
|
Name |
Current plan |
Fact as of 01.10.2025 |
% of execution |
Deviation from the plan for the period |
|
RECEIPTS |
8296371,4 |
8517371,4 |
102,7 |
221000,0 |
|
Income, including |
8160965,4 |
8387380,7 |
102,8 |
226415,3 |
|
Income (1-3 categories) |
4279250,4 |
4505666,7 |
105,3 |
226416,3 |
|
Tax revenue |
4244957,4 |
4459072,2 |
105,0 |
214114,8 |
|
Non-tax receipts |
12984,0 |
22383,6 |
172,4 |
9399,6 |
|
Proceeds from the sale of fixed assets |
21309,0 |
24210,9 |
113,6 |
2901,9 |
|
Receipt of transfers |
3881715,0 |
3881714,0 |
100,0 |
-1,0 |
|
Repayment of budget loans |
135406,0 |
129990,7 |
96,0 |
-5415,3 |
|
EXPENSES |
7824566,5 |
7824014,2 |
100,0 |
-552,3 |
|
Costs |
7824566,5 |
7824014,2 |
100,0 |
-552,3 |
|
Budget loans |
|
|
|
|
|
Acquisition of financial assets |
|
|
|
|
|
BUDGET DEFICIT (SURPLUS) |
471804,9 |
693357,2 |
|
|
|
Receipt of loans |
92402,0 |
|
|
|
|
Repayment of loans |
135406,0 |
135406,0 |
100,0 |
|
|
USED BUDGET BALANCES |
-428800,9 |
-557951,2 |
|
|