|
|
|
|
|
|
|
|
|
|
A. TOTAL REVENUE |
185 566 |
314 139 |
240 413 |
389 977 |
279 883 |
313 251 |
324 814 |
360 966 |
287 432 |
Sales revenue |
3 600 |
7 578 |
5 018 |
5 094 |
3 548 |
7 853 |
3 760 |
7 102 |
3 931 |
Operating surplus, extraction of petroleum |
22 020 |
24 435 |
33 524 |
32 894 |
28 845 |
30 557 |
43 235 |
41 135 |
31 007 |
Depreciation etc., extraction of petroleum |
3 482 |
4 190 |
4 415 |
3 744 |
4 158 |
4 545 |
5 389 |
4 535 |
4 811 |
Depreciation etc., other central government enterprises |
184 |
1 349 |
194 |
284 |
159 |
1 585 |
229 |
198 |
251 |
Other revenue from fixed capital formation |
121 |
182 |
51 |
64 |
67 |
192 |
56 |
75 |
125 |
Total transfers |
156 159 |
276 405 |
197 211 |
347 897 |
243 106 |
268 519 |
272 145 |
307 921 |
247 307 |
Tax revenue2 |
111 662 |
193 171 |
145 644 |
237 830 |
149 934 |
212 841 |
184 475 |
231 388 |
159 234 |
Members' contributions, National Insurance Scheme |
12 168 |
33 328 |
13 699 |
36 944 |
30 646 |
21 147 |
31 357 |
21 828 |
32 215 |
Employers' contributions, National Insurance Scheme |
24 845 |
40 621 |
25 415 |
43 394 |
46 110 |
23 623 |
47 998 |
25 384 |
48 518 |
Interest and dividends |
6 163 |
6 859 |
5 450 |
25 267 |
18 739 |
6 980 |
5 126 |
28 393 |
6 286 |
Transfers from other state accounts |
1 |
248 |
4 |
25 |
11 |
313 |
150 |
1 |
1 |
Transfers from municipalities and county municipalities |
194 |
227 |
210 |
219 |
182 |
244 |
211 |
220 |
148 |
Transfers from the Central Bank |
.. |
.. |
.. |
.. |
.. |
.. |
.. |
.. |
.. |
Other transfers |
1 126 |
1 951 |
6 789 |
4 218 |
-2 516 |
3 371 |
2 828 |
707 |
905 |
|
|
|
|
|
|
|
|
|
|
B. TOTAL EXPENDITURE |
205 829 |
230 994 |
236 644 |
246 676 |
229 540 |
239 262 |
258 212 |
261 024 |
224 417 |
Operating expenses |
28 916 |
40 309 |
31 334 |
33 958 |
31 036 |
43 261 |
32 834 |
35 081 |
33 981 |
Wages and salaries |
15 244 |
17 165 |
15 486 |
18 705 |
16 802 |
17 964 |
17 969 |
17 606 |
18 506 |
Goods and services |
7 525 |
13 910 |
10 621 |
9 286 |
8 473 |
13 800 |
9 449 |
11 304 |
8 799 |
Other operating expenses |
6 034 |
10 078 |
5 566 |
6 279 |
6 321 |
10 279 |
5 615 |
6 372 |
7 076 |
Operating deficit, central government enterprises |
113 |
-844 |
-339 |
-312 |
-560 |
1 218 |
-199 |
-201 |
-400 |
Total gross fixed capital formation |
9 676 |
15 075 |
9 628 |
9 267 |
10 605 |
17 653 |
10 294 |
13 014 |
12 531 |
Gross fixed capital formation, extraction of petroleum |
4 453 |
4 850 |
5 306 |
4 885 |
5 106 |
6 140 |
6 032 |
6 290 |
6 578 |
Gross fixed capital formation, other central government enterprises |
426 |
658 |
574 |
670 |
607 |
772 |
604 |
576 |
558 |
Other fixed capital formation |
4 797 |
9 567 |
3 748 |
3 712 |
4 892 |
10 741 |
3 658 |
6 148 |
5 395 |
Total transfers |
167 237 |
175 610 |
195 682 |
203 451 |
187 899 |
178 348 |
215 084 |
212 929 |
177 905 |
Transfers to other state accounts |
8 963 |
2 132 |
14 472 |
11 913 |
11 294 |
3 154 |
15 740 |
10 677 |
11 947 |
Transfers to municipalities and county municipalities |
33 723 |
30 146 |
44 796 |
45 913 |
37 600 |
36 262 |
48 393 |
49 840 |
39 841 |
Pensions and benefits, National Insurance Scheme |
77 777 |
81 451 |
77 727 |
82 298 |
82 635 |
86 253 |
82 679 |
87 010 |
87 371 |
Interest expenditure |
1 069 |
6 716 |
830 |
12 425 |
1 052 |
2 900 |
-386 |
11 083 |
396 |
Other transfers |
45 705 |
55 165 |
57 857 |
50 902 |
55 318 |
49 779 |
68 658 |
54 319 |
38 350 |
|
|
|
|
|
|
|
|
|
|
C. SURPLUS BEFORE NET TRANSFERS TO THE GOVERNMENT PENSION FUND - GLOBAL3 |
-20 263 |
83 145 |
3 769 |
143 301 |
50 343 |
73 989 |
66 602 |
99 942 |
63 015 |
|
|
|
|
|
|
|
|
|
|
D. NET TRANSFERS TO THE GOVERNMENT PENSION FUND - GLOBAL3 |
41 868 |
85 873 |
27 705 |
38 547 |
65 632 |
134 762 |
41 910 |
67 182 |
79 412 |
|
|
|
|
|
|
|
|
|
|
E=C-D. SURPLUS BEFORE FINANCIAL TRANSACTIONS |
-62 131 |
-2 728 |
-23 936 |
104 754 |
-15 289 |
-60 773 |
24 692 |
32 760 |
-16 397 |
|
|
|
|
|
|
|
|
|
|
F. LENDING MINUS REPAYMENTS |
6 291 |
15 891 |
11 592 |
-2 169 |
-1 236 |
14 044 |
-66 146 |
13 123 |
9 600 |
|
|
|
|
|
|
|
|
|
|
G. DEBT INSTALMENTS |
- |
- |
- |
46 150 |
.. |
.. |
.. |
.. |
.. |
|
|
|
|
|
|
|
|
|
|
H=F+G-E. GROSS FINANCING, INCLUDING DEBT INSTALMENTS |
68 422 |
18 619 |
35 528 |
-60 773 |
14 053 |
74 817 |
-90 838 |
-19 637 |
25 997 |
|