 479 |
2 198 979 |
– |
752 384 |
883 696 |
Total revenue |
OTR |
70=6+13+15+19+
33+34+37+54 |
2 721 603 |
1 689 192 |
– |
760 181 |
883 810 |
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 |
– |
– |
– |
– |
– |