Vaše trenutno stanje
- Zahtevano
- Analitika
- Oglaševanje
Prikaži podrobnosti
»A. BILANCA PRIHODKOV IN ODHODKOV +-----+---------------------------+------------+--------------+ | |Skupina/podskupina kontov |Proračun |Rebalans I. | | | |2009 |2009 | +-----+---------------------------+------------+--------------+ | | |v € |v € | +-----+---------------------------+------------+--------------+ |I. |SKUPAJ PRIHODKI |11,209.028 |11,209.028 | | |(70+71+72+73+74) | | | +-----+---------------------------+------------+--------------+ | |TEKOČI PRIHODKI (70+71) |7,676.149 |7,633.336 | +-----+---------------------------+------------+--------------+ |70 |DAVČNI PRIHODKI |5,879.347 |6,128.981 | +-----+---------------------------+------------+--------------+ | |700 Davki na dohodek in |4,898.834 |5,148.468 | | |dobiček | | | +-----+---------------------------+------------+--------------+ | |703 Davki na premoženje |722.838 |722.838 | +-----+---------------------------+------------+--------------+ | |704 Domači davki na blago |257.675 |257.675 | | |in storitve | | | +-----+---------------------------+------------+--------------+ |71 |NEDAVČNI PRIHODKI |1,796.801 |1,504.355 | +-----+---------------------------+------------+--------------+ | |710 Udeležba na dobičku in |134.642 |134.642 | | |dohodki od premoženja | | | +-----+---------------------------+------------+--------------+ | |711 Takse in pristojbine |3.909 |3.909 | +-----+---------------------------+------------+--------------+ | |712 Globe in druge denarne |1.000 |1.000 | | |kazni | | | +-----+---------------------------+------------+--------------+ | |713 Prihodki od prodaje |57.250 |57.250 | | |blaga in storitev | | | +-----+---------------------------+------------+--------------+ | |714 Drugi nedavčni |1.600.000 |1,307.554 | | |prihodki | | | +-----+---------------------------+------------+--------------+ |72 |KAPITALSKI PRIHODKI |450.000 |450.000 | +-----+---------------------------+------------+--------------+ | |722 Prihodki od prodaje |450.000 |450.000 | | |zemljišč in neopredmetenih | | | | |sredstev | | | +-----+---------------------------+------------+--------------+ |73 |PREJETE DONACIJE |11.000 |11.000 | +-----+---------------------------+------------+--------------+ | |730 Prejete donacije iz |11.000 |11.000 | | |domačih virov | | | +-----+---------------------------+------------+--------------+ |74 |TRANSFERNI PRIHODKI |3,071.879 |3,114.692 | +-----+---------------------------+------------+--------------+ | |740 Transferni prihodki iz |1,102.258 |1,145.071 | | |drugih javnofinančnih | | | | |institucij | | | +-----+---------------------------+------------+--------------+ | |741 Prejeta sredstva iz |1.969.621 |1,969.621 | | |državnega proračuna – | | | | |kohezijska sredstva | | | +-----+---------------------------+------------+--------------+ |II. |SKUPAJ ODHODKI |12,524.082 |14,141.652 | | |(40+41+42+43) | | | +-----+---------------------------+------------+--------------+ |40 |TEKOČI ODHODKI |1,775.322 |2,016.600 | +-----+---------------------------+------------+--------------+ | |400 Plače in drugi izdatki |259.271 |259.271 | | |zaposlenim | | | +-----+---------------------------+------------+--------------+ | |401 Prispevki delodajalcev |50.305 |50.305 | | |za socialno varnost | | | +-----+---------------------------+------------+--------------+ | |402 Izdatki za blago in |1,327.286 |1.467.024 | | |storitve | | | +-----+---------------------------+------------+--------------+ | |403 Plačila domačih |0 |0 | | |obresti | | | +-----+---------------------------+------------+--------------+ | |409 Rezerve |138.460 |240.000 | +-----+---------------------------+------------+--------------+ |41 |TEKOČI TRANSFERI |2,609.029 |2,811.830 | +-----+---------------------------+------------+--------------+ | |410 Subvencije |13.000 |9.000 | +-----+---------------------------+------------+--------------+ | |411 Transferi posameznikom |1,471.224 |1,523.224 | | |in gospodinjstvom | | | +-----+---------------------------+------------+--------------+ | |412 Transferi neprofitnim |221.504 |215.305 | | |organizacijam in ustanovam | | | +-----+---------------------------+------------+--------------+ | |413 Drugi tekoči domači |903.301 |1,064.301 | | |transferi | | | +-----+---------------------------+------------+--------------+ | |414 Tekoči transfer v |0 |0 | | |tujino | | | +-----+---------------------------+------------+--------------+ |42 |INVESTICIJSKI ODHODKI |7,895.116 |8,986.127 | +-----+---------------------------+------------+--------------+ | |420 Nakup in gradnja |7,895.116 |8,986.127 | | |osnovnih sredstev | | | +-----+---------------------------+------------+--------------+ |43 |INVESTICIJSKI TRANSFERI |244.615 |327.095 | +-----+---------------------------+------------+--------------+ | |431 Investicijski |190.198 |272.678 | | |transferi | | | +-----+---------------------------+------------+--------------+ | |432 Investicijski |54.417 |54.417 | | |transferi proračunski | | | +-----+---------------------------+------------+--------------+ |III. |PRORAČUNSKI |–1,315.055 |–2,932.624 | | |PRESEŽEK/PRIMANJKLJAJ (I- | | | | |II) | | | +-----+---------------------------+------------+--------------+ +-------------------------------------------------------------+ |B) RAČUN FINANČNIH TERJATEV IN NALOŽB | +-----+---------------------------+------------+--------------+ |IV. |PREJETA VRAČILA DANIH |0 |0 | | |POSOJIL IN PRODAJA K. | | | | |DELEŽEV (750+751+752) | | | +-----+---------------------------+------------+--------------+ |75 |PREJETA VRAČILA DANIH |0 |0 | | |POSOJIL | | | +-----+---------------------------+------------+--------------+ | |750 Prejeta vračila danih |0 |0 | | |posojil | | | +-----+---------------------------+------------+--------------+ | |751 Prodaja kapitalskih |0 |0 | | |deležev | | | +-----+---------------------------+------------+--------------+ | |752 Kupnine iz naslova |0 |0 | | |privatizacije | | | +-----+---------------------------+------------+--------------+ |V. |DANA POSOJILA IN POVEČANJE |0 |0 | | |KAPITALSKIH DELEŽEV | | | | |(440+441+442) | | | +-----+---------------------------+------------+--------------+ |44 |DANA POSOJILA IN POVEČANJE |0 |0 | | |KAPITALSKIH DELEŽEV | | | +-----+---------------------------+------------+--------------+ | |440 Dana posojila |0 |0 | +-----+---------------------------+------------+--------------+ | |441 Povečanje kapitalskih |0 |0 | | |deležev in naložb | | | +-----+---------------------------+------------+--------------+ | |442 Poraba sredstev kupnin |0 |0 | | |iz naslova privatizacije | | | +-----+---------------------------+------------+--------------+ |VI. |PREJETA MINUS DANA |0 |0 | | |POSOJILA IN SPREMEMBE K. | | | | |DELEŽEV (IV.-V.) | | | +-------------------------------------------------------------+ +-------------------------------------------------------------+ |C. RAČUN FINANCIRANJA | +-----+---------------------------+------------+--------------+ |VII. |ZADOLŽEVANJE (500) |0 |0 | +-----+---------------------------+------------+--------------+ |50 |ZADOLŽEVANJE |0 |0 | +-----+---------------------------+------------+--------------+ | |500 Domače zadolževanje |0 |0 | +-----+---------------------------+------------+--------------+ |VIII.|ODPLAČILA DOLGA (550) |0 |0 | +-----+---------------------------+------------+--------------+ |55 |ODPLAČILA DOLGA |0 |0 | +-----+---------------------------+------------+--------------+ | |550 Odplačila domačega |0 |0 | | |dolga | | | +-----+---------------------------+------------+--------------+ |IX. |SPREMEMBA STANJA SREDSTEV |–1,315.055 |–2,932.624 | | |NA RAČUNIH (I.+IV.+VII.- | | | | |II.-V.-VIII.) | | | +-----+---------------------------+------------+--------------+ |X. |NETO ZADOLŽEVANJE (VII.- |1,315.055 |2,932.624 | | |VIII.-IX.) | | | +-----+---------------------------+------------+--------------+ |XI. |NETO FINANCIRANJE (VI.+X.) |1,315.055 |2,932.624 | +-----+---------------------------+------------+--------------+