
|
Name |
Current plan |
Fact as of 01.05.2024 |
% of execution |
Deviation from the plan for the period |
|
RECEIPTS |
5054614,1 |
5079393,2 |
100,5 |
24779,1 |
|
Income, including |
4958122,1 |
5021401,5 |
101,3 |
63279,4 |
|
Income (1-3 categories) |
1531090,9 |
1594370,3 |
104,1 |
63279,4 |
|
Tax revenue |
1510783,4 |
1556251,3 |
103,0 |
45467,9 |
|
Non-tax receipts |
13314,5 |
31489,1 |
236,5 |
18174,6 |
|
Proceeds from the sale of fixed assets |
6993,0 |
6629,9 |
94,8 |
-363,1 |
|
Receipt of transfers |
3427031,2 |
3427031,2 |
100,0 |
0,0 |
|
Repayment of budget loans |
96492,0 |
57991,7 |
60,1 |
-38500,3 |
|
EXPENSES |
3510400,3 |
3510279,4 |
100,0 |
-120,9 |
|
Costs |
3510400,3 |
3510279,4 |
100,0 |
-120,9 |
|
Budget loans |
|
|
|
|
|
Acquisition of financial assets |
|
|
|
|
|
BUDGET DEFICIT (SURPLUS) |
1544213,8 |
1569113,8 |
101,6 |
24900,0 |
|
Receipt of loans |
|
|
|
|
|
Repayment of loans |
96546,9 |
96546,9 |
100,0 |
0,0 |
|
USED BUDGET BALANCES |
-1447666,9 |
-1472566,9 |
|
|