Vaše trenutno stanje
- Zahtevano
- Analitika
- Oglaševanje
Prikaži podrobnosti
+-----+-------------------------+--------------+ | | | v EUR| +-----+-------------------------+--------------+ |A. |BILANCA PRIHODKOV IN | | | |ODHODKOV | | +-----+-------------------------+--------------+ | |Skupina/Podskupina | Proračun leta| | |kontov | 2007| +-------------------------------+--------------+ |SKUPAJ PRIHODKI | 5.572.703,28| |(70+71+72+73+74) | | +-------------------------------+--------------+ |TEKOČI PRIHODKI (70+71) | 4.329.553,42| +-----+-------------------------+--------------+ |70 |DAVČNI PRIHODKI | 4.076.214,89| +-----+-------------------------+--------------+ | |700 Davki na dohodek in | 3.771.592,00| | |dobiček | | +-----+-------------------------+--------------+ | |703 Davki na premoženje | 293.773,28| +-----+-------------------------+--------------+ | |704 Domači davki na | 10.849,61| | |blago in storitve | | +-----+-------------------------+--------------+ | |706 Drugi davki | | +-----+-------------------------+--------------+ |71 |NEDAVČNI PRIHODKI | 253.338,53| +-----+-------------------------+--------------+ | |710 Udeležba na dobičku | 121.390,61| | |in dohodki od premoženja | | +-----+-------------------------+--------------+ | |711 Takse in pristojbine | 12.518,78| +-----+-------------------------+--------------+ | |712 Denarne kazni | 2.086,46| +-----+-------------------------+--------------+ | |713 Prihodki od prodaje | 0,00| | |blaga in storitev | | +-----+-------------------------+--------------+ | |714 Drugi nedavčni | 117.342,69| | |prihodki | | +-----+-------------------------+--------------+ |72 |KAPITALSKI PRIHODKI | 167.818,39| +-----+-------------------------+--------------+ | |720 Prihodki od prodaje | 42.630,61| | |osnovnih sredstev | | +-----+-------------------------+--------------+ | |721 Prihodki od prodaje | 0,00| | |zalog | | +-----+-------------------------+--------------+ | |722 Prihodki od prodaje | 125.187,78| | |zemljišč in | | | |neopredmetenih | | | |dolgoročnih sredstev | | +-----+-------------------------+--------------+ |73 |PREJETE DONACIJE | 19.612,75| +-----+-------------------------+--------------+ | |730 Prejete donacije iz | 19.612,75| | |domačih virov | | +-----+-------------------------+--------------+ | |731 Prejete donacije iz | 0,00| | |tujine | | +-----+-------------------------+--------------+ |74 |TRANSFERNI PRIHODKI | 1.055.718,72| +-----+-------------------------+--------------+ | |740 Transferni prihodki | 1.055.718,72| | |iz drugih javnofinančnih | | | |institucij | | +-----+-------------------------+--------------+ | |741 Prejeta sredstva iz | 0,00| | |drž. pror. iz sredstev | | | |prorač. EU | | +-----+-------------------------+--------------+ |II. |SKUPAJ ODHODKI | 5.976.362,76| | |(40+41+42+43) | | +-----+-------------------------+--------------+ |40 |TEKOČI ODHODKI | 1.610.935,58| +-----+-------------------------+--------------+ | |400 Plače in drugi | 308.087,13| | |izdatki zaposlenim | | +-----+-------------------------+--------------+ | |401 Prispevki | 49.182,11| | |delodajalcev za socialno | | | |varnost | | +-----+-------------------------+--------------+ | |402 Izdatki za blago in | 1.169.287,34| | |storitve | | +-----+-------------------------+--------------+ | |403 Plačila domačih | 24.703,72| | |obresti | | +-----+-------------------------+--------------+ | |409 Rezerve | 59.675,29| +-----+-------------------------+--------------+ |41 |TEKOČI TRANSFERI | 1.907.006,34| +-----+-------------------------+--------------+ | |410 Subvencije | 140.110,17| +-----+-------------------------+--------------+ | |411 Transferi | 1.130.228,68| | |posameznikom in | | | |gospodinjstvom | | +-----+-------------------------+--------------+ | |412 Transferi | 256.104,99| | |neprofitnim | | | |organizacijam in | | | |ustanovam | | +-----+-------------------------+--------------+ | |413 Drugi tekoči domači | 380.562,51| | |transferi | | +-----+-------------------------+--------------+ | |414 Tekoči transferi v | | | |tujino | | +-----+-------------------------+--------------+ |42 |INVESTICIJSKI ODHODKI | 2.209.714,44| +-----+-------------------------+--------------+ | |420 Nakup in gradnja | 2.209.714,44| | |osnovnih sredstev | | +-----+-------------------------+--------------+ |43 |INVESTICIJSKI TRANSFERI | 248.706,39| +-----+-------------------------+--------------+ | |431 Investicijski | 100.567,52| | |transferi | | +-----+-------------------------+--------------+ | |432 Investicijski | 148.138,87| | |transferi | | +-----+-------------------------+--------------+ | | | | +-----+-------------------------+--------------+ |III. |PRORAČUNSKI PRESEŽEK | -403.659,47| | |(I.-II.) | | | |(PRORAČUNSKI | | | |PRIMANJKLJAJ) | | +-----+-------------------------+--------------+ | | | | +-----+-------------------------+--------------+ |B. |RAČUN FINANČNIH TERJATEV | | | |IN NALOŽB | | +-----+-------------------------+--------------+ |IV. |PREJETA VRAČILA DANIH | 6.676,68| | |POSOJIL IN PRODAJA | | | |KAPITALSKIH DELEŽEV | | | |(750+751+752) | | +-----+-------------------------+--------------+ |75 |PREJETA VRAČILA DANIH | | | |POSOJIL | | +-----+-------------------------+--------------+ | |750 Prejeta vračila | | | |danih posojil | | +-----+-------------------------+--------------+ | |751 Prodaja kapitalskih | 0,00| | |deležev | | +-----+-------------------------+--------------+ | |752 Kupnine iz naslova | 6.676,68| | |privatizacije | | +-----+-------------------------+--------------+ | | | | +-----+-------------------------+--------------+ |V. |DANA POSOJILA IN | | | |POVEČANJE KAPITALSKIH | | | |DELEŽEV | | | |(440+441+442+443) | | +-----+-------------------------+--------------+ |44 |DANA POSOJILA IN | | | |POVEČANJE KAPITALSKIH | | | |DELEŽEV | | +-----+-------------------------+--------------+ | |440 Dana posojila | | +-----+-------------------------+--------------+ | |441 Povečanje | | | |kapitalskih deležev in | | | |naložb | | +-----+-------------------------+--------------+ | |442 Poraba sredstev | | | |kupnin iz naslova | | | |privatizacije | | +-----+-------------------------+--------------+ | |443 Povečanje namenskega | | | |premoženja v javnih | | | |skladih in drugih osebah | | | |javnega prava, ki imajo | | | |premoženje v svoji lasti | | +-----+-------------------------+--------------+ | | | | +-----+-------------------------+--------------+ |VI. |PREJETA MINUS DANA | 6.676,68| | |POSOJILA IN SPREMEMBE | | | |KAPITALSKIH DELEŽEV | | | |(IV.-V.) | | +-----+-------------------------+--------------+ | | | | +-----+-------------------------+--------------+ |C. |RAČUN FINANCIRANJA | | +-----+-------------------------+--------------+ |VII. |ZADOLŽEVANJE (500) | 146.000,00| +-----+-------------------------+--------------+ |50 |ZADOLŽEVANJE | 146.000,00| +-----+-------------------------+--------------+ | |500 Domače zadolževanje | 146.000,00| +-----+-------------------------+--------------+ | | | | +-----+-------------------------+--------------+ |VIII.|ODPLAČILA DOLGA (550) | 133.116,34| +-----+-------------------------+--------------+ |55 |ODPLAČILA DOLGA | 133.116,34| +-----+-------------------------+--------------+ | |550 Odplačila domačega | 133.116,34| | |dolga | | +-----+-------------------------+--------------+ |IX. |POVEČANJE (ZMANJŠANJE) | -384.099,13| | |SREDSTEV NA RAČUNIH | | | |(I.+IV.+VII.-II.-V.- | | | |VIII.) | | +-----+-------------------------+--------------+ | | | | +-----+-------------------------+--------------+ |X. |NETO ZADOLŽEVANJE (VII.- | 12.883,66| | |VIII.) | | +-----+-------------------------+--------------+ | | | | +-----+-------------------------+--------------+ |XI. | NETO FINANCIRANJE | 403.659,47| | |(VI.+VII.-VIII.-IX.) | | +-----+-------------------------+--------------+ | | | | +-----+-------------------------+--------------+ | |STANJE SREDSTEV NA | 384.099,13| | |RAČUNIH DNE 31. 12. | | | |PRETEKLEGA LETA | | +-----+-------------------------+--------------+