Vaše trenutno stanje
- Zahtevano
- Analitika
- Oglaševanje
Prikaži podrobnosti
+----------+---------------------------------+-----------------+ |A. |BILANCA PRIHODKOV IN ODHODKOV | | +--------------------------------------------+-----------------+ |KONTO/NAZIV | ZNESEK| | | V EUR| +----------+---------------------------------+-----------------+ | |I. SKUPAJ PRIHODKI | 3.422.435| | |(70+71+72+73+74) | | +----------+---------------------------------+-----------------+ | |TEKOČI PRIHODKI (70+71) | 1.684.817| +----------+---------------------------------+-----------------+ |70 |DAVČNI PRIHODKI | 1.472.419| +----------+---------------------------------+-----------------+ | |700 Davki na dohodek in dobiček | 1.355.057| +----------+---------------------------------+-----------------+ | |703 Davki na premoženje | 60.896| +----------+---------------------------------+-----------------+ | |704 Domači davki na blago in | 56.466| | |storitve | | +----------+---------------------------------+-----------------+ | |706 Drugi davki | –| +----------+---------------------------------+-----------------+ |71 |NEDAVČNI PRIHODKI | 212.398| +----------+---------------------------------+-----------------+ | |710 Udeležba na dobičku in | 28.613| | |dohodki od premoženja | | +----------+---------------------------------+-----------------+ | |711 Takse in pristojbine | 1.090| +----------+---------------------------------+-----------------+ | |712 Denarne kazni | 500| +----------+---------------------------------+-----------------+ | |713 Prihodki od prodaje blaga in | 63.700| | |storitev | | +----------+---------------------------------+-----------------+ | |714 Drugi nedavčni prihodki | 118.495| +----------+---------------------------------+-----------------+ |72 |KAPITALSKI PRIHODKI | 79.066| +----------+---------------------------------+-----------------+ | |720 Prihodki od prodaje osnovnih | 31.771| | |sredstev | | +----------+---------------------------------+-----------------+ | |721 Prihodki od prodaje zalog | –| +----------+---------------------------------+-----------------+ | |722 Prihodki od prodaje zemljišč | 47.295| | |in nematerialnega premoženja | | +----------+---------------------------------+-----------------+ |73 |PREJETE DONACIJE | –| +----------+---------------------------------+-----------------+ | |730 Prejete donacije iz domačih | –| | |virov | | +----------+---------------------------------+-----------------+ | |731 Prejete donacije iz tujine | –| +----------+---------------------------------+-----------------+ |74 |TRANSFERNI PRIHODKI | 1.658.551| +----------+---------------------------------+-----------------+ | |740 Transferni prihodki iz | 884.234| | |drugih javnofinančnih institucij | | +----------+---------------------------------+-----------------+ | |741 Prejeta sred. iz držav. | 774.317| | |proračuna iz sred. proračuna | | | |Evropske unije | | +----------+---------------------------------+-----------------+ | |II. SKUPAJ ODHODKI (40+41+42+43) | 4.823.682| +----------+---------------------------------+-----------------+ |40 |TEKOČI ODHODKI | 549.428| +----------+---------------------------------+-----------------+ | |400 Plače in drugi izdatki | 147.379| | |zaposlenim | | +----------+---------------------------------+-----------------+ | |401 Prispevki delodajalcev za | 23.975| | |socialno varnost | | +----------+---------------------------------+-----------------+ | |402 Izdatki za blago in storitve | 346.524| +----------+---------------------------------+-----------------+ | |403 Plačila domačih obresti | 22.500| +----------+---------------------------------+-----------------+ | |409 Rezerve | 9.050| +----------+---------------------------------+-----------------+ |41 |TEKOČI TRANSFERI | 529.615| +----------+---------------------------------+-----------------+ | |410 Subvencije | 21.568| +----------+---------------------------------+-----------------+ | |411 Transferi posameznikom in | 309.400| | |gospodinjstvom | | +----------+---------------------------------+-----------------+ | |412 Transferi neprofitnim | 26.482| | |organizacijam in ustanovam | | +----------+---------------------------------+-----------------+ | |413 Drugi tekoči domači | 172.165| | |transferi | | +----------+---------------------------------+-----------------+ | |414 Tekoči transferi v tujino | –| +----------+---------------------------------+-----------------+ |42 |INVESTICIJSKI ODHODKI | 3.712.353| +----------+---------------------------------+-----------------+ | |420 Nakup in gradnja osnovnih | 3.712.353| | |sredstev | | +----------+---------------------------------+-----------------+ |43 |INVESTICIJSKI TRANSFERI | 32.286| +----------+---------------------------------+-----------------+ | |431 Investicijski transferi | 12.992| | |pravnim in fiz. osebam | | +----------+---------------------------------+-----------------+ | |432 Investicijski transfer | 19.294| | |prorač. uporabnikom | | +----------+---------------------------------+-----------------+ | |III. PRORAČUNSKI PRESEŽEK (I.- | –1.401.248| | |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 POSOILA IN POVEČANJE | –| | |KAPITALSKIH DELEŽEV | | | |(440+441+442) | | +----------+---------------------------------+-----------------+ |44 |DANA POSOJILA IN POVEČANJE | | | |KAPITALSKIH DELEŽEV | | +----------+---------------------------------+-----------------+ | |440 DANA POSOJILA IN POVEČANJE | –| | |KAPITALSKIH DELEŽEV | | +----------+---------------------------------+-----------------+ | |441 Povečanje kapitalskih | –| | |deležev in naložb | | +----------+---------------------------------+-----------------+ | |442 Poraba sredstev kupnin iz | –| | |naslova privatizacije | | +----------+---------------------------------+-----------------+ | |VI. PREJETA MINUS DANA POSOJILA | | | |IN SPREMEMBE | | +----------+---------------------------------+-----------------+ | |KAPITALSKIH DELEŽEV (IV.-V.) | | +----------+---------------------------------+-----------------+ | |VII. SKUPNI PRESEŽEK | –1.401.248| | |(PRIMANJKLJAJ) (I.+IV.)-(II.+V.) | | +----------+---------------------------------+-----------------+ | | | | +----------+---------------------------------+-----------------+ |C. |RAČUN FINANCIRANJA | | +----------+---------------------------------+-----------------+ | |VIII. ZADOLŽEVANJE (500) | -| +----------+---------------------------------+-----------------+ |50 |ZADOLŽEVANJE | 1.250.000| +----------+---------------------------------+-----------------+ | |500 Domače zadolževanje | 1.250.000| +----------+---------------------------------+-----------------+ |55 |IX. ODPLAČILO DOLGA (550) | 50.000| +----------+---------------------------------+-----------------+ | |550 Odplačilo dolga | 50.000| +----------+---------------------------------+-----------------+ | |IX. NETO ZADOLŽEVANJE (VIII-IX.) | 1.200.000| +----------+---------------------------------+-----------------+ | |X. POVEČANJE (ZMANJŠANJE) | –201.248| | |SREDSTEV NA RAČUNIH | | | |(III.+VI.+X.)=(I.+IV.+VIII)- | | | |(II.+V.+IX.) | | +----------+---------------------------------+-----------------+ | |XI. STANJE SREDSTEV NA RAČUNIH | 201.248| | |OB KONCU PRETEKLEGA LETA | | +----------+---------------------------------+-----------------+