Vaše trenutno stanje
- Zahtevano
- Analitika
- Oglaševanje
Prikaži podrobnosti
+---------------------------------------------------+-----------+-----------+ |A. BILANCA PRIHODKOV IN ODHODKOV | | | +---------------------------------------------------+-----------+-----------+ | | Plan| Rebalans| +---------------------------------------------------+-----------+-----------+ |I. SKUPAJ PRIHODKI (70+71+72+73+74) |800.105.206|735.449.897| +---------------------------------------------------+-----------+-----------+ |TEKOČI PRIHODKI (70+71) |498.507.202|487.074.666| +---+-----------------------------------------------+-----------+-----------+ |70 |DAVČNI PRIHODKI |373.993.160|351.836.238| +---+-----------------------------------------------+-----------+-----------+ |700|Davki na dohodek in dobiček |264.383.160|247.478.000| +---+-----------------------------------------------+-----------+-----------+ |703|Davki na premoženje | 33.021.000| 31.272.360| +---+-----------------------------------------------+-----------+-----------+ |704|Domači davki na blago in storitve | 76.589.000| 73.085.878| +---+-----------------------------------------------+-----------+-----------+ |706|Drugi davki | 0| 0| +---+-----------------------------------------------+-----------+-----------+ |71 |NEDAVČNI PRIHODKI |124.514.042|135.238.428| +---+-----------------------------------------------+-----------+-----------+ |710|Udeležba na dobičku in dohodki od premoženja |116.287.405|124.857.693| +---+-----------------------------------------------+-----------+-----------+ |711|Takse in pristojbine | 2.675.940| 1.941.000| +---+-----------------------------------------------+-----------+-----------+ |712|Denarne kazni | 407.231| 171.616| +---+-----------------------------------------------+-----------+-----------+ |713|Prihodki od prodaje blaga in storitev | 5.067.266| 8.106.919| +---+-----------------------------------------------+-----------+-----------+ |714|Drugi nedavčni prihodki | 76.200| 161.200| +---+-----------------------------------------------+-----------+-----------+ |72 |KAPITALSKI PRIHODKI |158.412.500| 79.173.685| +---+-----------------------------------------------+-----------+-----------+ |720|Prihodki od prodaje osnovnih sredstev | 50.908.000| 33.408.000| +---+-----------------------------------------------+-----------+-----------+ |721|Prihodki od prodaje zalog | 0| | +---+-----------------------------------------------+-----------+-----------+ |722|Prihodki od prodaje zemljišč in nematerialnega |107.504.500| 45.765.685| | |premoženja | | | +---+-----------------------------------------------+-----------+-----------+ |73 |PREJETE DONACIJE | 12.750.000| 12.880.000| +---+-----------------------------------------------+-----------+-----------+ |730|Prejete donacije iz domačih virov | 900.000| 680.000| +---+-----------------------------------------------+-----------+-----------+ |731|Prejete donacije iz tujine | 11.850.000| 12.200.000| +---+-----------------------------------------------+-----------+-----------+ |74 |TRANSFERNI PRIHODKI |130.435.504|156.321.546| +---+-----------------------------------------------+-----------+-----------+ |740|Transferni prihodki iz drugih javnofinančnih |125.635.504|156.321.546| | |institucij | | | +---+-----------------------------------------------+-----------+-----------+ +---------------------------------------------------+-----------+-----------+ |II. SKUPAJ ODHODKI (40+41+42+43) |810.772.956|796.414.847| +---+-----------------------------------------------+-----------+-----------+ |40 |TEKOČI ODHODKI |206.763.234|193.144.039| +---+-----------------------------------------------+-----------+-----------+ |400|Plače in drugi izdatki zaposlenim | 34.075.000| 34.445.706| +---+-----------------------------------------------+-----------+-----------+ |401|Prispevki delodajalcev za socialno varnost | 4.943.000| 5.003.200| +---+-----------------------------------------------+-----------+-----------+ |402|Izdatki za blago in storitve |165.841.184|151.791.283| +---+-----------------------------------------------+-----------+-----------+ |403|Plačila domačih obresti | 0| 0| +---+-----------------------------------------------+-----------+-----------+ |409|Rezerve | 1.903.850| 1.903.850| +---+-----------------------------------------------+-----------+-----------+ |41 |TEKOČI TRANSFERI |225.027.154|233.989.102| +---+-----------------------------------------------+-----------+-----------+ |410|Subvencije | 2.860.000| 3.138.000| +---+-----------------------------------------------+-----------+-----------+ |411|Transferi posameznikom in gospodinjstvom |100.750.845|101.590.000| +---+-----------------------------------------------+-----------+-----------+ |412|Transferi neprofitnim organizacijam in | 26.866.902| 32.169.430| | |ustanovam | | | +---+-----------------------------------------------+-----------+-----------+ |413|Drugi tekoči domači transferi | 94.549.407| 97.091.672| +---+-----------------------------------------------+-----------+-----------+ |414|Tekoči transferi v tujino | 0| 0| +---+-----------------------------------------------+-----------+-----------+ |42 |INVESTICIJSKI ODHODKI |328.160.000|316.120.338| +---+-----------------------------------------------+-----------+-----------+ |420|Nakup in gradnja osnovnih sredstev |328.160.000|316.120.338| +---+-----------------------------------------------+-----------+-----------+ |43 |INVESTICIJSKI TRANSFERI | 50.822.568| 53.161.368| +---+-----------------------------------------------+-----------+-----------+ |430|Investicijski transferi | 50.822.568| 0| +---+-----------------------------------------------+-----------+-----------+ |431|Inv. tran. pravnim in fizičnim osebam, ki niso | | 42.394.800| | |prorač. uporabniki | | | +---+-----------------------------------------------+-----------+-----------+ |432|Investicijski transferi proračunskim uporabnik | | 10.766.568| +---+-----------------------------------------------+-----------+-----------+ | | | | | +---------------------------------------------------+-----------+-----------+ |III. PRORAČUNSKI PRESEŽEK (I.–II.) |–10.667.949|–60.964.949| |(PRORAČUNSKI | | | |PRIMANJKLJAJ) | | | +---+-----------------------------------------------+-----------+-----------+ | | | | | +---------------------------------------------------------------+-----------+ |B. RAČUN FINANČNIH TERJATEV IN NALOŽB | | +---------------------------------------------------+-----------+-----------+ |IV. PREJETA VRAČILA DANIH POSOJIL IN PRODAJA | 0| 0| |KAPITALSKIH DELEŽEV (750-751+752) | | | +---+-----------------------------------------------+-----------+-----------+ |750|PREJETA VRAČILA DANIH POSOJIL | 0| 0| +---+-----------------------------------------------+-----------+-----------+ |750|Prejeta vračila danih posojil | | | +---+-----------------------------------------------+-----------+-----------+ |751|Prodaja kapitalskih deležev | | | +---+-----------------------------------------------+-----------+-----------+ |752|Kupnine iz naslova privatizacije | | | +---------------------------------------------------+-----------+-----------+ |V. DANA POSOJILA IN POVEČANJE KAPITALSKIH DELEŽEV | 0| 0| |(440-441+442) | | | +---+-----------------------------------------------+-----------+-----------+ |44 |DANA POSOJILA IN POVEČ. KAPITALSKIH DELEŽEV | 0| 0| +---+-----------------------------------------------+-----------+-----------+ |440|Dana posojila | | | +---+-----------------------------------------------+-----------+-----------+ |441|Povečanje kapitalskih deležev in naložb | | | +---+-----------------------------------------------+-----------+-----------+ |442|Poraba sredstev kupnin iz naslova privatizacije| | | +---------------------------------------------------+-----------+-----------+ |VI. PREJETA MINUS DANA POSOJILA IN SPREMEMBE | 0| 0| |KAPITALSKIH DELEŽEV (IV.–V.) | | | +---+-----------------------------------------------+-----------+-----------+ | | | | | +---------------------------------------------------------------------------+ |C. RAČUN FINANCIRANJA | +---------------------------------------------------+-----------+-----------+ |VII. ZADOLŽEVANJE (500) | 0| 51407000| +---+-----------------------------------------------+-----------+-----------+ |50 |ZADOLŽEVANJE | 0| 51407000| +---+-----------------------------------------------+-----------+-----------+ |500|Domače zadolževanje | | 51407000| +---------------------------------------------------+-----------+-----------+ |VIII. ODPLAČILA DOLGA (550) | 0| 1110000| +---+-----------------------------------------------+-----------+-----------+ |55 |ODPLAČILA DOLGA | 0| 1110000| +---+-----------------------------------------------+-----------+-----------+ |550|Odplačila domačega dolga | | 1110000| +---------------------------------------------------+-----------+-----------+ |IX. SPREMEMBA STANJA SREDSTEV NA RAČUNU |–10.667.949|–77.817.564| |(I.+IV.+VII.–II.–V.–VIII.) | | | +---------------------------------------------------+-----------+-----------+ |X. NETO ZADOLŽEVANJE (VII.–VIII–IX.) | 10.667.949| 50.297.000| +---------------------------------------------------+-----------+-----------+ |XI. NETO FINANCIRANJE (VI.+X.) | 10.667.949|–10.667.949| +---------------------------------------------------+-----------+-----------+