Output |
P1 |
1=2+3=7+11+12–13+9+14 |
9 448 322 |
6 908 966 |
– |
2 508 116 |
31 240 |
market output and output for own final use |
P1M |
2 |
205 745 |
203 056 |
– |
2 689 |
0 |
non-market output |
P13 |
3=4+5 |
9 242 577 |
6 705 910 |
– |
2 505 427 |
31 240 |
payments for non-market output |
P131 |
4 |
1 371 823 |
1 001 593 |
– |
369 817 |
413 |
non-market output, other |
P132 |
5 |
7 870 754 |
5 704 317 |
– |
2 135 610 |
30 827 |
Market output, output for own final use and payments for non-market output |
P1O |
6=2+4 |
1 577 568 |
1 204 649 |
– |
372 506 |
413 |
Intermediate consumption |
P2 |
7 |
3 424 610 |
2 511 040 |
– |
891 451 |
22 119 |
Value added, gross |
B1G |
8=1–7 |
6 023 712 |
4 397 926 |
– |
1 616 665 |
9 121 |
Consumption of fixed capital |
P51C |
9 |
1 498 528 |
878 543 |
– |
615 389 |
4 596 |
Value added, net |
B1N |
10=8–9 |
4 525 184 |
3 519 383 |
– |
1 001 276 |
4 525 |
Compensation of employees, payable |
D1 |
11 |
4 523 137 |
3 510 178 |
– |
1 008 472 |
4 487 |
wages and salaries |
D11 |
11a |
3 770 156 |
2 926 501 |
– |
839 919 |
3 736 |
employers' social contributions |
D12 |
11b |
752 981 |
583 677 |
– |
168 553 |
751 |
Other taxes on production, payable |
D29 |
12 |
32 772 |
27 031 |
– |
5 703 |
38 |
Other subsidies on production, receivable |
D39R |
13 |
30 725 |
17 826 |
– |
12 899 |
0 |
Operating surplus, net |
B2N |
14=10–11–12+13 |
0 |
0 |
– |
0 |
0 |
Taxes on production and imports, receivable |
D2 |
15=16+18 |
7 827 376 |
6 803 912 |
– |
879 147 |
144 317 |
Taxes on products, receivable |
D21 |
16 |
6 988 960 |
6 144 480 |
– |
711 276 |
133 204 |
VAT, receivable |
D211 |
17 |
4 129 537 |
4 129 537 |
– |
– |
– |
Other taxes on production, receivable |
D29 |
18 |
838 416 |
659 432 |
– |
167 871 |
11 113 |
Property income, receivablea |
D4 |
19=20+21 |
196 364 |
175 346 |
– |
21 018 |
0 |
interest, receivablea |
D41 |
20 |
36 743 |
20 365 |
– |
16 378 |
0 |
other property income, receivablea |
D4N |
21 |
159 621 |
154 981 |
– |
4 640 |
0 |
dividens from corporations |
D421 |
21a |
68 702 |
64 062 |
– |
4 640 |
0 |
rents |
D45 |
21b |
90 919 |
90 919 |
– |
0 |
0 |
Subsidies, payable |
D3P |
22=23+24 |
637 035 |
516 383 |
– |
16 434 |
104 218 |
subsidies on products, payable |
D31P |
23 |
259 412 |
242 978 |
– |
16 434 |
0 |
other subsidies on production, payable |
D39P |
24 |
377 623 |
273 405 |
– |
0 |
104 218 |
Property income, payablea |
D4 |
25=30+31 |
1 020 399 |
1 019 334 |
– |
1 065 |
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 |
– |
0 |
– |
– |
0 |
payable to sub-sector Social Security Funds (S.1314)b |
D4 |
29 |
– |
0 |
– |
0 |
– |
interest, payablea |
D41 |
30 |
1 020 374 |
1 019 309 |
– |
1 065 |
0 |
other property income, payablea |
D4N |
31 |
25 |
25 |
– |
0 |
0 |
Balance of primary incomes, net |
B5N |
32=14+15+19–22–25 |
6 366 306 |
5 443 541 |
– |
882 666 |
40 099 |
Current taxes on income, wealth etc., receivable |
D5 |
33 |
2 856 929 |
2 812 693 |
– |
44 236 |
0 |
Net social contributions, receivable |
D61 |
34 |
5 251 295 |
217 627 |
– |
4 665 |
5 029 003 |
Of which: |
|
|
|
|
|
|
|
employers' actual social contributions |
D611 |
35 |
2 729 014 |
1 352 |
– |
– |
2 727 662 |
households' actual social contributions |
D613 |
36 |
2 499 631 |
198 311 |
– |
– |
2 301 320 |
Other current transfers, receivablea |
D7 |
37 |
668 189 |
1 688 784 |
– |
1 010 392 |
613 043 |
Current taxes on income, wealth etc., payable |
D5 |
38 |
1 874 |
1 574 |
– |
300 |
0 |
Social benefits other than social transfers in kind, payable |
D62 |
39 |
4 890 413 |
859 418 |
– |
39 539 |
3 991 456 |
Social transfers in kind - purchased market production, payable |
D632 |
40 |
646 836 |
76 274 |
– |
728 |
569 834 |
Social benefits other than social transfers in kind and social transfers in kind - purchased market production, payable |
D6M |
41=39+40 |
5 537 249 |
935 692 |
– |
40 267 |
4 561 290 |
Other current transfers, payablea |
D7 |
42 |
1 428 760 |
2 757 342 |
– |
160 457 |
1 154 991 |
Of which: |
|
|
|
|
|
|
|
payable to sub-sector Central Government (S.1311)b |
D7 |
43 |
– |
– |
– |
50 926 |
1 050 002 |
payable to sub-sector State Government (S.1312)b |
D7 |
44 |
– |
– |
– |
– |
– |
payable to sub-sector Local Government (S.1313)b |
D7 |
45 |
– |
867 278 |
– |
– |
78 327 |
payable to sub-sector Social Security Funds (S.1314)b |
D7 |
46 |
– |
597 498 |
– |
– |
– |
Disposable income, net |
B6N |
47=32+33+34+37–38–39–42 |
8 821 672 |
6 544 311 |
– |
1 741 663 |
535 698 |
Final consumption expenditure |
P3 |
48=49+50=5+40 |
8 517 590 |
5 780 591 |
– |
2 136 338 |
600 661 |
individual consumption expenditure |
P31 |
49 |
4 310 056 |
2 710 057 |
– |
1 030 165 |
569 834 |
collective consumption expenditure |
P32 |
50 |
4 207 534 |
3 070 534 |
– |
1 106 173 |
30 827 |
Adjustment for the change in pension entitlements |
D8 |
51 |
– |
– |
– |
– |
– |
Saving, gross |
B8G |
52=53+9 |
1 802 610 |
1 642 263 |
– |
220 714 |
-60 367 |
Saving, net |
B8N |
53=47–48–51 |
304 082 |
763 720 |
– |
-394 675 |
-64 963 |
Capital transfers, receivablea |
D9 |
54=55+56 |
583 210 |
438 412 |
– |
479 098 |
137 519 |
capital taxes, receivablea |
D91 |
55 |
16 355 |
16 074 |
– |
281 |
0 |
other capital transfers and investment grants, receivablec |
D9N |
56 |
566 855 |
422 338 |
– |
478 817 |
137 519 |
Capital transfers, payablec |
D9 |
57 |
745 424 |
1 145 712 |
– |
71 531 |
0 |
Of which: |
|
|
|
|
|
|
|
payable to sub-sector Central Government (S.1311)d |
D9 |
58 |
– |
– |
– |
12 804 |
0 |
payable to sub-sector State Government (S.1312)d |
D9 |
59 |
– |
– |
– |
– |
– |
payable to sub-sector Local Government (S.1313)d |
D9 |
60 |
– |
321 512 |
– |
– |
0 |
payable to sub-sector Social Security Funds (S.1314)d |
D9 |
61 |
– |
137 503 |
– |
– |
– |
investment grants, payable |
D92 |
62 |
554 312 |
818 929 |
– |
69 699 |
– |
Gross capital formation |
P5 |
63=64+65 |
2 551 569 |
1 945 882 |
– |
605 147 |
540 |
gross fixed capital formation |
P51G |
64 |
2 506 547 |
1 903 050 |
– |
603 074 |
423 |
changes in inventories and acquisitions less disposals of valuables |
P5M |
65 |
45 022 |
42 832 |
– |
2 073 |
117 |
Acquisitions less disposals of non-financial non-produced assets |
NP |
66 |
6 123 |
5 521 |
– |
602 |
– |
Gross capital formation and acquisitions less disposals of non-financial non-produced assets |
P5L |
67=63+66 |
2 557 692 |
1 951 403 |
– |
605 749 |
540 |
Net lending (+)/net borrowing (-) |
B9 |
68=52+54–57–67=70–69 |
-917 296 |
-1 016 440 |
– |
22 532 |
76 612 |
Total expenditure |
OTE |
69=7+11+12+22+25+
38+41+42+51+57+67 |
19 908 952 |
14 375 689 |
– |
2 801 429 |
5 847 683 |
Total revenue |
OTR |
70=6+13+15+19+
33+34+37+54 |
18 991 656 |
13 359 249 |
– |
2 823 961 |
5 924 295 |
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 |
– |
– |
– |
– |
– |