ÐÎÑÑÈÉÑÊÀß ÔÅÄÅÐÀÖÈß
ÃÎÐÎÄÑÊÎÉ ÑÎÂÅÒ ÄÅÏÓÒÀÒÎÂ ÊÀËÈÍÈÍÃÐÀÄÀ

ÐÅØÅÍÈÅ
îò 23 èþíÿ 2004 ã. N 188

Îá èñïîëíåíèè áþäæåòà ãîðîäà Êàëèíèíãðàäà çà 2003 ãîä

Çàñëóøàâ è îáñóäèâ èíôîðìàöèþ âèöå-ìýðà, ïðåäñåäàòåëÿ êîìèòåòà ïî ôèíàíñàì è êîíòðîëþ ìýðèè Çàðåìáà Ð.È., ïðåäñåäàòåëÿ êîìèññèè ïî áþäæåòó, ôèíàíñàì è íàëîãàì Âèøíåâñêîé Í.Í. îá èñïîëíåíèè áþäæåòà ãîðîäà Êàëèíèíãðàäà çà 2003 ãîä, ðóêîâîäñòâóÿñü ñò. 241 Áþäæåòíîãî êîäåêñà ÐÔ, ñòàòüÿìè 6 è 129 Ïîëîæåíèÿ î áþäæåòíîì ïðîöåññå â Êàëèíèíãðàäå, ãîðîäñêîé Ñîâåò

ÐÅØÈË:

1. Óòâåðäèòü îò÷åò îá èñïîëíåíèè áþäæåòà ãîðîäà Êàëèíèíãðàäà çà 2003 ãîä ïî äîõîäàì â ñóììå 2605041 òûñ. ðóáëåé èñõîäÿ èç îáúåìà ñîáñòâåííûõ äîõîäîâ â ñóììå 2315865 òûñ. ðóáëåé, äîõîäîâ öåëåâûõ áþäæåòíûõ ôîíäîâ, ñîçäàííûõ ïî ðåøåíèÿì ãîðîäñêîãî Ñîâåòà äåïóòàòîâ, - 22348 òûñ. ðóá., ôèíàíñîâîé ïîìîùè èç îáëàñòíîãî áþäæåòà â ñóììå 266828 òûñ. ðóáëåé; ïî ðàñõîäàì â ñóììå 2801646 òûñ. ðóáëåé; ïðåâûøåíèå ðàñõîäîâ íàä äîõîäàìè â ñóììå 196605 òûñ. ðóáëåé (ïðèëîæåíèå).
2. Îïóáëèêîâàòü Ðåøåíèå â ãàçåòå "Ãðàæäàíèí".
3. Êîíòðîëü çà èñïîëíåíèåì Ðåøåíèÿ âîçëîæèòü íà êîìèññèþ ïî áþäæåòó, ôèíàíñàì è íàëîãàì (Âèøíåâñêàÿ Í.Í.).

Ïðåäñåäàòåëü
ãîðîäñêîãî Ñîâåòà
äåïóòàòîâ Êàëèíèíãðàäà
Å.Â. Ãàí



Ïðèëîæåíèå
ê Ðåøåíèþ
ãîðîäñêîãî Ñîâåòà
äåïóòàòîâ Êàëèíèíãðàäà
îò 23 èþíÿ 2004 ã. N 188

Èñïîëíåíèå áþäæåòà ãîðîäà Êàëèíèíãðàäà çà 2003 ãîä

---------T------------------------------T-------------T-----------T-----------T---------T----------¬
¦ Ðàçäåë ¦ Íàèìåíîâàíèå ãëàâíûõ         ¦ Óòâåðæäåííûé¦ Óòî÷íåííûé¦ Èñïîëíåíèå¦ % èñï. ê¦ % èñï. ê ¦
¦        ¦ ðàñïîðÿäèòåëåé,              ¦ ïëàí íà 2003¦ ïëàí íà   ¦ çà 2003   ¦ óòâåðæä.¦ ó÷òî÷íåí.¦
¦        ¦ ðàñïîðÿäèòåëåé, ïîëó÷àòåëåé  ¦ ãîä         ¦ 2003 ãîä  ¦ ãîä       ¦ ïëàíó   ¦ ïëàíó    ¦
¦        ¦ áþäæåòíûõ ñðåäñòâ            ¦             ¦           ¦           ¦         ¦          ¦
+--------+------------------------------+-------------+-----------+-----------+---------+----------+
¦    1   ¦              2               ¦       3     ¦     4     ¦     5     ¦    6    ¦     7    ¦
+--------+------------------------------+-------------+-----------+-----------+---------+----------+
¦        ¦           I. ÄÎÕÎÄÛ          ¦             ¦           ¦           ¦         ¦          ¦
+--------+------------------------------+-------------+-----------+-----------+---------+----------+
¦ 1000000¦       ÍÀËÎÃÎÂÛÅ ÄÎÕÎÄÛ       ¦   2023500   ¦  2023500  ¦  2029263  ¦   100   ¦   100    ¦
+--------+------------------------------+-------------+-----------+-----------+---------+----------+
¦ 1010000¦ Íàëîãè íà ïðèáûëü, äîõîä     ¦   1404500   ¦  1404500  ¦  1424679  ¦   101   ¦   101    ¦
+--------+------------------------------+-------------+-----------+-----------+---------+----------+
¦ 1010100¦ íàëîã íà ïðèáûëü îðãàíèçàöèé ¦    311700   ¦   311700  ¦   237636  ¦    76   ¦    76    ¦
+--------+------------------------------+-------------+-----------+-----------+---------+----------+
¦ 1010102¦ íàëîã íà ïðèáûëü, çà÷èñëÿåìûé¦    187020   ¦   187020  ¦   140836  ¦    75   ¦    75    ¦
¦        ¦ â áþäæåò ñóáúåêòà ÐÔ         ¦             ¦           ¦           ¦         ¦          ¦
+--------+------------------------------+-------------+-----------+-----------+---------+----------+
¦ 1010110¦ íàëîã íà ïðèáûëü, çà÷èñëÿåìûé¦    124680   ¦   124680  ¦    96800  ¦    78   ¦    78    ¦
¦        ¦ â ìåñòíûé áþäæåò             ¦             ¦           ¦           ¦         ¦          ¦
+--------+------------------------------+-------------+-----------+-----------+---------+----------+
¦ 1010200¦ íàëîã íà äîõîäû ôèçè÷åñêèõ   ¦   1092800   ¦  1092800  ¦  1187043  ¦   109   ¦   109    ¦
¦        ¦ ëèö                          ¦             ¦           ¦           ¦         ¦          ¦
+--------+------------------------------+-------------+-----------+-----------+---------+----------+
¦ 1020000¦ Íàëîãè íà òîâàðû è óñëóãè,   ¦    183000   ¦   183000  ¦   142318  ¦    78   ¦    78    ¦
¦        ¦ ðåãèñòðàö. è ëèöåíç. ñáîðû   ¦             ¦           ¦           ¦         ¦          ¦
+--------+------------------------------+-------------+-----------+-----------+---------+----------+
¦ 1020200¦ àêöèçû ïî ïîäàêöèçíûì        ¦     17000   ¦    17000  ¦    19839  ¦   117   ¦   117    ¦
¦        ¦ òîâàðàì (ïðîäóêöèè) è îòä.   ¦             ¦           ¦           ¦         ¦          ¦
¦        ¦ âèäàì ìèí. ñûðüÿ,            ¦             ¦           ¦           ¦         ¦          ¦
¦        ¦ ïðîèçâîäèìûì íà òåððèòîðèè ÐÔ¦             ¦           ¦           ¦         ¦          ¦
+--------+------------------------------+-------------+-----------+-----------+---------+----------+
¦ 1020400¦ ëèöåí. è ðåãèñòðàö. ñáîðû    ¦             ¦           ¦        8  ¦         ¦          ¦
+--------+------------------------------+-------------+-----------+-----------+---------+----------+
¦ 1020700¦ íàëîã ñ ïðîäàæ               ¦    166000   ¦   166000  ¦   122471  ¦    74   ¦    74    ¦
+--------+------------------------------+-------------+-----------+-----------+---------+----------+
¦ 1030000¦ Íàëîãè íà ñîâîêóïíûé äîõîä   ¦    170800   ¦   170800  ¦   188872  ¦   111   ¦   111    ¦
+--------+------------------------------+-------------+-----------+-----------+---------+----------+
¦ 1030100¦ Åäèíûé íàëîã, âçèìàåìûé â    ¦     79500   ¦    79500  ¦   136332  ¦   171   ¦   171    ¦
¦        ¦ ñâÿçè ñ ïðèìåíåíèåì          ¦             ¦           ¦           ¦         ¦          ¦
¦        ¦ óïðîùåííîé ñèñòåìû           ¦             ¦           ¦           ¦         ¦          ¦
¦        ¦ íàëîãîîáëîæåíèÿ              ¦             ¦           ¦           ¦         ¦          ¦
+--------+------------------------------+-------------+-----------+-----------+---------+----------+
¦ 1030200¦ Åäèíûé íàëîã íà âìåíåííûé    ¦     91300   ¦    91300  ¦    52540  ¦    58   ¦    58    ¦
¦        ¦ äîõîä äëÿ îòäåëüíûõ âèäîâ    ¦             ¦           ¦           ¦         ¦          ¦
¦        ¦ äåÿòåëüíîñòè                 ¦             ¦           ¦           ¦         ¦          ¦
+--------+------------------------------+-------------+-----------+-----------+---------+----------+
¦ 1040000¦ Íàëîãè íà èìóùåñòâî          ¦    222000   ¦   222000  ¦   198227  ¦    89   ¦    89    ¦
+--------+------------------------------+-------------+-----------+-----------+---------+----------+
¦ 1040100¦ íàëîã íà èìóùåñòâî           ¦      9500   ¦     9500  ¦     7348  ¦    77   ¦    77    ¦
¦        ¦ ôèçè÷åñêèõ ëèö               ¦             ¦           ¦           ¦         ¦          ¦
+--------+------------------------------+-------------+-----------+-----------+---------+----------+
¦ 1040200¦ íàëîã íà èìóùåñòâî           ¦    212300   ¦   212300  ¦   190568  ¦    90   ¦    90    ¦
¦        ¦ ïðåäïðèÿòèé                  ¦             ¦           ¦           ¦         ¦          ¦
+--------+------------------------------+-------------+-----------+-----------+---------+----------+
¦ 1040300¦ íàëîã ñ èìóùåñòâà,           ¦       200   ¦      200  ¦      311  ¦   156   ¦   156    ¦
¦        ¦ ïåðåõîäÿùåãî â ïîðÿäêå       ¦             ¦           ¦           ¦         ¦          ¦
¦        ¦ íàñëåäîâàíèÿ è äàðåíèÿ       ¦             ¦           ¦           ¦         ¦          ¦
+--------+------------------------------+-------------+-----------+-----------+---------+----------+
¦ 1050000¦ Ïëàòåæè çà ïîëüçîâàíèå       ¦     13500   ¦    13500  ¦    13013  ¦    96   ¦    96    ¦
¦        ¦ ïðèðîäíûìè ðåñóðñàìè         ¦             ¦           ¦           ¦         ¦          ¦
+--------+------------------------------+-------------+-----------+-----------+---------+----------+
¦ 1050100¦ ïëàòåæè çà ïîëüçîâàíèå       ¦             ¦           ¦       92  ¦         ¦          ¦
¦        ¦ íåäðàìè (â ÷àñòè ïîãàøåíèÿ   ¦             ¦           ¦           ¦         ¦          ¦
¦        ¦ çàäîëæåííîñòè ïðîøëûõ ëåò)   ¦             ¦           ¦           ¦         ¦          ¦
+--------+------------------------------+-------------+-----------+-----------+---------+----------+
¦ 1050500¦ ïëàòà çà ïîëüçîâàíèå âîäíûìè ¦       800   ¦      800  ¦      929  ¦   116   ¦   116    ¦
¦        ¦ îáúåêòàìè                    ¦             ¦           ¦           ¦         ¦          ¦
+--------+------------------------------+-------------+-----------+-----------+---------+----------+
¦ 1050700¦ çåìåëüíûé íàëîã              ¦     12700   ¦    12700  ¦    11992  ¦    94   ¦    94    ¦
+--------+------------------------------+-------------+-----------+-----------+---------+----------+
¦ 1400000¦ Ïðî÷èå íàëîãè,ñáîðû è        ¦     29700   ¦    29700  ¦    62154  ¦   209   ¦   209    ¦
¦        ¦ ïîøëèíû                      ¦             ¦           ¦           ¦         ¦          ¦
+--------+------------------------------+-------------+-----------+-----------+---------+----------+
¦ 1400100¦ ãîñóäàðñòâåííàÿ ïîøëèíà      ¦     13000   ¦    13000  ¦    34143  ¦   263   ¦   263    ¦
+--------+------------------------------+-------------+-----------+-----------+---------+----------+
¦ 1400500¦ ìåñòíûå íàëîãè è ñáîðû       ¦     16700   ¦    16700  ¦    28011  ¦   168   ¦   168    ¦
+--------+------------------------------+-------------+-----------+-----------+---------+----------+
¦ 1400502¦ ñáîð íà ñîäåðæ. ìèëèöèè      ¦      1700   ¦     1700  ¦     1729  ¦   102   ¦   102    ¦
+--------+------------------------------+-------------+-----------+-----------+---------+----------+
¦ 1400503¦ íàëîã íà ðåêëàìó             ¦     15000   ¦    15000  ¦    17998  ¦   120   ¦   120    ¦
+--------+------------------------------+-------------+-----------+-----------+---------+----------+
¦ 1400540¦ ïðî÷èå ìåñòíûå íàëîãè è      ¦             ¦           ¦     8284  ¦         ¦          ¦
¦        ¦ ñáîðû                        ¦             ¦           ¦           ¦         ¦          ¦
+--------+------------------------------+-------------+-----------+-----------+---------+----------+
¦ 2000000¦      ÍÅÍÀËÎÃÎÂÛÅ ÄÎÕÎÄÛ      ¦    251500   ¦   251500  ¦   286602  ¦   114   ¦   114    ¦
+--------+------------------------------+-------------+-----------+-----------+---------+----------+
¦ 2010000¦ Äîõîäû îò èñïîëüçîâàíèÿ      ¦    232600   ¦   232600  ¦   268712  ¦   116   ¦   116    ¦
¦        ¦ èìóùåñòâà, íàõîäÿùåãîñÿ â    ¦             ¦           ¦           ¦         ¦          ¦
¦        ¦ ìóíèöèïàëüíîé ñîáñòâåííîñòè  ¦             ¦           ¦           ¦         ¦          ¦
+--------+------------------------------+-------------+-----------+-----------+---------+----------+
¦ 2010200¦ äîõîäû îò ñäà÷è â àðåíäó     ¦    227000   ¦   227000  ¦   260912  ¦   115   ¦   115    ¦
¦        ¦ èìóù., íàõîä. â ìóí. ñîá.    ¦             ¦           ¦           ¦         ¦          ¦
+--------+------------------------------+-------------+-----------+-----------+---------+----------+
¦ 2010201¦ àðåíäíàÿ ïëàòà çà çåìëè      ¦             ¦           ¦     -312  ¦         ¦          ¦
¦        ¦ ñåëüñêîõîçÿéñòâåííîãî        ¦             ¦           ¦           ¦         ¦          ¦
¦        ¦ íàçíà÷åíèÿ                   ¦             ¦           ¦           ¦         ¦          ¦
+--------+------------------------------+-------------+-----------+-----------+---------+----------+
¦ 2010202¦ àðåíäíàÿ ïëàòà çà çåìëè      ¦    112000   ¦   112000  ¦   129007  ¦   115   ¦   115    ¦
¦        ¦ ãîðîäîâ è ïîñåëêîâ           ¦             ¦           ¦           ¦         ¦          ¦
+--------+------------------------------+-------------+-----------+-----------+---------+----------+
¦ 2010203¦ àðåíäíàÿ ïëàòà çà äðóãèå     ¦             ¦           ¦      -20  ¦         ¦          ¦
¦        ¦ çåìëè íåñåëüñêîõîçÿéñòâåííîãî¦             ¦           ¦           ¦         ¦          ¦
¦        ¦ íàçíà÷åíèÿ                   ¦             ¦           ¦           ¦         ¦          ¦
+--------+------------------------------+-------------+-----------+-----------+---------+----------+
¦ 2010243¦ ïð. äîõîäû îò ñäà÷è â àðåíäó ¦    115000   ¦   115000  ¦   132237  ¦   115   ¦   115    ¦
¦        ¦ èìóùåñòâà, íàõîäÿùåãîñÿ      ¦             ¦           ¦           ¦         ¦          ¦
¦        ¦ â ìóíèö. ñîáñòâåííîñòè       ¦             ¦           ¦           ¦         ¦          ¦
+--------+------------------------------+-------------+-----------+-----------+---------+----------+
¦ 2010300¦ ïðîöåíòû, ïîëó÷åííûå îò      ¦             ¦           ¦      453  ¦         ¦          ¦
¦        ¦ ðàçìåù. â áàíêàõ âðåìåííî    ¦             ¦           ¦           ¦         ¦          ¦
¦        ¦ ñâîáîä. ñð-â á-òà            ¦             ¦           ¦           ¦         ¦          ¦
+--------+------------------------------+-------------+-----------+-----------+---------+----------+
¦ 2010800¦ ïëàòåæè îò ãîñ. è ìóí.       ¦      3000   ¦     3000  ¦     2166  ¦    72   ¦    72    ¦
¦        ¦ îðãàíèçàöèé                  ¦             ¦           ¦           ¦         ¦          ¦
+--------+------------------------------+-------------+-----------+-----------+---------+----------+
¦ 2011000¦ äîõîäû îò ïðîäàæè êâàðòèð    ¦             ¦           ¦     1427  ¦         ¦          ¦
+--------+------------------------------+-------------+-----------+-----------+---------+----------+
¦ 2012031¦ äîõîäû îò ðåàëèçàöèè         ¦             ¦           ¦      598  ¦         ¦          ¦
¦        ¦ èìóùåñòâà ìóíèöèïàëüíûõ      ¦             ¦           ¦           ¦         ¦          ¦
¦        ¦ óíèòàðíûõ ïðåäïðèÿòèé è      ¦             ¦           ¦           ¦         ¦          ¦
¦        ¦ ó÷ðåæäåíèé                   ¦             ¦           ¦           ¦         ¦          ¦
+--------+------------------------------+-------------+-----------+-----------+---------+----------+
¦ 2019000¦ ïðî÷èå ïîñòóïëåíèÿ îò        ¦      2600   ¦     2600  ¦     3156  ¦   121   ¦   121    ¦
¦        ¦ èñïîëüçîâàíèÿ ìóíèö.         ¦             ¦           ¦           ¦         ¦          ¦
¦        ¦ èìóùåñòâà                    ¦             ¦           ¦           ¦         ¦          ¦
+--------+------------------------------+-------------+-----------+-----------+---------+----------+
¦ 2019031¦ ïîñòóïëåíèÿ îò äåÿòåëüíîñòè  ¦       200   ¦      200  ¦      203  ¦   102   ¦   102    ¦
¦        ¦ îòäåëà ìóíèö. çàêàçà         ¦             ¦           ¦           ¦         ¦          ¦
+--------+------------------------------+-------------+-----------+-----------+---------+----------+
¦ 2019032¦ ïëàòåæè çà âûäà÷ó ðàçðåøåíèé ¦      1400   ¦     1400  ¦     1120  ¦    80   ¦    80    ¦
¦        ¦ íà ðàçìåùåíèå ðåêëàìû        ¦             ¦           ¦           ¦         ¦          ¦
+--------+------------------------------+-------------+-----------+-----------+---------+----------+
¦ 2019033¦ ïëàòåæè çà ðàñïîñòðàíåíèå    ¦      1000   ¦     1000  ¦     1833  ¦   183   ¦   183    ¦
¦        ¦ ðåêëàìû íà îáúåêòàõ          ¦             ¦           ¦           ¦         ¦          ¦
¦        ¦ ìóíèöèïàëüíîé ñîáñòâåííîñòè  ¦             ¦           ¦           ¦         ¦          ¦
+--------+------------------------------+-------------+-----------+-----------+---------+----------+
¦ 2060000¦ Àäìèíèñòðàòèâíûå ïëàòåæè     ¦      3900   ¦     3900  ¦     2546  ¦    65   ¦    65    ¦
¦        ¦ è ñáîðû                      ¦             ¦           ¦           ¦         ¦          ¦
+--------+------------------------------+-------------+-----------+-----------+---------+----------+
¦ 2070000¦ Øòðàôíûå ñàíêöèè             ¦     15000   ¦    15000  ¦    15055  ¦   100   ¦   100    ¦
+--------+------------------------------+-------------+-----------+-----------+---------+----------+
¦ 2090000¦ Ïðî÷èå íåíàëîãîâûå äîõîäû    ¦             ¦           ¦      289  ¦         ¦          ¦
+--------+------------------------------+-------------+-----------+-----------+---------+----------+
¦        ¦ Èòîãî ñîáñòâåííûõ äîõîäîâ    ¦   2275000   ¦  2275000  ¦  2315865  ¦   102   ¦   102    ¦
+--------+------------------------------+-------------+-----------+-----------+---------+----------+
¦ 4200000¦ Öåëåâûå áþäæåòíûå ôîíäû,     ¦     26286   ¦    26286  ¦    22348  ¦    85   ¦    85    ¦
¦        ¦ ñîçäàííûå ïî ðåøåíèÿì        ¦             ¦           ¦           ¦         ¦          ¦
¦        ¦ ïðåäñòàâèòåëüíîãî îðãàíà     ¦             ¦           ¦           ¦         ¦          ¦
¦        ¦ ìåñòíîãî ñàìîóïðàâëåíèÿ      ¦             ¦           ¦           ¦         ¦          ¦
+--------+------------------------------+-------------+-----------+-----------+---------+----------+
¦        ¦ ÈÒÎÃÎ ÄÎÕÎÄÎÂ                ¦   2301286   ¦  2301286  ¦  2338213  ¦   102   ¦   102    ¦
+--------+------------------------------+-------------+-----------+-----------+---------+----------+
¦        ¦ Âçàèìíûå ðàñ÷åòû             ¦      5763   ¦     5722  ¦     5722  ¦    99   ¦   100    ¦
+--------+------------------------------+-------------+-----------+-----------+---------+----------+
¦        ¦ Ñóáâåíöèè íà âûïëàòó         ¦     85270   ¦    77670  ¦    77670  ¦    91   ¦   100    ¦
¦        ¦ ðåãèîíàëüíîé íàäáàâêè        ¦             ¦           ¦           ¦         ¦          ¦
¦        ¦ ðàáîòíèêàì îðãàíèçàöèé       ¦             ¦           ¦           ¦         ¦          ¦
¦        ¦ áþäæåòíîé ñôåðû              ¦             ¦           ¦           ¦         ¦          ¦
+--------+------------------------------+-------------+-----------+-----------+---------+----------+
¦        ¦ Ñóáâåíöèè íà âûïëàòó äåíåæíûõ¦     23940   ¦    18740  ¦    18578  ¦    78   ¦    99    ¦
¦        ¦ ñðåäñòâ íà äåòåé, íàõîäÿùèõñÿ¦             ¦           ¦           ¦         ¦          ¦
¦        ¦ ïîä îïåêîé (ïîïå÷èòåëüñòâîì),¦             ¦           ¦           ¦         ¦          ¦
¦        ¦ à òàêæå ïåðåäàííûõ íà        ¦             ¦           ¦           ¦         ¦          ¦
¦        ¦ âîñïèòàíèå â ïàòðîíàòíûå     ¦             ¦           ¦           ¦         ¦          ¦
¦        ¦ è ïðèåìíûå ñåìüè             ¦             ¦           ¦           ¦         ¦          ¦
+--------+------------------------------+-------------+-----------+-----------+---------+----------+
¦        ¦ Ñóáâåíöèè íà äîïîëíèòåëüíîå  ¦     15768   ¦    15768  ¦    15360  ¦    97   ¦    97    ¦
¦        ¦ ôèíàíñèðîâàíèå ó÷ðåæäåíèé    ¦             ¦           ¦           ¦         ¦          ¦
¦        ¦ îáðàçîâàíèÿ                  ¦             ¦           ¦           ¦         ¦          ¦
+--------+------------------------------+-------------+-----------+-----------+---------+----------+
¦        ¦ Ñóáâåíöèÿ íà ðåàëèçàöèþ      ¦      1143   ¦     1143  ¦     1143  ¦   100   ¦   100    ¦
¦        ¦ Çàêîíà ÐÔ "Î ðåàáèëèòàöèè    ¦             ¦           ¦           ¦         ¦          ¦
¦        ¦ æåðòâ ïîëèòè÷åñêèõ ðåïðåññèé"¦             ¦           ¦           ¦         ¦          ¦
+--------+------------------------------+-------------+-----------+-----------+---------+----------+
¦        ¦ Ñóáâåíöèÿ íà âîçìåùåíèå      ¦       763   ¦      763  ¦      763  ¦   100   ¦   100    ¦
¦        ¦ ðàñõîäîâ ïî ïðîâåäåíèþ       ¦             ¦           ¦           ¦         ¦          ¦
¦        ¦ Âñåðîññèéñêîé ïåðåïèñè       ¦             ¦           ¦           ¦         ¦          ¦
¦        ¦ íàñåëåíèÿ 2002 ãîäà          ¦             ¦           ¦           ¦         ¦          ¦
+--------+------------------------------+-------------+-----------+-----------+---------+----------+
¦        ¦ Ñóáâåíöèÿ íà ðåàëèçàöèþ      ¦        46   ¦       46  ¦       46  ¦   100   ¦   100    ¦
¦        ¦ Çàêîíà ÐÔ "Î ñòàòóñå Ãåðîåâ  ¦             ¦           ¦           ¦         ¦          ¦
¦        ¦ Ñîâåòñêîãî Ñîþçà"            ¦             ¦           ¦           ¦         ¦          ¦
+--------+------------------------------+-------------+-----------+-----------+---------+----------+
¦        ¦ Ñóáâåöèÿ íà ðåàëèçàöèþ ÔÇ    ¦     30717   ¦    30717  ¦    30717  ¦   100   ¦   100    ¦
¦        ¦ "Î âíåñåíèè èçìåíåíèé è      ¦             ¦           ¦           ¦         ¦          ¦
¦        ¦ äîïîëíåíèé â Çàêîí ÐÔ        ¦             ¦           ¦           ¦         ¦          ¦
¦        ¦ "Îá îñíîâàõ ôåäåðàëüíîé      ¦             ¦           ¦           ¦         ¦          ¦
¦        ¦ æèëèùíîé ïîëèòèêè" è äðóãèå  ¦             ¦           ¦           ¦         ¦          ¦
¦        ¦ çàêîíîäàòåëüíûå àêòû ÐÔ â    ¦             ¦           ¦           ¦         ¦          ¦
¦        ¦ ÷àñòè ñîâåðøåíñòâîâàíèÿ      ¦             ¦           ¦           ¦         ¦          ¦
¦        ¦ ñèñòåìû îïëàòû æèëüÿ è       ¦             ¦           ¦           ¦         ¦          ¦
¦        ¦ êîììóíàëüíûõ óñëóã"          ¦             ¦           ¦           ¦         ¦          ¦
+--------+------------------------------+-------------+-----------+-----------+---------+----------+
¦        ¦ Ñóáñèäèè íà ðåàëèçàöèþ ÔÇ    ¦      3345   ¦     3345  ¦     3345  ¦   100   ¦   100    ¦
¦        ¦ "Î ñîöèàëüíîé çàùèòå         ¦             ¦           ¦           ¦         ¦          ¦
¦        ¦ èíâàëèäîâ"                   ¦             ¦           ¦           ¦         ¦          ¦
+--------+------------------------------+-------------+-----------+-----------+---------+----------+
¦        ¦ Ñóáñèäèè íà ðåàëèçàöèþ ÔÇ    ¦     25053   ¦    25053  ¦    25053  ¦   100   ¦   100    ¦
¦        ¦ "Î âåòåðàíàõ"                ¦             ¦           ¦           ¦         ¦          ¦
+--------+------------------------------+-------------+-----------+-----------+---------+----------+
¦        ¦ Ñóáñèäèè íà ôèíàíñèðîâàíèå   ¦     50000   ¦    50000  ¦    50000  ¦   100   ¦   100    ¦
¦        ¦ ïîäïðîãðàììû "Ïåðåñåëåíèå    ¦             ¦           ¦           ¦         ¦          ¦
¦        ¦ ãðàæäàí ÐÔ èç âåòõîãî è      ¦             ¦           ¦           ¦         ¦          ¦
¦        ¦ àâàðèéíîãî æèëîãî ôîíäà" â   ¦             ¦           ¦           ¦         ¦          ¦
¦        ¦ ñîñòàâå ÔÖÏ "Æèëèùå"         ¦             ¦           ¦           ¦         ¦          ¦
+--------+------------------------------+-------------+-----------+-----------+---------+----------+
¦        ¦ Ñóáñèäèè íà ðåàëèçàöèþ       ¦      1836   ¦     1836  ¦     1836  ¦   100   ¦   100    ¦
¦        ¦ îáëàñòíîé ïðîãðàììû          ¦             ¦           ¦           ¦         ¦          ¦
¦        ¦ èíâåñòèöèé è êàïèòàëüíîãî    ¦             ¦           ¦           ¦         ¦          ¦
¦        ¦ ðåìîíòà                      ¦             ¦           ¦           ¦         ¦          ¦
+--------+------------------------------+-------------+-----------+-----------+---------+----------+
¦        ¦ Äîòàöèè íà ÷àñòè÷í. âîçìåù.  ¦      4531,4 ¦     4531  ¦     4531  ¦   100   ¦   100    ¦
¦        ¦ ðàñõîäîâ, ñâÿçàííûõ ñ        ¦             ¦           ¦           ¦         ¦          ¦
¦        ¦ ïðåäîñòàâëåí. ñóáñèäèé       ¦             ¦           ¦           ¦         ¦          ¦
¦        ¦ íàñåëåíèþ íà îïëàòó æèëüÿ    ¦             ¦           ¦           ¦         ¦          ¦
¦        ¦ è êîì. óñëóã                 ¦             ¦           ¦           ¦         ¦          ¦
+--------+------------------------------+-------------+-----------+-----------+---------+----------+
¦        ¦ Äîòàöèÿ íà âîçìåùåíèå óáûòêî⦠    23947,2 ¦    23947  ¦    23947  ¦   100   ¦   100    ¦
¦        ¦ îò ñîäåðæàíèÿ îáúåêòîâ       ¦             ¦           ¦           ¦         ¦          ¦
¦        ¦ æèëèùíî-êîììóíàëüíîãî        ¦             ¦           ¦           ¦         ¦          ¦
¦        ¦ õîçÿéñòâà è ñîöèàëüíî-       ¦             ¦           ¦           ¦         ¦          ¦
¦        ¦ êóëüòóðíîé ñôåðû, ïåðåäàííûõ ¦             ¦           ¦           ¦         ¦          ¦
¦        ¦ â âåäåíèå îðãàíîâ ìåñòíîãî   ¦             ¦           ¦           ¦         ¦          ¦
¦        ¦ ñàìîóïðàâëåíèÿ               ¦             ¦           ¦           ¦         ¦          ¦
+--------+------------------------------+-------------+-----------+-----------+---------+----------+
¦        ¦ Äîòàöèÿ íà ÷àñòè÷íîå         ¦             ¦     8117  ¦     8117  ¦         ¦   100    ¦
¦        ¦ âîçìåùåíèå ðàñõîäîâ â ñâÿçè  ¦             ¦           ¦           ¦         ¦          ¦
¦        ¦ ñ ïîâûøåíèåì òàðèôíîé ñòàâêè ¦             ¦           ¦           ¦         ¦          ¦
¦        ¦ ïåðâîãî ðàçðÿäà ÅÒÑ          ¦             ¦           ¦           ¦         ¦          ¦
+--------+------------------------------+-------------+-----------+-----------+---------+----------+
¦        ¦ Ôèíàíñîâàÿ ïîìîùü îò áþäæåòî⦠   272122,6 ¦   267398  ¦   266828  ¦    98   ¦   100    ¦
¦        ¦ äðóãèõ óðîâíåé, âñåãî        ¦             ¦           ¦           ¦         ¦          ¦
+--------+------------------------------+-------------+-----------+-----------+---------+----------+
¦        ¦ ÂÑÅÃÎ ÄÎÕÎÄÎÂ                ¦   2573408,6 ¦  2568684  ¦  2605041  ¦   101   ¦   101    ¦
+--------+------------------------------+-------------+-----------+-----------+---------+----------+
¦        ¦          II. ÐÀÑÕÎÄÛ         ¦             ¦           ¦           ¦         ¦          ¦
+--------+------------------------------+-------------+-----------+-----------+---------+----------+
¦  106   ¦ Ãîñ. óïðàâëåíèå              ¦    205096,5 ¦   205469  ¦   201261  ¦    98   ¦    98    ¦
+--------+------------------------------+-------------+-----------+-----------+---------+----------+
¦  105   ¦ Àðõèâ                        ¦       452   ¦      452  ¦      430  ¦    95   ¦    95    ¦
+--------+------------------------------+-------------+-----------+-----------+---------+----------+
¦  500   ¦ Ïðàâîîõðàíèòåëüíàÿ äåÿò-òü   ¦     34452   ¦    34930  ¦    33620  ¦    98   ¦    96    ¦
+--------+------------------------------+-------------+-----------+-----------+---------+----------+
¦  700   ¦ Ïðîì-òü, ýíåðãåòèêà è ñòð-âî ¦    285890   ¦   286078  ¦   263329  ¦    92   ¦    92    ¦
+--------+------------------------------+-------------+-----------+-----------+---------+----------+
¦  800   ¦ Ðàñõîäû çåìåëüíîãî íàëîãà    ¦      1885   ¦     1885  ¦     1556  ¦    83   ¦    83    ¦
+--------+------------------------------+-------------+-----------+-----------+---------+----------+
¦  900   ¦ Îõðàíà îêðóæàþùåé ñðåäû      ¦      1006   ¦     1069  ¦     1010  ¦   100   ¦    94    ¦
+--------+------------------------------+-------------+-----------+-----------+---------+----------+
¦  1000  ¦ Òðàíñïîðò                    ¦     51900   ¦    51900  ¦    51900  ¦   100   ¦   100    ¦
+--------+------------------------------+-------------+-----------+-----------+---------+----------+
¦  1100  ¦ Ðàçâèòèå ðûíî÷íîé            ¦      2085   ¦     2085  ¦     1172  ¦    56   ¦    56    ¦
¦        ¦ èíôðàñòðóêòóðû               ¦             ¦           ¦           ¦         ¦          ¦
+--------+------------------------------+-------------+-----------+-----------+---------+----------+
¦  1200  ¦ Æèëèùíî-êîììóí. õîçÿéñòâî    ¦    841622   ¦   852226  ¦   825295  ¦    98   ¦    97    ¦
+--------+------------------------------+-------------+-----------+-----------+---------+----------+
¦  1300  ¦ Ïðåäóïð. è ëèêâ. ïîñëåäñòâèé ¦     10433   ¦    10292  ¦     9137  ¦    88   ¦    89    ¦
¦        ¦ ×Ñ                           ¦             ¦           ¦           ¦         ¦          ¦
+--------+------------------------------+-------------+-----------+-----------+---------+----------+
¦  1400  ¦ Îáðàçîâàíèå                  ¦    863196   ¦   853591  ¦   816865  ¦    95   ¦    96    ¦
+--------+------------------------------+-------------+-----------+-----------+---------+----------+
¦  1500  ¦ Êóëüòóðà è èñêóññòâî         ¦     42945   ¦    42870  ¦    41711  ¦    97   ¦    97    ¦
+--------+------------------------------+-------------+-----------+-----------+---------+----------+
¦  1600  ¦ Ïåðèîäè÷åñêàÿ ïå÷àòü         ¦      3198,5 ¦     3199  ¦     3199  ¦   100   ¦   100    ¦
+--------+------------------------------+-------------+-----------+-----------+---------+----------+
¦  1700  ¦ Çäðàâîîõðàíåíèå è ÔèÑ        ¦    369785   ¦   369075  ¦   348821  ¦    94   ¦    95    ¦
+--------+------------------------------+-------------+-----------+-----------+---------+----------+
¦  1800  ¦ Ñîöèàëüíàÿ ïîëèòèêà          ¦    147155,6 ¦   149368  ¦   144445  ¦    98   ¦    97    ¦
+--------+------------------------------+-------------+-----------+-----------+---------+----------+
¦  1900  ¦ Îáñëóæèâàíèå äîëãà           ¦     15519   ¦    15519  ¦    15393  ¦    99   ¦    99    ¦
+--------+------------------------------+-------------+-----------+-----------+---------+----------+
¦  2300  ¦ Ìîá. ïîäãîòîâêà ýêîíîìèêè    ¦      1214   ¦     1214  ¦      927  ¦    76   ¦    76    ¦
+--------+------------------------------+-------------+-----------+-----------+---------+----------+
¦  3000  ¦ Ïðî÷èå ðàñõîäû               ¦     31608   ¦    15379  ¦    14159  ¦    45   ¦    92    ¦
+--------+------------------------------+-------------+-----------+-----------+---------+----------+
¦        ¦ Ôîíä íåïðåäâèäåííûõ ðàñõîäîâ ¦     19000   ¦      489  ¦           ¦     0   ¦     0    ¦
+--------+------------------------------+-------------+-----------+-----------+---------+----------+
¦        ¦ Âûáîðû                       ¦       300   ¦      300  ¦      278  ¦    93   ¦    93    ¦
+--------+------------------------------+-------------+-----------+-----------+---------+----------+
¦        ¦ Òóðèçì                       ¦        88   ¦       88  ¦       88  ¦   100   ¦   100    ¦
+--------+------------------------------+-------------+-----------+-----------+---------+----------+
¦        ¦ Ñîâåò âåòåðàíîâ              ¦       636   ¦      677  ¦      677  ¦   106   ¦   100    ¦
+--------+------------------------------+-------------+-----------+-----------+---------+----------+
¦        ¦ Îáùåñòâî èíâàëèäîâ           ¦       190   ¦      190  ¦      190  ¦   100   ¦   100    ¦
+--------+------------------------------+-------------+-----------+-----------+---------+----------+
¦        ¦ Èíôîðìàòèçàöèÿ               ¦      1517   ¦     1517  ¦     1268  ¦    84   ¦    84    ¦
+--------+------------------------------+-------------+-----------+-----------+---------+----------+
¦        ¦ Âîåíêîìàò                    ¦      2377   ¦     2411  ¦     2387  ¦   100   ¦    99    ¦
+--------+------------------------------+-------------+-----------+-----------+---------+----------+
¦        ¦ Îáåñï. äåÿò-òè ê-òà ìóí.     ¦       605   ¦      605  ¦      458  ¦    76   ¦    76    ¦
¦        ¦ èìóù.                        ¦             ¦           ¦           ¦         ¦          ¦
+--------+------------------------------+-------------+-----------+-----------+---------+----------+
¦        ¦ Êîìïåíñàöèÿ ð-îâ íà ðåì.     ¦       810   ¦      810  ¦      667  ¦    82   ¦    82    ¦
¦        ¦ àðåíä. íåæèëûõ ïîìåù.        ¦             ¦           ¦           ¦         ¦          ¦
+--------+------------------------------+-------------+-----------+-----------+---------+----------+
¦        ¦ Îáåñïå÷. äåÿò-òè ïðåññ-öåíòðঠ      320   ¦      320  ¦      320  ¦   100   ¦   100    ¦
+--------+------------------------------+-------------+-----------+-----------+---------+----------+
¦        ¦ Îáåñïå÷. äåÿò-òè ìóíèöèï.    ¦       180   ¦      180  ¦      146  ¦    81   ¦    81    ¦
¦        ¦ çàêàçà                       ¦             ¦           ¦           ¦         ¦          ¦
+--------+------------------------------+-------------+-----------+-----------+---------+----------+
¦        ¦ ×ëåíñêèå âçíîñû â Ñîþç       ¦        70   ¦       70  ¦           ¦     0   ¦     0    ¦
¦        ¦ áàëòèéñêèõ ãîðîäîâ           ¦             ¦           ¦           ¦         ¦          ¦
+--------+------------------------------+-------------+-----------+-----------+---------+----------+
¦        ¦ Ñîôèíàíñèðîâàíèå Ôåäåðàëüíîé ¦      1500   ¦     1500  ¦     1500  ¦   100   ¦   100    ¦
¦        ¦ öåëåâîé ïðîãðàììû "Ðàçâèòèå  ¦             ¦           ¦           ¦         ¦          ¦
¦        ¦ íàëîãîâûõ îðãàíîâ(2002-2004)"¦             ¦           ¦           ¦         ¦          ¦
¦        ¦ íà òåððèòîðèè Êàëèíèíãðàäà   ¦             ¦           ¦           ¦         ¦          ¦
+--------+------------------------------+-------------+-----------+-----------+---------+----------+
¦        ¦ Ïåðåïèñü                     ¦        15   ¦       26  ¦       19  ¦   127   ¦    73    ¦
+--------+------------------------------+-------------+-----------+-----------+---------+----------+
¦        ¦ Ïåðåõîä íà êàçíà÷. èñï.      ¦      4000   ¦     4000  ¦     3965  ¦    99   ¦    99    ¦
¦        ¦ áþäæåòà                      ¦             ¦           ¦           ¦         ¦          ¦
+--------+------------------------------+-------------+-----------+-----------+---------+----------+
¦        ¦ Ïðî÷èå ðàñõîäû               ¦             ¦     2196  ¦     2196  ¦         ¦   100    ¦
+--------+------------------------------+-------------+-----------+-----------+---------+----------+
¦  3130  ¦ Öåëåâûå áþäæåòíûå ôîíäû,     ¦     32286   ¦    32286  ¦    27416  ¦    85   ¦    85    ¦
¦        ¦ ñîçäàííûå ïî ðåøåíèÿì        ¦             ¦           ¦           ¦         ¦          ¦
¦        ¦ ïðåäñòàâèòåëüíîãî îðãàíà     ¦             ¦           ¦           ¦         ¦          ¦
¦        ¦ ìåñòíîãî ñàìîóïðàâëåíèÿ      ¦             ¦           ¦           ¦         ¦          ¦
+--------+------------------------------+-------------+-----------+-----------+---------+----------+
¦        ¦ ÈÒÎÃÎ ÐÀÑÕÎÄÎÂ               ¦   2941728,6 ¦  2928887  ¦  2801646  ¦    95   ¦    96    ¦
+--------+------------------------------+-------------+-----------+-----------+---------+----------+
¦        ¦ Ïðåâûøåíèå äîõîäîâ íàä       ¦    368320   ¦   360203  ¦   196605  ¦    53   ¦    55    ¦
¦        ¦ ðàñõîäàìè (äåôèöèò)          ¦             ¦           ¦           ¦         ¦          ¦
+--------+------------------------------+-------------+-----------+-----------+---------+----------+
¦        ¦    III. Èñòî÷íèêè ïîêðûòèÿ   ¦    368320   ¦   360203  ¦   196605  ¦    53   ¦    55    ¦
¦        ¦           äåôèöèòà           ¦             ¦           ¦           ¦         ¦          ¦
+--------+------------------------------+-------------+-----------+-----------+---------+----------+
¦        ¦ â òîì ÷èñëå:                 ¦             ¦           ¦           ¦         ¦          ¦
+--------+------------------------------+-------------+-----------+-----------+---------+----------+
¦    1   ¦ Èçìåíåíèå îñòàòêîâ ñðåäñòâ   ¦         0   ¦        0  ¦    25258  ¦         ¦          ¦
¦        ¦ áþäæåòà íà ñ÷åòàõ:           ¦             ¦           ¦           ¦         ¦          ¦
+--------+------------------------------+-------------+-----------+-----------+---------+----------+
¦        ¦ - îñòàòêè íà ñ÷åòàõ íà íà÷àëî¦     33538   ¦    33538  ¦    33538  ¦         ¦          ¦
¦        ¦ ãîäà                         ¦             ¦           ¦           ¦         ¦          ¦
+--------+------------------------------+-------------+-----------+-----------+---------+----------+
¦        ¦ - îñòàòêè íà ñ÷åòàõ íà êîíåö ¦     33538   ¦    33538  ¦     8280  ¦         ¦          ¦
¦        ¦ ãîäà                         ¦             ¦           ¦           ¦         ¦          ¦
+--------+------------------------------+-------------+-----------+-----------+---------+----------+
¦    2   ¦ Ãîñóäàðñòâåííûå è            ¦     -1831   ¦    -1831  ¦        0  ¦         ¦          ¦
¦        ¦ ìóíèöèïàëüíûå öåííûå áóìàãè  ¦             ¦           ¦           ¦         ¦          ¦
+--------+------------------------------+-------------+-----------+-----------+---------+----------+
¦        ¦ - ïîëó÷åíèå ñðåäñòâ          ¦             ¦           ¦           ¦         ¦          ¦
+--------+------------------------------+-------------+-----------+-----------+---------+----------+
¦        ¦ - ïîãàøåíèå îñíîâíîé ñóììû   ¦      1831   ¦     1831  ¦           ¦         ¦          ¦
¦        ¦ çàäîëæåííîñòè                ¦             ¦           ¦           ¦         ¦          ¦
+--------+------------------------------+-------------+-----------+-----------+---------+----------+
¦    3   ¦ Áþäæåòíûå ññóäû, ïîëó÷åííûå  ¦     50000   ¦    50000  ¦    50000  ¦         ¦          ¦
¦        ¦ îò áþäæåòîâ äðóãèõ óðîâíåé   ¦             ¦           ¦           ¦         ¦          ¦
+--------+------------------------------+-------------+-----------+-----------+---------+----------+
¦        ¦ - ïîëó÷åíèå ñðåäñòâ          ¦     50000   ¦    50000  ¦    75000  ¦         ¦          ¦
+--------+------------------------------+-------------+-----------+-----------+---------+----------+
¦        ¦ - ïîãàøåíèå îñíîâíîé ñóììû   ¦             ¦           ¦    25000  ¦         ¦          ¦
¦        ¦ çàäîëæåííîñòè                ¦             ¦           ¦           ¦         ¦          ¦
+--------+------------------------------+-------------+-----------+-----------+---------+----------+
¦    4   ¦ Êðåäèòû, ïîëó÷åííûå îò       ¦    179331   ¦   171214  ¦   -24940  ¦         ¦          ¦
¦        ¦ êðåäèòíûõ îðãàíèçàöèé        ¦             ¦           ¦           ¦         ¦          ¦
+--------+------------------------------+-------------+-----------+-----------+---------+----------+
¦        ¦ - ïîëó÷åíèå ñðåäñòâ          ¦    260071   ¦   260071  ¦   321960  ¦         ¦          ¦
+--------+------------------------------+-------------+-----------+-----------+---------+----------+
¦        ¦ - ïîãàøåíèå îñíîâíîé ñóììû   ¦     80740   ¦    88857  ¦   346900  ¦         ¦          ¦
¦        ¦ çàäîëæåííîñòè                ¦             ¦           ¦           ¦         ¦          ¦
+--------+------------------------------+-------------+-----------+-----------+---------+----------+
¦    5   ¦ Ïîñòóïëåíèÿ îò ïðîäàæè       ¦      8320   ¦     8320  ¦     8829  ¦         ¦          ¦
¦        ¦ çåìåëüíûõ ó÷àñòêîâ, à òàêæå  ¦             ¦           ¦           ¦         ¦          ¦
¦        ¦ îò ïðîäàæè ïðàâà íà          ¦             ¦           ¦           ¦         ¦          ¦
¦        ¦ çàêëþ÷åíèå äîãîâîðîâ àðåíäû  ¦             ¦           ¦           ¦         ¦          ¦
¦        ¦ ýòèõ çåìåëüíûõ ó÷àñòêîâ      ¦             ¦           ¦           ¦         ¦          ¦
+--------+------------------------------+-------------+-----------+-----------+---------+----------+
¦    6   ¦ Ïîñòóïëåíèÿ îò ïðîäàæè       ¦    132500   ¦   132500  ¦   137458  ¦         ¦          ¦
¦        ¦ èìóùåñòâà, íàõîäÿùåãîñÿ â    ¦             ¦           ¦           ¦         ¦          ¦
¦        ¦ ìóíèöèïàëüíîé ñîá-òè         ¦             ¦           ¦           ¦         ¦          ¦
+--------+------------------------------+-------------+-----------+-----------+---------+----------+
¦        ¦ Èòîãî èñòî÷íèêîâ âíóòðåííåãî ¦    368320   ¦   301883  ¦   137776  ¦         ¦          ¦
¦        ¦ ïîêðûòèÿ äåôèöèòà            ¦             ¦           ¦           ¦         ¦          ¦
L--------+------------------------------+-------------+-----------+-----------+---------+-----------


------------------------------------------------------------------