Wednesday, July 1, 2026 The English edition of ostwirtschaft.de Newsletter
Eastern Economy.
Economic intelligence on Eastern Europe, the Caucasus & Central Asia

Russia Budget Calculator 2026

What do the oil price and the ruble rate do to Russia's federal budget? Set both below. The model starts from the 2026 budget law (signed 28 November 2025): revenues ₽40.3trn — of which oil & gas ₽8.9trn — expenditures ₽44.1trn, planned deficit ₽3.8trn at an assumed Urals price of $59 and 92 ₽/US-Dollar. Live market context: Brent $71.2 (01 Jul), USD/RUB 78.3 (Bank of Russia). More Russia data in the Russia Terminal.

Inputs

$30$100
60130

Result

Oil & gas revenues
plan: ₽8.9trn
Total revenues
plan: ₽40.3trn
Budget balance
Deficit, % of GDP
plan: −1.6%
Gap vs plan
extra financing needed
NWF liquid buffer
₽2.9–3.8trn available end-2025
+$1 Urals ≈ bn ₽ revenue per year
+1 ₽ per USD ≈ bn ₽ revenue per year
Break-even ruble oil price ≈ ₽/bbl for plan deficit

Method & sources

Model: oil & gas revenues scale linearly with the ruble price of oil — OG(P, FX) = ₽8.919trn × (P × FX) ÷ (59 × 92). Non-oil revenues are held at the plan value of ₽31.365trn, expenditures at ₽44.1trn, GDP at the ₽235.7trn implied by the budget's own ratios (revenues 17.1% of GDP). This is a first-order approximation: it ignores the non-linear mineral extraction tax and damper mechanism, assumes constant export volumes, and takes the government's optimistic non-oil revenue plan (which includes the VAT increase to 22%) at face value — in Jan–Apr 2026 actual oil & gas revenues ran 38% below the prior year and the deficit had already reached ₽5.9trn (2.5% of GDP), above the full-year plan. "Market now" preset approximates Urals as Brent minus a $12/bbl discount; the actual discount varies with sanctions enforcement. Sources: Russian Ministry of Finance (2026 budget law figures, monthly execution reports), OSW budget analysis (Dec 2025), Interfax (execution data), Bank of Russia (exchange rate), ICE (Brent). Not investment advice; the model illustrates orders of magnitude, not a forecast.