Vaše trenutno stanje
- Zahtevano
- Analitika
- Oglaševanje
Prikaži podrobnosti
+--------+-------------------------------------+----------------+ |A. |BILANCA PRIHODKOV IN ODHODKOV | v EUR| +--------+-------------------------------------+----------------+ |I. |SKUPAJ PRIHODKI (70+71+72+73+74+78) | 3.362.277,28| +--------+-------------------------------------+----------------+ | |TEKOČI PRIHODKI (70+71) | 1.250.771,13| +--------+-------------------------------------+----------------+ |70 |DAVČNI PRIHODKI (700+703+704+706) | 937.161,07| +--------+-------------------------------------+----------------+ | |700 DAVKI NA DOHODEK IN DOBIČEK | 870.469,00| +--------+-------------------------------------+----------------+ | |703 DAVKI NA PREMOŽENJE | 33.310,00| +--------+-------------------------------------+----------------+ | |704 DOMAČI DAVKI NA BLAGO IN | 33.382,07| | |STORITVE | | +--------+-------------------------------------+----------------+ | |706 DRUGI DAVKI | | +--------+-------------------------------------+----------------+ |71 |NEDAVČNI PRIHODKI | 313.610,06| | |(710+711+712+713+714) | | +--------+-------------------------------------+----------------+ | |710 UDELEŽBA NA DOBIČKU IN DOHODKI | 94.833,30| | |OD PREMOŽENJA | | +--------+-------------------------------------+----------------+ | |711 TAKSE IN PRISTOJBINE | | +--------+-------------------------------------+----------------+ | |712 DENARNE KAZNI | 50,00| +--------+-------------------------------------+----------------+ | |713 PRIHODKI OD PRODAJE BLAGA IN | 38.862,00| | |STORITEV | | +--------+-------------------------------------+----------------+ | |714 DRUGI NEDAVČNI PRIHODKI | 179.864,76| +--------+-------------------------------------+----------------+ |72 |KAPITALSKI PRIHODKI (720+722) | 56.489,14| +--------+-------------------------------------+----------------+ | |720 PRIHODKI OD PRODAJE OSNOVNIH | | | |SREDSTEV | | +--------+-------------------------------------+----------------+ | |721 PRIHODKI OD PRODAJE ZALOG | | +--------+-------------------------------------+----------------+ | |722 PRIHODKI OD PROD. ZEMLJ. IN | 56.489,14| | |NEMATER. DOLG. SRED. | | +--------+-------------------------------------+----------------+ |73 |PREJETE DONACIJE (730+731) | | +--------+-------------------------------------+----------------+ | |730 PREJETE DONACIJE | | | |IZ DOMAČIH VIROV | | +--------+-------------------------------------+----------------+ | |731 PREJETE DONACIJE IZ TUJINE | | +--------+-------------------------------------+----------------+ |74 |TRANSFERNI PRIHODKI | 2.055.017,01| +--------+-------------------------------------+----------------+ | |740 TRANSFERNI PRIHODKI IZ DRUGIH | 208.697,61| | |JAVNOFINANČNIH INSTITUCIJ | | +--------+-------------------------------------+----------------+ | |741 PREJETA SREDSTVA | 1.846.319,40| | |IZ DRŽAVNEGA PRORAČUNA | | +--------+-------------------------------------+----------------+ |II. |SKUPAJ ODHODKI (40+41+42+43+45) | 3.458.821,08| +--------+-------------------------------------+----------------+ |40 |TEKOČI ODHODKI (400+401+402+403+409) | 649.135,04| +--------+-------------------------------------+----------------+ | |400 PLAČE IN DRUGI IZDATKI | 148.756,54| | |ZAPOSLENIM | | +--------+-------------------------------------+----------------+ | |401 PRISPEVKI DELODAJALCEV | 24.162,90| | |ZA SOCIALNO VARNOST | | +--------+-------------------------------------+----------------+ | |402 IZDATKI ZA BLAGO IN STORITVE | 461.215,60| +--------+-------------------------------------+----------------+ | |403 PLAČILA DOMAČIH OBRESTI | 9.000,00| +--------+-------------------------------------+----------------+ | |409 REZERVE | 6.000,00| +--------+-------------------------------------+----------------+ |41 |TEKOČI TRANSFERI (410+411+412+413) | 418.801,86| +--------+-------------------------------------+----------------+ | |410 SUBVENCIJE | 25.600,00| +--------+-------------------------------------+----------------+ | |411 TRANSFERI POSAMEZNIKOM | 74.983,42| | |IN GOSPODINJSTVOM | | +--------+-------------------------------------+----------------+ | |412 TRANSFERI NEPROFITNIM | 54.463,61| | |ORGANIZACIJAM IN USTANOVAM | | +--------+-------------------------------------+----------------+ | |413 DRUGI TEKOČI DOMAČI TRANSFERI | 263.754,83| +--------+-------------------------------------+----------------+ | |414 TEKOČI TRANSFERI V TUJINO | | +--------+-------------------------------------+----------------+ |42 |INVESTICIJSKI ODHODKI (420) | 2.326.049,64| +--------+-------------------------------------+----------------+ | |420 NAKUP IN GRADNJA OSNOVNIH | 2.326.049,64| | |SREDSTEV | | +--------+-------------------------------------+----------------+ |43 |INVESTICIJSKI TRANSFERI (431+432) | 64.834,54| +--------+-------------------------------------+----------------+ | |431 INVESTICIJSKI TRANSFERI PRAVNIM | 61.122,54| | |IN FIZIČNIM OSEBAM | | +--------+-------------------------------------+----------------+ | |432 INVESTICIJSKI TRANSFERI | 3.712,00| | |PRORAČUNSKIM UPORABNIKOM | | +--------+-------------------------------------+----------------+ |III. |PRORAČUNSKI PRESEŽEK (PRIMANJKLJAJ) | –96.543,80| | |(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 | | +--------+-------------------------------------+----------------+ | |751 PRODAJA KAPITALSKIH DELEŽEV | | +--------+-------------------------------------+----------------+ | |752 KUPNINA IZ NASLOVA PRIVATICACIJE | | +--------+-------------------------------------+----------------+ |V. |DANA POSOJILA IN POVEČANJE | | | |KAPITALSKIH DELEŽEV | | +--------+-------------------------------------+----------------+ |44 |DANA POSOJ. IN POVEČ. KAPIT. DELEŽ. | | | |(440+441) | | +--------+-------------------------------------+----------------+ | |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 | 96.543,80| +--------+-------------------------------------+----------------+ |50 |ZADOLŽEVANJE (500) | 96.543,80| +--------+-------------------------------------+----------------+ |500 |DOMAČE ZADOLŽEVANJE | 96.543,80| +--------+-------------------------------------+----------------+ |VIII. |ODPLAČILA DOLGA | | +--------+-------------------------------------+----------------+ |55 |ODPLAČILO DOLGA (550) | | +--------+-------------------------------------+----------------+ | |550 ODPLAČILO DOMAČEGA DOLGA | | +--------+-------------------------------------+----------------+ |IX. |SPREMEMBA STANJA SREDSTEV NA RAČUNIH | | | |(I.+IV.+VII.-II.-V.-VIII.) | | +--------+-------------------------------------+----------------+ |X. |NETO ZADOLŽEVANJE (VII.-VIII.-IX.) | 96.543,80| +--------+-------------------------------------+----------------+ |XI. |NETO FINANCIRANJE (VI.+X.) | 96.543,80| +--------+-------------------------------------+----------------+ |XII. |STANJE SREDSTEV NA RAČUNIH DNE | 308.097,12| | |31.12. PRETEKLEGA LETA | | +--------+-------------------------------------+----------------+