Vaše trenutno stanje
- Zahtevano
- Analitika
- Oglaševanje
Prikaži podrobnosti
+----+----------------------------+-----------------+----------+ |A |BILANCA PRIHODKOV IN | | v evrih| | |ODHODKOV | | | +----+----------------------------+-----------------+----------+ |I |SKUPAJ PRIHODKI | 70+71+72+73+74|12.771.416| +----+----------------------------+-----------------+----------+ | |TEKOČI PRIHODKI | 70+71|10.039.355| +----+----------------------------+-----------------+----------+ | 70|DAVČNI PRIHODKI | | 9.493.239| +----+----------------------------+-----------------+----------+ | 700|Davki na dohodek in dobiček | | 8.259.227| +----+----------------------------+-----------------+----------+ | 703|Davki na premoženje | | 824.296| +----+----------------------------+-----------------+----------+ | 704|Domači davki na blago in | | 409.716| | |storitve | | | +----+----------------------------+-----------------+----------+ | 71|NEDAVČNI PRIHODKI | | 546.116| +----+----------------------------+-----------------+----------+ | 710|Udeležba na dobičku in | | 323.370| | |dohodki od premoženja | | | +----+----------------------------+-----------------+----------+ | 711|Takse in pristojbine | | 6.834| +----+----------------------------+-----------------+----------+ | 712|Denarne kazni | | 170| +----+----------------------------+-----------------+----------+ | 713|Prihodki od prodaje blaga | | 45.480| | |in storitev | | | +----+----------------------------+-----------------+----------+ | 714|Drugi nedavčni prihodki | | 170.262| +----+----------------------------+-----------------+----------+ | 72|KAPITALSKI PRIHODKI | | 1.509.388| +----+----------------------------+-----------------+----------+ | 720|Prihodki od prodaje | | 1.459.403| | |osnovnih sredstev | | | +----+----------------------------+-----------------+----------+ | 722|Prihodki od prodaje | | 49.985| | |zemljišč in neopredmetenih | | | | |dolg. sr. | | | +----+----------------------------+-----------------+----------+ | 73|PREJETE DONACIJE | | 1.100| +----+----------------------------+-----------------+----------+ | 730|Prejete donacije iz domačih | | | | |virov | | | +----+----------------------------+-----------------+----------+ | 74|TRANSFERNI PRIHODKI | | 1.221.573| +----+----------------------------+-----------------+----------+ | 740|Transferni prihodki iz | | 796.147| | |drugih javnofinančnih | | | | |institucij | | | +----+----------------------------+-----------------+----------+ | 741| Prejeta sredstva iz drž. | | 425.426| | |proračuna iz sredstev | | | | |proračuna EU | | | +----+----------------------------+-----------------+----------+ |II |SKUPAJ ODHODKI | 40+41+42+43|13.494.786| +----+----------------------------+-----------------+----------+ | 40|TEKOČI ODHODKI | | 2.740.555| +----+----------------------------+-----------------+----------+ | 400|Plače in drugi izdatki | | 638.602| | |zaposlenim | | | +----+----------------------------+-----------------+----------+ | 401|Prispevki delodajalcev za | | 100.983| | |socialno varnost | | | +----+----------------------------+-----------------+----------+ | 402|Izdatki za blago in | | 1.758.970| | |storitve | | | +----+----------------------------+-----------------+----------+ | 403|Plačila domačih obresti | | 134.000| +----+----------------------------+-----------------+----------+ | 409|Sredstva, izločena v | | 108.000| | |rezerve | | | +----+----------------------------+-----------------+----------+ | 41|TEKOČI TRANSFERI | | 5.147.526| +----+----------------------------+-----------------+----------+ | 410|Subvencije | | 0| +----+----------------------------+-----------------+----------+ | 411|Transferi posameznikom in | | 2.362.141| | |gospodinjstvom | | | +----+----------------------------+-----------------+----------+ | 412|Transferi neprofitnim | | 602.659| | |organizacijam in ustanovam | | | +----+----------------------------+-----------------+----------+ | 413|Drugi tekoči domači | | 2.182.727| | |transferi | | | +----+----------------------------+-----------------+----------+ | 42|INVESTICIJSKI ODHODKI | | 4.009.864| +----+----------------------------+-----------------+----------+ | 420|Nakup in gradnja osnovnih | | 4.009.864| | |sredstev | | | +----+----------------------------+-----------------+----------+ | 43|INVESTICIJSKI TRANSFERI | | 1.596.841| +----+----------------------------+-----------------+----------+ | 431|Investicijski transf. | | 1.510.992| | |pravnim in fiz. osebam, ki | | | | |niso pror. uporabniki | | | +----+----------------------------+-----------------+----------+ | 432|Investicijski transferi | | 85.848| | |proračunskim uporabnikom | | | +----+----------------------------+-----------------+----------+ |III |PRORAČUNSKI PRESEŽEK | I – II| –723.370| | |(PRIMANJKLJAJ) | | | +----+----------------------------+-----------------+----------+ |B |RAČUN FINANČNIH TERJATEV IN | | | | |NALOŽB | | | +----+----------------------------+-----------------+----------+ |IV |PREJETA VRAČILA DANIH | 750+751+752| 16.700| | |POSOJIL IN PRODAJA | | | | |KAPITALSKIH DELEŽEV | | | +----+----------------------------+-----------------+----------+ | 75|PREJETA VRAČILA DANIH | | | | |POSOJIL | | | +----+----------------------------+-----------------+----------+ | 750|Prejeta vračila danih | | 16.700| | |posojil | | | +----+----------------------------+-----------------+----------+ | 751|Prodaja kapitalskih deležev | | 0| +----+----------------------------+-----------------+----------+ |V |DANA POSOJILA IN POVEČANJE | | 0| | |KAPITALSKIH DELEŽEV | | | +----+----------------------------+-----------------+----------+ | 441|Povečanje kapitalskih | | 0| | |deležev | | | +----+----------------------------+-----------------+----------+ |VI |PREJETA MINUS DANA POSOJILA | IV – V| 16.700| | |IN SPREMEMBE KAPITALSKIH | | | | |DELEŽEV | | | +----+----------------------------+-----------------+----------+ |C |RAČUN FINANCIRANJA | | | +----+----------------------------+-----------------+----------+ |VII |ZADOLŽEVANJE | | | +----+----------------------------+-----------------+----------+ | 50|ZADOLŽEVANJE | | 1.200.000| +----+----------------------------+-----------------+----------+ | 500|Domače zadolževanje | | 1.200.000| +----+----------------------------+-----------------+----------+ |VIII|ODPLAČILA DOLGA | | | +----+----------------------------+-----------------+----------+ | 55|ODPLAČILA DOLGA | | 216.600| +----+----------------------------+-----------------+----------+ | 550|Odplačila domačega dolga | | 216.600| +----+----------------------------+-----------------+----------+ |IX |POVEČANJE (ZMANJŠANJE) | I+IV+VII-II-V-| 276.730| | |SREDSTEV NA RAČUNIH | VIII| | +----+----------------------------+-----------------+----------+ |X |NETO ZADOLŽEVANJE | VII-VIII| 983.400| +----+----------------------------+-----------------+----------+ |XI |NETO FINANCIRANJE | VI+VII-VIII-IX=-| 723.370| | | | III| | +----+----------------------------+-----------------+----------+ |XII |Stanje sredstev na računih | | 103.414| | |konec preteklega leta | | | +----+----------------------------+-----------------+----------+