| Analytical report on the execution of the district budget of Beimbeta Maylin district for 2025 | |||||||||||||||||||||||
| thousands of tenge | |||||||||||||||||||||||
| Code | Name | Consolidated financing plan for the year | Consolidated financing plan for the reporting period | Commitments made | Amount of unaccepted obligations (column 8 - column 6) | Paid obligations | % of execution (column 10 /column 7 x 100) | Failure to fulfill the payment plan (column 10 - column 7) | Budget savings for the reporting period - total (column 17+ column 18+ column 19) | including | Undistributed balance of the reserve of the Government of the Republic of Kazakhstan or local executive bodies | Unallocated reserve for initiatives of the President of the Republic of Kazakhstan | Unutilized for the reporting period (column 15 - column 16 - column 20 - column 21) | including reasons for non-development | Note (justification by the administrator of budget programs for the reasons for non-implementation) | ||||||||
| Budget Programs Administrator | Program | Subroutine | savings as a result of public procurement | savings on the wage fund | other savings | unfulfilled contractual obligations of suppliers of goods (works, services) | for public procurement | budget program management by the budget program administrator | other reasons | ||||||||||||||
| according to obligations | by payments | ||||||||||||||||||||||
| 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 | 11 | 12 | 13 | 14 | 15 | 16 | 17 | 18 | 19 | 20 | 21 | 22 | 23 | 24 |
| Total | 8 279 619,800 | 8 279 619,800 | 8 279 619,800 | 8 273 316,537 | -6 303,263 | 8 124 338,964 | 98,125 | -155 280,836 | -961,042 | -192,000 | -664,116 | -104,926 | 0,000 | 0,000 | -154 319,794 | -148 957,927 | 0,000 | 0,000 | -5 361,869 | ||||
| of which: | |||||||||||||||||||||||
| Current programs | 7 040 728,100 | 7 040 728,100 | 7 040 728,100 | 7 039 789,635 | -938,465 | 6 890 814,162 | 97,871 | -149 913,938 | -956,014 | -192,000 | -664,116 | -99,898 | 0,000 | 0,000 | -148 957,924 | -148 957,927 | 0,000 | 0,000 | 0,000 | ||||
| 112 | 001 | 015 | At the expense of the local budget | 46 910,000 | 46 910,000 | 46 910,000 | 46 906,974 | -3,026 | 46 906,974 | 99,994 | -3,026 | -3,026 | 0,000 | -2,456 | -0,570 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 2.456 - Savings on the wage fund, 0.570 - Remainder due to rounding |
| 112 | 003 | 015 | At the expense of the local budget | 281,400 | 281,400 | 281,400 | 281,344 | -0,056 | 281,344 | 99,980 | -0,056 | -0,056 | 0,000 | 0,000 | -0,056 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0.056 - Remainder due to rounding |
| 122 | 001 | 011 | Through transfers from the republican budget | 172,000 | 172,000 | 172,000 | 172,000 | 0,000 | 172,000 | 100,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | |
| 122 | 001 | 015 | At the expense of the local budget | 279 270,700 | 279 270,700 | 279 270,700 | 279 269,410 | -1,290 | 279 269,410 | 100,000 | -1,290 | -1,290 | 0,000 | -0,480 | -0,810 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0.480 - Savings on the wage fund, 0.810 - Remainder due to rounding |
| 122 | 003 | 015 | At the expense of the local budget | 381,400 | 381,400 | 381,400 | 381,376 | -0,024 | 381,376 | 99,994 | -0,024 | -0,024 | 0,000 | 0,000 | -0,024 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0.024 - Remainder due to rounding |
| 122 | 005 | 015 | At the expense of the local budget | 11 600,000 | 11 600,000 | 11 600,000 | 11 599,788 | -0,212 | 11 599,788 | 99,998 | -0,212 | -0,212 | 0,000 | -0,015 | -0,197 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0.015 - Savings on the wage fund, 0.197 - Remainder due to rounding |
| 122 | 006 | 015 | At the expense of the local budget | 14 477,400 | 14 477,400 | 14 477,400 | 14 477,197 | -0,203 | 14 477,197 | 99,999 | -0,203 | -0,203 | 0,000 | 0,000 | -0,203 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0.203 - Remainder due to rounding |
| 451 | 001 | 015 | At the expense of the local budget | 49 371,200 | 49 371,200 | 49 371,200 | 49 368,170 | -3,030 | 49 368,170 | 99,994 | -3,030 | -3,030 | 0,000 | -2,140 | -0,890 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 2.140 - Savings on the wage fund, 0.890 - Remainder due to rounding |
| 451 | 005 | 015 | At the expense of the local budget | 7 882,000 | 7 882,000 | 7 882,000 | 7 881,503 | -0,497 | 7 881,503 | 99,994 | -0,497 | -0,497 | 0,000 | 0,000 | -0,497 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0.497 - Remainder due to rounding |
| 451 | 006 | 015 | At the expense of the local budget | 312,200 | 312,200 | 312,200 | 312,106 | -0,094 | 312,106 | 99,970 | -0,094 | -0,094 | 0,000 | 0,000 | -0,094 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0.094 - Remainder due to rounding |
| 451 | 007 | 015 | At the expense of the local budget | 29 586,100 | 29 586,100 | 29 586,100 | 29 583,746 | -2,354 | 29 583,746 | 99,992 | -2,354 | -2,354 | 0,000 | 0,000 | -2,354 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 2,354 - Remainder due to rounding |
| 451 | 007 | 028 | Through transfers from the regional budget | 2 691,100 | 2 691,100 | 2 691,100 | 2 691,020 | -0,080 | 2 691,020 | 99,997 | -0,080 | -0,080 | 0,000 | 0,000 | -0,080 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0.080 - Remainder due to rounding |
| 451 | 010 | 015 | At the expense of the local budget | 2 549,900 | 2 549,900 | 2 549,900 | 2 549,765 | -0,135 | 2 549,765 | 99,995 | -0,135 | -0,135 | 0,000 | 0,000 | -0,135 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0.135 - Remainder due to rounding |
| 451 | 011 | 015 | At the expense of the local budget | 196,600 | 196,600 | 196,600 | 194,837 | -1,763 | 194,837 | 99,103 | -1,763 | -1,763 | 0,000 | 0,000 | -1,763 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 1,763 - Remainder due to rounding |
| 451 | 014 | 015 | At the expense of the local budget | 71 460,000 | 71 460,000 | 71 460,000 | 71 459,381 | -0,619 | 71 459,381 | 99,999 | -0,619 | -0,619 | 0,000 | -0,274 | -0,345 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0.274 - Savings on the wage fund, 0.345 - Remainder due to rounding |
| 451 | 017 | 015 | At the expense of the local budget | 65 828,200 | 65 828,200 | 65 828,200 | 65 767,484 | -60,716 | 65 767,484 | 99,908 | -60,716 | -60,716 | 0,000 | 0,000 | -60,716 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 60,716 - Reduction in the actual number of recipients of budget funds, against the planned one |
| 451 | 017 | 028 | Through transfers from the regional budget | 23 663,400 | 23 663,400 | 23 663,400 | 23 662,131 | -1,269 | 23 662,131 | 99,995 | -1,269 | -1,269 | 0,000 | 0,000 | -1,269 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 1.269 - Remainder due to rounding |
| 451 | 050 | 011 | Through transfers from the republican budget | 15 020,000 | 15 020,000 | 15 020,000 | 15 019,137 | -0,863 | 15 019,137 | 99,994 | -0,863 | -0,863 | 0,000 | 0,000 | -0,863 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0.863 - Remainder due to rounding |
| 451 | 050 | 015 | At the expense of the local budget | 4 238,000 | 4 238,000 | 4 238,000 | 4 238,000 | 0,000 | 4 238,000 | 100,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | |
| 451 | 067 | 015 | At the expense of the local budget | 811,100 | 811,100 | 811,100 | 811,028 | -0,072 | 811,028 | 99,991 | -0,072 | -0,072 | 0,000 | 0,000 | -0,072 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0.072 - Remainder due to rounding |
| 455 | 001 | 015 | At the expense of the local budget | 23 999,000 | 23 999,000 | 23 999,000 | 23 996,065 | -2,935 | 23 996,065 | 99,988 | -2,935 | -2,935 | 0,000 | -0,721 | -2,214 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0.721 - Savings on the wage fund, 2.214 - Remainder due to rounding |
| 455 | 003 | 011 | Through transfers from the republican budget | 1 121,000 | 1 121,000 | 1 121,000 | 494,948 | -626,052 | 494,948 | 44,152 | -626,052 | -626,052 | 0,000 | -626,052 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 626,052 - Savings on the wage fund |
| 455 | 003 | 015 | At the expense of the local budget | 285 661,000 | 285 661,000 | 285 661,000 | 285 659,835 | -1,165 | 285 643,962 | 99,994 | -17,038 | -17,038 | 0,000 | -0,798 | -16,240 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0.798 - Savings on the wage fund, 0.340 - Remainder due to rounding, 15.900 - Remainder of underutilized funds resulting from changes in prices and the volume of consumption in kind |
| 455 | 006 | 015 | At the expense of the local budget | 150 900,000 | 150 900,000 | 150 900,000 | 150 899,186 | -0,814 | 150 899,186 | 99,999 | -0,814 | -0,814 | 0,000 | -0,315 | -0,499 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0.315 - Savings on the wage fund, 0.499 - Remainder due to rounding |
| 455 | 007 | 015 | At the expense of the local budget | 33 619,600 | 33 619,600 | 33 619,600 | 33 615,590 | -4,010 | 33 615,590 | 99,988 | -4,010 | -4,010 | 0,000 | -3,470 | -0,540 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 3.470 - Savings on the wage fund, 0.540 - Remainder due to rounding |
| 455 | 007 | 028 | Through transfers from the regional budget | 3 067,600 | 3 067,600 | 3 067,600 | 3 067,034 | -0,566 | 3 067,034 | 99,982 | -0,566 | -0,566 | 0,000 | -0,566 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0.566 - Savings on the wage fund |
| 455 | 032 | 015 | At the expense of the local budget | 6 610,000 | 6 610,000 | 6 610,000 | 6 608,881 | -1,119 | 6 608,881 | 99,983 | -1,119 | -1,119 | 0,000 | 0,000 | -1,119 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 1,119 - Remainder due to rounding |
| 456 | 001 | 015 | At the expense of the local budget | 30 026,000 | 30 026,000 | 30 026,000 | 30 024,432 | -1,568 | 30 024,432 | 99,995 | -1,568 | -1,568 | 0,000 | -0,480 | -1,088 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0.480 - Savings on the wage fund, 1.088 - Remainder due to rounding |
| 456 | 002 | 015 | At the expense of the local budget | 18 934,400 | 18 934,400 | 18 934,400 | 18 934,358 | -0,042 | 18 934,358 | 100,000 | -0,042 | -0,042 | 0,000 | 0,000 | -0,042 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0.042 - Remainder due to rounding |
| 456 | 003 | 015 | At the expense of the local budget | 32 580,800 | 32 580,800 | 32 580,800 | 32 580,287 | -0,513 | 32 580,287 | 99,998 | -0,513 | -0,513 | 0,000 | -0,281 | -0,232 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0.281 - Savings on the wage fund, 0.232 - Remainder due to rounding |
| 456 | 003 | 028 | Through transfers from the regional budget | 7 820,000 | 7 820,000 | 7 820,000 | 7 819,702 | -0,298 | 7 819,702 | 99,996 | -0,298 | -0,298 | 0,000 | -0,298 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0.298 - Savings on the wage fund |
| 456 | 006 | 015 | At the expense of the local budget | 2 412,000 | 2 412,000 | 2 412,000 | 2 411,998 | -0,002 | 2 411,998 | 100,000 | -0,002 | -0,002 | 0,000 | 0,000 | -0,002 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0.002 - Remainder due to rounding |
| 458 | 001 | 015 | At the expense of the local budget | 39 750,000 | 39 750,000 | 39 750,000 | 39 726,604 | -23,396 | 39 725,340 | 99,938 | -24,660 | -24,660 | 0,000 | -23,013 | -1,647 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 23,013 - Savings on the wage fund, 1,647 - Remainder due to rounding |
| 458 | 023 | 015 | At the expense of the local budget | 81 202,600 | 81 202,600 | 81 202,600 | 81 202,509 | -0,091 | 81 202,509 | 100,000 | -0,091 | -0,091 | 0,000 | 0,000 | -0,091 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0.091 - Remainder due to rounding |
| 458 | 023 | 028 | Through transfers from the regional budget | 15 000,000 | 15 000,000 | 15 000,000 | 15 000,000 | 0,000 | 15 000,000 | 100,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | |
| 458 | 026 | 015 | At the expense of the local budget | 8 091,700 | 8 091,700 | 8 091,700 | 8 091,697 | -0,003 | 8 091,697 | 100,000 | -0,003 | -0,003 | 0,000 | 0,000 | -0,003 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0.003 - Remainder due to rounding |
| 458 | 037 | 028 | Through transfers from the regional budget | 14 455,300 | 14 455,300 | 14 455,300 | 14 455,300 | 0,000 | 14 455,300 | 100,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | |
| 458 | 051 | 028 | Through transfers from the regional budget | 868 580,900 | 868 580,900 | 868 580,900 | 868 580,700 | -0,200 | 719 622,973 | 82,850 | -148 957,927 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | -148 957,927 | -148 957,927 | 0,000 | 0,000 | 0,000 | 148957,927 - Delay in work performance (provision of services) |
| 458 | 067 | 015 | At the expense of the local budget | 9 706,200 | 9 706,200 | 9 706,200 | 9 706,200 | 0,000 | 9 706,200 | 100,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | |
| 458 | 098 | 034 | Through loans from the regional budget and internal loans | 254 280,000 | 254 280,000 | 254 280,000 | 254 088,000 | -192,000 | 254 088,000 | 99,924 | -192,000 | -192,000 | -192,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 192,000 - Savings from government procurement |
| 458 | 107 | 000 | Carrying out activities at the expense of the local executive body's reserve for emergency expenses | 172 987,600 | 172 987,600 | 172 987,600 | 172 987,600 | 0,000 | 172 987,600 | 100,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | |
| 458 | 113 | 015 | At the expense of the local budget | 110 264,900 | 110 264,900 | 110 264,900 | 110 264,900 | 0,000 | 110 264,900 | 100,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | |
| 458 | 113 | 028 | Through transfers from the regional budget | 1 108 886,300 | 1 108 886,300 | 1 108 886,300 | 1 108 886,300 | 0,000 | 1 108 886,300 | 100,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | |
| 459 | 001 | 015 | At the expense of the local budget | 84 723,000 | 84 723,000 | 84 723,000 | 84 721,810 | -1,190 | 84 721,810 | 99,999 | -1,190 | -1,190 | 0,000 | -0,559 | -0,631 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0.559 - Savings on the wage fund, 0.631 - Remainder due to rounding |
| 459 | 003 | 015 | At the expense of the local budget | 1 272,900 | 1 272,900 | 1 272,900 | 1 272,839 | -0,061 | 1 272,839 | 99,995 | -0,061 | -0,061 | 0,000 | 0,000 | -0,061 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0.061 - Remainder due to rounding |
| 459 | 005 | 015 | At the expense of the local budget | 166 685,000 | 166 685,000 | 166 685,000 | 166 684,785 | -0,215 | 166 684,785 | 100,000 | -0,215 | -0,215 | 0,000 | 0,000 | -0,215 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0.215 - Remainder due to rounding |
| 459 | 006 | 015 | At the expense of the local budget | 72 463,200 | 72 463,200 | 72 463,200 | 72 463,102 | -0,098 | 72 463,102 | 100,000 | -0,098 | -0,098 | 0,000 | 0,000 | -0,098 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0.098 - Remainder due to rounding |
| 459 | 007 | 015 | At the expense of the local budget | 1 899 590,000 | 1 899 590,000 | 1 899 590,000 | 1 899 590,000 | 0,000 | 1 899 590,000 | 100,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | |
| 459 | 010 | 015 | At the expense of the local budget | 175,900 | 175,900 | 175,900 | 175,850 | -0,050 | 175,850 | 99,972 | -0,050 | -0,050 | 0,000 | 0,000 | -0,050 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0.050 - Remainder due to rounding |
| 459 | 018 | 013 | Through loans from the republican budget | 128 417,000 | 128 417,000 | 128 417,000 | 128 417,000 | 0,000 | 128 417,000 | 100,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | |
| 459 | 021 | 015 | At the expense of the local budget | 12 521,500 | 12 521,500 | 12 521,500 | 12 521,449 | -0,051 | 12 521,449 | 100,000 | -0,051 | -0,051 | 0,000 | 0,000 | -0,051 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0.051 - Remainder due to rounding |
| 459 | 024 | 015 | At the expense of the local budget | 293 429,000 | 293 429,000 | 293 429,000 | 293 429,000 | 0,000 | 293 429,000 | 100,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | |
| 459 | 038 | 000 | Subventions | 202 152,000 | 202 152,000 | 202 152,000 | 202 152,000 | 0,000 | 202 152,000 | 100,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | |
| 459 | 039 | 015 | At the expense of the local budget | 10 533,000 | 10 533,000 | 10 533,000 | 10 533,000 | 0,000 | 10 533,000 | 100,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | |
| 459 | 054 | 015 | At the expense of the local budget | 0,400 | 0,400 | 0,400 | 0,309 | -0,091 | 0,309 | 77,338 | -0,091 | -0,091 | 0,000 | 0,000 | -0,091 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0.091 - Remainder due to rounding |
| 459 | 099 | 015 | At the expense of the local budget | 24 846,000 | 24 846,000 | 24 846,000 | 24 845,953 | -0,047 | 24 845,953 | 100,000 | -0,047 | -0,047 | 0,000 | 0,000 | -0,047 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0.047 - Remainder due to rounding |
| 462 | 001 | 015 | At the expense of the local budget | 47 732,000 | 47 732,000 | 47 732,000 | 47 730,970 | -1,030 | 47 730,970 | 99,998 | -1,030 | -1,030 | 0,000 | -0,463 | -0,567 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0.463 - Savings on the wage fund, 0.567 - Remainder due to rounding |
| 463 | 001 | 015 | At the expense of the local budget | 22 653,000 | 22 653,000 | 22 653,000 | 22 652,160 | -0,840 | 22 652,160 | 99,996 | -0,840 | -0,840 | 0,000 | -0,363 | -0,477 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0.363 - Savings on the wage fund, 0.477 - Remainder due to rounding |
| 463 | 006 | 028 | Through transfers from the regional budget | 876,600 | 876,600 | 876,600 | 876,543 | -0,057 | 876,543 | 99,993 | -0,057 | -0,057 | 0,000 | 0,000 | -0,057 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0.057 - Remainder due to rounding |
| 465 | 001 | 015 | At the expense of the local budget | 20 342,000 | 20 342,000 | 20 342,000 | 20 341,203 | -0,797 | 20 341,203 | 99,996 | -0,797 | -0,797 | 0,000 | -0,497 | -0,300 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0.497 - Savings on the wage fund, 0.300 - Remainder due to rounding |
| 465 | 005 | 015 | At the expense of the local budget | 46 364,000 | 46 364,000 | 46 364,000 | 46 363,666 | -0,334 | 46 363,666 | 99,999 | -0,334 | -0,334 | 0,000 | -0,099 | -0,235 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0.099 - Savings on the wage fund, 0.235 - Remainder due to rounding |
| 465 | 006 | 015 | At the expense of the local budget | 13 484,000 | 13 484,000 | 13 484,000 | 13 483,557 | -0,443 | 13 483,557 | 99,997 | -0,443 | -0,443 | 0,000 | 0,000 | -0,443 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0.443 - Remainder due to rounding |
| 465 | 007 | 015 | At the expense of the local budget | 14 267,000 | 14 267,000 | 14 267,000 | 14 266,912 | -0,088 | 14 266,912 | 99,999 | -0,088 | -0,088 | 0,000 | 0,000 | -0,088 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0.088 - Remainder due to rounding |
| 465 | 007 | 028 | Through transfers from the regional budget | 1 200,000 | 1 200,000 | 1 200,000 | 1 200,000 | 0,000 | 1 200,000 | 100,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | |
| 466 | 001 | 015 | At the expense of the local budget | 51 841,000 | 51 841,000 | 51 841,000 | 51 839,806 | -1,194 | 51 839,196 | 99,997 | -1,804 | -1,804 | 0,000 | -0,284 | -1,520 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0.284 - Savings on the wage fund, 1.520 - Remainder due to rounding |
| 469 | 001 | 015 | At the expense of the local budget | 18 500,000 | 18 500,000 | 18 500,000 | 18 499,196 | -0,804 | 18 499,196 | 99,996 | -0,804 | -0,804 | 0,000 | -0,492 | -0,312 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0.492 - Savings on the wage fund, 0.312 - Remainder due to rounding |
| Development programs | 1 238 891,700 | 1 238 891,700 | 1 238 891,700 | 1 233 526,902 | -5 364,798 | 1 233 524,802 | 99,567 | -5 366,898 | -5,028 | 0,000 | 0,000 | -5,028 | 0,000 | 0,000 | -5 361,870 | 0,000 | 0,000 | 0,000 | -5 361,869 | ||||
| 458 | 022 | 015 | At the expense of the local budget | 1,000 | 1,000 | 1,000 | 1,000 | 0,000 | 0,000 | 0,000 | -1,000 | -1,000 | 0,000 | 0,000 | -1,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 1,000 - Remainder due to rounding |
| 458 | 028 | 015 | At the expense of the local budget | 1 700,000 | 1 700,000 | 1 700,000 | 1 700,000 | 0,000 | 1 700,000 | 100,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | |
| 458 | 028 | 028 | Through transfers from the regional budget | 12 992,000 | 12 992,000 | 12 992,000 | 12 991,339 | -0,661 | 12 991,339 | 99,995 | -0,661 | -0,661 | 0,000 | 0,000 | -0,661 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0.661 - Remainder due to rounding |
| 458 | 058 | 015 | At the expense of the local budget | 29 174,600 | 29 174,600 | 29 174,600 | 29 174,600 | 0,000 | 29 173,600 | 99,997 | -1,000 | -1,000 | 0,000 | 0,000 | -1,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 1,000 - Remainder due to rounding |
| 458 | 058 | 028 | Through transfers from the regional budget | 21 818,600 | 21 818,600 | 21 818,600 | 21 212,743 | -605,857 | 21 212,743 | 97,223 | -605,857 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | -605,857 | 0,000 | 0,000 | 0,000 | -605,857 | 605,857 - Payment made for the actual volume of services rendered |
| 466 | 004 | 015 | At the expense of the local budget | 11 158,000 | 11 158,000 | 11 158,000 | 11 157,886 | -0,114 | 11 157,886 | 99,999 | -0,114 | -0,114 | 0,000 | 0,000 | -0,114 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0.114 - Remainder due to rounding |
| 466 | 008 | 015 | At the expense of the local budget | 2 576,800 | 2 576,800 | 2 576,800 | 2 575,732 | -1,068 | 2 575,732 | 99,959 | -1,068 | -1,068 | 0,000 | 0,000 | -1,068 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 1,068 - Remainder due to rounding |
| 466 | 036 | 015 | At the expense of the local budget | 1 321,000 | 1 321,000 | 1 321,000 | 1 320,086 | -0,914 | 1 320,086 | 99,931 | -0,914 | -0,914 | 0,000 | 0,000 | -0,914 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0.914 - Remainder due to rounding |
| 466 | 058 | 028 | Through transfers from the regional budget | 333 592,500 | 333 592,500 | 333 592,500 | 333 592,429 | -0,071 | 333 592,429 | 100,000 | -0,071 | -0,071 | 0,000 | 0,000 | -0,071 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0.071 - Remainder due to rounding |
| 466 | 058 | 032 | Through a targeted transfer from the National Fund of the Republic of Kazakhstan | 733 679,000 | 733 679,000 | 733 679,000 | 733 679,000 | 0,000 | 733 679,000 | 100,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | |
| 466 | 075 | 000 | Construction of communication networks | 8 460,200 | 8 460,200 | 8 460,200 | 8 460,000 | -0,200 | 8 460,000 | 99,998 | -0,200 | -0,200 | 0,000 | 0,000 | -0,200 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0.200 - Remainder due to rounding |
| 466 | 079 | 028 | Through transfers from the regional budget | 82 418,000 | 82 418,000 | 82 418,000 | 77 662,088 | -4 755,912 | 77 661,988 | 94,229 | -4 756,012 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | 0,000 | -4 756,012 | 0,000 | 0,000 | 0,000 | -4 756,012 | 4756,012 - Payment made for the actual volume of services rendered |
Analytical report on the execution of the district budget of Beimbeta Maylin district for 2025
Related materials
Budget program passport 4590502 - State Institution "Department of Economics and Finance of the Akimat of the Beimbet Maylin District" for 2026-2028
Appendix 4 to the Rules for drafting, submitting, and considering budget request Form Budget program passport 4590502 - State Institution "Department of Economics and Finance of the Akimat of the Be...
Aggregated summary information on budget program passports 459 State Institution "Department of Economics and Finance of the Akimat of the Beimbet Maylin District" Planning period 2026-2028
Appendix 3 to the Rules for drafting, submitting, and considering budget request Form Aggregated summary information on budget program passports 459 State Institution "Department of Economics and Finance of...
Summary of the report for monitoring budget investment projects for the 2nd quarter of 2026"
State Institution "Department of Economics and Finance of the Akimat of the Beimbet Maylin District" (ARBP or MIO) Are being implemented3budget investment projects for a total cost 1,856,354.0thousand tenge, including i...
Quarterly monitoring of the implementation of local budget investment projects and budget investments through state participation in the authorized capital of legal entities, implemented at the expense of local and republican budgets for the 2nd quarter of 2026
Quarterly monitoring of the implementation of local budget investment projects and budget investments through state participation in the authorized capital of legal entities, implemented at the expense of local and repub...