Vaše trenutno stanje
- Zahtevano
- Analitika
- Oglaševanje
Prikaži podrobnosti
+------+-------+-------------------------------+----------------+ |A. | |BILANCA PRIHODKOV IN ODHODKOV | | +------+-------+-------------------------------+----------------+ | |I. |SKUPAJ PRIHODKI | 6.033.079,00| | | |(70+71+72+73+74+78) | | +------+-------+-------------------------------+----------------+ | | |TEKOČI PRIHODKI (70+71) | 2.957.173,00| +------+-------+-------------------------------+----------------+ |70 | |DAVČNI PRIHODKI | 2.678.373,00| +------+-------+-------------------------------+----------------+ | |700 |Davki na dohodek in dobiček | 2.472.273,00| +------+-------+-------------------------------+----------------+ | |7000 |Dohodnina | 2.472.273,00| +------+-------+-------------------------------+----------------+ | |703 |Davki na premoženje | 131.100,00| +------+-------+-------------------------------+----------------+ | |7030 |Davki na nepremičnine | 87.100,00| +------+-------+-------------------------------+----------------+ | |7031 |Davki na premičnine | 1.000,00| +------+-------+-------------------------------+----------------+ | |7032 |Davki na dediščine in darila | 1.500,00| +------+-------+-------------------------------+----------------+ | |7033 |Davki na promet nepremičnin in | 41.500,00| | | |na finančno premoženje | | +------+-------+-------------------------------+----------------+ | |704 |Domači davki na blago in | 75.000,00| | | |storitve | | +------+-------+-------------------------------+----------------+ | |7044 |Davki na posebne storitve | 1.000,00| +------+-------+-------------------------------+----------------+ | |7047 |Drugi davki na uporabo blaga in| 74.000,00| | | |storitev | | +------+-------+-------------------------------+----------------+ |71 | |NEDAVČNI PRIHODKI | 278.800,00| +------+-------+-------------------------------+----------------+ | |710 |Udeležba na dobičku in dohodki | 192.550,00| | | |od premoženja | | +------+-------+-------------------------------+----------------+ | |7100 |Prihodki od udeležbe na dobičku| 150,00| | | |in dividend ter presežkov | | | | |prihodkov nad odhodki | | +------+-------+-------------------------------+----------------+ | |7102 |Prihodki od obresti | 700,00| +------+-------+-------------------------------+----------------+ | |7103 |Prihodki od premoženja | 191.700,00| +------+-------+-------------------------------+----------------+ | |711 |Takse in pristojbine | 2.200,00| +------+-------+-------------------------------+----------------+ | |7111 |Upravne takse in pristojbine | 2.200,00| +------+-------+-------------------------------+----------------+ | |712 |Globe in druge denarne kazni | 4.000,00| +------+-------+-------------------------------+----------------+ | |7120 |Globe in druge denarne kazni | 4.000,00| +------+-------+-------------------------------+----------------+ | |713 |Prihodki od prodaje blaga in | 350,00| | | |storitev | | +------+-------+-------------------------------+----------------+ | |7130 |Prihodki od prodaje blaga in | 350,00| | | |storitev | | +------+-------+-------------------------------+----------------+ | |714 |Drugi nedavčni prihodki | 79.700,00| +------+-------+-------------------------------+----------------+ | |7141 |Drugi nedavčni prihodki | 79.700,00| +------+-------+-------------------------------+----------------+ |72 | |KAPITALSKI PRIHODKI | 1.119.645,00| +------+-------+-------------------------------+----------------+ | |720 |Prihodki od prodaje osnovnih | 3.000,00| | | |sredstev | | +------+-------+-------------------------------+----------------+ | |7200 |Prihodki od prodaje zgradb in | 3.000,00| | | |prostorov | | +------+-------+-------------------------------+----------------+ | |722 |Prihodki od prodaje zemljišč in| 1.116.645,00| | | |neopredmetenih sredstev | | +------+-------+-------------------------------+----------------+ | |7221 |Prihodki od prodaje stavbnih | 1.116.645,00| | | |zemljišč | | +------+-------+-------------------------------+----------------+ |73 | |PREJETE DONACIJE | 29.000,00| +------+-------+-------------------------------+----------------+ | |730 |Prejete donacije iz domačih | 29.000,00| | | |virov | | +------+-------+-------------------------------+----------------+ | |7300 |Prejete donacije in darila od | 29.000,00| | | |domačih pravnih oseb | | +------+-------+-------------------------------+----------------+ |74 | |TRANSFERNI PRIHODKI | 1.927.261,00| +------+-------+-------------------------------+----------------+ | |740 |Transferni prihodki iz drugih | 1.927.261,00| | | |javnofinančnih institucij | | +------+-------+-------------------------------+----------------+ | |7400 |Prejeta sredstva iz državnega | 1.866.961,00| | | |proračuna | | +------+-------+-------------------------------+----------------+ | |7401 |Prejeta sredstva iz občinskih | 60.300,00| | | |proračunov | | +------+-------+-------------------------------+----------------+ | |II. |SKUPAJ ODHODKI (40+41+42+43+45)| 5.798.780,94| +------+-------+-------------------------------+----------------+ |40 | |TEKOČI ODHODKI | 1.287.006,94| +------+-------+-------------------------------+----------------+ | |400 |Plače in drugi izdatki | 271.422,00| | | |zaposlenim | | +------+-------+-------------------------------+----------------+ | |4000 |Plače in dodatki | 238.000,00| +------+-------+-------------------------------+----------------+ | |4001 |Regres za letni dopust | 7.612,00| +------+-------+-------------------------------+----------------+ | |4002 |Povračila in nadomestila | 14.020,00| +------+-------+-------------------------------+----------------+ | |4005 |Plače za delo nerezidentov po | 11.500,00| | | |pogodbi | | +------+-------+-------------------------------+----------------+ | |4009 |Drugi izdatki zaposlenim | 290,00| +------+-------+-------------------------------+----------------+ | |401 |Prispevki delodajalcev za | 45.605,00| | | |socialno varnost | | +------+-------+-------------------------------+----------------+ | |4010 |Prispevek za pokojninsko in | 20.800,00| | | |invalidsko zavarovanje | | +------+-------+-------------------------------+----------------+ | |4011 |Prispevek za zdravstveno | 17.010,00| | | |zavarovanje | | +------+-------+-------------------------------+----------------+ | |4012 |Prispevek za zaposlovanje | 175,00| +------+-------+-------------------------------+----------------+ | |4013 |Prispevek za starševsko varstvo| 270,00| +------+-------+-------------------------------+----------------+ | |4015 |Premije kolektivnega dodatnega | 7.350,00| | | |in pokojninskega zavarovanja, | | | | |na podlagi ZKDPZJU | | +------+-------+-------------------------------+----------------+ | |402 |Izdatki za blago in storitve | 795.345,94| +------+-------+-------------------------------+----------------+ | |4020 |Pisarniški in splošni material | 114.950,00| | | |in storitve | | +------+-------+-------------------------------+----------------+ | |4021 |Posebni material in storitve | 11.110,00| +------+-------+-------------------------------+----------------+ | |4022 |Energija, voda, komunalne | 135.200,00| | | |storitve in komunikacije | | +------+-------+-------------------------------+----------------+ | |4023 |Prevozni stroški in storitve | 3.200,00| +------+-------+-------------------------------+----------------+ | |4024 |Izdatki za službena potovanja | 4.000,00| +------+-------+-------------------------------+----------------+ | |4025 |Tekoče vzdrževanje | 304.730,00| +------+-------+-------------------------------+----------------+ | |4026 |Poslovne najemnine in zakupnine| 112.412,00| +------+-------+-------------------------------+----------------+ | |4027 |Kazni in odškodnine | 1.000,00| +------+-------+-------------------------------+----------------+ | |4029 |Drugi operativni odhodki | 108.743,94| +------+-------+-------------------------------+----------------+ | |403 |Plačila domačih obresti | 102.121,00| +------+-------+-------------------------------+----------------+ | |4031 |Plačila obresti od kreditov – | 96.710,00| | | |poslovnim bankam | | +------+-------+-------------------------------+----------------+ | |4033 |Plačila obresti od kreditov – | 5.411,00| | | |drugim domačim kreditodajalcem | | +------+-------+-------------------------------+----------------+ | |409 |Rezerve | 72.513,00| +------+-------+-------------------------------+----------------+ | |4090 |Splošna proračunska rezervacija| 34.000,00| +------+-------+-------------------------------+----------------+ | |4091 |Proračunska rezerva | 37.913,00| +------+-------+-------------------------------+----------------+ | |4093 |Sredstva za posebne namene | 600,00| +------+-------+-------------------------------+----------------+ |41 | |TEKOČI TRANSFERI | 1.364.037,00| +------+-------+-------------------------------+----------------+ | |410 |Subvencije | 89.139,00| +------+-------+-------------------------------+----------------+ | |4100 |Subvencije javnim podjetjem | 50.000,00| +------+-------+-------------------------------+----------------+ | |4102 |Subvencije privatnim podjetjem | 39.139,00| | | |in zasebnikom | | +------+-------+-------------------------------+----------------+ | |411 |Transferi posameznikom in | 315.700,00| | | |gospodinjstvom | | +------+-------+-------------------------------+----------------+ | |4111 |Družinski prejemki in | 6.000,00| | | |starševska nadomestila | | +------+-------+-------------------------------+----------------+ | |4112 |Transferi za zagotavljanje | 9.000,00| | | |socialne varnosti | | +------+-------+-------------------------------+----------------+ | |4119 |Drugi transferi posameznikom | 300.700,00| +------+-------+-------------------------------+----------------+ | |412 |Transferi nepridobitnim | 107.450,00| | | |organizacijam in ustanovam | | +------+-------+-------------------------------+----------------+ | |4120 |Tekoči transferi nepridobitnim | 107.450,00| | | |organizacijam in ustanovam | | +------+-------+-------------------------------+----------------+ | |413 |Drugi tekoči domači transferi | 851.748,00| +------+-------+-------------------------------+----------------+ | |4131 |Tekoči transferi v sklade | 29.000,00| | | |socialnega zavarovanja | | +------+-------+-------------------------------+----------------+ | |4132 |Tekoči transferi v javne sklade| 1.210,00| +------+-------+-------------------------------+----------------+ | |4133 |Tekoči transferi v javne zavode| 821.538,00| +------+-------+-------------------------------+----------------+ |42 | |INVESTICIJSKI ODHODKI | 3.034.301,00| +------+-------+-------------------------------+----------------+ | |420 |Nakup in gradnja osnovnih | 3.034.301,00| | | |sredstev | | +------+-------+-------------------------------+----------------+ | |4200 |Nakup zgradb in prostorov | 340.000,00| +------+-------+-------------------------------+----------------+ | |4202 |Nakup opreme | 4.600,00| +------+-------+-------------------------------+----------------+ | |4204 |Novogradnje, rekonstrukcije in | 1.667.401,00| | | |adaptacije | | +------+-------+-------------------------------+----------------+ | |4205 |Investicijsko vzdrževanje in | 495.300,00| | | |obnove | | +------+-------+-------------------------------+----------------+ | |4206 |Nakup zemljišč in naravnih | 415.000,00| | | |bogastev | | +------+-------+-------------------------------+----------------+ | |4208 |Študije o izvedljivosti | 112.000,00| | | |projektov, projektna | | | | |dokumentacija, nadzor in | | | | |investicijski inženiring | | +------+-------+-------------------------------+----------------+ | |43 |INVESTICIJSKI TRANSFERI | 113.436,00| +------+-------+-------------------------------+----------------+ | |431 |Investicijski transferi pravnim| 30.806,00| | | |in fizičnim osebam, ki niso | | | | |proračunski uporabniki | | +------+-------+-------------------------------+----------------+ | |4310 |Investicijski transferi | 22.506,00| | | |nepridobitnim organizacijam in | | | | |ustanovam | | +------+-------+-------------------------------+----------------+ | |4311 |Investicijski transferi javnim | 2.300,00| | | |podjetjem in družbam, ki so v | | | | |lasti države ali občin | | +------+-------+-------------------------------+----------------+ | |4314 |Investicijski transferi | 6.000,00| | | |posameznikom in zasebnikom | | +------+-------+-------------------------------+----------------+ | |432 |Investicijski transferi | 82.630,00| | | |proračunskim uporabnikom | | +------+-------+-------------------------------+----------------+ | |4323 |Investicijski transferi javnim | 82.630,00| | | |zavodom | | +------+-------+-------------------------------+----------------+ | |III. |PRORAČUNSKI PRESEŽEK | 234.298,06| | | |(PRORAČUNSKI PRIMANJKLJAJ) (I. | | | | |– II.) (Skupaj prihodki minus | | | | |skupaj odhodki) | | +------+-------+-------------------------------+----------------+ | |III/1. |PRIMARNI PRESEŽEK | 335.719,06| | | |(PRIMANJKLJAJ) (I. – 7102) – | | | | |(II. – 403 – 404) (Skupaj | | | | |prihodki brez prihodkov od | | | | |obresti minus skupaj odhodki | | | | |brez plačil obresti) | | +------+-------+-------------------------------+----------------+ | |III/2. |TEKOČI PRESEŽEK (PRIMANJKLJAJ) | 306.129,06| | | |(70 + 71) – (40 + 41) (Tekoči | | | | |prihodki minus tekoči odhodki | | | | |in tekoči transferi) | | +------+-------+-------------------------------+----------------+ |B. | |RAČUN FINANČNIH TERJATEV IN | | | | |NALOŽB | | +------+-------+-------------------------------+----------------+ | |IV. |PREJETA VRAČILA DANIH POSOJIL | 0,00| | | |IN PRODAJA KAPITALSKIH DELEŽEV | | | | |(750+751+752) | | +------+-------+-------------------------------+----------------+ |75 | |PREJETA VRAČILA DANIH POSOJIL | 0,00| | | |IN PRODAJA KAPITALSKIH DELEŽEV | | +------+-------+-------------------------------+----------------+ | |750 |Prejeta vračila danih posojil | 0,00| +------+-------+-------------------------------+----------------+ | |7500 |Prejeta vračila danih posojil | 0,00| | | |od posameznikov in zasebnikov | | +------+-------+-------------------------------+----------------+ | |V. |DANA POSOJILA IN POVEČANJE | 0,00| | | |KAPITALSKIH DELEŽEV | | +------+-------+-------------------------------+----------------+ | |VI. |PREJETA MINUS DANA POSOJILA IN | 0,00| | | |SPREMEMBE KAPITALSKIH DELEŽEV | | | | |(IV. – V.) | | +------+-------+-------------------------------+----------------+ |C. | |RAČUN FINANCIRANJA | | +------+-------+-------------------------------+----------------+ | |VII. |ZADOLŽEVANJE (500+501) | 0,00| +------+-------+-------------------------------+----------------+ |50 | |ZADOLŽEVANJE | 0,00| +------+-------+-------------------------------+----------------+ | |500 |Domače zadolževanje | 0,00| +------+-------+-------------------------------+----------------+ | |5000 |Najeti krediti pri Banki | 0,00| | | |Slovenije | | +------+-------+-------------------------------+----------------+ | |VIII. |ODPLAČILA DOLGA (550+551) | 234.298,06| +------+-------+-------------------------------+----------------+ |55 | |ODPLAČILA DOLGA | 234.298,06| +------+-------+-------------------------------+----------------+ | |550 |Odplačila domačega dolga | 234.298,06| +------+-------+-------------------------------+----------------+ | |5501 |Odplačila kreditov poslovnim | 220.239,06| | | |bankam | | +------+-------+-------------------------------+----------------+ | |5503 |Odplačila kreditov drugim | 14.059,00| | | |domačim kreditodajalcem | | +------+-------+-------------------------------+----------------+ | |IX. |SPREMEMBA STANJA SREDSTEV NA | 0,00| | | |RAČUNU (I.+IV.+VII.-II.-V.- | | | | |VIII.) | | +------+-------+-------------------------------+----------------+ | |X. |NETO ZADOLŽEVANJE (VII.-VIII.) | –234.298,06| +------+-------+-------------------------------+----------------+ | |XI. |NETO FINANCIRANJE (VI.+X.-IX.) | –234.298,06| +------+-------+-------------------------------+----------------+ | |XII. |STANJE SREDSTEV NA RAČUNIH NA | 2.425,00| | | |DAN 31.12. PRETEKLEGA LETA | | +------+-------+-------------------------------+----------------+