Vaše trenutno stanje
- Zahtevano
- Analitika
- Oglaševanje
Prikaži podrobnosti
+-------+-----------------------------------------+-------------+ | | | v EUR| +-------+-----------------------------------------+-------------+ | |A. BILANCA PRIHODKOV IN ODHODKOV | | +-------+-----------------------------------------+-------------+ | |I. SKUPAJ PRIHODKI (70+71+72+73+74+78) | 2.453.853,69| +-------+-----------------------------------------+-------------+ | |TEKOČI PRIHODKI (70+71) | 1.226.336,43| +-------+-----------------------------------------+-------------+ |70 |DAVČNI PRIHODKI (700+703+704+706) | 930.497,16| +-------+-----------------------------------------+-------------+ |700 |DAVKI NA DOHODEK IN DOBIČEK | 867.605,00| +-------+-----------------------------------------+-------------+ |703 |DAVKI NA PREMOŽENJE | 33.517,66| +-------+-----------------------------------------+-------------+ |704 |DOMAČI DAVKI NA BLAGO IN STORITVE | 28.774,50| +-------+-----------------------------------------+-------------+ |706 |DRUGI DAVKI | 600,00| +-------+-----------------------------------------+-------------+ |71 |NEDAVČNI PRIHODKI (710+711+712+713+714) | 295.839,27| +-------+-----------------------------------------+-------------+ |710 |UDELEŽBA NA DOBIČKU IN DOHODKI OD | 73.701,15| | |PREMOŽENJA | | +-------+-----------------------------------------+-------------+ |711 |TAKSE IN PRISTOJBINE | | +-------+-----------------------------------------+-------------+ |712 |DENARNE KAZNI | | +-------+-----------------------------------------+-------------+ |713 |PRIHODKI OD PRODAJE BLAGA IN STORITEV | 35.495,16| +-------+-----------------------------------------+-------------+ |714 |DRUGI NEDAVČNI PRIHODKI | 186.642,96| +-------+-----------------------------------------+-------------+ |72 |KAPITALSKI PRIHODKI (720+722) | 55.743,36| +-------+-----------------------------------------+-------------+ |720 |PRIHODKI OD PRODAJE OSNOVNIH SREDSTEV | | +-------+-----------------------------------------+-------------+ |721 |PRIHODKI OD PRODAJE ZALOG | | +-------+-----------------------------------------+-------------+ |722 |PRIHODKI OD PROD. ZEMLJ. IN NEMATER. | 55.743,36| | |DOLG. SRED. | | +-------+-----------------------------------------+-------------+ |73 |PREJETE DONACIJE (730+731) | | +-------+-----------------------------------------+-------------+ |730 |PREJETE DONACIJE IZ DOMAČIH VIROV | | +-------+-----------------------------------------+-------------+ |731 |PREJETE DONACIJE IZ TUJINE | | +-------+-----------------------------------------+-------------+ |74 |TRANSFERNI PRIHODKI | 1.171.773,90| +-------+-----------------------------------------+-------------+ |740 |TRANSFERNI PRIHODKI IZ DRUGIH | 295.002,50| | |JAVNOFINAN. INSTITUCIJ | | +-------+-----------------------------------------+-------------+ |741 |PREJETA SREDSTVA IZ DRŽAVNEGA PRORAČUNA | 876.771,40| +-------+-----------------------------------------+-------------+ | |II. SKUPAJ ODHODKI (40+41+42+43+45) | 2.527.803,94| +-------+-----------------------------------------+-------------+ |40 |TEKOČI ODHODKI (400+401+402+403+409) | 643.805,74| +-------+-----------------------------------------+-------------+ |400 |PLAČE IN DRUGI IZDATKI ZAPOSLENIM | 190.066,08| +-------+-----------------------------------------+-------------+ |401 |PRISPEVKI DELODAJALCEV ZA SOCIALNO | 29.944,66| | |VARNOST | | +-------+-----------------------------------------+-------------+ |402 |IZDATKI ZA BLAGO IN STORITVE | 413.845,00| +-------+-----------------------------------------+-------------+ |403 |PLAČILA DOMAČIH OBRESTI | 3.950,00| +-------+-----------------------------------------+-------------+ |409 |REZERVE | 6.000,00| +-------+-----------------------------------------+-------------+ |41 |TEKOČI TRANSFERI (410+411+412+413) | 423.939,65| +-------+-----------------------------------------+-------------+ |410 |SUBVENCIJE | 26.400,00| +-------+-----------------------------------------+-------------+ |411 |TRANSFERI POSAMEZNIKOM IN GOSPODINJSTVOM | 75.281,04| +-------+-----------------------------------------+-------------+ |412 |TRANSFERI NEPROFITNIM ORGANIZACIJAM IN | 50.316,61| | |USTANOVAM | | +-------+-----------------------------------------+-------------+ |413 |DRUGI TEKOČI DOMAČI TRANSFERI | 271.942,00| +-------+-----------------------------------------+-------------+ |414 |TEKOČI TRANSFERI V TUJINO | | +-------+-----------------------------------------+-------------+ |42 |INVESTICIJSKI ODHODKI (420) | 1.413.829,13| +-------+-----------------------------------------+-------------+ |420 |NAKUP IN GRADNJA OSNOVNIH SREDSTEV | 1.413.829,13| +-------+-----------------------------------------+-------------+ |43 |INVESTICIJSKI TRANSFERI (431+432) | 46.229,42| +-------+-----------------------------------------+-------------+ |431 |INVESTICIJSKI TRANSFERI PRAVNIM IN | 42.517,42| | |FIZIČNIM OSEBAM | | +-------+-----------------------------------------+-------------+ |432 |INVESTICIJSKI TRANSFERI PRORAČUNSKIM | 3.712,00| | |UPORABNIKOM | | +-------+-----------------------------------------+-------------+ | |III. PRORAČUNSKI PRESEŽEK (PRIMANJKLJAJ) | –73.950,25| | |(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 | | +-------+-----------------------------------------+-------------+ |50 |ZADOLŽEVANJE (500) | | +-------+-----------------------------------------+-------------+ |500 |DOMAČE ZADOLŽEVANJE | | +-------+-----------------------------------------+-------------+ | |VIII. ODPLAČILA DOLGA | | +-------+-----------------------------------------+-------------+ |55 |ODPLAČILO DOLGA (550) | 43.897,32| +-------+-----------------------------------------+-------------+ |550 |ODPLAČILO DOMAČEGA DOLGA | 43.897,32| +-------+-----------------------------------------+-------------+ | |IX. SPREMEMBA STANJA SREDSTEV NA RAČUNIH | –117.847,57| | |(I.+IV.+VII.-II.-V.-VIII.) | | +-------+-----------------------------------------+-------------+ | |X. NETO ZADOLŽEVANJE (VII.-VIII.-IX.) | –43.897,32| +-------+-----------------------------------------+-------------+ | |XI. NETO FINANCIRANJE (VI.+X.) | 73.950,25| +-------+-----------------------------------------+-------------+ | |XII. STANJE SREDSTEV NA RAČUNIH DNE 31. | 376.956,64| | |12. PRETEKLEGA LETA | | +-------+-----------------------------------------+-------------+