Vaše trenutno stanje
- Zahtevano
- Analitika
- Oglaševanje
Prikaži podrobnosti
+------+----------------------------------------+--------------+ | | | v EUR| +------+----------------------------------------+--------------+ |A. |BILANCA PRIHODKOV IN ODHODKOV | | +------+----------------------------------------+--------------+ |I. |SKUPAJ PRIHODKI (70+71+72+73+74+78) | 3.422.979,72| +------+----------------------------------------+--------------+ | |TEKOČI PRIHODKI (70+71) | 1.089.942,57| +------+----------------------------------------+--------------+ |70 |DAVČNI PRIHODKI (700+703+704+706) | 893.966,00| +------+----------------------------------------+--------------+ | |700 DAVKI NA DOHODEK IN DOBIČEK | 823.495,00| +------+----------------------------------------+--------------+ | |703 DAVKI NA PREMOŽENJE | 33.810,00| +------+----------------------------------------+--------------+ | |704 DOMAČI DAVKI NA BLAGO IN STORITVE | 36.661,00| +------+----------------------------------------+--------------+ | |706 DRUGI DAVKI | | +------+----------------------------------------+--------------+ |71 |NEDAVČNI PRIHODKI (710+711+712+713+714) | 195.976,57| +------+----------------------------------------+--------------+ | |710 UDELEŽBA NA DOBIČKU IN DOHODKI OD | 16.770,74| | |PREMOŽENJA | | +------+----------------------------------------+--------------+ | |711 TAKSE IN PRISTOJBINE | 0,00| +------+----------------------------------------+--------------+ | |712 DENARNE KAZNI | 0,00| +------+----------------------------------------+--------------+ | |713 PRIHODKI OD PRODAJE BLAGA IN | 23.952,00| | |STORITEV | | +------+----------------------------------------+--------------+ | |714 DRUGI NEDAVČNI PRIHODKI | 155.253,83| +------+----------------------------------------+--------------+ |72 |KAPITALSKI PRIHODKI (720+722) | 278.868,74| +------+----------------------------------------+--------------+ | |720 PRIHODKI OD PRODAJE OSNOVNIH | 7.322,40| | |SREDSTEV | | +------+----------------------------------------+--------------+ | |721 PRIHODKI OD PRODAJE ZALOG | | +------+----------------------------------------+--------------+ | |722 PRIHODKI OD PROD. ZEMLJ. IN | 271.546,34| | |NEMATER. DOLG. SRED. | | +------+----------------------------------------+--------------+ |73 |PREJETE DONACIJE (730+731) | | +------+----------------------------------------+--------------+ | |730 PREJETE DONACIJE IZ DOMAČIH VIROV | | +------+----------------------------------------+--------------+ | |731 PREJETE DONACIJE IZ TUJINE | | +------+----------------------------------------+--------------+ |74 |TRANSFERNI PRIHODKI | 2.054.168,41| +------+----------------------------------------+--------------+ | |740 TRANSFERNI PRIHODKI IZ DRUGIH | 920.334,00| | |JAVNOFINAN. INSTITUCIJ | | +------+----------------------------------------+--------------+ | |741 PREJETA SREDSTVA IZ DRŽAVNEGA | 1.133.834,41| | |PRORAČUNA | | +------+----------------------------------------+--------------+ |II. |SKUPAJ ODHODKI (40+41+42+43+45) | 3.920.846,41| +------+----------------------------------------+--------------+ |40 |TEKOČI ODHODKI (400+401+402+403+409) | 467.051,18| +------+----------------------------------------+--------------+ | |400 PLAČE IN DRUGI IZDATKI ZAPOSLENIM | 123.236,18| +------+----------------------------------------+--------------+ | |401 PRISPEVKI DELODAJALCEV ZA SOCIALNO | 18.853| | |VARNOST | | +------+----------------------------------------+--------------+ | |402 IZDATKI ZA BLAGO IN STORITVE | 308.462,00| +------+----------------------------------------+--------------+ | |403 PLAČILA DOMAČIH OBRESTI | 10.500,00| +------+----------------------------------------+--------------+ | |409 REZERVE | 6.000,00| +------+----------------------------------------+--------------+ |41 |TEKOČI TRANSFERI (410+411+412+413) | 354.228,94| +------+----------------------------------------+--------------+ | |410 SUBVENCIJE | 9.600| +------+----------------------------------------+--------------+ | |411 TRANSFERI POSAMEZNIKOM IN | 73.496,00| | |GOSPODINJSTVOM | | +------+----------------------------------------+--------------+ | |412 TRANSFERI NEPROFITNIM ORGANIZACIJAM | 49.548,74| | |IN USTANOVAM | | +------+----------------------------------------+--------------+ | |413 DRUGI TEKOČI DOMAČI TRANSFERI | 221.584,20| +------+----------------------------------------+--------------+ | |414 TEKOČI TRANSFERI V TUJINO | | +------+----------------------------------------+--------------+ |42 |INVESTICIJSKI ODHODKI (420) | 3.065.213,95| +------+----------------------------------------+--------------+ | |420 NAKUP IN GRADNJA OSNOVNIH SREDSTEV | 3.065.213,95| +------+----------------------------------------+--------------+ |43 |INVESTICIJSKI TRANSFERI (431+432) | 34.352,34| +------+----------------------------------------+--------------+ | |431 INVESTICIJSKI TRANSFERI PRAVNIM IN | 34.352,34| | |FIZIČNIM OSEBAM | | +------+----------------------------------------+--------------+ | |432 INVESTICIJSKI TRANSFERI | | | |PRORAČUNSKIM UPORABNIKOM | | +------+----------------------------------------+--------------+ |III. |PRORAČUNSKI PRESEŽEK (PRIMANJKLJAJ) | 497.866,69| | |(I.-II.) | | +------+----------------------------------------+--------------+ |B. |RAČUN FINANČNIH TERJATEV IN NALOŽB | | +------+----------------------------------------+--------------+ |IV. |PREJETA VRAČILA DANIH POSOJIL IN | | | |PRODAJA KAPITALSKIH DELEŽEV | | +------+----------------------------------------+--------------+ |75 |PREJETA VRAČILA DANIH POSOJIL | | +------+----------------------------------------+--------------+ | |750 PREJETA VRAČILA DANIH POSOJIL | 0| +------+----------------------------------------+--------------+ | |751 PRODAJA KAPITALSKIH DELEŽEV | 0| +------+----------------------------------------+--------------+ | |752 KUPNINA IZ NASLOVA PRIVATICACIJE | 0| +------+----------------------------------------+--------------+ |V. |DANA POSOJILA IN POVEČANJE KAPITALSKIH | 0| | |DELEŽEV | | +------+----------------------------------------+--------------+ |44 |DANA POSOJ. IN POVEČ. KAPIT. DELEŽ. | 0| | |(440+441) | | +------+----------------------------------------+--------------+ | |440 DANA POSOJILA | 0| +------+----------------------------------------+--------------+ | |441 POVEČANJE KAPITALSKIH DELEŽEV IN | 0| | |NALOŽB | | +------+----------------------------------------+--------------+ | |442 PORABA SREDSTEV KUPNIN IZ NASLOVA | 0| | |PRIVATIZACIJE | | +------+----------------------------------------+--------------+ |VI. |PREJETA MINUS DANA POSOJILA IN | | | |SPREMEMBE KAPITALSKIH DELEŽEV (IV. – | | | |V.) | | +------+----------------------------------------+--------------+ |C. |RAČUN FINANCIRANJA | | +------+----------------------------------------+--------------+ |VII. |ZADOLŽEVANJE | 497.866,69| +------+----------------------------------------+--------------+ |50 |ZADOLŽEVANJE (500) | 497.866,69| +------+----------------------------------------+--------------+ | |500 DOMAČE ZADOLŽEVANJE | 497.866,69| +------+----------------------------------------+--------------+ |VIII. |ODPLAČILA DOLGA | 16.435,80| +------+----------------------------------------+--------------+ |55 |ODPLAČILO DOLGA (550) | 16.435,80| +------+----------------------------------------+--------------+ | |550 ODPLAČILO DOMAČEGA DOLGA | 16.435,80| +------+----------------------------------------+--------------+ |IX. |SPREMEMBA STANJA SREDSTEV NA RAČUNIH | | | |(I.+IV.+VII.-II.-V.-VIII.) | | +------+----------------------------------------+--------------+ |X |NETO ZADOLŽEVANJE (VII.-VIII.-IX.) | 481.430,89| +------+----------------------------------------+--------------+ |XI. |NETO FINANCIRANJE (VI.+X.) | 481.430,89| +------+----------------------------------------+--------------+ | |STANJE SREDSTEV NA RAČUNIH DNE 31.12. | 65.314,82| | |PRETEKLEGA LETA | | +------+----------------------------------------+--------------+