Vaše trenutno stanje
- Zahtevano
- Analitika
- Oglaševanje
Prikaži podrobnosti
+----------------------------------------------------------------------------+ |A) BILANCA PRIHODKOV IN ODHODKOV v tolarjih | +-------+--------------------------------------------------------+-----------+ |I. |SKUPAJ PRIHODKI (70+71+72+73+74) |268.430.000| +-------+--------------------------------------------------------+-----------+ | |TEKOČI PRIHODKI (70+71) | 64.490.000| +-------+--------------------------------------------------------+-----------+ |70 |DAVČNI PRIHODKI | 50.350.000| +-------+--------------------------------------------------------+-----------+ | |700 Davki na dohodek in dobiček | 46.420.000| +-------+--------------------------------------------------------+-----------+ | |703 Davki na premoženje | 3.405.000| +-------+--------------------------------------------------------+-----------+ | |704 Domači davki na blago in storitve | 525.000| +-------+--------------------------------------------------------+-----------+ | |706 Drugi davki | 0| +-------+--------------------------------------------------------+-----------+ |71 |NEDAVČNI PRIHODKI | 14.140.000| +-------+--------------------------------------------------------+-----------+ | |710 Udeležba na dobičku in dohodki od premoženja | 9.460.000| +-------+--------------------------------------------------------+-----------+ | |711 Takse in pristojbine | 620.000| +-------+--------------------------------------------------------+-----------+ | |712 Denarne kazni | 0| +-------+--------------------------------------------------------+-----------+ | |713 Prihodki od prodaje blaga in storitev | 0| +-------+--------------------------------------------------------+-----------+ | |714 Drugi nedavčni prihodki | 4.060.000| +-------+--------------------------------------------------------+-----------+ |72 |KAPITALSKI PRIHODKI | 800.000| +-------+--------------------------------------------------------+-----------+ | |720 Prihodki od prodaje osnovnih sredstev | 800.000| +-------+--------------------------------------------------------+-----------+ | |721 Prihodki od prodaje zalog | 0| +-------+--------------------------------------------------------+-----------+ | |722 Prihodki od prodaje zemljišč in nematerialnega | 0| | |premoženja | | +-------+--------------------------------------------------------+-----------+ |73 |PREJETE DONACIJE | 0| +-------+--------------------------------------------------------+-----------+ |74 |TRANSFERNI PRIHODKI |203.140.000| +-------+--------------------------------------------------------+-----------+ | |740 Transferni prihodki iz drugih javnofinančnih |203.140.000| | |institucij | | +-------+--------------------------------------------------------+-----------+ |II. |SKUPAJ ODHODKI (40+41+42+43) |291.430.000| +-------+--------------------------------------------------------+-----------+ |40 |TEKOČI ODHODKI | 95.515.000| +-------+--------------------------------------------------------+-----------+ | |400 Plače in drugi izdatki zaposlenih | 19.000.000| +-------+--------------------------------------------------------+-----------+ | |401 Prispevki delodajalcev za socialno varnost | 4.100.000| +-------+--------------------------------------------------------+-----------+ | |402 Izdatki za blago in storitve | 70.015.000| +-------+--------------------------------------------------------+-----------+ | |403 Plačila domačih obresti | 500.000| +-------+--------------------------------------------------------+-----------+ | |409 Rezerve | 1.900.000| +-------+--------------------------------------------------------+-----------+ |41 |TEKOČI TRANSFERI |100.715.000| +-------+--------------------------------------------------------+-----------+ | |410 Subvencije | 20.920.000| +-------+--------------------------------------------------------+-----------+ | |411 Transferi posameznikom in gospodinjstvom | 46.055.000| +-------+--------------------------------------------------------+-----------+ | |412 Transferi neprofitnim organizacijam in društvom | 15.680.000| +-------+--------------------------------------------------------+-----------+ | |413 Drugi tekoči domači transferi | 18.060.000| +-------+--------------------------------------------------------+-----------+ | |414 Tekoči transferi v tujino | 0| +-------+--------------------------------------------------------+-----------+ |42 |INVENSTICIJSKI ODHODKI | 83.200.000| +-------+--------------------------------------------------------+-----------+ | |420 Nakup in gradnja OS | 83.200.000| +-------+--------------------------------------------------------+-----------+ |43 |INVENSTICIJSKI TRANSFERI | 12.000.000| +-------+--------------------------------------------------------+-----------+ | |431 Invensticijski transferi pravnimi in fizičnim | 5.500.000| | |osebam, ki niso proračunski uporabniki | | +-------+--------------------------------------------------------+-----------+ | |432 Invensticijski transferi proračunskim uporabnikom | 6.500.000| +-------+--------------------------------------------------------+-----------+ |III. |PRORAČUNSKI PRIMANJKLJAJ (PRESEŽEK) (I.-II.) |-23.000.000| +-------+--------------------------------------------------------+-----------+ | | | | +----------------------------------------------------------------------------+ |B) RAČUN FINANČNIH TERJATEV IN NALOŽB | +-------+--------------------------------------------------------+-----------+ |IV. |PREJETA VRAČILA DANIH POSOJIL IN PRODAJA KAPIT. DELEŽEV | 0| +-------+--------------------------------------------------------+-----------+ |75 |PREJETA VRAČILA DANIH POSOJIL IN PRODAJA KAPIT. DELEŽEV | 0| +-------+--------------------------------------------------------+-----------+ |V. |DANA POSOJILA IN POVEČANJE KAPITAL. DELEŽEV | 0| +-------+--------------------------------------------------------+-----------+ |44. |DANA POSOJILA IN POVEČANJE KAPITAL. DELEŽEV | 0| +-------+--------------------------------------------------------+-----------+ |VI. |RAZLIKA RAČUNA FINANČNIH TERJATEV IN NALOŽB | 0| +-------+--------------------------------------------------------+-----------+ | | | | +----------------------------------------------------------------------------+ |C) RAČUN FINANCIRANJA | +-------+--------------------------------------------------------+-----------+ |VII. |ZADOLŽEVANJE | 0| +-------+--------------------------------------------------------+-----------+ |VIII. |ODPLAČILA DOLGA | 0| +-------+--------------------------------------------------------+-----------+ |IX. |SPREMEMBA STANJA SREDSTEV NA RAČUNIH (I.+IV.+VII.-II.- |-23.000.000| | |V.-VIII.) | | +-------+--------------------------------------------------------+-----------+ |X. |NETO ZADOLŽEVANJE (VII.-VIII.) | 0| +-------+--------------------------------------------------------+-----------+ |XI. |NETO FINANCIRANJA (VI.+VII.-VIII.-IX=-III) | 23.000.000| +-------+--------------------------------------------------------+-----------+ |XII. |STANJE SREDSTEV NA RAČUNIH OB KONCU LETA | 23.000.000| +-------+--------------------------------------------------------+-----------+