Vaše trenutno stanje
- Zahtevano
- Analitika
- Oglaševanje
Prikaži podrobnosti
+-----+------------------------------+-----------------------+ |A. |BILANCA PRIHODKOV | | | |IN ODHODKOV: | | +-----+------------------------------+-----------------------+ | |Skupina/podskupina kontov | Proračun leta 2007 v| | | | EUR| +-----+------------------------------+-----------------------+ |I. |SKUPAJ PRIHODKI | 8.381.369,00| | |(70+71+72+73+74) | | +-----+------------------------------+-----------------------+ | |TEKOČI PRIHODKI (70+71) | 5.568.287,00| +-----+------------------------------+-----------------------+ |70 |DAVČNI PRIHODKI | 4.599.874,00| +-----+------------------------------+-----------------------+ | |700 Davki na dohodek in | 4.204.137,00| | |dobiček | | +-----+------------------------------+-----------------------+ | |703 Davki na premoženje | 303.724,00| +-----+------------------------------+-----------------------+ | |704 Domači davki na blago in | 92.012,00| | |storitve | | +-----+------------------------------+-----------------------+ | |706 Drugi davki | 0| +-----+------------------------------+-----------------------+ |71 |NEDAVČNI PRIHODKI | 968.414,00| +-----+------------------------------+-----------------------+ | |710 Udeležba na dobičku in | 224.939,00| | |dohodki od premoženja | | +-----+------------------------------+-----------------------+ | |711 Takse in pristojbine | 7.204,00| +-----+------------------------------+-----------------------+ | |712 Denarne kazni | 500,00| +-----+------------------------------+-----------------------+ | |713 Prihodki od prodaje blaga | 12.847,00| | |in storitev | | +-----+------------------------------+-----------------------+ | |714 Drugi nedavčni prihodki | 722.924,00| +-----+------------------------------+-----------------------+ |72 |KAPITALSKI PRIHODKI | 387.421,00| +-----+------------------------------+-----------------------+ | |720 Prihodki od prodaje | 190.638| | |osnovnih sredstev | | +-----+------------------------------+-----------------------+ | |721 Prihodki od prodaje zalog | 0| +-----+------------------------------+-----------------------+ | |722 Prihodki od prodaje | 196.783,00| | |zemljišč in nematerialnega | | | |premoženja | | +-----+------------------------------+-----------------------+ |73 |PREJETE DONACIJE | 878.700,00| +-----+------------------------------+-----------------------+ | |730 Prejete donacije iz | 878.700,00| | |domačih virov | | +-----+------------------------------+-----------------------+ | |731 Prejete donacije iz tujine| 0| +-----+------------------------------+-----------------------+ |74 |TRANSFERNI PRIHODKI | 1.546.961,00| +-----+------------------------------+-----------------------+ | |740 Transferni prihodki iz | 1.546.961,00| | |drugih javnofinančnih | | | |institucij | | +-----+------------------------------+-----------------------+ |II. |SKUPAJ ODHODKI (40+41+42+43) | 9.230.064,00| +-----+------------------------------+-----------------------+ |40 |TEKOČI ODHODKI | 1.565.930,00| +-----+------------------------------+-----------------------+ | |400 Plače in drugi izdatki | 319.201,00| | |zaposlenim | | +-----+------------------------------+-----------------------+ | |401 Prispevki delodajalcev | 51.357,00| | |za socialno varnost | | +-----+------------------------------+-----------------------+ | |402 Izdatki za blago in | 1.135.113,00| | |storitve | | +-----+------------------------------+-----------------------+ | |403 Plačila domačih obresti | 22.703,00| +-----+------------------------------+-----------------------+ | |409 Rezerve | 37.556,00| +-----+------------------------------+-----------------------+ |41 |TEKOČI TRANSFERI | 1.507.370,00| +-----+------------------------------+-----------------------+ | |410 Subvencije | 26.686,00| +-----+------------------------------+-----------------------+ | |411 Transferi posameznikom | 1.035.172,00| | |in gospodinjstvom | | +-----+------------------------------+-----------------------+ | |412 Transferi neprofitnim | 143.360,00| | |organizacijam in ustanovam | | +-----+------------------------------+-----------------------+ | |413 Drugi tekoči domači | 302.152,00| | |transferi | | +-----+------------------------------+-----------------------+ | |414 Tekoči transferi v tujino | 0| +-----+------------------------------+-----------------------+ |42 |INVESTICIJSKI ODHODKI | 5.659.952,00| +-----+------------------------------+-----------------------+ | |420 Nakup in gradnja osnovnih | 5.659.952,00| | |sredstev | | +-----+------------------------------+-----------------------+ |43 |INVESTICIJSKI TRANSFERI | 496.811,00| +-----+------------------------------+-----------------------+ | |431 Investicijski transferi | 130.855,00| | |pravnim in fizičnim osebam | | +-----+------------------------------+-----------------------+ | |432 Investicijski transferi | 365.956,00| | |proračunskim uporabnikom | | +-----+------------------------------+-----------------------+ |III. |PRORAČUNSKI PRESEŽEK (I.-II) | | +-----+------------------------------+-----------------------+ | |(PRORAČUNSKI PRIMANJKLJAJ) | –848.695,00| +-----+------------------------------+-----------------------+ | | | | +-----+------------------------------+-----------------------+ |B. |RAČUN FINANČNIH TERJATEV IN | | | |NALOŽB | | +-----+------------------------------+-----------------------+ |IV. |PREJETA VRAČILA DANIH POSOJIL | 16.243,00| | |IN PRODAJA KAPITALSKI DELEŽEV | | | |(750+751+752) | | +-----+------------------------------+-----------------------+ |V. |DANA POSOJILA | 141.431,00| | |IN POVEČANJE KAPITALSKIH | | | |DELEŽEV (440+441+442) | | +-----+------------------------------+-----------------------+ |44 |DANA POSOJILA IN POVEČANJE | 141.431,00| | |KAPITALSKIH DELEŽEV | | +-----+------------------------------+-----------------------+ | |440 Dana posojila | 16.243,00| +-----+------------------------------+-----------------------+ | |441 Povečanje kapitalskih | 125.188,00| | |deležev in naložb | | +-----+------------------------------+-----------------------+ |VI. |PREJETA MINUS DANA POSOJILA IN| –125.188,00| | |SPREMEMBE KAPITALSKIH DELEŽEV | | | |(IV. – V.) | | +-----+------------------------------+-----------------------+ |C. |RAČUN FINANCIRANJA | | +-----+------------------------------+-----------------------+ |VII. |ZADOLŽEVANJE (500) | 625.939,00| +-----+------------------------------+-----------------------+ |50 |ZADOLŽEVANJE | 625.939,00| +-----+------------------------------+-----------------------+ | |500 Domače zadolževanje | 625.939,00| +-----+------------------------------+-----------------------+ |VIII.|ODPLAČILA DOLGA (550) | 75.051,00| +-----+------------------------------+-----------------------+ |55 |ODPLAČILA DOLGA | 75.051,00| +-----+------------------------------+-----------------------+ |IX. |POVEČANJE (ZMANJŠANJE) | –422.995,00| | |SREDSTEV NA RAČUNIH | | | |(I.+IV.+VII.-II.-V.-VIII.) | | +-----+------------------------------+-----------------------+ |X. |NETO ZADOLŽEVANJE | 550.888,00| | |(VII. – VIII.) | | +-----+------------------------------+-----------------------+ |XI. |NETO FINANCIRANJE (VI. + VII. | 848.695,00| | |– VIII. – IX = – III.) | | +-----+------------------------------+-----------------------+ |XII. |STANJE SREDSTEV | 853.829,00| | |NA RAČUNIH – 31.12. | | | |PRETEKLEGA LETA | | +-----+------------------------------+-----------------------+ | | | | +-----+------------------------------+-----------------------+ |D. |PRORAČUNSKA REZERVA | 19.892,81 EUR| | |OBČINE | | +-----+------------------------------+-----------------------+