Vaše trenutno stanje
- Zahtevano
- Analitika
- Oglaševanje
Prikaži podrobnosti
+------+---------------------------------------+---------------+ |A. |BILANCA PRIHODKOV IN ODHODKOV | v EUR| +------+---------------------------------------+---------------+ |I. |SKUPAJ PRIHODKI (70+71+72+73+74+78) | 5.514.540,34| +------+---------------------------------------+---------------+ | |TEKOČI PRIHODKI (70+71) | 1.326.297,29| +------+---------------------------------------+---------------+ |70 |DAVČNI PRIHODKI (700+703+704+706) | 944.816,00| +------+---------------------------------------+---------------+ | |700 DAVKI NA DOHODEK IN DOBIČEK | 879.529,00| +------+---------------------------------------+---------------+ | |703 DAVKI NA PREMOŽENJE | 32.810,00| +------+---------------------------------------+---------------+ | |704 DOMAČI DAVKI NA BLAGO | 32.477,00| | |IN STORITVE | | +------+---------------------------------------+---------------+ | |706 DRUGI DAVKI | 0,00| +------+---------------------------------------+---------------+ |71 |NEDAVČNI PRIHODKI (710+711+712+713+714)| 381.481,29| +------+---------------------------------------+---------------+ | |710 UDELEŽBA NA DOBIČKU | 68.740,01| | |IN DOHODKI OD PREMOŽENJA | | +------+---------------------------------------+---------------+ | |711 TAKSE IN PRISTOJBINE | 100,00| +------+---------------------------------------+---------------+ | |712 DENARNE KAZNI | 290,00| +------+---------------------------------------+---------------+ | |713 PRIHODKI OD PRODAJE BLAGA IN | 42.502,00| | |STORITEV | | +------+---------------------------------------+---------------+ | |714 DRUGI NEDAVČNI PRIHODKI | 269.849,28| +------+---------------------------------------+---------------+ |72 |KAPITALSKI PRIHODKI (720+722) | 72.615,77| +------+---------------------------------------+---------------+ | |720 PRIHODKI OD PRODAJE | 26.872,41| | |OSNOVNIH SREDSTEV | | +------+---------------------------------------+---------------+ | |721 PRIHODKI OD PRODAJE ZALOG | –| +------+---------------------------------------+---------------+ | |722 PRIHODKI OD PROD. ZEMLJ. | 45.743,36| | |IN NEMATER. DOLG. SRED. | | +------+---------------------------------------+---------------+ |73 |PREJETE DONACIJE (730+731) | 0,00| +------+---------------------------------------+---------------+ | |730 PREJETE DONACIJE IZ DOMAČIH VIROV | 0,00| +------+---------------------------------------+---------------+ | |731 PREJETE DONACIJE IZ TUJINE | 0,00| +------+---------------------------------------+---------------+ |74 |TRANSFERNI PRIHODKI | 4.115.627,28| +------+---------------------------------------+---------------+ | |740 TRANSFERNI PRIHODKI | 475.614,16| | |IZ DRUGIH JAVNOFINAN. INSTITUCIJ | | +------+---------------------------------------+---------------+ | |741 PREJETA SREDSTVA | 3.640.013,12| | |IZ DRŽAVNEGA PRORAČUNA | | +------+---------------------------------------+---------------+ |II. |SKUPAJ ODHODKI (40+41+42+43+45) | 5.683.217,61| +------+---------------------------------------+---------------+ |40 |TEKOČI ODHODKI (400+401+402+403+409) | 497.499,76| +------+---------------------------------------+---------------+ | |400 PLAČE IN DRUGI IZDATKI | 141.674,95| | |ZAPOSLENIM | | +------+---------------------------------------+---------------+ | |401 PRISPEVKI DELODAJALCEV | 22.295,13| | |ZA SOCIALNO VARNOST | | +------+---------------------------------------+---------------+ | |402 IZDATKI ZA BLAGO IN STORITVE | 320.529,68| +------+---------------------------------------+---------------+ | |403 PLAČILA DOMAČIH OBRESTI | 7.000,00| +------+---------------------------------------+---------------+ | |409 REZERVE | 6.000,00| +------+---------------------------------------+---------------+ |41 |TEKOČI TRANSFERI (410+411+412+413) | 400.608,13| +------+---------------------------------------+---------------+ | |410 SUBVENCIJE | 10.000,00| +------+---------------------------------------+---------------+ | |411 TRANSFERI POSAMEZNIKOM | 64.901,54| | |IN GOSPODINJSTVOM | | +------+---------------------------------------+---------------+ | |412 TRANSFERI NEPROFITNIM ORGANIZACIJAM| 58.355,71| | |IN USTANOVAM | | +------+---------------------------------------+---------------+ | |413 DRUGI TEKOČI DOMAČI | 276.350,88| | |TRANSFERI | | +------+---------------------------------------+---------------+ | |414 TEKOČI TRANSFERI V TUJINO | | +------+---------------------------------------+---------------+ |42 |INVESTICIJSKI ODHODKI (420) | 4.746.572,95| +------+---------------------------------------+---------------+ | |420 NAKUP IN GRADNJA OSNOVNIH SREDSTEV | 4.746.572,95| +------+---------------------------------------+---------------+ |43 |INVESTICIJSKI TRANSFERI (431+432) | 38.536,77| +------+---------------------------------------+---------------+ | |431 INVESTICIJSKI TRANSFERI | 33.849,27| | |PRAVNIM IN FIZIČNIM OSEBAM | | +------+---------------------------------------+---------------+ | |432 INVESTICIJSKI TRANSFERI | 4.687,50| | |PRORAČUNSKIM UPORABNIKOM | | +------+---------------------------------------+---------------+ |III. |PRORAČUNSKI PRESEŽEK | –168.677,27| | |(PRIMANJKLJAJ) (I.-II.) | | +------+---------------------------------------+---------------+ |B. |RAČUN FINANČNIH TERJATEV | | | |IN NALOŽB | | +------+---------------------------------------+---------------+ |IV. |PREJETA VRAČILA DANIH POSOJIL IN | 0,00| | |PRODAJA KAPITALSKIH DELEŽEV | | +------+---------------------------------------+---------------+ |75 |PREJETA VRAČILA DANIH POSOJIL | 0,00| +------+---------------------------------------+---------------+ | |750 PREJETA VRAČILA DANIH POSOJIL | 0,00| +------+---------------------------------------+---------------+ | |751 PRODAJA KAPITALSKIH | 0,00| | |DELEŽEV | | +------+---------------------------------------+---------------+ | |752 KUPNINA IZ NASLOVA | 0,00| | |PRIVATICACIJE | | +------+---------------------------------------+---------------+ |V. |DANA POSOJILA IN POVEČANJE KAPITALSKIH | 0,00| | |DELEŽEV | | +------+---------------------------------------+---------------+ |44 |DANA POSOJ. IN POVEČ. KAPIT. DELEŽ. | 0,00| | |(440+441) | | +------+---------------------------------------+---------------+ | |440 DANA POSOJILA | 0,00| +------+---------------------------------------+---------------+ | |441 POVEČANJE KAPITALSKIH DELEŽEV IN | 0,00| | |NALOŽB | | +------+---------------------------------------+---------------+ | |442 PORABA SREDSTEV KUPNIN | 0,00| | |IZ NASLOVA PRIVATIZACIJE | | +------+---------------------------------------+---------------+ |VI. |PREJETA MINUS DANA POSOJILA | 0,00| | |IN SPREMEMBE KAPITALSKIH | | | |DELEŽEV (IV. – V.) | | +------+---------------------------------------+---------------+ |C. |RAČUN FINANCIRANJA | | +------+---------------------------------------+---------------+ |VII. |ZADOLŽEVANJE | 168.677,27| +------+---------------------------------------+---------------+ |50 |ZADOLŽEVANJE (500) | 168.677,27| +------+---------------------------------------+---------------+ | |500 DOMAČE ZADOLŽEVANJE | 168.677,27| +------+---------------------------------------+---------------+ |VIII. |ODPLAČILA DOLGA | 0,00| +------+---------------------------------------+---------------+ |55 |ODPLAČILO DOLGA (550) | 0,00| +------+---------------------------------------+---------------+ | |550 ODPLAČILO DOMAČEGA DOLGA | 0,00| +------+---------------------------------------+---------------+ |IX. |SPREMEMBA STANJA SREDSTEV | 0,00| | |NA RAČUNIH (I.+IV.+VII.-II.-V.-VIII.) | | +------+---------------------------------------+---------------+ |X. |NETO ZADOLŽEVANJE (VII.-VIII.-IX.) | 168.677,27| +------+---------------------------------------+---------------+ |XI. |NETO FINANCIRANJE (VI.+X.) | 168.677,27| +------+---------------------------------------+---------------+ | |STANJE SREDSTEV NA RAČUNIH DNE 31.12. | 224.742,54| | |PRETEKLEGA LETA | | +------+---------------------------------------+---------------+