Vaše trenutno stanje
- Zahtevano
- Analitika
- Oglaševanje
Prikaži podrobnosti
+----------------------------------------+---------------------+ |A) BILANCA PRIHODKOV IN ODHODKOV | | +--------+-----------------------------------------------------+ | | V 000 SIT| +--------+-------------------------------+---------------------+ | |Skupina/Podskupina kontov | Proračun leta| +--------+-------------------------------+---------------------+ |I. |SKUPAJ PRIHODKI | 472.462| | |(70+71+72+73+74) | | +--------+-------------------------------+---------------------+ | |TEKOČI PRIHODKI (70+71) | 248.314| +--------+-------------------------------+---------------------+ |70 |DAVČNI PRIHODKI | 200.428| +--------+-------------------------------+---------------------+ | |700 Davki na dohodek in dobiček| 160.609| +--------+-------------------------------+---------------------+ | |703 Davki na premoženje | 13.149| +--------+-------------------------------+---------------------+ | |704 Domači davki na blago in | 26.670| | |storitve | | +--------+-------------------------------+---------------------+ |71 |NEDAVČNI PRIHODKI | 47.886| +--------+-------------------------------+---------------------+ | |710 Udeležba na dobičku in | 21.500| | |dohodkih od premož. | | +--------+-------------------------------+---------------------+ | |711 Takse in pristojbine | 1.393| +--------+-------------------------------+---------------------+ | |712 Denarne kazni | 356| +--------+-------------------------------+---------------------+ | |713 Prihodki od prodaje blaga | 1.182| | |in storitev | | +--------+-------------------------------+---------------------+ | |714 Drugi nedavčni prihodki | 23.455| +--------+-------------------------------+---------------------+ |72 |KAPITALSKI PRIHODKI | 3.270| +--------+-------------------------------+---------------------+ | |720 Prihodki od prodaje | 252| | |osnovnih sredstev | | +--------+-------------------------------+---------------------+ | |722 Prihodki od prodaje | 3.018| | |zemljišč in nemat. premož. | | +--------+-------------------------------+---------------------+ |73 |PREJETE DONACIJE | 0| +--------+-------------------------------+---------------------+ | |730 Prejete donacije iz domačih| 0| | |virov | | +--------+-------------------------------+---------------------+ | |731 Prejete donacije iz tujine | 0| +--------+-------------------------------+---------------------+ |74 |TRANSFERNI PRIHODKI | 220.878| +--------+-------------------------------+---------------------+ | |740 Transferni prihodki iz | 220.878| | |drugih javnofin. instit. | | +--------+-------------------------------+---------------------+ |II. |SKUPAJ ODHODKI (40+41+42+43) | 551.738| +--------+-------------------------------+---------------------+ |40 |TEKOČI ODHODKI | 65.563| +--------+-------------------------------+---------------------+ | |400 Plače in drugi izdatki | 21.286| | |zaposlenim | | +--------+-------------------------------+---------------------+ | |401 Prispevki delodajalcev za | 3.112| | |soc. varnost | | +--------+-------------------------------+---------------------+ | |402 Izdatki za blago in | 39.782| | |storitve | | +--------+-------------------------------+---------------------+ | |403 Plačila domačih obresti | 786| +--------+-------------------------------+---------------------+ | |409 Rezerve | 597| +--------+-------------------------------+---------------------+ |41 |TEKOČI TRANSFERI | 217.316| +--------+-------------------------------+---------------------+ | |410 Subvencije | 13.716| +--------+-------------------------------+---------------------+ | |411 Transferi posameznikom in | 133.248| | |gospodinjstvom | | +--------+-------------------------------+---------------------+ | |412 Transferi neprofitnim org. | 13.517| | |in ustanovam | | +--------+-------------------------------+---------------------+ | |413 Drugi tekoči domači | 56.835| | |transferi | | +--------+-------------------------------+---------------------+ |42 |INVESTICIJSKI ODHODKI | 136.642| +--------+-------------------------------+---------------------+ | |420 Nakup in gradnja osnovnih | 136.642| | |sredstev | | +--------+-------------------------------+---------------------+ |43 |INVESTICIJSKI TRANSFERI | 132.217| +--------+-------------------------------+---------------------+ | |430 Investicijski transferi | 200| +--------+-------------------------------+---------------------+ | |431 Investi. transf. prav. in | 125.663| | |fiz. osebam, ki niso prorač. | | | |uporab. | | +--------+-------------------------------+---------------------+ | |432 Investic. transf. | 6.354| | |proračunskim uporabnikom | | +--------+-------------------------------+---------------------+ |III. |PRORAČUNSKI PRESEŽEK | –79.276| | |(PRIMANJKLJAJ) (I.-II.) | | +--------+-------------------------------+---------------------+ | | | | +----------------------------------------+---------------------+ |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 | 69.550| +--------+-------------------------------+---------------------+ |51 |500 Domače zadolževanje | 69.550| +--------+-------------------------------+---------------------+ |VIII. |ODPLAČILO DOLGA (550) | 1.522| +--------+-------------------------------+---------------------+ |55 |ODPLAČILA DOLGA | 1.522| +--------+-------------------------------+---------------------+ | |550 Odplačila domačega dolga | 1.522| +--------+-------------------------------+---------------------+ |IX. |POVEČANJE (ZMANJŠANJE SREDSTEV | –11.248| | |NA RAČUNIH | | | |(I.+IV.+VII.-II.-V.-VIII.) | | +--------+-------------------------------+---------------------+ |X. |NETO ZADOLŽEVANJE (VII.-VIII) | 68.028| +--------+-------------------------------+---------------------+ |XI. |NETO FINANCIRANJE | 79.276| | |(VI.+VII.-VIII.-IX) | | +--------+-------------------------------+---------------------+ | |STANJE SREDSTEV NA RAČUNIH NA | 168.245| | |DAN 31. 12. PRETEKLEGA LETA | | +--------+-------------------------------+---------------------+