Output |
P1 |
1=2+3=7+11+12–13+9+14 |
7 001 160 |
5 044 493 |
– |
1 913 070 |
43 597 |
market output and output for own final use |
P1M |
2 |
151 645 |
149 520 |
– |
1 989 |
136 |
non-market output |
P13 |
3=4+5 |
6 849 515 |
4 894 973 |
– |
1 911 081 |
43 461 |
payments for non-market output |
P131 |
4 |
944 692 |
709 038 |
– |
235 228 |
426 |
non-market output, other |
P132 |
5 |
5 904 823 |
4 185 935 |
– |
1 675 853 |
43 035 |
Market output, output for own final use and payments for non-market output |
P1O |
6=2+4 |
1 096 337 |
858 558 |
– |
237 217 |
562 |
Intermediate consumption |
P2 |
7 |
2 511 573 |
1 835 975 |
– |
649 985 |
25 613 |
Value added, gross |
B1G |
8=1–7 |
4 489 587 |
3 208 518 |
– |
1 263 085 |
17 984 |
Consumption of fixed capital |
P51C |
9 |
1 129 669 |
655 952 |
– |
469 100 |
4 617 |
Value added, net |
B1N |
10=8–9 |
3 359 918 |
2 552 566 |
– |
793 985 |
13 367 |
Compensation of employees, payable |
D1 |
11 |
3 380 318 |
2 551 915 |
– |
815 102 |
13 301 |
wages and salaries |
D11 |
11a |
2 643 319 |
1 990 802 |
– |
642 050 |
10 467 |
employers' social contributions |
D12 |
11b |
736 999 |
561 113 |
– |
173 052 |
2 834 |
Other taxes on production, payable |
D29 |
12 |
17 730 |
14 271 |
– |
3 347 |
112 |
Other subsidies on production, receivable |
D39R |
13 |
38 200 |
13 620 |
– |
24 534 |
46 |
Operating surplus, net |
B2N |
14=10–11–12+13 |
70 |
0 |
– |
70 |
0 |
Taxes on production and imports, receivable |
D2 |
15=16+18 |
6 048 024 |
5 288 820 |
– |
662 900 |
96 304 |
Taxes on products, receivable |
D21 |
16 |
5 382 679 |
4 772 999 |
– |
523 125 |
86 555 |
VAT, receivable |
D211 |
17 |
3 011 162 |
3 011 162 |
– |
– |
– |
Other taxes on production, receivable |
D29 |
18 |
665 345 |
515 821 |
– |
139 775 |
9 749 |
Property income, receivablea |
D4 |
19=20+21 |
224 600 |
205 309 |
– |
20 036 |
0 |
interest, receivablea |
D41 |
20 |
72 574 |
57 568 |
– |
15 751 |
0 |
other property income, receivablea |
D4N |
21 |
152 026 |
147 741 |
– |
4 285 |
0 |
dividens from corporations |
D421 |
21a |
41 359 |
37 074 |
– |
4 285 |
0 |
rents |
D45 |
21b |
110 666 |
110 666 |
– |
0 |
0 |
Subsidies, payable |
D3P |
22=23+24 |
640 923 |
417 302 |
– |
87 863 |
135 758 |
subsidies on products, payable |
D31P |
23 |
301 939 |
214 076 |
– |
87 863 |
0 |
other subsidies on production, payable |
D39P |
24 |
338 984 |
203 226 |
– |
0 |
135 758 |
Property income, payablea |
D4 |
25=30+31 |
1 300 104 |
1 296 763 |
– |
4 086 |
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 |
– |
745 |
– |
– |
0 |
payable to sub-sector Social Security Funds (S.1314)b |
D4 |
29 |
– |
0 |
– |
0 |
– |
interest, payablea |
D41 |
30 |
1 300 104 |
1 296 763 |
– |
4 086 |
0 |
other property income, payablea |
D4N |
31 |
0 |
0 |
– |
0 |
0 |
Balance of primary incomes, net |
B5N |
32=14+15+19–22–25 |
4 331 667 |
3 780 063 |
– |
591 057 |
-39 454 |
Current taxes on income, wealth etc., receivable |
D5 |
33 |
2 191 687 |
2 156 462 |
– |
35 221 |
4 |
Net social contributions, receivable |
D61 |
34 |
4 339 852 |
178 208 |
– |
1 842 |
4 159 802 |
Of which: |
|
|
|
|
|
|
|
employers' actual social contributions |
D611 |
35 |
2 590 549 |
19 988 |
– |
– |
2 570 561 |
households' actual social contributions |
D613 |
36 |
1 724 817 |
135 621 |
– |
– |
1 589 196 |
Other current transfers, receivablea |
D7 |
37 |
608 232 |
1 415 272 |
– |
1 013 503 |
921 297 |
Current taxes on income, wealth etc., payable |
D5 |
38 |
3 542 |
3 258 |
– |
284 |
0 |
Social benefits other than social transfers in kind, payable |
D62 |
39 |
4 491 711 |
892 749 |
– |
127 622 |
3 471 339 |
Social transfers in kind - purchased market production, payable |
D632 |
40 |
654 311 |
107 993 |
– |
10 741 |
535 577 |
Social benefits other than social transfers in kind and social transfers in kind - purchased market production, payable |
D6M |
41=39+40 |
5 146 022 |
1 000 743 |
– |
138 363 |
4 006 916 |
Other current transfers, payablea |
D7 |
42 |
1 011 501 |
2 680 989 |
– |
119 394 |
952 958 |
Of which: |
|
|
|
|
|
|
|
payable to sub-sector Central Government (S.1311)b |
D7 |
43 |
– |
– |
– |
29 902 |
873 740 |
payable to sub-sector State Government (S.1312)b |
D7 |
44 |
– |
– |
– |
– |
– |
payable to sub-sector Local Government (S.1313)b |
D7 |
45 |
– |
882 184 |
– |
– |
56 686 |
payable to sub-sector Social Security Funds (S.1314)b |
D7 |
46 |
– |
899 226 |
– |
102 |
– |
Disposable income, net |
B6N |
47=32+33+34+37–38–39–42 |
5 964 684 |
3 953 009 |
– |
1 394 323 |
617 353 |
Final consumption expenditure |
P3 |
48=49+50=5+40 |
6 559 134 |
4 293 928 |
– |
1 686 594 |
578 612 |
individual consumption expenditure |
P31 |
49 |
3 212 845 |
1 949 008 |
– |
728 260 |
535 577 |
collective consumption expenditure |
P32 |
50 |
3 346 289 |
2 344 920 |
– |
958 334 |
43 035 |
Adjustment for the change in pension entitlements |
D8 |
51 |
– |
– |
– |
– |
– |
Saving, gross |
B8G |
52=53+9 |
535 219 |
315 033 |
– |
176 829 |
43 358 |
Saving, net |
B8N |
53=47–48–51 |
-594 450 |
-340 919 |
– |
-292 271 |
38 741 |
Capital transfers, receivablea |
D9 |
54=55+56 |
960 175 |
533 538 |
– |
1 000 873 |
525 |
capital taxes, receivablea |
D91 |
55 |
9 546 |
9 536 |
– |
10 |
0 |
other capital transfers and investment grants, receivablec |
D9N |
56 |
950 629 |
524 002 |
– |
1 000 863 |
525 |
Capital transfers, payablec |
D9 |
57 |
598 024 |
1 076 427 |
– |
96 358 |
0 |
Of which: |
|
|
|
|
|
|
|
payable to sub-sector Central Government (S.1311)d |
D9 |
58 |
– |
– |
– |
2 430 |
0 |
payable to sub-sector State Government (S.1312)d |
D9 |
59 |
– |
– |
– |
– |
– |
payable to sub-sector Local Government (S.1313)d |
D9 |
60 |
– |
571 818 |
– |
– |
0 |
payable to sub-sector Social Security Funds (S.1314)d |
D9 |
61 |
– |
513 |
– |
0 |
– |
investment grants, payable |
D92 |
62 |
402 281 |
417 463 |
– |
88 834 |
0 |
Gross capital formation |
P5 |
63=64+65 |
1 786 467 |
1 155 975 |
– |
629 148 |
1 344 |
gross fixed capital formation |
P51G |
64 |
1 746 144 |
1 115 652 |
– |
629 148 |
1 344 |
changes in inventories and acquisitions less disposals of valuables |
P5M |
65 |
40 323 |
40 323 |
– |
0 |
0 |
Acquisitions less disposals of non-financial non-produced assets |
NP |
66 |
21 181 |
10 839 |
– |
10 342 |
0 |
Gross capital formation and acquisitions less disposals of non-financial non-produced assets |
P5L |
67=63+66 |
1 807 648 |
1 166 814 |
– |
639 490 |
1 344 |
Net lending (+)/net borrowing (-) |
B9 |
68=52+54–57–67=70–69 |
-910 278 |
-1 394 671 |
– |
441 854 |
42 539 |
Total expenditure |
OTE |
69=7+11+12+22+25+
38+41+42+51+57+67 |
16 417 385 |
12 044 458 |
– |
2 554 272 |
5 136 002 |
Total revenue |
OTR |
70=6+13+15+19+
33+34+37+54 |
15 507 106 |
10 649 786 |
– |
2 996 126 |
5 178 540 |
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 |
– |
– |
– |
– |
– |