Vaše trenutno stanje
- Zahtevano
- Analitika
- Oglaševanje
Prikaži podrobnosti
+----+---------------------------------------------------------+--------------+ | |A. BILANCA PRIHODKOV IN ODHODKOV | | +----+---------------------------------------------------------+--------------+ | |Skupina /Podskupina kontov | proračun | | | |2006 | +----+---------------------------------------------------------+--------------+ | |TEKOČI PRIHODKI (70+71) |164.241.285,00| +----+---------------------------------------------------------+--------------+ |70 |DAVČNI PRIHODKI |122.324.535,00| +----+---------------------------------------------------------+--------------+ |700 |DAVEK NA DOHODEK IN DOBIČEK | 92.719.000,00| +----+---------------------------------------------------------+--------------+ |703 |DAVKI NA PREMOŽENJE | 17.148.045,00| +----+---------------------------------------------------------+--------------+ |704 |DOMAČI DAVKI NA BLAGO IN STORITVE | 12.457.490,00| +----+---------------------------------------------------------+--------------+ |71 |NEDAVČNI PRIHODKI | 41.916.750,00| +----+---------------------------------------------------------+--------------+ |710 |UDELEŽBA NA DOBIČKU IN DOH. OD PREMOŽENJA | 3.666.300,00| +----+---------------------------------------------------------+--------------+ |711 |UPRAVNE TAKSE IN PRISTOJBINE | 600.000,00| +----+---------------------------------------------------------+--------------+ |712 |DENARNE KAZNI | 155.000,00| +----+---------------------------------------------------------+--------------+ |713 |PRIH. OD PRODAJA BLAGA IN STORITEV | 9.000.000,00| +----+---------------------------------------------------------+--------------+ |714 |DRUGI NEDAVČNI PRIHODKI | 28.495.450,00| +----+---------------------------------------------------------+--------------+ |72 |KAPITALSKI PRIHODKI | 31.151.131,60| +----+---------------------------------------------------------+--------------+ |720 |PRIHODKI OD PRODAJE OSN. SREDSTEV | 151.131,60| +----+---------------------------------------------------------+--------------+ |722 |PRIHOD. OD PRODAJA ZEMLJ. IN NEOPR. DOLG. SREDSTEV | 31.000.000,00| +----+---------------------------------------------------------+--------------+ |74 |TRANSFERNI PRIHODKI |209.835.953,00| +----+---------------------------------------------------------+--------------+ |740 |TRANSFERNI PRIH. IZ DRUGIH JAVNOFINANČNIH INSTITUCIJAH |163.335.953,00| +----+---------------------------------------------------------+--------------+ |741 |PREJETA SREDSTVA IZ DRŽ. PRORAČ. IZ SR. EU | 46.500.000,00| +----+---------------------------------------------------------+--------------+ | |I. SKUPAJ PRIHODKI (70+71+72+73+74) |405.228.369,60| +----+---------------------------------------------------------+--------------+ |40 |TEKOČI ODHODKI | 56.076.404,65| +----+---------------------------------------------------------+--------------+ |400 |PLAČE IN DRUGI IZDATKI ZAPOSLENIM | 14.155.600,00| +----+---------------------------------------------------------+--------------+ |401 |PRISP. DELODAJALCEV ZA SOC. VARNOST | 2.369.700,00| +----+---------------------------------------------------------+--------------+ |402 |IZDATKI ZA BLAGO IN STORITVE | 37.219.323,91| +----+---------------------------------------------------------+--------------+ |403 |PLAČILA OBRESTI OD KREDITOV | 23.324,00| +----+---------------------------------------------------------+--------------+ |409 |SREDSTVA IZLOČENA V REZERVE | 2.308.456,74| +----+---------------------------------------------------------+--------------+ |41 |TEKOČI TRANSFERI |139.427.638,80| +----+---------------------------------------------------------+--------------+ |410 |SUBVENCIJE | 5.705.800,00| +----+---------------------------------------------------------+--------------+ |411 |TRANSF. POSAMEZNIKOM IN GOSPODINJSTVOM | 32.185.800,00| +----+---------------------------------------------------------+--------------+ |412 |TRANSF. NEPROFITNIM ORGAN. IN USTANOVAM | 2.360.800,00| +----+---------------------------------------------------------+--------------+ |413 |DRUGI TEKOČI DOMAČI TRANSFERI | 99.175.238,80| +----+---------------------------------------------------------+--------------+ |42 |INVESTICIJSKI ODHODKI |215.031.282,28| +----+---------------------------------------------------------+--------------+ |420 |NAKUP IN GRADNJA OSNOVNIH SREDSTEV |215.031.282,28| +----+---------------------------------------------------------+--------------+ |43 |INVESTICIJSKI TRANSFERI | 20.000.000,00| +----+---------------------------------------------------------+--------------+ |431 |INVEST. TRANSFERI PRAVNIM IN FIZ. OSEBAM, KI NISO | 17.400.000,00| | |PRORAČUNSKIM UPORABNIKOM | | +----+---------------------------------------------------------+--------------+ |432 |INVEST. TRANSFERI PRORAČ. UPORABNIKOM | 2.600.000,00 | +----+---------------------------------------------------------+--------------+ | |II. ODHODKI SKUPAJ (40+41+42+43) |430.537.325,73| +----+---------------------------------------------------------+--------------+ | |III. PRORAČUNSKI PRESEŽEK ALI PRIMANJKLJAJ (I.-II.) | –| | | | 25.308.956,13| +----+---------------------------------------------------------+--------------+ | |B. RAČUN FINANČNIH TERJATEV IN NALOŽB | | +----+---------------------------------------------------------+--------------+ |75 |PREJETA VRAČILA DANIH POSOJIL | 186.000,00| +----+---------------------------------------------------------+--------------+ |750 |PREJETA VRAČILA DANIH POSOJIL | | +----+---------------------------------------------------------+--------------+ |751 |PRODAJA KAPITALSKIH DELEŽEV | 186.000,00| +----+---------------------------------------------------------+--------------+ | |IV.PREJ. VRAČILA DANIH POS. IN PRODAJA KAP. DELEŽEV | 186.000,00| | |(750+751+752) | | +----+---------------------------------------------------------+--------------+ |44 |DANA POS. IN POVEČANJE KAP. DELEŽEV | 0,00| +----+---------------------------------------------------------+--------------+ |441 |POVEČANJE KAP. DELEŽEV IN NALOŽB | 0,00| +----+---------------------------------------------------------+--------------+ | |V. DANA POSOJILA IN POVEČANJE KAPITALSKIH DELEŽEV | 0,00| | |(440+441+442) | | +----+---------------------------------------------------------+--------------+ | |VI. PREJETA MINUS DANA POSOJILA IN SPREMEM. KAPITALSKIH | 186.000,00| | |DELEŽ.(IV.-V.) | | +----+---------------------------------------------------------+--------------+ | |C. RAČUN FINANCIRANJA | | +----+---------------------------------------------------------+--------------+ |50 |ZADOLŽEVANJE | 0,00| +----+---------------------------------------------------------+--------------+ |500 |DOMAČE ZADOLŽEVANJE | 0,00| +----+---------------------------------------------------------+--------------+ | |VII. ZADOLŽEVANJE (500) | 0,00| +----+---------------------------------------------------------+--------------+ |55 |ODPLAČILO DOLGA | 150.000,00| +----+---------------------------------------------------------+--------------+ |550 |ODPLAČILO DOMAČEGA DOLGA | 150.000,00| +----+---------------------------------------------------------+--------------+ | |VIII. ODPLAČILO DOLGA (500) | 150.000,00| +----+---------------------------------------------------------+--------------+ | |IX. POVEČANJE (ZMANJŠANJE)SREDSTEV NA RAČUNIH | –| | |(I.+IV.+VII.-II.-V.-VIII.) | 25.272.956,13| +----+---------------------------------------------------------+--------------+ | |X. NETO ZADOLŽEVANJE (VII.-VIII.) | –150.000,00| +----+---------------------------------------------------------+--------------+ | |XI. NETO FINANCIRANJE (VI.+VII.-VIII.-IX.)=-III. | 25.308.956,13| +----+---------------------------------------------------------+--------------+ | |XII. STANJE SREDSTEV NA RAČUNU | 25.417.609,76| +----+---------------------------------------------------------+--------------+