Vaše trenutno stanje
- Zahtevano
- Analitika
- Oglaševanje
Prikaži podrobnosti
+--------+---------------------------------+-------------------+ |A |BILANCA PRIHODKOV IN ODHODKOV | v evrih| +--------+---------------------------------+-------------------+ |I |SKUPAJ PRIHODKI 70+71+72+73+74 | 12.032.994,00| +--------+---------------------------------+-------------------+ | |TEKOČI PRIHODKI 70+71 | 10.062.171,00| +--------+---------------------------------+-------------------+ |70 |DAVČNI PRIHODKI | 9.463.325,00| +--------+---------------------------------+-------------------+ |700 |Davki na dohodek in dobiček | 8.259.227,00| +--------+---------------------------------+-------------------+ |703 |Davki na premoženje | 789.782,00| +--------+---------------------------------+-------------------+ |704 |Domači davki na blago in | 414.316,00| | |storitve | | +--------+---------------------------------+-------------------+ |71 |NEDAVČNI PRIHODKI | 598.846,00| +--------+---------------------------------+-------------------+ |710 |Udeležba na dobičku in dohodki | 357.160,00| | |od premoženja | | +--------+---------------------------------+-------------------+ |711 |Takse in pristojbine | 17.626,00| +--------+---------------------------------+-------------------+ |712 |Denarne kazni | 1.000,00| +--------+---------------------------------+-------------------+ |713 |Prihodki od prodaje blaga in | 40.560,00| | |storitev | | +--------+---------------------------------+-------------------+ |714 |Drugi nedavčni prihodki | 182.500,00| +--------+---------------------------------+-------------------+ |72 |KAPITALSKI PRIHODKI | 556.500,00| +--------+---------------------------------+-------------------+ |720 |Prihodki od prodaje osnovnih | 511.500,00| | |sredstev | | +--------+---------------------------------+-------------------+ |722 |Prihodki od prodaje zemljišč in | 45.000,00| | |neopredmetenih dolg. sr. | | +--------+---------------------------------+-------------------+ |73 |PREJETE DONACIJE | 1.100,00| +--------+---------------------------------+-------------------+ |730 |Prejete donacije iz domačih | | | |virov | | +--------+---------------------------------+-------------------+ |74 |TRANSFERNI PRIHODKI | 1.413.223,00| +--------+---------------------------------+-------------------+ |740 |Transferni prihodki iz drugih | 862.988,00| | |javnofinančnih institucij | | +--------+---------------------------------+-------------------+ |741 | Prejeta sredstva iz drž. | 550.235,00| | |proračuna iz sredstev proračuna | | | |EU | | +--------+---------------------------------+-------------------+ |II |SKUPAJ ODHODKI (40+41+42+43) | 13.116.217,11| +--------+---------------------------------+-------------------+ |40 |TEKOČI ODHODKI | 2.807.208,21| +--------+---------------------------------+-------------------+ |400 |Plače in drugi izdatki | 717.060,52| | |zaposlenim | | +--------+---------------------------------+-------------------+ |401 |Prispevki delodajalcev za | 105.373,00| | |socialno varnost | | +--------+---------------------------------+-------------------+ |402 |Izdatki za blago in storitve | 1.707.774,69| +--------+---------------------------------+-------------------+ |403 |Plačila domačih obresti | 169.000,00| +--------+---------------------------------+-------------------+ |409 |Sredstva, izločena v rezerve | 108.000,00| +--------+---------------------------------+-------------------+ |41 |TEKOČI TRANSFERI | 4.790.442,54| +--------+---------------------------------+-------------------+ |410 |Subvencije | 0,00| +--------+---------------------------------+-------------------+ |411 |Transferi posameznikom in | 2.268.389,00| | |gospodinjstvom | | +--------+---------------------------------+-------------------+ |412 |Transferi neprofitnim | 612.296,00| | |organizacijam in ustanovam | | +--------+---------------------------------+-------------------+ |413 |Drugi tekoči domači transferi | 1.909.757,54| +--------+---------------------------------+-------------------+ |42 |INVESTICIJSKI ODHODKI | 3.776.819,42| +--------+---------------------------------+-------------------+ |420 |Nakup in gradnja osnovnih | 3.776.819,42| | |sredstev | | +--------+---------------------------------+-------------------+ |43 |INVESTICIJSKI TRANSFERI | 1.741.746,94| +--------+---------------------------------+-------------------+ |431 |Investicijski transf. pravnim in | 1.696.102,98| | |fiz. osebam, ki niso pror. | | | |uporabniki | | +--------+---------------------------------+-------------------+ |432 |Investicijski transferi | 45.643,96| | |proračunskim uporabnikom | | +--------+---------------------------------+-------------------+ |III |PRORAČUNSKI PRESEŽEK | –1.083.223,11| | |(PRIMANJKLJAJ) I – II | | +--------+---------------------------------+-------------------+ |B |RAČUN FINANČNIH | | | |TERJATEV IN NALOŽB | | +--------+---------------------------------+-------------------+ |IV |PREJETA VRAČILA DANIH POSOJIL IN | 16.700,00| | |PRODAJA | | | |KAPITALSKIH DELEŽEV 750+751+752 | | +--------+---------------------------------+-------------------+ |75 |PREJETA VRAČILA DANIH POSOJIL | | +--------+---------------------------------+-------------------+ |750 |Prejeta vračila danih posojil | 16.700,00| +--------+---------------------------------+-------------------+ |751 |Prodaja kapitalskih deležev | 0,00| +--------+---------------------------------+-------------------+ |V |DANA POSOJILA IN POVEČANJE | 0,00| | |KAPITALSKIH DELEŽEV | | +--------+---------------------------------+-------------------+ |441 |Povečanje kapitalskih deležev | 0,00| +--------+---------------------------------+-------------------+ |VI |PREJETA MINUS DANA POSOJILA IN | 16.700,00| | |SPREMEMBE KAPITALSKIH DELEŽEV IV | | | |– V | | +--------+---------------------------------+-------------------+ |C |RAČUN FINANCIRANJA | | +--------+---------------------------------+-------------------+ |VII |ZADOLŽEVANJ | | +--------+---------------------------------+-------------------+ |50 |ZADOLŽEVANJE | 1.200.000,00| +--------+---------------------------------+-------------------+ |500 |Domače zadolževanje | 1.200.000,00| +--------+---------------------------------+-------------------+ |VIII |ODPLAČILA DOLGA | | +--------+---------------------------------+-------------------+ |55 |ODPLAČILA DOLGA | 216.100,00| +--------+---------------------------------+-------------------+ |550 |Odplačila domačega dolga | 216.100,00| +--------+---------------------------------+-------------------+ |IX |POVEČANJE (ZMANJŠANJE) SREDSTEV | –82.623,11| | |NA RAČUNIH I+IV+VII-II-V-VIII | | +--------+---------------------------------+-------------------+ |X |NETO ZADOLŽEVANJE VII-VIII | 983.900,00| +--------+---------------------------------+-------------------+ |XI |NETO FINANCIRANJE | 1.083.223,11| | |VI+VII-VIII-IX=-III | | +--------+---------------------------------+-------------------+ |XII |Stanje sredstev na računih konec | 103.414,48| | |preteklega leta | | +--------+---------------------------------+-------------------+