Vaše trenutno stanje
- Zahtevano
- Analitika
- Oglaševanje
Prikaži podrobnosti
+--------------------------------------------+---------------+-------------+ |SPLOŠNI DEL PRORAČUNA | | | | | | | +----+---------------------------------------+---------------+-------------+ | | | | | +----+---------------------------------------+---------------+-------------+ |A |BILANCA PRIHODKOV IN ODHODKOV | | | | | | | | +----+---------------------------------------+---------------+-------------+ |I |SKUPAJ PRIHODKI |70+71+72+74 |2.515.167.000| | | | | | +----+---------------------------------------+---------------+-------------+ | |TEKOČI PRIHODKI |70+71 |1.477.863.000| | | | | | +----+---------------------------------------+---------------+-------------+ |70 |DAVČNI PRIHODKI | |1.342.959.000| | | | | | +----+---------------------------------------+---------------+-------------+ |7000|Dohodnina | |1.044.115.000| | | | | | +----+---------------------------------------+---------------+-------------+ |7030|Davki na nepremičnine | | 147.190.000| | | | | | +----+---------------------------------------+---------------+-------------+ |7032|Davki na dediščine in darila | | 2.157.000| | | | | | +----+---------------------------------------+---------------+-------------+ |7033|Davki na promet nepremičnin | | 29.763.000| | | | | | +----+---------------------------------------+---------------+-------------+ |7044|Davki na posebne storitve | | 5.920.000| | | | | | +----+---------------------------------------+---------------+-------------+ |7047|Drugi davki na uporabo blaga in | | 113.814.000| | |storitev | | | | | | | | +----+---------------------------------------+---------------+-------------+ |71 |NEDAVČNI PRIHODKI | | 134.904.000| | | | | | +----+---------------------------------------+---------------+-------------+ |7102|Prihodki od obresti | | 2.000.000| | | | | | +----+---------------------------------------+---------------+-------------+ |7103|Prihodki od premoženja | | 72.005.000| | | | | | +----+---------------------------------------+---------------+-------------+ |7111|Upravne takse in pristojbine | | 5.524.000| | | | | | +----+---------------------------------------+---------------+-------------+ |7120|Denarne kazni | | 375.000| | | | | | +----+---------------------------------------+---------------+-------------+ |7141|Drugi nedavčni prihodki | | 55.000.000| | | | | | +----+---------------------------------------+---------------+-------------+ |72 |KAPITALSKI PRIHODKI | | 219.000.000| | | | | | +----+---------------------------------------+---------------+-------------+ |7200|Prihodki od prodaje zgradb in | | 219.000.000| | |prostorov | | | | | | | | +----+---------------------------------------+---------------+-------------+ |74 |TRANSFERNI PRIHODKI | | 818.304.000| | | | | | +----+---------------------------------------+---------------+-------------+ |7400|Prejeta sredstva iz državnega | | 818.304.000| | |proračuna | | | | | | | | +----+---------------------------------------+---------------+-------------+ |II |SKUPAJ ODHODKI |40+41+42+43 |2.606.067.000| | | | | | +----+---------------------------------------+---------------+-------------+ |40 |TEKOČI ODHODKI | | 501.451.790| | | | | | +----+---------------------------------------+---------------+-------------+ |4000|Plače in dodatki | | 109.000.000| | | | | | +----+---------------------------------------+---------------+-------------+ |4001|Regres za letni dopust | | 4.292.820| | | | | | +----+---------------------------------------+---------------+-------------+ |4002|Povračila in nadomestila | | 7.367.000| | | | | | +----+---------------------------------------+---------------+-------------+ |4003|Sredstva za delovno uspešnost | | 2.000.000| | | | | | +----+---------------------------------------+---------------+-------------+ |4004|Nadurno delo | | 937.000| | | | | | +----+---------------------------------------+---------------+-------------+ |4009|Drugi izdatki zaposlenim | | 2.685.060| | | | | | +----+---------------------------------------+---------------+-------------+ |4010|Prispevek za pokojninsko in inv. | | 10.709.850| | |zavarovanje | | | | | | | | +----+---------------------------------------+---------------+-------------+ |4011|Prispevek za zdravstveno zavarovanje | | 8.613.850| | | | | | +----+---------------------------------------+---------------+-------------+ |4012|Prispevek za zaposlovanje | | 72.890| | | | | | +----+---------------------------------------+---------------+-------------+ |4013|Prispevek za starševsko varstvo | | 121.500| | | | | | +----+---------------------------------------+---------------+-------------+ |4015|Premije za dodatno zavarovanje | | 2.455.200| | | | | | +----+---------------------------------------+---------------+-------------+ |4020|Pisarniški in splošni material | | 44.746.600| | | | | | +----+---------------------------------------+---------------+-------------+ |4021|Posebni material in storitve | | 61.620.000| | | | | | +----+---------------------------------------+---------------+-------------+ |4022|Energija, voda, komunalne storitve | | 44.593.000| | | | | | +----+---------------------------------------+---------------+-------------+ |4023|Prevozni stroški in storitve | | 3.132.300| | | | | | +----+---------------------------------------+---------------+-------------+ |4024|Izdatki za službena potovanja | | 600.000| | | | | | +----+---------------------------------------+---------------+-------------+ |4025|Tekoče vzdrževanje | | 106.744.100| | | | | | +----+---------------------------------------+---------------+-------------+ |4026|Poslovne najemnine in zakupnine | | 18.318.000| | | | | | +----+---------------------------------------+---------------+-------------+ |4027|Kazni in odškodnine | | 300.000| | | | | | +----+---------------------------------------+---------------+-------------+ |4028|Davek na izplačane plače | | 5.636.620| | | | | | +----+---------------------------------------+---------------+-------------+ |4029|Drugi operativni odhodki | | 30.406.000| | | | | | +----+---------------------------------------+---------------+-------------+ |4031|Plačila obresti od kreditov | | 8.100.000| | | | | | +----+---------------------------------------+---------------+-------------+ |4090|Splošna proračunska rezervacija | | 29.000.000| | | | | | +----+---------------------------------------+---------------+-------------+ |41 |TEKOČI TRANSFERI | |1.091.683.210| | | | | | +----+---------------------------------------+---------------+-------------+ |4102|Subvencije privatnim podjetjem in | | 9.620.000| | |zasebnikom | | | | | | | | +----+---------------------------------------+---------------+-------------+ |4112|Transferi za zagotavljanje socialne | | 24.860.000| | |varnosti | | | | | | | | +----+---------------------------------------+---------------+-------------+ |4117|Štipendije | | 6.218.400| | | | | | +----+---------------------------------------+---------------+-------------+ |4119|Drugi transferi posameznikom | | 473.030.000| | | | | | +----+---------------------------------------+---------------+-------------+ |4120|Tekoči transferi neprof. org. in | | 164.580.315| | |ustanovam | | | | | | | | +----+---------------------------------------+---------------+-------------+ |4130|Tekoči transferi ožjim delom občine | | 42.509.995| | | | | | +----+---------------------------------------+---------------+-------------+ |4131|Tekoči transferi v sklade soc. | | 42.000.000| | |zavarovanja | | | | | | | | +----+---------------------------------------+---------------+-------------+ |4132|Tekoči transferi v javne sklade | | 4.680.000| | | | | | +----+---------------------------------------+---------------+-------------+ |4133|Tekoči transferi v javne zavode | | 244.184.500| | | | | | +----+---------------------------------------+---------------+-------------+ |4135|Tekoča plačila izvajalcem javnih služb | | 80.000.000| | | | | | +----+---------------------------------------+---------------+-------------+ |42 |INVESTICIJSKI ODHODKI | | 824.298.000| | | | | | +----+---------------------------------------+---------------+-------------+ |4200|Nakup zgradb in prostorov | | 7.000.000| | | | | | +----+---------------------------------------+---------------+-------------+ |4201|Nakup prevoznih sredstev | | 4.100.000| | | | | | +----+---------------------------------------+---------------+-------------+ |4202|Nakup opreme | | 29.430.000| | | | | | +----+---------------------------------------+---------------+-------------+ |4204|Novogradnje, rekonstrukcije in | | 357.817.000| | |adaptacije | | | | | | | | +----+---------------------------------------+---------------+-------------+ |4205|Investicijsko vzdrževanje in obnove | | 270.983.000| | | | | | +----+---------------------------------------+---------------+-------------+ |4206|Nakup zemljišč | | 14.700.000| | | | | | +----+---------------------------------------+---------------+-------------+ |4208|Študije, projektna dokumentacija, | | 140.268.000| | |nadzor | | | | | | | | +----+---------------------------------------+---------------+-------------+ |43 |INVESTICIJSKI TRANSFERI | | 188.634.000| | | | | | +----+---------------------------------------+---------------+-------------+ |4307|Investicijski transferi javnim zavodom | | 35.634.000| | | | | | +----+---------------------------------------+---------------+-------------+ |4310|Investicijski transferi neprofitnim | | 15.980.000| | |organizacijam | | | | | | | | +----+---------------------------------------+---------------+-------------+ |4311|Investicijski transferi JP, ki so v | | 111.500.000| | |lasti občine | | | | | | | | +----+---------------------------------------+---------------+-------------+ |4323|Investicijski transferi javnim zavodom | | 25.520.000| | | | | | +----+---------------------------------------+---------------+-------------+ |III |PRORAČUNSKI PRESEŽEK |I - II | –90.900.000| | | | | | +----+---------------------------------------+---------------+-------------+ | | | | | +----+---------------------------------------+---------------+-------------+ |B |RAČUN FINANČNIH TERJATEV IN NALOŽB | | | | | | | | +----+---------------------------------------+---------------+-------------+ |IV |PREJETA VRAČILA DANIH POSOJIL IN |750+751+752 | 4.300.000| | |PRODAJA KAPITALSKIH DELEŽEV | | | | | | | | +----+---------------------------------------+---------------+-------------+ |75 |PREJETA VRAČILA DANIH POSOJIL | | | | | | | | +----+---------------------------------------+---------------+-------------+ |7500|Prejeta vračila danih posojil | | 3.200.000| | | | | | +----+---------------------------------------+---------------+-------------+ |7510|Prodaja kapitalskih deležev | | 1.100.000| | | | | | +----+---------------------------------------+---------------+-------------+ |V |DANA POSOJILA IN POVEČANJE | | 0| | | | | | +----+---------------------------------------+---------------+-------------+ | |KAPITALSKIH DELEŽEV | | | | | | | | +----+---------------------------------------+---------------+-------------+ |4410|Povečanje kapitalskih deležev | | 0| | | | | | +----+---------------------------------------+---------------+-------------+ |VI |PREJETA MINUS DANA POSOJILA IN |IV - V | 4.300.000| | |SPREMEMBE KAPITALSKIH DELEŽEV | | | | | | | | +----+---------------------------------------+---------------+-------------+ | | | | | +----+---------------------------------------+---------------+-------------+ |C |RAČUN FINANCIRANJA | | | | | | | | +----+---------------------------------------+---------------+-------------+ |VII |ZADOLŽEVANJE | | | | | | | | +----+---------------------------------------+---------------+-------------+ |50 |ZADOLŽEVANJE | | 100.000.000| | | | | | +----+---------------------------------------+---------------+-------------+ |5000|Domače zadolževanje | | 100.000.000| | | | | | +----+---------------------------------------+---------------+-------------+ |VIII|ODPLAČILA DOLGA | | | | | | | | +----+---------------------------------------+---------------+-------------+ |55 |ODPLAČILA DOLGA | | 13.400.000| | | | | | +----+---------------------------------------+---------------+-------------+ |5501|Odplačila domačega dolga | | 13.400.000| | | | | | +----+---------------------------------------+---------------+-------------+ |IX |SPREMEMBA STANJA SREDSTEV NA RAČUNIH |I+IV+VII-II-V- | | | | |VIII | | | | | | | +----+---------------------------------------+---------------+-------------+ |X |NETO ZADOLŽEVANJE |VII-VIII | 86.600.000| | | | | | +----+---------------------------------------+---------------+-------------+ |XI |NETO FINANCIRANJE |VI+VII-VIII- | 90.900.000| | | |IX=-III | | | | | | | +----+---------------------------------------+---------------+-------------+