Vaše trenutno stanje
- Zahtevano
- Analitika
- Oglaševanje
Prikaži podrobnosti
+-----+-----------------------------------------+--------------+ |I. |SPLOŠNI DEL PRORAČUNA | | +-----+-----------------------------------------+--------------+ |A. |BILANCA PRIHODKOV IN ODHODKOV za leto | v EUR| | |2008 | | +-----+-----------------------------------------+--------------+ | | | Realizacija| +-----+-----------------------------------------+--------------+ | |Skupina/Podskupina kontov | 2008| +-----+-----------------------------------------+--------------+ |I. |SKUPAJ PRIHODKI (70+71+72+73+74) | 14.959.240,09| +-----+-----------------------------------------+--------------+ | |TEKOČI PRIHODKI (70+71) | 11.717.012,65| +-----+-----------------------------------------+--------------+ |70 |DAVČNI PRIHODKI | 10.049.139,63| +-----+-----------------------------------------+--------------+ | |700 Davki na dohodek in dobiček | 9.024.381,00| +-----+-----------------------------------------+--------------+ | |703 Davki na premoženje | 654.421,41| +-----+-----------------------------------------+--------------+ | |704 Domači davki na blago in storitve | 370.337,22| +-----+-----------------------------------------+--------------+ | |706 Drugi davki | 0,00| +-----+-----------------------------------------+--------------+ |71 |NEDAVČNI PRIHODKI | 1.667.873,02| +-----+-----------------------------------------+--------------+ | |710 Udeležba na dobičku in dohodki od | 626.598,47| | |premoženja | | +-----+-----------------------------------------+--------------+ | |711 Takse in pristojbine | 14.491,19| +-----+-----------------------------------------+--------------+ | |712 Denarne kazni | 4.434,14| +-----+-----------------------------------------+--------------+ | |713 Prihodki od prodaje blaga in | 10.044,75| | |storitev | | +-----+-----------------------------------------+--------------+ | |714 Drugi nedavčni prihodki | 1.012.304,47| +-----+-----------------------------------------+--------------+ |72 |KAPITALSKI PRIHODKI | 230.779,38| +-----+-----------------------------------------+--------------+ | |720 Prihodki od prodaje osnovnih | 93.121,00| | |sredstev | | +-----+-----------------------------------------+--------------+ | |721 Prihodki od prodaje zalog | 0,00| +-----+-----------------------------------------+--------------+ | |722 Prihodki od prodaje zemljišč in | 137.658,38| | |neopredm. dolg. sred. | | +-----+-----------------------------------------+--------------+ |73 |PREJETE DONACIJE | 27.406,94| +-----+-----------------------------------------+--------------+ | |730 Prejete donacije iz domačih virov | 27.406,94| +-----+-----------------------------------------+--------------+ | |731 Prejete donacije iz tujine | 0,00| +-----+-----------------------------------------+--------------+ |74 |TRANSFERNI PRIHODKI | 2.978.215,52| +-----+-----------------------------------------+--------------+ | |740 Transferni prihodki iz drugih | 799.272,99| | |javnofinančnih institucij | | +-----+-----------------------------------------+--------------+ | |741 Transferni prihodki iz drugih | 2.178.942,53| | |javnofinančnih institucij | | +-----+-----------------------------------------+--------------+ |78 |PREJETA SREDSTVA IZ EU | 5.825,60| +-----+-----------------------------------------+--------------+ | |787 Prejeta sredstva od drugih evropskih | 5.825,60| | |institucij | | +-----+-----------------------------------------+--------------+ |II. |SKUPAJ ODHODKI (40+41+42+43) | 16.887.290,69| +-----+-----------------------------------------+--------------+ |40 |TEKOČI ODHODKI | 3.877.064,00| +-----+-----------------------------------------+--------------+ | |400 Plače in drugi izdatki zaposlenim | 775.134,29| +-----+-----------------------------------------+--------------+ | |401 Prispevki delodajalcev za socialno | 141.790,94| | |varnost | | +-----+-----------------------------------------+--------------+ | |402 Izdatki za blago in storitve | 2.586.943,38| +-----+-----------------------------------------+--------------+ | |403 Plačila domačih obresti | 211.779,62| +-----+-----------------------------------------+--------------+ | |409 Rezerve | 161.415,77| +-----+-----------------------------------------+--------------+ |41 |TEKOČI TRANSFERI | 4.824.291,78| +-----+-----------------------------------------+--------------+ | |410 Subvencije | 35.090,71| +-----+-----------------------------------------+--------------+ | |411 Transferi posameznikom in | 2.764.202,53| | |gospodinjstvom | | +-----+-----------------------------------------+--------------+ | |412 Transferi neprofitnim organizacijam | 976.165,11| | |in ustanovam | | +-----+-----------------------------------------+--------------+ | |413 Drugi tekoči domači transferi | 1.048.833,43| +-----+-----------------------------------------+--------------+ | |414 Tekoči transferi v tujino | | +-----+-----------------------------------------+--------------+ |42 |INVESTICIJSKI ODHODKI | 7.616.867,62| +-----+-----------------------------------------+--------------+ | |420 Nakup in gradnja osnovnih sredstev | 7.616.867,62| +-----+-----------------------------------------+--------------+ |43 |INVESTICIJSKI TRANSFERI | 569.067,29| +-----+-----------------------------------------+--------------+ | |430 Investicijski transferi | 569.067,29| +-----+-----------------------------------------+--------------+ |III. |PRORAČUNSKI PRESEŽEK (I.-II.) | –1.928.050,60| | |(PRORAČUNSKI PRIMANJKLJAJ ali presežek) | | +-----+-----------------------------------------+--------------+ |B. |RAČUN FINANČNIH TERJATEV IN NALOŽB | | +-----+-----------------------------------------+--------------+ |IV. |PREJETA VRAČILA DANIH POSOJIL IN PRODAJA | 17.631,57| | |KAPITALSKIH DELEŽEV (750+751+752) | | +-----+-----------------------------------------+--------------+ |75 |PREJETA VRAČILA DANIH POSOJIL | | +-----+-----------------------------------------+--------------+ | |750 Prejeta vračila danih posojil | 0| +-----+-----------------------------------------+--------------+ | |751 Prodaja kapitalskih deležev | | +-----+-----------------------------------------+--------------+ | |753 Prejeta vračila danih posojil | 17.631,57| | |subjektom vključenim v EZR | | +-----+-----------------------------------------+--------------+ |V. |DANA POSOJILA IN POVEČANJE KAPITALSKIH | 0| | |DELEŽEV (440+441+442) | | +-----+-----------------------------------------+--------------+ |44 |POSOJILA IN POVEČANJE KAPITALSKIH | | | |DELEŽEV | | +-----+-----------------------------------------+--------------+ | |440 Dana posojila | 0| +-----+-----------------------------------------+--------------+ | |441 Povečanje kapitalskih deležev in | | | |naložb | | +-----+-----------------------------------------+--------------+ | |442 Poraba sredstev kupnin iz naslova | | | |privatizacije | | +-----+-----------------------------------------+--------------+ | |443 Poveč. nam. prem. v javnih sklad. in | | | |drugih prav. oseb. JP | | +-----+-----------------------------------------+--------------+ |VI. |PREJETA MINUS DANA POSOJILA IN SPREMEMBE | 17.631,57| | |KAPITALSKIH DELEŽEV (IV.-V.) | | +-----+-----------------------------------------+--------------+ |C. |RAČUN FINANCIRANJA | | +-----+-----------------------------------------+--------------+ |VII. |ZADOLŽEVANJE (500) | 2.000.000,00| +-----+-----------------------------------------+--------------+ |50 |ZADOLŽEVANJE | | +-----+-----------------------------------------+--------------+ | |500 Domače zadolževanje | 2.000.000,00| +-----+-----------------------------------------+--------------+ |VIII.|ODPLAČILO DOLGA (550) | 113.242,77| +-----+-----------------------------------------+--------------+ |55 |ODPLAČILO DOLGA | | +-----+-----------------------------------------+--------------+ | |550 Odplačilo domačega dolga | 113.242,77| +-----+-----------------------------------------+--------------+ |IX. |POVEČANJE (ZMANJŠANJE) SREDSTEV NA | –23.661,80| | |RAČUNIH (I.+IV.+VII.-II.-V.-VIII.) | | +-----+-----------------------------------------+--------------+ |X. |NETO FINANCIRANJE (VI.+VII.-VIII-IX=- | 1.928.050,60| | |III.) | | +-----+-----------------------------------------+--------------+