Vaše trenutno stanje
- Zahtevano
- Analitika
- Oglaševanje
Prikaži podrobnosti
V tisoč SIT +----+------------------------------------------------------------+----------+ |A. |BILANCA PRIHODKOV IN ODHODKOV | | +----+------------------------------------------------------------+----------+ | |Skupina/Podskupina kontov | Proračun| | | | leta 2005| +----+------------------------------------------------------------+----------+ | |I. SKUPAJ PRIHODKI (70+71+72+73+74) | 520.500| +----+------------------------------------------------------------+----------+ | |TEKOČI PRIHODKI (70+71) | 242.630| +----+------------------------------------------------------------+----------+ |70 |DAVČNI PRIHODKI | 228.765| +----+------------------------------------------------------------+----------+ | |700 Davki na dohodek na dobiček | 167.165| +----+------------------------------------------------------------+----------+ | |703 Davki na premoženje | 24.840| +----+------------------------------------------------------------+----------+ | |704 Domači davki na blago in storitve | 36.760| +----+------------------------------------------------------------+----------+ | |706 Drugi davki | | +----+------------------------------------------------------------+----------+ |71 |NEDAVČNI PRIHODKI | 13.865| +----+------------------------------------------------------------+----------+ | |710 Udeležbe na dobičku in dohodki od premoženja | 6.145| +----+------------------------------------------------------------+----------+ | |711 Takse in pristojbine | 1.500| +----+------------------------------------------------------------+----------+ | |712 Denarne kazni | 105| +----+------------------------------------------------------------+----------+ | |713 Prihodki od prodaje blaga in storitev | 400| +----+------------------------------------------------------------+----------+ | |714 Drugi nedavčni prihodki | 5.715| +----+------------------------------------------------------------+----------+ |72 |KAPITALSKI PRIHODKI | 20.600| +----+------------------------------------------------------------+----------+ | |720 Prihodki od prodaje osnovnih sredstev | 5.100| +----+------------------------------------------------------------+----------+ | |721 Prihodki od prodaje zalog | | +----+------------------------------------------------------------+----------+ | |722 Prihodki od prodaje zemljišč in neopr. dolgoročnih | 15.500| | |sredstev | | +----+------------------------------------------------------------+----------+ |73 |PREJETE DONACIJE | 9.500| +----+------------------------------------------------------------+----------+ | |730 Prejete donacije iz domačih virov | 9.500| +----+------------------------------------------------------------+----------+ | |731 Prejete donacije iz tujine | | +----+------------------------------------------------------------+----------+ |74 |TRANSFERNI PRIHODKI | 247.770| +----+------------------------------------------------------------+----------+ | |740 Transferni prihodki iz drugih javnofinančnih institucij | 247.770| +----+------------------------------------------------------------+----------+ | |II. SKUPAJ ODHODKI (40+41+42+43) | 503.100| +----+------------------------------------------------------------+----------+ |40 |TEKOČI ODHODKI | 120.120| +----+------------------------------------------------------------+----------+ | |400 Plače in drugi izdatki zaposlenim | 37.138| +----+------------------------------------------------------------+----------+ | |401 Prispevki delodajalcev za socialno varnost | 5.519| +----+------------------------------------------------------------+----------+ | |402 Izdatki za blago in storitve | 75.793| +----+------------------------------------------------------------+----------+ | |403 Plačila domačih obresti | 860| +----+------------------------------------------------------------+----------+ | |409 Rezerve | 810| +----+------------------------------------------------------------+----------+ |41 |TEKOČI TRANSFERI | 214.760| +----+------------------------------------------------------------+----------+ | |410 Subvencije | 10.780| +----+------------------------------------------------------------+----------+ | |411 Transferi posameznikom in gospodinjstvom | 120.875| +----+------------------------------------------------------------+----------+ | |412 Transferi neprofitnim organizacijam in ustanovam | 34.110| +----+------------------------------------------------------------+----------+ | |413 Drugi tekoči domači transferi | 48.995| +----+------------------------------------------------------------+----------+ | |414 Tekoči transferi v tujino | | +----+------------------------------------------------------------+----------+ |42 |INVESTICIJSKI ODHODKI | 128.180| +----+------------------------------------------------------------+----------+ | |420 Nakup in gradnja osnovnih sredstev | 128.180| +----+------------------------------------------------------------+----------+ |43 |INVESTICIJSKI TRANSFERI | 40.040| +----+------------------------------------------------------------+----------+ | |430 Investicijski transferi proračunskim uporabnikom | | +----+------------------------------------------------------------+----------+ | |431 Investicijski transferi prav. in fiz. os., ki niso | 25.010| | |pror. uporabniki | | +----+------------------------------------------------------------+----------+ | |432 Investicijski transferi proračunskim uporabnikom | 15.030| +----+------------------------------------------------------------+----------+ | |III. PRORAČUNSKI PRESEŽEK (I.-II.) | 17.400| | |(PRORAČUNSKI PRIMANJKLJAJ) | | +----+------------------------------------------------------------+----------+ | |B) RAČUN FINANČNIH TERJATEV IN NALOŽB | | +----+------------------------------------------------------------+----------+ | |IV. PREJETA VRAČILA DANIH POSOJIL | 2.000| | |IN PRODAJA KAPITALSKIH DELEŽEV (750+751+752) | | +----+------------------------------------------------------------+----------+ |75 |PREJETA VRAČILA DANIH POSOJIL | 2.000| +----+------------------------------------------------------------+----------+ | |750 Prejeta vračila danih posojil | | +----+------------------------------------------------------------+----------+ | |751 Prodaja kapitalskih deležev | 2.000| +----+------------------------------------------------------------+----------+ | |752 Kupnine iz naslova privatizacije | | +----+------------------------------------------------------------+----------+ | |V. DANA POSOJILA IN POVEČANJE | | | |KAPITALSKIH DELEŽEV (440+441+442) | | +----+------------------------------------------------------------+----------+ |44 |DANA POSOJILA IN POVEČANJE KAPITALSKIH DELEŽEV | | +----+------------------------------------------------------------+----------+ | |440 Dana posojila | | +----+------------------------------------------------------------+----------+ | |441 Povečanje kapitalskih deležev in naložb | | +----+------------------------------------------------------------+----------+ | |442 Poraba sredstev kupnin iz naslova privatizacije | | +----+------------------------------------------------------------+----------+ | |VI. PREJETA MINUS DANA POSOJILA IN SPREMEMBE KAPITALSKIH | 2.000| | |DELEŽEV (IV.-V.) | | +----+------------------------------------------------------------+----------+ | |C) RAČUN FINANCIRANJA | | +----+------------------------------------------------------------+----------+ | |VII. ZADOLŽEVANJE (500) | | +----+------------------------------------------------------------+----------+ |50 |ZADOLŽEVANJE | | +----+------------------------------------------------------------+----------+ | |500 Domače zadolževanje | | +----+------------------------------------------------------------+----------+ | |VIII. ODPLAČIILA DOLGA (550) | 19.400| +----+------------------------------------------------------------+----------+ |55 |ODPLAČILA DOLGA | 19.400| +----+------------------------------------------------------------+----------+ | |550 Odplačila domačega dolga | 19.400| +----+------------------------------------------------------------+----------+ | |IX. SPREMEMBA STANJA SREDSTEV NA RAČUNU (I.+IV.+VII.-II.-V.-| –| | |VIII.) | | +----+------------------------------------------------------------+----------+ | |X. NETO ZADOLŽEVANJE (VII.-VIII.) | (19.400)| +----+------------------------------------------------------------+----------+ | |XI. NETO FINANCIRANJE | (17.400)| | |(VI.+VII.-VIII.-IX.) | | +----+------------------------------------------------------------+----------+ | |STANJE SREDSTEV NA RAČUNIH DNE 31.12. PRETEKLEGA LETA | | +----+------------------------------------------------------------+----------+ | |9009 Splošni sklad za drugo | –| +----+------------------------------------------------------------+----------+