Vaše trenutno stanje
- Zahtevano
- Analitika
- Oglaševanje
Prikaži podrobnosti
+-----------------------------------------------------------+-----------------+ |Skupina /podskupina kontov | Proračun leta| | | 2004| +-----------------------------------------------------------+-----------------+ |I. SKUPAJ PRIHODKI (70+71+72+73+74) | 302,701.447,37| +-----------------------------------------------------------+-----------------+ |TEKOČI PRIHODKI (70+71) | 136,940.000,00| +-----------------------------------------------------------+-----------------+ |70 DAVČNI PRIHODKI | 116,196.000,00| +-----------------------------------------------------------+-----------------+ |700 Davki na dohodek in dobiček | 78,822.000,00| +-----------------------------------------------------------+-----------------+ |703 Davki na premoženje | 21,321.000,00| +-----------------------------------------------------------+-----------------+ |704 Domači davki na blago in storitve | 16,053.000,00| +-----------------------------------------------------------+-----------------+ |71 NEDAVČNI PRIHODKI | 20,744.000,00| +-----------------------------------------------------------+-----------------+ |710 Udeležba na dobičku | 4,561.000,00| |in dohodki od premoženju | | +-----------------------------------------------------------+-----------------+ |711 Takse in pristojbine | 941.000,00| +-----------------------------------------------------------+-----------------+ |712 Denarne kazni | 74.000,00| +-----------------------------------------------------------+-----------------+ |713 Prihodki od prodaje blaga | 7,500.000,00| |in storitev | | +-----------------------------------------------------------+-----------------+ |714 Drugi nedavčni prihodki | 7,668.000,00| +-----------------------------------------------------------+-----------------+ |72 KAPITALSKI PRIHODKI | 8,180.000,00| +-----------------------------------------------------------+-----------------+ |720 Prihodki od prodaje osnovnih | 180.000,00| |sredstev | | +-----------------------------------------------------------+-----------------+ |722 Prihodki od prodaje zemljišč | 8,000.000,00| |in neopredmetenih dolgoročnih | | |sredstev | | +-----------------------------------------------------------+-----------------+ |74 TRANSFERNI PRIHODKI | 147,619.092,00| +-----------------------------------------------------------+-----------------+ |740 Transferni prihodki iz drugih | 147,619.092,00| |javnofinančnih institucij | | +-----------------------------------------------------------+-----------------+ |II. SKUPAJ ODHODKI (40+41+42+43) | 302,159.766,78| +-----------------------------------------------------------+-----------------+ |40 TEKOČI ODHODKI | 46,424.188,78| +-----------------------------------------------------------+-----------------+ |400 Plače in drugi izdatki | 12,135.800,00| |zaposlenim | | +-----------------------------------------------------------+-----------------+ |401 Prispevki delodajalcev za socialno varnost | 2,079.482,00| +-----------------------------------------------------------+-----------------+ |402 Izdatki za blago in storitve | 30,301.428,60| +-----------------------------------------------------------+-----------------+ |403 Plačila domačih obresti | 22.000,00| +-----------------------------------------------------------+-----------------+ |409 Rezerve | 1,885.478,18| +-----------------------------------------------------------+-----------------+ |41 TEKOČI TRANSFERI | 118,782.522,00| +-----------------------------------------------------------+-----------------+ |410 Subvencije | 5,000.000,00| +-----------------------------------------------------------+-----------------+ |411 Transferi posameznikom | 31,100.000,00| |in gospodinjstvom | | +-----------------------------------------------------------+-----------------+ |412 Transferi neprofitnim | 2,029.722,00| |organizacijam in ustanovam | | +-----------------------------------------------------------+-----------------+ |413 drugi domači tekoči transferi | 80,652.800,00| +-----------------------------------------------------------+-----------------+ |42 INVESTICIJSKI ODHODKI | 120,271.056,00| +-----------------------------------------------------------+-----------------+ |420 Nakup in gradnja osnovnih sredstev | 120,271.056,00| +-----------------------------------------------------------+-----------------+ |43 INVESTICIJSKI TRANSFERI | 16,762.000,00| +-----------------------------------------------------------+-----------------+ |430 Investicijski transferi | 16,762.000,00| +-----------------------------------------------------------+-----------------+ |III. PRORAČUNSKI PRESEŽEK | 541.680,59| |(I.-II.) | | +-----------------------------------------------------------+-----------------+ |B) RAČUN FINANČNIH TERJATEV IN NALOŽB | | +-----------------------------------------------------------+-----------------+ |IV. PREJETA VRAČILA DANIH POSOJIL IN KAPITALSKIH DELEŽEV | | |(750+751+752) | | +-----------------------------------------------------------+-----------------+ |V. DANA POSOJILA IN POVEČANJE KAPITALSKIH DELEŽEV | 299.200,00| |(440+441+442+443) | | +-----------------------------------------------------------+-----------------+ |44 DANA POSOJILA IN POVEČANJE KAPITALSKIH DELEŽEV | 299.200,00| +-----------------------------------------------------------+-----------------+ |441 Povečanja kapitalskih deležev in naložb | 299.200,00| +-----------------------------------------------------------+-----------------+ |VI. PREJETA MINUS DANA | -299.200,00| |POSOJILA IN SPREMEMBE | | |KAPITALSKIH DELEŽEV (IV.-V.) | | +-----------------------------------------------------------+-----------------+ |C) RAČUN FINANCIRANJA | | +-----------------------------------------------------------+-----------------+ |VII. ZADOLŽEVANJE | | +-----------------------------------------------------------+-----------------+ |VIII. ODPLAČILA DOLGA | 150.000,00| +-----------------------------------------------------------+-----------------+ |55 ODPLAČILA DOLGA | 150.000,00| +-----------------------------------------------------------+-----------------+ |550 Odplačila domačega dolga | 150.000,00| +-----------------------------------------------------------+-----------------+ |IX. POVEČANJE (ZMANJŠANJE) | 242.480,59| |SREDSTEV NA RAČUNIH (I.+IV.+VII.-II.-V.-VIII.) | | +-----------------------------------------------------------+-----------------+ |X. NETO ZADOLŽEVANJE | -392.480,00| |(VII.-VIII.) | | +-----------------------------------------------------------+-----------------+ |XI. NETO FINANCIRANJE (VI.+VII.-VIII.-IX.) | -691.680,59| +-----------------------------------------------------------+-----------------+