Vaše trenutno stanje
- Zahtevano
- Analitika
- Oglaševanje
Prikaži podrobnosti
+--------+--------------------------------+--------------------+ |A. |BILANCA PRIHODKOV IN ODHODKOV | V EUR| +--------+--------------------------------+--------------------+ | |Skupina/podskupina | Rebalans 3-2007| | |Kontov/Namen | | +--------+--------------------------------+--------------------+ |I. |SKUPAJ PRIHODKI | 7.032.385,91| | |(70+71+72+73+74) | | +--------+--------------------------------+--------------------+ | |TEKOČI PRIHODKI (70+71) | 5.042.812,67| +--------+--------------------------------+--------------------+ |70 |DAVČNI PRIHODKI | 3.398.195,41| +--------+--------------------------------+--------------------+ | |700 Davki na dohodek in dobiček | 2.718.326,00| +--------+--------------------------------+--------------------+ | |703 Davki na premoženje | 447.948,73| +--------+--------------------------------+--------------------+ | |704 Domači davki na blago in | 231.920,68| | |storitve | | +--------+--------------------------------+--------------------+ | |706 Drugi davki | 0,00| +--------+--------------------------------+--------------------+ |71 |NEDAVČNI PRIHODKI | 1.644.617,26| +--------+--------------------------------+--------------------+ | |710 Udeležba na dobičku in | 103.692,72| | |dohodki od premoženja | | +--------+--------------------------------+--------------------+ | |711 Takse in pristojbine | 3.346,69| +--------+--------------------------------+--------------------+ | |712 Denarne kazni | 3.288,27| +--------+--------------------------------+--------------------+ | |713 Prihodki od prodaje blaga | 151.238,65| | |in storitev | | +--------+--------------------------------+--------------------+ | |714 Drugi nedavčni prihodki | 1.383.050,93| +--------+--------------------------------+--------------------+ |72 |KAPITALSKI PRIHODKI | 1.677.028,24| +--------+--------------------------------+--------------------+ | |720 Prihodki od prodaje | 0,00| | |osnovnih sredstev | | +--------+--------------------------------+--------------------+ | |721 Prihodki od prodaje zalog | 0,00| +--------+--------------------------------+--------------------+ | |722 Prihodki od prodaje | 1.677.028,24| | |zemljišč in nematerialnega | | | |premoženja | | +--------+--------------------------------+--------------------+ |73 |PREJETE DONACIJE | 17.274,65| +--------+--------------------------------+--------------------+ | |730 Prejete donacije iz domačih | 17.274,65| | |virov | | +--------+--------------------------------+--------------------+ | |731 Prejete donacije iz tujine | 0,00| +--------+--------------------------------+--------------------+ |74 |TRANSFERNI PRIHODKI | 295.270,35| +--------+--------------------------------+--------------------+ | |740 Transferni prihodki iz | 295.270,35| | |drugih javnofinančnih | | | |institucij | | +--------+--------------------------------+--------------------+ |II. |SKUPAJ ODHODKI (40+41+42+43) | 9.247.778,42| +--------+--------------------------------+--------------------+ |40 |TEKOČI ODHODKI | 1.848.848,81| +--------+--------------------------------+--------------------+ | |400 Plače in drugi izdatki | 283.623,68| | |zaposlenim | | +--------+--------------------------------+--------------------+ | |401 Prispevki delodajalcev za | 46.823,33| | |socialno varnost | | +--------+--------------------------------+--------------------+ | |402 Izdatki za blago in | 1.383.510,48| | |storitve | | +--------+--------------------------------+--------------------+ | |403 Plačila domačih obresti | 0,00| +--------+--------------------------------+--------------------+ | |409 Rezerve | 134.891,32| +--------+--------------------------------+--------------------+ |41 |TEKOČI TRANSFERI | 1.886.672,73| +--------+--------------------------------+--------------------+ | |410 Subvencije | 74.258,01| +--------+--------------------------------+--------------------+ | |411 Transferi posameznikom in | 879.779,64| | |gospodinjstvom | | +--------+--------------------------------+--------------------+ | |412 Transferi neprofitnim | 240.916,20| | |organizacijam in ustanovam | | +--------+--------------------------------+--------------------+ | |413 Drugi tekoči domači | 691.718,88| | |transferi | | +--------+--------------------------------+--------------------+ | |414 Tekoči transferi v tujino | 0,00| +--------+--------------------------------+--------------------+ |42 |INVESTICIJSKI ODHODKI | 4.848.313,58| +--------+--------------------------------+--------------------+ | |420 Nakup in gradnja osnovnih | 4.848.313,58| | |sredstev | | +--------+--------------------------------+--------------------+ |43 |INVESTICIJSKI TRANSFERI | 663.943,30| +--------+--------------------------------+--------------------+ | |431 Investicijski transferi | 605.071,67| | |pravnim in fizičnim osebam | | +--------+--------------------------------+--------------------+ | |432 Investicijski transferi | 58.871,63| | |proračunskim uporabnikom | | +--------+--------------------------------+--------------------+ | | | | +--------+--------------------------------+--------------------+ |III. |PRORAČUNSKI PRESEŽEK, | –2.215.392,51| | |PRIMANJKLJAJ (I.-II.) | | +--------+--------------------------------+--------------------+ |B. |RAČUN FINANČNIH TERJATEV | | | |IN NALOŽB | | +--------+--------------------------------+--------------------+ | | | | +--------+--------------------------------+--------------------+ |IV. |PREJETA VRAČILA DANIH POSOJIH | 5.542.956,10| | |IN PRODAJA | | | |KAPITALSKIH DELEŽEV | | | |(750+751+752) | | +--------+--------------------------------+--------------------+ |75 |PREJETA VRAČILA DANIH POSOJIL | 5.542.956,10| +--------+--------------------------------+--------------------+ | |750 Prejeta vračila danih | 0,00| | |posojil | | +--------+--------------------------------+--------------------+ | |751 Prodaja kapitalskih deležev | 5.542.956,10| +--------+--------------------------------+--------------------+ | |752 Kupnine iz naslova | 0,00| | |privatizacije | | +--------+--------------------------------+--------------------+ |V. |DANA POSOJILA IN POVEČANJA | 0,00| | |KAPITALSKIH | | | |DELEŽEV(440+441+442) | | +--------+--------------------------------+--------------------+ |44 |DANA POSOJILA IN POVEČANJE | 0,00| | |KAPITALSKIH DELEŽEV | | +--------+--------------------------------+--------------------+ | |440 Dana posojila | 0,00| +--------+--------------------------------+--------------------+ | |441 Povečanja kapitalskih | 0,00| | |deležev in naložb | | +--------+--------------------------------+--------------------+ | |442 Poraba sredstev kupnin iz | 0,00| | |naslova privatizacije | | +--------+--------------------------------+--------------------+ |VI. |PREJETA POSOJILA – DANA | 0,00| | |POSOJILA IN SPREMEMBE | | | |KAPITALSKIH DELEŽEV (IV.-V.) | | +--------+--------------------------------+--------------------+ |C. |RAČUN FINANCIRANJA | | +--------+--------------------------------+--------------------+ |VII. |ZADOLŽEVANJE (500) | 0,00| +--------+--------------------------------+--------------------+ |50 |ZADOLŽEVANJE | 0,00| +--------+--------------------------------+--------------------+ | |500 Domače zadolževanje | 800.000,00| +--------+--------------------------------+--------------------+ |VIII. |ODPLAČILA DOLGA (550) | 0,00| +--------+--------------------------------+--------------------+ |55 |ODPLAČILA DOLGA | 0,00| +--------+--------------------------------+--------------------+ | |550 Odplačila domačega dolga | 0,00| +--------+--------------------------------+--------------------+ |IX. |POVEČANJE (ZMANJŠANJE)SREDSTEV | 4.127.563,59| | |NA RAČUNIH (I.+IV.+VII.-II.-V.- | | | |VIII.) | | +--------+--------------------------------+--------------------+ |X. |NETO ZADOLŽEVANJE (VII.-VIII.) | 800.000,00| +--------+--------------------------------+--------------------+ |XI. |NETO FINANCIRANJE (VI.+VII.- | –3.327.563,59| | |VIII.-IX.) | | +--------+--------------------------------+--------------------+ | |STANJE SREDSTEV NA RAČUNIH NA | 1.415.392,51| | |DAN 31. 12. 2006 | | +--------+--------------------------------+--------------------+ «