Vaše trenutno stanje
- Zahtevano
- Analitika
- Oglaševanje
Prikaži podrobnosti
+--------------------------------------------------------------+ |A) BILANCA PRIHODKOV IN ODHODKOV | +---------------------------------------+----------------------+ |Skupina / Podskupina kontov | Znesek v EUR | +----------+----------------------------+----------------------+ |I. |SKUPAJ PRIHODKI | 9.113.044| | |(70+71+72+73+74) | | +----------+----------------------------+----------------------+ | |TEKOČI PRIHODKI (70+71) | 6.797.973| +----------+----------------------------+----------------------+ |70 |DAVČNI PRIHODKI | 5.699.178| +----------+----------------------------+----------------------+ | |700 Davki na dohodek in | 4.946.954| | |dobiček | | +----------+----------------------------+----------------------+ | |703 Davki na premoženje | 407.540| +----------+----------------------------+----------------------+ | |704 Domači davki na blago in| 344.684| | |storitve | | +----------+----------------------------+----------------------+ |71 |NEDAVČNI PRIHODKI | 1.098.795| +----------+----------------------------+----------------------+ | |710 Udeležba na dobičku in | 316.726| | |dohodki od premoženja | | +----------+----------------------------+----------------------+ | |711 Takse in pristojbine | 23.565| +----------+----------------------------+----------------------+ | |712 Denarne kazni | 501| +----------+----------------------------+----------------------+ | |713 Prihodki od prodaje | 2.086| | |blaga in storitev | | +----------+----------------------------+----------------------+ | |714 Drugi nedavčni prihodki | 755.917| +----------+----------------------------+----------------------+ |72 |KAPITALSKI PRIHODKI | 1.408.295| +----------+----------------------------+----------------------+ | |720 Prihodki od prodaje | 821.799| | |osnovnih sredstev | | +----------+----------------------------+----------------------+ | |722 Prihodki od prodaje | 586.496| | |zemljišč in neopredmet. | | | |dolg. sred. | | +----------+----------------------------+----------------------+ |73 |PREJETE DONACIJE | 50| +----------+----------------------------+----------------------+ | |730 Prejete donacije iz | 50| | |domačih virov | | +----------+----------------------------+----------------------+ |74 |TRANSFERNI PRIHODKI | 906.726| +----------+----------------------------+----------------------+ | |740 Transferni prihodki iz | 674.393| | |drugih javnofinančnih | | | |institucij | | +----------+----------------------------+----------------------+ | |741 Prejeta sredstva iz | 232.333| | |državnega proračuna iz | | | |sred.EU za kohezijsko | | | |politiko | | +----------+----------------------------+----------------------+ |II. |SKUPAJ ODHODKI (40+41+42+43)| 10.101.066| +----------+----------------------------+----------------------+ |40 |TEKOČI ODHODKI | 1.720.360| +----------+----------------------------+----------------------+ | |400 Plače in drugi izdatki | 503.889| | |zaposlenim | | +----------+----------------------------+----------------------+ | |401 Prispevki delodajalcev | 84.168| | |za socialno varnost | | +----------+----------------------------+----------------------+ | |402 Izdatki za blago in | 1.051.065| | |storitve | | +----------+----------------------------+----------------------+ | |403 Plačila domačih obresti | 25.286| +----------+----------------------------+----------------------+ | |409 Rezerve | 55.952| +----------+----------------------------+----------------------+ |41 |TEKOČI TRANSFERI | 2.762.202| +----------+----------------------------+----------------------+ | |410 Subvencije | 20.400| +----------+----------------------------+----------------------+ | |411 Transferi posameznikom | 1.814.280| | |in gospodinjstvom | | +----------+----------------------------+----------------------+ | |412 Transferi neprofitnim | 262.872| | |organizacijam in ustanovam | | +----------+----------------------------+----------------------+ | |413 Drugi tekoči domači | 664.650| | |transferi | | +----------+----------------------------+----------------------+ |42 |INVESTICIJSKI ODHODKI | 4.718.426| +----------+----------------------------+----------------------+ | |420 Nakup in gradnja | 4.718.426| | |osnovnih sredstev | | +----------+----------------------------+----------------------+ |43 |INVESTICIJSKI TRANSFERI | 900.078| +----------+----------------------------+----------------------+ | |431 Investicijski transferi | 505.127| | |pravnim in fizičnim osebam | | +----------+----------------------------+----------------------+ | |432 Investicijski transferi | 394.951| | |proračunskim uporabnikom | | +----------+----------------------------+----------------------+ |III. |PRORAČUNSKI PRESEŽEK (I.- | –988.022| | |II.) (PRORAČUNSKI | | | |PRIMANJKLJAJ) | | +--------------------------------------------------------------+ | | +--------------------------------------------------------------+ |B) RAČUN FINANČNIH TERJATEV IN NALOŽB | +----------+----------------------------+----------------------+ |IV. |PREJETA VRAČILA DANIH | 36.964| | |POSOJIL IN PRODAJA | | | |KAPITALSKIH DELEŽEV | | | |(750+751+752) | | +----------+----------------------------+----------------------+ |75 |PREJETA VRAČILA DANIH | 36.964| | |POSOJIL | | +----------+----------------------------+----------------------+ | |750 Prejeta vračila danih | 14.964| | |posojil | | +----------+----------------------------+----------------------+ | |752 Kupnine iz naslova | 22.000| | |privatizacije | | +----------+----------------------------+----------------------+ |V. |DANA POSOJILA IN POVEČANJE | | | |KAPITALSKIH DELEŽEV | | | |(440+441+442) | | +----------+----------------------------+----------------------+ |44 |DANA POSOJILA IN POVEČANJE | | | |KAPITALSKIH DELEŽEV | | +----------+----------------------------+----------------------+ | |440 Dana posojila | | +----------+----------------------------+----------------------+ | |441 Povečanje kapitalskih | | | |deležev in naložb | | +----------+----------------------------+----------------------+ | |442 Poraba sredstev kupnin | | | |iz naslova privatizacije | | +----------+----------------------------+----------------------+ |VI. |PREJETA MINUS DANA POSOJILA | 36.964| | |IN SPREMEMBE KAPITALSKIH | | | |DELEŽEV (IV.-V.) | | +---------------------------------------+----------------------+ | | | +---------------------------------------+----------------------+ |C) RAČUN FINANCIRANJA | | +----------+----------------------------+----------------------+ |VII. |ZADOLŽEVANJE (500) | 318.000| +----------+----------------------------+----------------------+ |50 |ZADOLŽEVANJE | 318.000| +----------+----------------------------+----------------------+ | |500 Domače zadolževanje | 318.000| +----------+----------------------------+----------------------+ |VIII. |ODPLAČILA DOLGA (550) | 57.478| +----------+----------------------------+----------------------+ |55 |ODPLAČILA DOLGA | 57.478| +----------+----------------------------+----------------------+ | |550 Odplačila domačega dolga| 57.478| +----------+----------------------------+----------------------+ |IX. |POVEČANJE (ZMANJŠANJE) | –690.536| | |SREDSTEV NA RAČUNIH | | | |(I.+IV.+VII.-II.-V.-VIII.) | | +----------+----------------------------+----------------------+ |X. |NETO ZADOLŽEVANJE | 260.522| | |(VII.-VIII.) | | +----------+----------------------------+----------------------+ |XI. |NETO FINANCIRANJE (VI.+VII.-| 988.022| | |VIII.-IX.) | | +---------------------------------------+----------------------+ |STANJE SREDSTEV NA RAČUNU DNE 31.12. | +739.535| |PRETEKLEGA LETA (9009 Splošni sklad za | | |drugo – ali 0 ali +) | | +---------------------------------------+----------------------+