| A. Revenue | 247 383 | 271 812 | 289 453 | 310 223 | 337 202 | 360 272 |
| Taxes on income, wealth etc | 101 165 | 113 234 | 114 758 | 121 501 | 128 004 | 136 666 |
| Taxes on goods and services | 6 580 | 7 037 | 7 792 | 8 418 | 8 554 | 9 274 |
| Property income | 10 798 | 12 859 | 15 280 | 14 925 | 11 985 | 11 962 |
| Interest | 4 936 | 5 666 | 6 658 | 7 522 | 4 887 | 4 328 |
| Dividends | 3 396 | 4 659 | 6 206 | 4 789 | 5 264 | 5 111 |
| Withdrawals from income of quasi-corporations | 2 466 | 2 534 | 2 416 | 2 614 | 1 834 | 499 |
| Withdrawal from other activities | 2 466 | 2 534 | 2 416 | 2 614 | 1 834 | 499 |
| Land rent, road rent etc | .. | .. | .. | .. | .. | 2 025 |
| Administrative fees and charges | 33 285 | 34 100 | 36 874 | 39 320 | 41 950 | 44 326 |
| Current transfers | 95 555 | 104 582 | 114 749 | 126 059 | 146 710 | 158 044 |
| Grants from other general government units | 92 129 | 101 076 | 110 430 | 121 767 | 142 486 | 153 430 |
| Grants from central government | 92 129 | 101 076 | 110 430 | 121 767 | 142 486 | 153 430 |
| Other domestic transfers | 3 426 | 3 506 | 4 319 | 4 292 | 4 224 | 4 614 |
| |
|
| B. Expense | 243 790 | 261 867 | 288 531 | 322 130 | 342 157 | 366 687 |
| Compensation of employees | 136 779 | 144 577 | 155 977 | 172 288 | 185 703 | 195 490 |
| Use of good and services | 48 196 | 52 512 | 57 167 | 62 610 | 68 063 | 72 740 |
| Consumption of fixed capital | 17 571 | 18 919 | 20 943 | 23 693 | 24 944 | 30 618 |
| Social benefits in kind | 9 812 | 12 292 | 14 229 | 16 429 | 18 886 | 20 989 |
| Property expense | 6 757 | 7 505 | 11 225 | 15 996 | 10 482 | 10 643 |
| Interest | 6 757 | 7 505 | 11 225 | 15 996 | 10 482 | 10 643 |
| Social benefits in cash | 7 586 | 7 859 | 7 892 | 8 442 | 9 623 | 10 325 |
| Social assistance benefits | 4 943 | 4 769 | 4 486 | 4 544 | 4 962 | 4 905 |
| Other benefits | 2 643 | 3 089 | 3 406 | 3 898 | 4 662 | 5 420 |
| Subsidies | 7 838 | 8 874 | 9 298 | 10 491 | 10 961 | 12 880 |
| Current transfers | 8 330 | 8 664 | 10 717 | 11 011 | 12 166 | 12 242 |
| Grants to other general government units | 1 967 | 1 832 | 2 436 | 2 305 | 2 648 | 2 863 |
| Grants to central government | 1 967 | 1 832 | 2 436 | 2 305 | 2 648 | 2 863 |
| Transfers to non-profit institutions serving households | 6 364 | 6 832 | 8 282 | 8 706 | 9 518 | 9 379 |
| Capital transfers | 920 | 667 | 1 082 | 1 170 | 1 329 | 760 |
| Capital transfers to business enterprises | 920 | 667 | 1 082 | 1 170 | 1 329 | 760 |
| |
|
| C. Change in net worth from transactions (A-B) | 3 593 | 9 945 | 923 | -11 907 | -4 956 | -6 415 |
| |
|
| D. Net acquisitions of non-financial assets | 6 898 | 9 262 | 13 383 | 13 985 | 17 715 | 17 877 |
| Gross acquisitions of fixed assets | 26 202 | 29 829 | 35 861 | 38 844 | 43 377 | 49 519 |
| Acquisitions of fixed assets | 26 659 | 30 116 | 35 917 | 38 983 | 43 952 | 49 567 |
| Disposals of fixed assets | -457 | -287 | -56 | -139 | -575 | -47 |
| Consumption of fixed capital | -17 571 | -18 919 | -20 943 | -23 693 | -24 944 | -30 618 |
| Net acquisitions of land | -1 733 | -1 648 | -1 535 | -1 166 | -718 | -1 025 |
| Acquisitions of land | 675 | 927 | 1 152 | 1 009 | 1 216 | 923 |
| Disposals of land | -2 408 | -2 575 | -2 687 | -2 175 | -1 934 | -1 948 |
| |
|
| E. Total expenditure (B+D) | 250 688 | 271 129 | 301 914 | 336 115 | 359 872 | 384 564 |
| |
|
| F. Net lending/borrowing (A-E) | -3 305 | 682 | -12 461 | -25 892 | -22 670 | -24 292 |
| |
|
| |
|
| Wages and salaries (own account capital formation) | 120 | 139 | 121 | 141 | 157 | 153 |
| Goods and services (own account capital formation) | 1 041 | 869 | 867 | 1 026 | 1 270 | 1 148 |
|
