Savonlinna
- 3,470 €Operating expenses per resident
- 2,765 €Tax revenue per resident
- 217 €Central government transfers per resident
- 199 €Annual margin per resident
The budget for 2026 and the financial plan for the next two years approved by the Savonlinna council, from the State Treasury’s municipal finance service.
Full budget 2026
Stage: final, approved 21 Jan 2026 · Euros unless stated otherwise.
| Budget 2025 with amendments | Budget 2026 | Plan 2027 | Plan 2028 | per resident | |||
|---|---|---|---|---|---|---|---|
| Operating income | 24,094,533 | 22,096,000 | 22,449,000 | 22,839,000 | 713 € | ||
| Sales income | 11,200,811 | 11,909,000 | 12,054,000 | 12,199,000 | 384 € | ||
| Fee income | 1,354,343 | 1,487,000 | 1,487,000 | 1,487,000 | 48 € | ||
| Subsidies and grants | 1,601,789 | 1,420,000 | 1,420,000 | 1,420,000 | 46 € | ||
| Other operating income | 9,937,590 | 7,280,000 | 7,488,000 | 7,733,000 | 235 € | ||
| Change in stocks of products | 0 | 0 | 0 | 0 | 0 € | ||
| Manufacturing for own use | 0 | 0 | 0 | 0 | 0 € | ||
| Operating expenses | 104,292,902 | 107,593,000 | 108,025,000 | 108,420,000 | 3,470 € | ||
| Staff expenditure | 55,355,506 | 57,061,000 | 55,838,000 | 54,639,000 | 1,840 € | ||
| Services purchased | 24,677,082 | 26,038,000 | 27,247,000 | 28,343,000 | 840 € | ||
| Raw materials and consumables | 9,362,614 | 9,209,000 | 9,364,000 | 9,554,000 | 297 € | ||
| Subsidies | 10,121,720 | 10,700,000 | 10,701,000 | 10,701,000 | 345 € | ||
| Other operating expenditure | 4,775,980 | 4,585,000 | 4,875,000 | 5,183,000 | 148 € | ||
| Operating margin | -80,198,369 | -85,497,000 | -85,576,000 | -85,581,000 | -2,757 € | ||
| Tax revenue | 81,737,000 | 85,740,000 | 86,837,000 | 89,161,000 | 2,765 € | ||
| Central government transfers | 7,506,409 | 6,727,000 | 6,527,000 | 6,327,000 | 217 € | ||
| Financial revenue (+) and expenditure (-) | -1,052,233 | -795,000 | -1,144,000 | -1,653,000 | -26 € | ||
| Annual margin | 7,992,807 | 6,175,000 | 6,644,000 | 8,254,000 | 199 € | ||
| Depreciations and write-downs | 12,021,373 | 11,391,000 | 11,391,000 | 11,391,000 | 367 € | ||
| Extraordinary items | 0 | 0 | 0 | 0 | 0 € | ||
| Results for the financial year | -4,028,566 | -5,216,000 | -4,747,000 | -3,137,000 | -168 € | ||
| Appropriations + (-) | 0 | 0 | 0 | 0 | 0 € | ||
| Surplus for the financial year(deficit) | -4,028,566 | -5,216,000 | -4,747,000 | -3,137,000 | -168 € | ||
| Investment expenditure, total (gross) | 17,344,500 | 26,562,000 | 14,521,000 | 11,591,000 | 857 € | ||
| Intangible assets | 0 | 0 | 0 | 0 | 0 € | ||
| Land and water areas | 411,000 | 448,000 | 430,000 | 420,000 | 14 € | ||
| Buildings | 7,787,500 | 15,190,000 | 3,180,000 | 1,780,000 | 490 € | ||
| Buildings: education and culture | 3,850,000 | 6,900,000 | 150,000 | 250,000 | 223 € | ||
| Buildings: social welfare and healthcare | 0 | 0 | 0 | 0 | 0 € | ||
| Buildings: other | 3,937,500 | 8,290,000 | 3,030,000 | 1,530,000 | 267 € | ||
| Fixed structures and installations | 7,160,000 | 9,117,000 | 8,205,000 | 6,685,000 | 294 € | ||
| Machinery and equipment | 751,000 | 507,000 | 206,000 | 206,000 | 16 € | ||
| Other tangible assets | 0 | 300,000 | 2,500,000 | 2,500,000 | 10 € | ||
| Shares | 1,235,000 | 1,000,000 | 0 | 0 | 32 € | ||
| Contributions to investment expenditure | 1,205,000 | 1,660,000 | 80,000 | 80,000 | 54 € | ||
| Gross capital gains on investment goods | 421,715 | 300,000 | 300,000 | 300,000 | 10 € | ||
| Cash flow from operations and investments | -7,714,979 | -18,726,000 | -7,798,000 | -3,256,000 | -604 € | ||
| Loan stock, 31 December | 122,000,000 | 140,800,000 | 151,600,000 | 158,100,000 | 4,541 € | ||
| Person-years | 983 | 980 | 954 | 932 | |||
| Income tax rate | – | – | 9.3 | 9.3 |
| Year | Operating expenses | Tax revenue | Central government transfers | Annual margin | Investments | Loan stock | Result for the period |
|---|---|---|---|---|---|---|---|
| 2026 | 107.6 M€ | 85.7 M€ | 6.7 M€ | 6.2 M€ | 26.6 M€ | 140.8 M€ | -5.2 M€ |
| 2025 | 103.9 M€ | 83.9 M€ | 6.8 M€ | 7.3 M€ | 25.8 M€ | 150 M€ | -4.9 M€ |
| 2024 | 102.1 M€ | 79.7 M€ | 4.3 M€ | 5.2 M€ | 29.2 M€ | 128.2 M€ | -6.8 M€ |
| 2023 | 100 M€ | 80.5 M€ | 7.5 M€ | 10.9 M€ | 23.6 M€ | 125.3 M€ | -1 M€ |
| 2022 | 246 M€ | 136 M€ | 96.5 M€ | 12 M€ | 29.5 M€ | 134.2 M€ | 0 M€ |
| 2021 | 240 M€ | 136.5 M€ | 90 M€ | 12.1 M€ | 34.6 M€ | 174.2 M€ | 1.7 M€ |
| 2020 | 241.6 M€ | 145.5 M€ | 88.7 M€ | 18.6 M€ | 24.8 M€ | 130.9 M€ | 9.3 M€ |
The municipality’s explanations
- Financial revenue (+) and expenditure (-)
- Yliarvioitu ottolainoihin liittyvä korkojen määrän kasvu sekä lainojen nostotarve.
- Other tangible assets
- Torialuetta suunnitellaan vuonna 2026 eikä siihen ole varauduttu vuonna 2025.
- Contributions to investment expenditure
- Peruutettu yksi suunniteltu rakennus, johon oletettiin saatavan n. 50 % rahoitusosuus.
- Cash flow from operations and investments
- Edellisellä KTAS-raportilla toiminnan ja investointien rahavirta on ollut väärän merkkinen eli olisi pitänyt olla -13866894.
Source: Valtiokonttori, Kuntien ja hyvinvointialueiden taloustietopalvelu (CC BY 4.0) · Budget figures (JSON) · Municipal budgets →