Vaše trenutno stanje
- Zahtevano
- Analitika
- Oglaševanje
Prikaži podrobnosti
+--------+-------------------------------------+---------------+ |A) |BILANCA PRIHODKOV IN ODHODKOV | V EUR| +--------+-------------------------------------+---------------+ | |Skupina/Podskupina kontov | Proračun leta| +--------+-------------------------------------+---------------+ |I. |SKUPAJ PRIHODKI (70+71+72+73+74) | 2.558.426| +--------+-------------------------------------+---------------+ | |TEKOČI PRIHODKI (70+71) | 2.111.366| +--------+-------------------------------------+---------------+ |70 |DAVČNI PRIHODKI | 1.811.102| +--------+-------------------------------------+---------------+ | |700 Davki na dohodek in dobiček | 1.670.221| +--------+-------------------------------------+---------------+ | |703 Davki na premoženje | 57.571| +--------+-------------------------------------+---------------+ | |704 Domači davki na blago in storitve| 83.310| +--------+-------------------------------------+---------------+ |71 |NEDAVČNI PRIHODKI | 300.264| +--------+-------------------------------------+---------------+ | |710 Udeležba na dobičku in dohodkih | 82.957| | |od premož. | | +--------+-------------------------------------+---------------+ | |711 Takse in pristojbine | 7.556| +--------+-------------------------------------+---------------+ | |712 Denarne kazni | 98| +--------+-------------------------------------+---------------+ | |713 Prihodki od prodaje blaga in | 4.865| | |storitev | | +--------+-------------------------------------+---------------+ | |714 Drugi nedavčni prihodki | 204.788| +--------+-------------------------------------+---------------+ |72 |KAPITALSKI PRIHODKI | 183.183| +--------+-------------------------------------+---------------+ | |720 Prihodki od prodaje osnovnih | 883| | |sredstev | | +--------+-------------------------------------+---------------+ | |722 Prihodki od prodaje zemljišč in | 182.300| | |nemat. premož. | | +--------+-------------------------------------+---------------+ |73 |PREJETE DONACIJE | 0| +--------+-------------------------------------+---------------+ | |730 Prejete donacije iz domačih virov| 0| +--------+-------------------------------------+---------------+ | |731 Prejete donacije iz tujine | 0| +--------+-------------------------------------+---------------+ |74 |TRANSFERNI PRIHODKI | 263.877| +--------+-------------------------------------+---------------+ | |740 Transferni prihodki iz drugih | 263.877| | |javnofin. instit. | | +--------+-------------------------------------+---------------+ |II. |SKUPAJ ODHODKI (40+41+42+43) | 2.178.081| +--------+-------------------------------------+---------------+ |40 |TEKOČI ODHODKI | 305.827| +--------+-------------------------------------+---------------+ | |400 Plače in drugi izdatki zaposlenim| 100.832| +--------+-------------------------------------+---------------+ | |401 Prispevki delodajalcev za soc. | 16.055| | |varnost | | +--------+-------------------------------------+---------------+ | |402 Izdatki za blago in storitve | 182.167| +--------+-------------------------------------+---------------+ | |403 Plačila domačih obresti | 5.938| +--------+-------------------------------------+---------------+ | |409 Rezerve | 835| +--------+-------------------------------------+---------------+ |41 |TEKOČI TRANSFERI | 857.318| +--------+-------------------------------------+---------------+ | |410 Subvencije | 5.822| +--------+-------------------------------------+---------------+ | |411 Transferi posameznikom | 564.710| | |in gospodinjstvom | | +--------+-------------------------------------+---------------+ | |412 Transferi neprofitnim org. in | 72.424| | |ustanovam | | +--------+-------------------------------------+---------------+ | |413 Drugi tekoči domači transferi | 214.362| +--------+-------------------------------------+---------------+ |42 |INVESTICIJSKI ODHODKI | 631.587| +--------+-------------------------------------+---------------+ | |420 Nakup in gradnja osnovnih | 631.587| | |sredstev | | +--------+-------------------------------------+---------------+ |43 |INVESTICIJSKI TRANSFERI | 383.349| +--------+-------------------------------------+---------------+ | |430 Investicijski transferi | 0| +--------+-------------------------------------+---------------+ | |431 Investi. transf. prav. in fiz. | 194.930| | |osebam, | | | |ki niso prorač. uporab. | | +--------+-------------------------------------+---------------+ | |432 Investic. transf. proračunskim | 188.419| | |uporabnikom | | +--------+-------------------------------------+---------------+ |III. |PRORAČUNSKI PRESEŽEK | 380.345| | |(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 | | +--------+-------------------------------------+---------------+ |51 |500 Domače zadolževanje | | +--------+-------------------------------------+---------------+ |VIII. |ODPLAČILO DOLGA (550) | 27.564| +--------+-------------------------------------+---------------+ |55 |ODPLAČILA DOLGA | 27.564| +--------+-------------------------------------+---------------+ | |550 Odplačila domačega dolga | 27.564| +--------+-------------------------------------+---------------+ |IX. |SPREMEMBA STANJA SREDSTEV NA RAČUNIH | 352.781| | |(I.+IV.+VII.-II.-V.-VIII.) | | +--------+-------------------------------------+---------------+ |IX. |NETO ZADOLŽEVANJE (VII.-VIII) | –27.564| +--------+-------------------------------------+---------------+ |X. |NETO FINANCIRANJE (VI.+VII.-VIII.-IX)| –380.345| +--------+-------------------------------------+---------------+