Vaše trenutno stanje
- Zahtevano
- Analitika
- Oglaševanje
Prikaži podrobnosti
+------+----------------------------------------+--------------+ | | | v EUR| +------+----------------------------------------+--------------+ |A. |BILANCA PRIHODKOV IN ODHODKOV | | +------+----------------------------------------+--------------+ | |Skupina/Podskupina kontov | Proračun 2009| +------+----------------------------------------+--------------+ |I. |SKUPAJ PRIHODKI (70+71+72+73+74) | 13.293.022| +------+----------------------------------------+--------------+ | |TEKOČI PRIHODKI (70+71) | 8.271.341| +------+----------------------------------------+--------------+ |70 |DAVČNI PRIHODKI | 7.456.484| +------+----------------------------------------+--------------+ | |700 Davki na dohodek in dobiček | 6.140.784| +------+----------------------------------------+--------------+ | |703 Davki na premoženje | 965.000| +------+----------------------------------------+--------------+ | |704 Domači davki na blago in storitve | 350.700| +------+----------------------------------------+--------------+ | |706 Drugi davki | –| +------+----------------------------------------+--------------+ |71 |NEDAVČNI PRIHODKI | 814.857| +------+----------------------------------------+--------------+ | |710 Udeležba na dobičku in dohodki od | 395.000| | |premoženja | | +------+----------------------------------------+--------------+ | |711 Takse in pristojbine | 20.000| +------+----------------------------------------+--------------+ | |712 Denarne kazni | 4.000| +------+----------------------------------------+--------------+ | |713 Prihodki od prodaje blaga in | 20.000| | |storitev | | +------+----------------------------------------+--------------+ | |714 Drugi nedavčni prihodki | 375.857| +------+----------------------------------------+--------------+ |72 |KAPITALSKI PRIHODKI | 2.585.000| +------+----------------------------------------+--------------+ | |720 Prihodki od prodaje osnovnih | 1.985.000| | |sredstev | | +------+----------------------------------------+--------------+ | |721 Prihodki od prodaje zalog | | +------+----------------------------------------+--------------+ | |722 Prihodki od prodaje zemljišč in | 600.000| | |neopr. dolgo sredstev | | +------+----------------------------------------+--------------+ |73 |PREJETE DONACIJE | | +------+----------------------------------------+--------------+ | |730 Prejete donacije iz domačih virov | | +------+----------------------------------------+--------------+ | |731 Prejete donacije iz tujine | | +------+----------------------------------------+--------------+ |74 |TRANSFERNI PRIHODKI | 2.436.681| +------+----------------------------------------+--------------+ | |740 Transferni prihodki iz drugih | 830.667| | |javnofinančnih institucij | | +------+----------------------------------------+--------------+ | |741 Prejeta sredstva iz državnega pror. | 1.606.014| | |iz sredstev proračuna EU | | +------+----------------------------------------+--------------+ |II. |SKUPAJ ODHODKI (40+41+42+43) | 13.640.522| +------+----------------------------------------+--------------+ |40 |TEKOČI ODHODKI | 2.651.991| +------+----------------------------------------+--------------+ | |400 Plače in drugi izdatki zaposlenim | 471.290| +------+----------------------------------------+--------------+ | |401 Prispevki delodajalcev za socialno | 84.880| | |varnost | | +------+----------------------------------------+--------------+ | |402 Izdatki za blago in storitve | 1.959.121| +------+----------------------------------------+--------------+ | |403 Plačila domačih obresti | 130.000| +------+----------------------------------------+--------------+ | |409 Rezerve | 6.700| +------+----------------------------------------+--------------+ |41 |TEKOČI TRANSFERI | 3.351.444| +------+----------------------------------------+--------------+ | |410 Subvencije | 35.900| +------+----------------------------------------+--------------+ | |411 Transferi posameznikom in | 1.250.335| | |gospodinjstvom | | +------+----------------------------------------+--------------+ | |412 Transferi neprofitnim organizacijam | 454.458| | |in ustanovam | | +------+----------------------------------------+--------------+ | |413 Drugi tekoči domači transferi | 1.610.751| +------+----------------------------------------+--------------+ | |414 Tekoči transferi v tujino | | +------+----------------------------------------+--------------+ |42 |INVESTICIJSKI ODHODKI | 7.377.142| +------+----------------------------------------+--------------+ | |420 Nakup in gradnja osnovnih sredstev | 7.377.142| +------+----------------------------------------+--------------+ |43 |INVESTICIJSKI TRANSFERI | 259.945| +------+----------------------------------------+--------------+ | |431 Investicijski transferi | 81.615| +------+----------------------------------------+--------------+ | |432 Investicijski transferi | 178.330| +------+----------------------------------------+--------------+ |III. |PRORAČUNSKI PRIMANJKLJAJ (I.-II.) | –355.000| +------+----------------------------------------+--------------+ |B. |RAČUN FINANČNIH TERJATEV IN NALOŽB | | +------+----------------------------------------+--------------+ |IV. |PREJETA VRAČILA DANIH POSOJIL IN PRODAJA| | | |KAP. DELEŽEV (750+751+752) | | +------+----------------------------------------+--------------+ |75 |PREJETA VRAČILA DANIH POSOJIL | | +------+----------------------------------------+--------------+ | |750 Prejeta vračila danih posojil | | +------+----------------------------------------+--------------+ | |751 Prodaja kapitalskih deležev | | +------+----------------------------------------+--------------+ | |752 Kupnine iz naslova privatizacije | | +------+----------------------------------------+--------------+ |V. |DANA POSOJILA IN POVEČANJE KAPITALSKIH | 7.500| | |DELEŽEV (440+441+442) | | +------+----------------------------------------+--------------+ |44 |DANA POSOJILA IN POVEČANJE KAPITALSKIH | 7.500| | |DELEŽEV | | +------+----------------------------------------+--------------+ | |440 Dana posojila | | +------+----------------------------------------+--------------+ | |441 Povečanje kapitalskih deležev in | 7.500| | |naložb | | +------+----------------------------------------+--------------+ | |442 Poraba sredstev kupnin iz naslova | | | |privatizacije | | +------+----------------------------------------+--------------+ |VI. |PREJETA MINUS DANA POSOJILA IN SPREMEMBE| –7.500| | |KAPITALSKIH DELEŽEV (IV.-V.) | | +------+----------------------------------------+--------------+ |C. |RAČUN FINANCIRANJA | | +------+----------------------------------------+--------------+ |VII. |ZADOLŽEVANJE (500) | 1.000.000| +------+----------------------------------------+--------------+ |50 |ZADOLŽEVANJE | | +------+----------------------------------------+--------------+ | |500 Domače zadolževanje | 1.000.000| +------+----------------------------------------+--------------+ |VIII. |ODPLAČILA DOLGA (550) | 1.000.000| +------+----------------------------------------+--------------+ |55 |ODPLAČILA DOLGA | | +------+----------------------------------------+--------------+ | |550 Odplačila domačega dolga | 1.000.000| +------+----------------------------------------+--------------+ |IX. |SPREMEMBA STANJA SREDSTEV NA RAČUNU | –355.000| | |(I.+IV.+VII.-II.-V.-VIII.) | | +------+----------------------------------------+--------------+ |X. |NETO ZADOLŽEVANJE (VII.-VIII.) | 0| +------+----------------------------------------+--------------+ |XI. |NETO FINANCIRANJE (VI.+VII.-VIII.-IX = -| 355.000| | |III) | | +------+----------------------------------------+--------------+ |XII. |STANJE SREDSTEV NA RAČUNIH NA DAN 31. | 355.000| | |12. 2008 | | +------+----------------------------------------+--------------+