Vaše trenutno stanje
- Zahtevano
- Analitika
- Oglaševanje
Prikaži podrobnosti
+------+-------------------------------------------------------+-------------+ |A) |BILANCA PRIHODKOV IN ODHODKOV | V 000 SIT| +------+-------------------------------------------------------+-------------+ | |Skupina/Podskupina kontov |Proračun leta| | | | 2006| +------+-------------------------------------------------------+-------------+ |I. |SKUPAJ PRIHODKI (70+71+72+73+74) | 2.560.434| +------+-------------------------------------------------------+-------------+ | |TEKOČI PRIHODKI (70+71) | 1.239.983| +------+-------------------------------------------------------+-------------+ |70 |DAVČNI PRIHODKI | 1.038.045| +------+-------------------------------------------------------+-------------+ | |700 Davki na dohodek in dobiček | 778.799| +------+-------------------------------------------------------+-------------+ | |703 Davki na premoženje | 116.746| +------+-------------------------------------------------------+-------------+ | |704 Domači davki na blago in storitve | 142.500| +------+-------------------------------------------------------+-------------+ |71 |NEDAVČNI PRIHODKI | 201.938| +------+-------------------------------------------------------+-------------+ | |710 Udeležba na dobičku in dohodki od premoženja | 57.200| +------+-------------------------------------------------------+-------------+ | |711 Takse in pristojbine | 7.000| +------+-------------------------------------------------------+-------------+ | |712 Denarne kazni | 5.000| +------+-------------------------------------------------------+-------------+ | |713 Prihodki od prodaje blaga in storitev | 9.000| +------+-------------------------------------------------------+-------------+ | |714 Drugi nedavčni prihodki | 123.738| +------+-------------------------------------------------------+-------------+ |72 |KAPITALSKI PRIHODKI | 129.000| +------+-------------------------------------------------------+-------------+ | |720 Prihodki od prodaje osnovnih sredstev | 69.000| +------+-------------------------------------------------------+-------------+ | |722 Prihodki od prodaje zemlj. in nematerialnega | 60.000| | |premoženja | | +------+-------------------------------------------------------+-------------+ |73 |PREJETE DONACIJE | 95.500| +------+-------------------------------------------------------+-------------+ | |730 Prejete donacije iz domačih virov | 95.500| +------+-------------------------------------------------------+-------------+ |74 |TRANSFERNI PRIHODKI | 1.095.951| +------+-------------------------------------------------------+-------------+ | |740 Transferni prihodki iz drugih javnofinančnih | 1.095.951| | |institucij | | +------+-------------------------------------------------------+-------------+ |II. |SKUPAJ ODHODKI (40+41+42+43) | 2.798.734| +------+-------------------------------------------------------+-------------+ |40 |TEKOČI ODHODKI | 506.637| +------+-------------------------------------------------------+-------------+ | |400 Plače in drugi izdatki zaposlenim | 145.050| +------+-------------------------------------------------------+-------------+ | |401 Prispevki delodajalcev za socialno varnost | 21.863| +------+-------------------------------------------------------+-------------+ | |402 Izdatki za blago in storitve | 298.216| +------+-------------------------------------------------------+-------------+ | |403 Plačila domačih obresti | 7.900| +------+-------------------------------------------------------+-------------+ | |409 Rezerve | 33.608| +------+-------------------------------------------------------+-------------+ |41 |TEKOČI TRANSFERI | 894.530| +------+-------------------------------------------------------+-------------+ | |410 Subvencije | 33.992| +------+-------------------------------------------------------+-------------+ | |411 Transferi posameznikom in gospodinjstvom | 458.857| +------+-------------------------------------------------------+-------------+ | |412 Transferi neprofitnim organizacijam in ustanovam | 105.120| +------+-------------------------------------------------------+-------------+ | |413 Drugi tekoči domači transferi | 296.561| +------+-------------------------------------------------------+-------------+ |42 |INVESTICIJSKI ODHODKI | 1.284.277| +------+-------------------------------------------------------+-------------+ | |420 Nakup in gradnja osnovnih sredstev | 1.284.277| +------+-------------------------------------------------------+-------------+ |43 |INVESTICIJSKI TRANSFERI | 113.290| +------+-------------------------------------------------------+-------------+ | |431 Investicijski transferi pravnim in fizičnim | 32.100| | |osebam, ki niso proračunski uporabniki | | +------+-------------------------------------------------------+-------------+ | |432 Investicijski transferi proračunskim uporabnikom | 81.190| +------+-------------------------------------------------------+-------------+ |III. |PRORAČUNSKI PRIMANJKLJAJ (I. – II.) | –238.300| +------+-------------------------------------------------------+-------------+ | | | | +------+-------------------------------------------------------+-------------+ |B) |RAČUN FINANČNIH TERJATEV IN NALOŽB | | +------+-------------------------------------------------------+-------------+ |IV. |PREJETA VRAČILA DANIH POSOJIL IN PRODAJA KAPITALSKIH | 0| | |DELEŽEV (750+751+752) | | +------+-------------------------------------------------------+-------------+ |75 |PREJETA VRAČILA DANIH POSOJIL | 0| +------+-------------------------------------------------------+-------------+ | |750 Prejeta vračila danih posojil | 0| +------+-------------------------------------------------------+-------------+ | |751 Prodaja kapitalskih deležev | 0| +------+-------------------------------------------------------+-------------+ | |752 Kupnine iz naslova privatizacije | 0| +------+-------------------------------------------------------+-------------+ |V. |DANA POSOJILA IN POVEČANJE KAPITALSKIH DELEŽEV | 0| | |(440+441+442) | | +------+-------------------------------------------------------+-------------+ |44 |DANA POSOJILA IN POVEČANJE KAPITALSKIH DEL. | 0| +------+-------------------------------------------------------+-------------+ | |440 Dana posojila | 0| +------+-------------------------------------------------------+-------------+ | |441 Povečanje kapitalskih deležev in naložb | 0| +------+-------------------------------------------------------+-------------+ | |442 Poraba sredstev kupnin iz naslova privatizacije | 0| +------+-------------------------------------------------------+-------------+ | |443 Povečanje namenskega premoženja v javnih skladih | 0| | |in drugih osebah javnega prava, ki imajo premož.v | | | |svoji lasti | | +------+-------------------------------------------------------+-------------+ |VI. |PREJETA MINUS DANA POSOJILA IN SPREMEMBE KAPITALSKIH | 0| | |DELEŽEV (IV. – V.) | | +------+-------------------------------------------------------+-------------+ | | | | +------+-------------------------------------------------------+-------------+ |C) |RAČUN FINANCIRANJA | | +------+-------------------------------------------------------+-------------+ |VII. |ZADOLŽEVANJE (500) | 170.000| +------+-------------------------------------------------------+-------------+ |50 |ZADOLŽEVANJE 170.000 | | +------+-------------------------------------------------------+-------------+ | |500 Domače zadolževanje | 170.000| +------+-------------------------------------------------------+-------------+ |VIII. |ODPLAČILA DOLGA (550) | 30.400| +------+-------------------------------------------------------+-------------+ |55 |ODPLAČILA DOLGA | 30.400| +------+-------------------------------------------------------+-------------+ | |550 Odplačila domačega dolga | 30.400| +------+-------------------------------------------------------+-------------+ |IX. |ZMANJŠANJE SRED. NA RAČUNU (I. + IV. + VII. – II. – V. | –98.700| | |– VIII.) | | +------+-------------------------------------------------------+-------------+ |X. |NETO ZADOLŽEVANJE (VII.-VIII.) | 139.600| +------+-------------------------------------------------------+-------------+ |XI. |NETO FINANCIRANJE (VI.+VII.-VIII.-IX.) | 238.300| +------+-------------------------------------------------------+-------------+ | |STANJE SREDSTEV NA RAČUNIH 31. 12. PRETEKLEGA LETA | 98.700| +------+-------------------------------------------------------+-------------+ |9009 |Splošni sklad za drugo | 98.700| +------+-------------------------------------------------------+-------------+