Vaše trenutno stanje
- Zahtevano
- Analitika
- Oglaševanje
Prikaži podrobnosti
+-------+-------------------------------------------------------+------------+ |A) |BILANCA PRIHODKOV IN ODHODKOV | | +-------+-------------------------------------------------------+------------+ | | | v 000 SIT| +-------+-------------------------------------------------------+------------+ | |Skupina/Podskupina kontov | Proračun| | | | leta| +-------+-------------------------------------------------------+------------+ |I. |SKUPAJ PRIHODKI (70+71+72+73+74) | 483.424| +-------+-------------------------------------------------------+------------+ | |TEKOČI PRIHODKI (70+71) | 277.458| +-------+-------------------------------------------------------+------------+ |70 |DAVČNI PRIHODKI | 196.530| +-------+-------------------------------------------------------+------------+ | |700 Davki na dohodek in dobiček | 152.600| +-------+-------------------------------------------------------+------------+ | |703 Davki na premoženje | 17.730| +-------+-------------------------------------------------------+------------+ | |704 Domači davki na blago in storitve | 26.200| +-------+-------------------------------------------------------+------------+ |71 |NEDAVČNI PRIHODKI | 80.928| +-------+-------------------------------------------------------+------------+ | |710 Udeležba na dobičku in dohodkih od premož. | 12.940| +-------+-------------------------------------------------------+------------+ | |711 Takse in pristojbine | 1.779| +-------+-------------------------------------------------------+------------+ | |712 Denarne kazni | 59| +-------+-------------------------------------------------------+------------+ | |713 Prihodki od prodaje blaga in storitev | 365| +-------+-------------------------------------------------------+------------+ | |714 Drugi nedavčni prihodki | 65.785| +-------+-------------------------------------------------------+------------+ |72 |KAPITALSKI PRIHODKI | 180| +-------+-------------------------------------------------------+------------+ | |720 Prihodki od prodaje osnovnih sredstev | 180| +-------+-------------------------------------------------------+------------+ | |721 Prihodki od prodaje zalog | | +-------+-------------------------------------------------------+------------+ | |722 Prihodki od prodaje zemljišč in nemat. premož. | | +-------+-------------------------------------------------------+------------+ |73 |PREJETE DONACIJE | | +-------+-------------------------------------------------------+------------+ | |730 Prejete donacije iz domačih virov | | +-------+-------------------------------------------------------+------------+ | |731 Prejete donacije iz tujine | | +-------+-------------------------------------------------------+------------+ |74 |TRANSFERNI PRIHODKI | 205.786| +-------+-------------------------------------------------------+------------+ | |740 Transferni prihodki iz drugih javnofin. instit. | 205.786| +-------+-------------------------------------------------------+------------+ |II. |SKUPAJ ODHODKI | 718.541| | |(40+41+42+43) | | +-------+-------------------------------------------------------+------------+ |40 |TEKOČI ODHODKI | 72.427| +-------+-------------------------------------------------------+------------+ | |400 Plače in drugi izdatki zaposlenim | 22.620| +-------+-------------------------------------------------------+------------+ | |401 Prispevki delodajalcev za soc. varnost | 3.567| +-------+-------------------------------------------------------+------------+ | |402 Izdatki za blago in storitve | 43.290| +-------+-------------------------------------------------------+------------+ | |403 Plačila domačih obresti | 1.850| +-------+-------------------------------------------------------+------------+ | |409 Rezerve | 1.100| +-------+-------------------------------------------------------+------------+ |41 |TEKOČI TRANSFERI | 217.865| +-------+-------------------------------------------------------+------------+ | |410 Subvencije | 15.800| +-------+-------------------------------------------------------+------------+ | |411 Transferi posameznikom in gospodinjstvom | 136.271| +-------+-------------------------------------------------------+------------+ | |412 Transferi neprofitnim org. in ustanovam | 13.795| +-------+-------------------------------------------------------+------------+ | |413 Drugi tekoči domači transferi | 51.999| +-------+-------------------------------------------------------+------------+ | |414 Tekoči transferi v tujino | | +-------+-------------------------------------------------------+------------+ |42 |INVESTICIJSKI ODHODKI | 156.700| +-------+-------------------------------------------------------+------------+ | |420 Nakup in gradnja osnovnih sredstev | 156.700| +-------+-------------------------------------------------------+------------+ |43 |INVESTICIJSKI TRANSFERI | 271.549| +-------+-------------------------------------------------------+------------+ | |430 Investicijski transferi | 271.549| +-------+-------------------------------------------------------+------------+ |III. |PRORAČUNSKI PRESEŽEK(PRIMANJKLJAJ) (I.-II.) | -235.117| +-------+-------------------------------------------------------+------------+ |B) |RAČUN FINANČNIH TERJATEV IN NALOŽB | | +-------+-------------------------------------------------------+------------+ |IV. |PREJETA VRAČILA DANIH POSOJIL IN PRODAJA KAPITALSKIH | | | |DELEŽEV (750+751+752) | | +-------+-------------------------------------------------------+------------+ |75 |PREJETA VRAČILA DANIH POSOJIL | | +-------+-------------------------------------------------------+------------+ | |750 Prejeta vračila danih posojil | | +-------+-------------------------------------------------------+------------+ | |751 Prodaja kapitalskih deležev | | +-------+-------------------------------------------------------+------------+ | |752 Kupnine iz naslova privatizacije | | +-------+-------------------------------------------------------+------------+ |V. |DANA POSOJILA IN POVEČANJE KAPIT. DELEŽ. (440+441+442) | | +-------+-------------------------------------------------------+------------+ |44 |DANA POSOJILA IN POVEČANJE KAP. DELEŽEV | | +-------+-------------------------------------------------------+------------+ | |440 Dana posojila | | +-------+-------------------------------------------------------+------------+ | |441 Povečanje kapitalskih deležev in naložb | | +-------+-------------------------------------------------------+------------+ | |442 Poraba sredstev kupnin iz naslova privatizacije | | +-------+-------------------------------------------------------+------------+ |VI. |PREJETA MINUS DANA POSOJILA IN SPREMEMBE KAPITALSKIH | | | |DELEŽEV (IV.-V.) | | +-------+-------------------------------------------------------+------------+ |C) |RAČUN FINANCIRANJA | | +-------+-------------------------------------------------------+------------+ |VII. |ZADOLŽEVANJE (500) | | +-------+-------------------------------------------------------+------------+ |50 |ZADOLŽEVANJE | 100.000| +-------+-------------------------------------------------------+------------+ | |500 Domače zadolževanje | 100.000| +-------+-------------------------------------------------------+------------+ |VIII. |ODPLAČILO DOLGA (550) | 7.900| +-------+-------------------------------------------------------+------------+ |55 |ODPLAČILA DOLGA | 7.900| +-------+-------------------------------------------------------+------------+ | |550 Odplačila domačega dolga | 7.900| +-------+-------------------------------------------------------+------------+ |IX. |POVEČANJE(ZMANJŠANJE)SREDSTEV NA RAČUNIH (I.+IV.+VII.- | -143.017| | |II-V-VIII) | | +-------+-------------------------------------------------------+------------+ |X. |NETO ZADOLŽEVANJE (VII.-VIII.) | -7.900| +-------+-------------------------------------------------------+------------+ |XI. |NETO FINANCIRANJE (VI.+X.--IX.) | 235.117| +-------+-------------------------------------------------------+------------+ | |STANJE SREDSTEV NA RAČUNIH DNE 31.12. PRETEKLEGA LETA | 143.018| +-------+-------------------------------------------------------+------------+ | |9009 Splošni sklad za drugo | | +-------+-------------------------------------------------------+------------+