Vaše trenutno stanje
- Zahtevano
- Analitika
- Oglaševanje
Prikaži podrobnosti
+-----+---------------------------------------------------+----------------+ |A) | BILANCA PRIHODKOV IN ODHODKOV | v tisoč| | | | tolarjev| | | | | +-----+---------------------------------------------------+----------------+ |I. |SKUPAJ PRIHODKI | 303.522| | |(70+71+72+73+74) | | +-----+---------------------------------------------------+----------------+ | |TEKOČI PRIHODKI (70+71) | 148.710| | | | | +-----+---------------------------------------------------+----------------+ |70 |DAVČNI PRIHODKI | 130.865| | |(700+703+704+706) | | +-----+---------------------------------------------------+----------------+ | |700 Davki na dohodek in dobiček | 105.820| | | | | +-----+---------------------------------------------------+----------------+ | |703 Davki na premoženje | 12.126| | | | | +-----+---------------------------------------------------+----------------+ | |704 Domači davki na blago in storitve | 12.919| | | | | +-----+---------------------------------------------------+----------------+ | |706 Drugi davki | 0| | | | | +-----+---------------------------------------------------+----------------+ |71 |NEDAVČNI PRIHODKI | 17.845| | |(710+711+712+713+714) | | +-----+---------------------------------------------------+----------------+ | |710 Udeležba na dobičku in dohodki od premoženja | 5.316| | | | | +-----+---------------------------------------------------+----------------+ | |711 Takse in pristojbine | 1.004| | | | | +-----+---------------------------------------------------+----------------+ | |712 Denarne kazni | 25| | | | | +-----+---------------------------------------------------+----------------+ | |713 Prihodki od prodaje blaga in storitev | 0| | | | | +-----+---------------------------------------------------+----------------+ | |714 Drugi nedavčni prihodki | 11.500| | | | | +-----+---------------------------------------------------+----------------+ |72 |KAPITALSKI PRIHODKI | 24.589| | |(720+721+722) | | +-----+---------------------------------------------------+----------------+ | |720 Prihodki od prodaje osnovnih sredstev | 10.358| | | | | +-----+---------------------------------------------------+----------------+ | |721 Prihodki od prodaje zalog | 0| | | | | +-----+---------------------------------------------------+----------------+ | |722 Prihodki od prodaje zemljišč in | 14.231| | |neopredmetenih dolgoročnih sredstev | | +-----+---------------------------------------------------+----------------+ |73 |PREJETE DONACIJE (730+731) | 0| | | | | +-----+---------------------------------------------------+----------------+ | |730 Prejete donacije iz domačih virov | 0| | | | | +-----+---------------------------------------------------+----------------+ | |731 Prejete donacije iz tujine | 0| | | | | +-----+---------------------------------------------------+----------------+ |74 |TRANSFERNI PRIHODKI (740) | 126.473| | | | | +-----+---------------------------------------------------+----------------+ | |740 Transferni prihodki iz drugih | 126.473| | |javnofinančnih institucij | | +-----+---------------------------------------------------+----------------+ |78 |PREJETA SREDSTVA IZ EVROPSKE UNIJE (786) | 3.750| | | | | +-----+---------------------------------------------------+----------------+ | |786 Ostala prejeta sredstva iz Proračuna Evropske | 3.750| | |unije | | | | | | +-----+---------------------------------------------------+----------------+ |II. |SKUPAJ ODHODKI | 359.097| | |(40+41+42+43) | | +-----+---------------------------------------------------+----------------+ | |40 TEKOČI ODHODKI | 80.196| | | | | +-----+---------------------------------------------------+----------------+ | |400 Plače in drugi izdatki zaposlenim | 21.311| | | | | +-----+---------------------------------------------------+----------------+ | |401 Prispevki delodajalcev za socialno | 3.300| | |varnost | | +-----+---------------------------------------------------+----------------+ | |402 Izdatki za blago in storitve | 54.085| | | | | +-----+---------------------------------------------------+----------------+ | |403 Plačila domačih obresti | 0| | | | | +-----+---------------------------------------------------+----------------+ | |409 Rezerve | 1.500| | | | | +-----+---------------------------------------------------+----------------+ |41 |TEKOČI TRANSFERI (410+411+412+413) | 110.017| | | | | +-----+---------------------------------------------------+----------------+ | |410 Subvencije | 2.400| | | | | +-----+---------------------------------------------------+----------------+ | |411 Transferi posameznikom in | 75.384| | |gospodinjstvom | | +-----+---------------------------------------------------+----------------+ | |412 Transferi neprofitnim organi- | 6.553| | |zacijam in ustanovam | | +-----+---------------------------------------------------+----------------+ | |413 Drugi tekoči domači transferi | 25.680| | | | | +-----+---------------------------------------------------+----------------+ | |414 Tekoči transferi v tujino | 0| | | | | +-----+---------------------------------------------------+----------------+ |42 |INVESTICIJSKI ODHODKI (420) | 159.144| | | | | +-----+---------------------------------------------------+----------------+ | |420 Nakup in gradnja osnovnih sredstev | 159.144| | | | | +-----+---------------------------------------------------+----------------+ |43 |INVESTICIJSKI TRANSFERI | 9.740| | | | | +-----+---------------------------------------------------+----------------+ | |430 Investicijski transferi | 9.740| | | | | +-----+---------------------------------------------------+----------------+ |III. |PRORAČUNSKI PRESEŽEK (I.-II.) | –55.575| | |(PRORAČUNSKI PRIMANKLJAJ) | | +-----+---------------------------------------------------+----------------+ |B) |RAČUN FINANČNIH TERJATEV IN NALOŽB | | | | | | +-----+---------------------------------------------------+----------------+ |IV. |PREJETA VRAČILA DANIH POSOJIL | | | |IN PRODAJA KAPITALSKIH DELEŽEV | | | |(750+751+752) | | +-----+---------------------------------------------------+----------------+ |75 |PREJETA VRAČILA DANIH POSOJIL | 0| | | | | +-----+---------------------------------------------------+----------------+ | |750 Prejeta vračila danih posojil | 0| | | | | +-----+---------------------------------------------------+----------------+ | |750 Prodaja kapitalskih deležev | 0| | | | | +-----+---------------------------------------------------+----------------+ | |751 Prodaja kapitalskih deležev | 0| | | | | +-----+---------------------------------------------------+----------------+ | |752 Kupnine iz naslova privatizacije | 0| | | | | +-----+---------------------------------------------------+----------------+ |V. |DANA POSOJILA IN POVEČA- | 0| | |NJE KAPITALSKIH DELEŽEV | | | |(440+441+442+443) | | +-----+---------------------------------------------------+----------------+ |44 |DANA POSOJILA IN POVEČA- | 0| | |NJE KAPITALSKIH DELEŽEV | | | |(440+441+442+443) | | +-----+---------------------------------------------------+----------------+ | |440 Dana posojila | 0| | | | | +-----+---------------------------------------------------+----------------+ | |441 Povečanje kapitalskih deležev in naložb | 0| | | | | +-----+---------------------------------------------------+----------------+ | |442 Poraba sredstev kupnin iz | 0| | |naslova privatizacije | | +-----+---------------------------------------------------+----------------+ | |443 Povečanje namenskega pre- | 0| | |moženja v javnih skladih in | | | |drugih osebah javnega prava, | | | |ki imajo premoženje v svoji lasti | | +-----+---------------------------------------------------+----------------+ |VI. |PREJETA MINUS DANA POSOJILA | | | |IN SPREMEMBE KAPITALSKIH | | +-----+---------------------------------------------------+----------------+ |C |RAČUN FINANCIRANJA | | | | | | +-----+---------------------------------------------------+----------------+ |VII. |ZADOLŽEVANJE PRORAČUNA | 50.000| | |(500) | | +-----+---------------------------------------------------+----------------+ |50 |ZADOLŽEVANJE | 50.000| | | | | +-----+---------------------------------------------------+----------------+ | |500 Domače zadolževanje | 50.000| | | | | +-----+---------------------------------------------------+----------------+ |VIII.|ODPLAČILO DOLGA (550) | 0| | | | | +-----+---------------------------------------------------+----------------+ |55 |Odplačilo dolga | 0| | | | | +-----+---------------------------------------------------+----------------+ | |550 Odplačilo domačega dolga | 0| | | | | +-----+---------------------------------------------------+----------------+ |IX. |POVEČANJE (ZMANJŠANJE) | –5.575| | |SREDSTEV NA RAČUNIH | | | |(I.+IV.+VII.+II.-V.VIII.) | | +-----+---------------------------------------------------+----------------+ |X. |NETO ZADOLŽEVANJE (VII.- | 50.000| | |VIII.) | | +-----+---------------------------------------------------+----------------+ |XI. |NETO FINANCIRANJE (VI.+VII.- | 55.575| | |VIII.-IX.) | | +-----+---------------------------------------------------+----------------+ |XII. |STANJE SREDSTEV NA RAČUNIH DNE 31. 12. PRETEKLEGA | 5.575| | |LETA | | | | | | +-----+---------------------------------------------------+----------------+