Vaše trenutno stanje
- Zahtevano
- Analitika
- Oglaševanje
Prikaži podrobnosti
+----------+-----------------------------------+---------------+ |Konto |OPIS | Rebalans| +----------+-----------------------------------+---------------+ |A. |BILANCA PRIHODKOV IN ODHODKOV | | +----------+-----------------------------------+---------------+ |I. |SKUPAJ PRIHODKI (70+71+72+73+74+78)| 19.902.477| +----------+-----------------------------------+---------------+ | |TEKOČI PRIHODKI (70+71) | 15.456.165| +----------+-----------------------------------+---------------+ |70 |DAVČNI PRIHODKI | 14.406.529| +----------+-----------------------------------+---------------+ | |700 Davki na dohodek in dobiček | 11.564.112| +----------+-----------------------------------+---------------+ | |703 Davki na premoženje | 1.533.078| +----------+-----------------------------------+---------------+ | |704 Domači davki na blago in | 1.309.339| | |storitve | | +----------+-----------------------------------+---------------+ |71 |NEDAVČNI PRIHODKI | 1.049.636| +----------+-----------------------------------+---------------+ | |710 Udeležba na dobičku in dohodki | 425.647| | |od premoženja | | +----------+-----------------------------------+---------------+ | |711 Takse in pristojbine | 21.067| +----------+-----------------------------------+---------------+ | |712 Globe in druge denarne kazni | 35.000| +----------+-----------------------------------+---------------+ | |713 Prihodki od prodaje blaga in | 75.935| | |storitev | | +----------+-----------------------------------+---------------+ | |714 Drugi nedavčni prihodki | 491.987| +----------+-----------------------------------+---------------+ |72 |KAPITALSKI PRIHODKI | 1.985.042| +----------+-----------------------------------+---------------+ | |720 Prihodki od prodaje osnovnih | 35.042| | |sredstev | | +----------+-----------------------------------+---------------+ | |722 Prihodki od prodaje zemljišč | 1.950.000| | |in neopredmetenih dolgoročnih | | | |sredstev | | +----------+-----------------------------------+---------------+ |73 |PREJETE DONACIJE | 4.000| +----------+-----------------------------------+---------------+ | |730 Prejete donacije iz domačih | 4.000| | |virov | | +----------+-----------------------------------+---------------+ |74 |TRANSFERNI PRIHODKI | 2.440.839| +----------+-----------------------------------+---------------+ | |740 Transferni prihodki iz drugih | 2.440.839| | |javnofinančnih institucij | | +----------+-----------------------------------+---------------+ |78 |PREJETA SREDSTVA IZ EVROPSKE UNIJE | 16.431| +----------+-----------------------------------+---------------+ | |787 Prejeta sredstva od drugih | 16.431| | |evropskih institucij | | +----------+-----------------------------------+---------------+ |II. |SKUPAJ ODHODKI (40+41+42+43+45) | 21.615.236| +----------+-----------------------------------+---------------+ |40 |TEKOČI ODHODKI | 4.798.073| +----------+-----------------------------------+---------------+ | |400 Plače in drugi izdatki | 1.044.442| | |zaposlenim | | +----------+-----------------------------------+---------------+ | |401 Prispevki delodajalcev za | 173.898| | |socialno varnost | | +----------+-----------------------------------+---------------+ | |402 Izdatki za blago in storitve | 3.114.317| +----------+-----------------------------------+---------------+ | |403 Plačila domačih obresti | 141.879| +----------+-----------------------------------+---------------+ | |409 Rezerve | 323.537| +----------+-----------------------------------+---------------+ |41 |TEKOČI TRANSFERI | 6.457.630| +----------+-----------------------------------+---------------+ | |410 Subvencije | 111.117| +----------+-----------------------------------+---------------+ | |411 Transferi posameznikom in | 3.237.697| | |gospodinjstvom | | +----------+-----------------------------------+---------------+ | |412 Transferi neprofitnim | 738.599| | |organizacijam in ustanovam | | +----------+-----------------------------------+---------------+ | |413 Drugi tekoči domači transferi | 2.370.217| +----------+-----------------------------------+---------------+ |42 |INVESTICIJSKI ODHODKI | 8.308.395| +----------+-----------------------------------+---------------+ | |420 Nakup in gradnja osnovnih | 8.308.395| | |sredstev | | +----------+-----------------------------------+---------------+ |43 |INVESTICIJSKI TRANSFERI | 2.051.138| +----------+-----------------------------------+---------------+ | |431 Investicijski transferi pravnim| 949.400| | |in fizičnim osebam, ki niso | | | |proračunski uporabniki | | +----------+-----------------------------------+---------------+ | |432 Investicijski transferi | 1.101.738| | |proračunskim uporabnikom | | +----------+-----------------------------------+---------------+ |III. |PRORAČUNSKI PRESEŽEK | –1.712.759| | |(PRIMANJKLJAJ) (I. – II.) | | +----------+-----------------------------------+---------------+ | | | | +----------+-----------------------------------+---------------+ |B. |RAČUN FINANČNIH TERJATEV | | | |IN NALOŽB | | +----------+-----------------------------------+---------------+ |75 |IV. PREJETA VRAČILA DANIH POSOJIL | 0| | |IN PRODAJA KAPITALSKIH DELEŽEV | | | |(750+751+752) | | +----------+-----------------------------------+---------------+ |750 |Prejeta vračila danih posojil | 0| +----------+-----------------------------------+---------------+ |44 |V. DANA POSOJILA IN POVEČANJE | 5.000| | |KAPITALSKIH DELEŽEV (440+441+442) | | +----------+-----------------------------------+---------------+ | |440 Dana posojila | 0| +----------+-----------------------------------+---------------+ | |441 Povečanje kapitalskih deležev | 5.000| | |in naložb | | +----------+-----------------------------------+---------------+ |VI. |PREJETA MINUS DANA POSOJILA | –5.000| | |IN SPREMEMBE KAPIT. DELEŽEV | | | |(IV. – V.) | | +----------+-----------------------------------+---------------+ | | | | +----------+-----------------------------------+---------------+ |C. |RAČUN FINANCIRANJA | | +----------+-----------------------------------+---------------+ |50 |VII. ZADOLŽEVANJE (500+501) | 1.800.000| +----------+-----------------------------------+---------------+ | |500 Domače zadolževanje | 1.800.000| +----------+-----------------------------------+---------------+ |55 |VIII. ODPLAČILA DOLGA (550+551) | 327.992| +----------+-----------------------------------+---------------+ | |550 Odplačila domačega dolga | 327.992| +----------+-----------------------------------+---------------+ |IX. |SPREMEMBA STANJA SREDSTEV NA RAČUNU| –245.751| | |(I.+IV.+VII.-II.-V.-VIII.) | | +----------+-----------------------------------+---------------+ |X. |NETO ZADOLŽEVANJE (VII.-VIII.) | 1.472.008| +----------+-----------------------------------+---------------+ |XI. |NETO FINANCIRANJE (VI.+X.-IX.) | 1.712.759| +----------+-----------------------------------+---------------+ |XII. |STANJE SREDSTEV NA RAČUNIH KONEC | 311.903| | |PRETEKLEGA LETA | | +----------+-----------------------------------+---------------+ | |OSTANEK SREDSTEV | 66.152| +----------+-----------------------------------+---------------+