Vaše trenutno stanje
- Zahtevano
- Analitika
- Oglaševanje
Prikaži podrobnosti
+----------+---------------------------------+-----------------+ |Konto | OPIS | Rebalans 08| +----------+---------------------------------+-----------------+ |A) |BILANCA PRIHODKOV IN ODHODKOV | | +----------+---------------------------------+-----------------+ | |I. SKUPAJ PRIHODKI | 23.710.087| | |(70+71+72+73+74+78) | | +----------+---------------------------------+-----------------+ | |TEKOČI PRIHODKI (70+71) | 16.640.790| +----------+---------------------------------+-----------------+ |70 |DAVČNI PRIHODKI | 15.355.003| +----------+---------------------------------+-----------------+ | |700 Davki na dohodek in dobiček | 12.069.886| +----------+---------------------------------+-----------------+ | |703 Davki na premoženje | 1.709.133| +----------+---------------------------------+-----------------+ | |704 Domači davki na blago in | 1.575.984| | |storitve | | +----------+---------------------------------+-----------------+ |71 |NEDAVČNI PRIHODKI | 1.285.787| +----------+---------------------------------+-----------------+ | |710 Udeležba na dobičku in | 479.005| | |dohodki od premoženja | | +----------+---------------------------------+-----------------+ | |711 Takse in pristojbine | 16.421| +----------+---------------------------------+-----------------+ | |712 Globe in druge denarne kazni | 53.000| +----------+---------------------------------+-----------------+ | |713 Prihodki od prodaje blaga in | 88.982| | |storitev | | +----------+---------------------------------+-----------------+ | |714 Drugi nedavčni prihodki | 648.379| +----------+---------------------------------+-----------------+ |72 |KAPITALSKI PRIHODKI | 1.745.300| +----------+---------------------------------+-----------------+ | |720 Prihodki od prodaje osnovnih | 45.300| | |sredstev | | +----------+---------------------------------+-----------------+ | |722 Prihodki od prodaje zemljišč | 1.700.000| | |in neopredmetenih dolgoročnih | | | |sredstev | | +----------+---------------------------------+-----------------+ |73 |PREJETE DONACIJE | 2.000| +----------+---------------------------------+-----------------+ | |730 Prejete donacije iz domačih | 2.000| | |virov | | +----------+---------------------------------+-----------------+ |74 |TRANSFERNI PRIHODKI | 5.316.497| +----------+---------------------------------+-----------------+ | |740 Transferni prihodki iz | 5.316.497| | |drugih javnofinančnih institucij | | +----------+---------------------------------+-----------------+ |78 |PREJETA SREDSTVA IZ EVROPSKE | 5.500| | |UNIJE | | +----------+---------------------------------+-----------------+ | |787 Prejeta sredstva od drugih | 5.500| | |evropskih institucij | | +----------+---------------------------------+-----------------+ | |II. SKUPAJ ODHODKI | 27.689.067| | |(40+41+42+43+45) | | +----------+---------------------------------+-----------------+ |40 |TEKOČI ODHODKI | 5.742.001| +----------+---------------------------------+-----------------+ | |400 Plače in drugi izdatki | 1.083.629| | |zaposlenim | | +----------+---------------------------------+-----------------+ | |401 Prispevki delodajalcev za | 179.742| | |socialno varnost | | +----------+---------------------------------+-----------------+ | |402 Izdatki za blago in storitve | 3.144.224| +----------+---------------------------------+-----------------+ | |403 Plačila domačih obresti | 263.844| +----------+---------------------------------+-----------------+ | |409 Rezerve | 1.070.562| +----------+---------------------------------+-----------------+ |41 |TEKOČI TRANSFERI | 6.928.311| +----------+---------------------------------+-----------------+ | |410 Subvencije | 180.060| +----------+---------------------------------+-----------------+ | |411 Transferi posameznikom in | 3.575.452| | |gospodinjstvom | | +----------+---------------------------------+-----------------+ | |412 Transferi neprofitnim | 748.946| | |organizacijam in ustanovam | | +----------+---------------------------------+-----------------+ | |413 Drugi tekoči domači | 2.423.853| | |transferi | | +----------+---------------------------------+-----------------+ |42 |INVESTICIJSKI ODHODKI | 13.710.509| +----------+---------------------------------+-----------------+ | |420 Nakup in gradnja osnovnih | 13.710.509| | |sredstev | | +----------+---------------------------------+-----------------+ |43 |INVESTICIJSKI TRANSFERI | 1.308.246| +----------+---------------------------------+-----------------+ | |431 Investicijski transferi | 722.918| | |pravnim in fizičnim osebam, ki | | | |niso proračunski uporabniki | | +----------+---------------------------------+-----------------+ | |432 Investicijski transferi | 585.328| | |proračunskim uporabnikom | | +----------+---------------------------------+-----------------+ | |III. PRORAČUNSKI PRESEŽEK | –3.978.980| | |(PRIMANJKLJAJ) (I. – II.) | | +----------+---------------------------------+-----------------+ |B) |RAČUN FINANČNIH TERJATEV IN | | | |NALOŽB | | +----------+---------------------------------+-----------------+ |75 |IV. PREJETA VRAČILA DANIH | 0| | |POSOJIL IN PRODAJA KAPITALSKIH | | | |DELEŽEV (750+751+752) | | +----------+---------------------------------+-----------------+ | |750 Prejeta vračila danih | | | |posojil | | +----------+---------------------------------+-----------------+ |44 |V. DANA POSOJILA IN POVEČANJE | 87.800| | |KAPITALSKIH DELEŽEV | | | |(440+441+442) | | +----------+---------------------------------+-----------------+ | |440 Dana posojila | | +----------+---------------------------------+-----------------+ | |441 Povečanje kapitalskih | 87.800| | |deležev in naložb | | +----------+---------------------------------+-----------------+ | |VI. PREJETA MINUS DANA POSOJILA | –87.800| | |IN SPREMEMBE KAPIT. DELEŽEV (IV. | | | |– V.) | | +----------+---------------------------------+-----------------+ |C) |RAČUN FINANCIRANJA | | +----------+---------------------------------+-----------------+ |50 |ZADOLŽEVANJE (500+501) | 4.000.000| +----------+---------------------------------+-----------------+ | |500 Domače zadolževanje | 4.000.000| +----------+---------------------------------+-----------------+ |55 |VIII. ODPLAČILA DOLGA (550+551) | 338.165| +----------+---------------------------------+-----------------+ | |550 Odplačila domačega dolga | 338.165| +----------+---------------------------------+-----------------+ | |IX. SPREMEMBA STANJA SREDSTEV NA | –404.945| | |RAČUNU (I.+IV.+VII.-II.-V.- | | | |VIII.) | | +----------+---------------------------------+-----------------+ | |X. NETO ZADOLŽEVANJE (VII.- | 3.661.835| | |VIII.) | | +----------+---------------------------------+-----------------+ | |XI. NETO FINANCIRANJE (VI.+X.- | 3.978.980| | |IX.) | | +----------+---------------------------------+-----------------+ | |XII. STANJE SREDSTEV NA RAČUNIH | 443.675| | |KONEC PRETEKLEGA LETA | | +----------+---------------------------------+-----------------+ | |OSTANEK SREDSTEV | 38.730| +----------+---------------------------------+-----------------+