Vaše trenutno stanje
- Zahtevano
- Analitika
- Oglaševanje
Prikaži podrobnosti
+----------------------------------------------+---------------+ |A) BILANCA PRIHODKOV IN ODHODKOV | Proračun leta| | | 2009| +----------------------------------------------+---------------+ |Skupina/podskupina kontov Besedilo | v EUR| +------+---------------------------------------+---------------+ |I. |SKUPAJ PRIHODKI (70+71+72+73+74) | 1.633.784| +------+---------------------------------------+---------------+ | |TEKOČI PRIHODKI (70+71) | 1.206.317| +------+---------------------------------------+---------------+ |70 |DAVČNI PRIHODKI | 1.083.716| +------+---------------------------------------+---------------+ | |700 Davki na dohodek in dobiček | 971.816| +------+---------------------------------------+---------------+ | |703 Davki na premoženje | 62.000| +------+---------------------------------------+---------------+ | |704 Domači davki na blago | 49.900| | |in storitve | | +------+---------------------------------------+---------------+ | |706 Drugi davki | | +------+---------------------------------------+---------------+ |71 |NEDAVČNI PRIHODKI | 122.601| +------+---------------------------------------+---------------+ | |710 Udeležba na dobičku | 13.200| | |in dohodki od premoženja | | +------+---------------------------------------+---------------+ | |711 Takse in pristojbine | 11.900| +------+---------------------------------------+---------------+ | |712 Denarne kazni | | +------+---------------------------------------+---------------+ | |713 Prihodki od prodaje blaga | | | |in storitev | | +------+---------------------------------------+---------------+ | |714 Drugi nedavčni prihodki | 97.501| +------+---------------------------------------+---------------+ |72 |KAPITALSKI PRIHODKI | 118.857| +------+---------------------------------------+---------------+ | |720 Prihodki od prodaje osnovnih | | | |sredstev | | +------+---------------------------------------+---------------+ | |721 Prihodki od prodaje zalog | | +------+---------------------------------------+---------------+ | |722 Prihodki od prodaje zemljišč | 118.857| | |in nematerialnega premoženja | | +------+---------------------------------------+---------------+ |73 |PREJETE DONACIJE | 1.500| +------+---------------------------------------+---------------+ | |730 Prejete donacije iz domačih virov | 1.500| +------+---------------------------------------+---------------+ | |731 Prejete donacije iz tujine | | +------+---------------------------------------+---------------+ |74 |TRANSFERNI PRIHODKI | 307.110| +------+---------------------------------------+---------------+ | |740 Transferni prihodki iz drugih | 307.110| | |javnofinančnih institucij | | +------+---------------------------------------+---------------+ |II. |SKUPAJ ODHODKI (40+41+42+43) | 1.607.584| +------+---------------------------------------+---------------+ |40 |TEKOČI ODHODKI | 564.024| +------+---------------------------------------+---------------+ | |400 Plače in dodatki – zaposleni | 154.249| +------+---------------------------------------+---------------+ | |401 Prispevki delodajalcev | 51.220| | |za socialno varnost | | +------+---------------------------------------+---------------+ | |402 Izdatki za blago in storitve | 310.267| +------+---------------------------------------+---------------+ | |403 Plačila domačih obresti | 33.500| +------+---------------------------------------+---------------+ | |409 Rezerve | 14.788| +------+---------------------------------------+---------------+ |41 |TEKOČI TRANSFERI | 425.410| +------+---------------------------------------+---------------+ | |410 Subvencije | | +------+---------------------------------------+---------------+ | |411 Transferi posameznikom | 254.786| | |in gospodinjstvom | | +------+---------------------------------------+---------------+ | |412 Transferi neprofitnim | 140.182| | |organizacijam in ustanovam | | +------+---------------------------------------+---------------+ | |413 Drugi tekoči domači transferi | 30.442| +------+---------------------------------------+---------------+ | |414 Tekoči transferi v tujino | | +------+---------------------------------------+---------------+ |42 |INVESTICIJSKI ODHODKI | 480.900| +------+---------------------------------------+---------------+ | |420 Nakup in gradnja osnovnih sredstev | 480.900| +------+---------------------------------------+---------------+ |43 |INVESTICIJSKI TRANSFERI | 137.250| +------+---------------------------------------+---------------+ | |430 Investicijski transferi drugim | 7.250| | |ravnem države | | +------+---------------------------------------+---------------+ | |431 Investicijski transferi pravnim | 130.000| | |in fiz. osebam | | +------+---------------------------------------+---------------+ |III. |PRORAČUNSKI PRESEŽEK (I.-II.) | 26.600| | |(PRORAČUNSKI PRIMANJKLJAJ) | | +--------------------------------------------------------------+ |B) RAČUN FINANČNIH TERJATEV IN NALOŽB | +----------------------------------------------+---------------+ |Skupina/podskupina kontov Besedilo | | +------+---------------------------------------+---------------+ |IV. |PREJETA VRAČILA DANIH POSOJIL IN | 6.000| | |PRODAJA KAPIT. DELEŽ. (750+751+752) | | +------+---------------------------------------+---------------+ |75 |PREJETA VRAČILA DANIH | 6.000| | |POSOJIL | | +------+---------------------------------------+---------------+ | |750 Prejeta vračila danih posojil | 6.000| +------+---------------------------------------+---------------+ | |751 | | +------+---------------------------------------+---------------+ | |752 | | +------+---------------------------------------+---------------+ |V. |DANA POSOJILA IN POVEČANJE KAPIT. | | | |DELEŽEV (440+441+442) | | +------+---------------------------------------+---------------+ |44 |DANA POSOJILA IN POVEČANJE KAPITALSKIH | | | |DELEŽEV | | +------+---------------------------------------+---------------+ | |440 Dana posojila | | +------+---------------------------------------+---------------+ | |441 Povečanje kapitalskih deležev in | | | |naložb | | +------+---------------------------------------+---------------+ | |442 Poraba sredstev kupnin iz naslova | | | |privatizacije | | +------+---------------------------------------+---------------+ |VI. |PREJETA MINUS DANA POSOJILA IN | 6.000| | |SPREMEMBE KAPIT. DELEŽEV (IV.-V.) | | +----------------------------------------------+---------------+ |C) RAČUN FINANCIRANJA | | +----------------------------------------------+---------------+ |Skupina/Podskupina kontov Besedilo | | +------+---------------------------------------+---------------+ |VII. |ZADOLŽEVANJE (500) | | +------+---------------------------------------+---------------+ |50 |ZADOLŽEVANJE | | +------+---------------------------------------+---------------+ | |500 Domače zadolževanje | | +------+---------------------------------------+---------------+ |VIII. |ODPLAČILA DOLGA (550) | | +------+---------------------------------------+---------------+ |55 |ODPLAČILA DOLGA | 32.200| +------+---------------------------------------+---------------+ | |550 Odplačila domačega dolga | 32.200| +------+---------------------------------------+---------------+ |IX. |SPREMEMBA STANJA SREDSTEV NA RAČUNU | 0| | |(I.+IV.+VII.-II.-V.-VIII.) | | +------+---------------------------------------+---------------+ |X. |NETO ZADOLŽEVANJE (VII.-VIII.) | –32.200| +------+---------------------------------------+---------------+ |XI. |NETO FINANCIRANJE (VI.+VII.-VIII.- | –26.200| | |IX.=-III.) | | +------+---------------------------------------+---------------+ | |Stanje sredstev na računih dne | 17.866.62| | |preteklega leta | | +------+---------------------------------------+---------------+