Vaše trenutno stanje
- Zahtevano
- Analitika
- Oglaševanje
Prikaži podrobnosti
+------+----------------------------------------+--------------+ |A. |BILANCA PRIHODKOV IN ODHODKOV | v EUR| | | | Proračun| | | | leta 2010| +------+----------------------------------------+--------------+ |I. |SKUPAJ PRIHODKI (70+71+72+73+74) | 7.340.854,02| +------+----------------------------------------+--------------+ | |TEKOČI PRIHODKI (70+71) | 4.541.658,05| +------+----------------------------------------+--------------+ |70 |DAVČNI PRIHODKI (700+703+704+706) | 3.407.835,00| +------+----------------------------------------+--------------+ | |700 DAVKI NA DOHODEK IN DOBIČEK | 2.872.511,00| +------+----------------------------------------+--------------+ | |703 DAVKI NA PREMOŽENJE | 224.300,00| +------+----------------------------------------+--------------+ | |704 DOMAČI DAVKI NA BLAGO | 311.024,00| | |IN STORITVE | | +------+----------------------------------------+--------------+ |71 |NEDAVČNI PRIHODKI (710+711+712+713+714) | 1.133.823,05| +------+----------------------------------------+--------------+ | |710 UDELEŽBA NA DOBIČKU | 905.262,61| | |IN DOHODKI OD PREMOŽENJA | | +------+----------------------------------------+--------------+ | |711 TAKSE IN PRISTOJBINE | 2.330,00| +------+----------------------------------------+--------------+ | |712 DENARNE KAZNI | 4.890,00| +------+----------------------------------------+--------------+ | |713 PRIHODKI OD PRODAJE BLAGA IN | 153.250,00| | |STORITEV | | +------+----------------------------------------+--------------+ | |714 DRUGI NEDAVČNI PRIHODKI | 68.090,44| +------+----------------------------------------+--------------+ |72 |KAPITALSKI PRIHODKI (720+721+722) | 314.434,39| +------+----------------------------------------+--------------+ | |720 PRIHODKI OD PRODAJE | 195.600,00| | |OSNOVNIH SREDSTEV | | +------+----------------------------------------+--------------+ | |722 PRIHODKI OD PRODAJE | 118.834,39| | |ZEMLJIŠČ IN NEEOPR. DOLG. | | | |SREDSTEV | | +------+----------------------------------------+--------------+ |73 |PREJETE DONACIJE (730+731) | 500,00| +------+----------------------------------------+--------------+ | |730 PREJETE DONACIJE IZ DOMAČIH VIROV | 500,00| +------+----------------------------------------+--------------+ |74 |TRANSFERNI PRIHODKI | 2.484.261,58| +------+----------------------------------------+--------------+ | |740 TRANSFERNI PRIHODKI | 1.250.209,58| | |IZ DRUGIH JAVNOFINANČNIH | | | |INSTITUCIJ | | +------+----------------------------------------+--------------+ | |741 PREJETA SREDSTVA | 1.234.052,00| | |IZ DRŽ. PRORAČ. IZ SRED. PRORAČ. EU | | +------+----------------------------------------+--------------+ |II. |SKUPAJ ODHODKI (40+41+42+43) | 7.422.555,95| +------+----------------------------------------+--------------+ |40 |TEKOČI ODHODKI (400+401+402+403+409) | 1.459.167,40| +------+----------------------------------------+--------------+ | |400 PLAČE IN DRUGI IZDATKI | 420.350,50| | |ZAPOSLENIM | | +------+----------------------------------------+--------------+ | |401 PRISPEVKI DELODAJALCEV | 71.812,72| | |ZA SOCIALNO VARNOST | | +------+----------------------------------------+--------------+ | |402 IZDATKI ZA BLAGO IN STORITVE | 952.804,18| +------+----------------------------------------+--------------+ | |403 PLAČILA DOMAČIH OBRESTI | 7.700,00| +------+----------------------------------------+--------------+ | |409 SREDSTVA, IZLOČENA | 6.500,00| | |V REZERVE | | +------+----------------------------------------+--------------+ |41 |TEKOČI TRANSFERI (410+411+412+413) | 1.827.494,60| +------+----------------------------------------+--------------+ | |410 SUBVENCIJE | 198.000,00| +------+----------------------------------------+--------------+ | |411 TRANSFERI POSAMEZNIKOM | 529.710,00| | |IN GOSPODINJSTVOM | | +------+----------------------------------------+--------------+ | |412 TRANSFERI NEPROFITNIM ORGANIZAC. IN | 172.400,00| | |USTANOVAM | | +------+----------------------------------------+--------------+ | |413 DRUGI TEKOČI DOMAČI | 927.384,60| | |TRANSFERI | | +------+----------------------------------------+--------------+ |42 |INVESTICIJSKI ODHODKI (420) | 3.829.700,58| +------+----------------------------------------+--------------+ | |420 NAKUP IN GRADNJA OSNOVNIH SREDSTEV | 3.829.700,58| +------+----------------------------------------+--------------+ |43 |INVESTICIJSKI TRANSFERI | 306.193,37| | |(431 + 432) | | +------+----------------------------------------+--------------+ | |431 INVES. TRANSF. PRAV. | 161.149,37| | |IN FIZ. OSEBAM, KI NISO PR. POR. | | +------+----------------------------------------+--------------+ | |432 INVESTICIJSKI TRANSFERI PRORAČUNSKIM| 136.810,00| | |UPORABNIKOM | | +------+----------------------------------------+--------------+ |III. |PRORAČUNSKI PRESEŽEK | –81.701,93| | |(PRIMANJKLJAJ) (I. – II.) (prih.-odhod.)| | +------+----------------------------------------+--------------+ |B. |RAČUN FINANČNIH TERJATEV | | | |IN NALOŽB | | +------+----------------------------------------+--------------+ |IV. |PREJETA VRAČILA DANIH POSOJIL IN PRODAJA| 4.500,00| | |KAPITALSKIH DELEŽEV (750+751) | | +------+----------------------------------------+--------------+ | |750 PREJETA VRAČILA DANIH POSOJIL | 4.500,00| +------+----------------------------------------+--------------+ | |752 KUPNINE IZ NASLOVA | | | |PRIVATIZACIJE | | +------+----------------------------------------+--------------+ |V. |DANA POSOJILA IN POVEČANJE KAPITALSKIH | 1.550,00| | |DELEŽEV (440+441) | | +------+----------------------------------------+--------------+ | |441 POVEČANJE KAPITALSKIH DELEŽEV | | +------+----------------------------------------+--------------+ | |442 PORABA SREDSTEV KUPNIN | 1.550,00| | |IZ NASLOVA PRIVATIZACIJE | | +------+----------------------------------------+--------------+ |VI. |PREJETA MINUS DANA POSOJILA | 2.950,00| | |IN SPREM. KAPITAL. DELEŽEV | | | |(IV.-V.) | | +------+----------------------------------------+--------------+ |C. |RAČUN FINANCIRANJA | | +------+----------------------------------------+--------------+ |VII. |ZADOLŽEVANJE (500) | 86.940,00| +------+----------------------------------------+--------------+ | |500 DOMAČE ZADOLŽEVANJE | 86.940,00| +------+----------------------------------------+--------------+ |VIII. |ODPLAČILA DOLGA (550) | 23.825,80| +------+----------------------------------------+--------------+ | |550 ODPLAČILA DOMAČEGA DOLGA | 23.825,80| +------+----------------------------------------+--------------+ |IX. |POVEČANJE (ZMANJŠANJE | –15.637,73| | |SREDSTEV NA RAČUNIH) | | +------+----------------------------------------+--------------+ |X. |NETO ZADOLŽEVANJE (VII. – VIII.) | 63.114,20| +------+----------------------------------------+--------------+ |XI. |NETO FINANCIRANJE | 81.701,93| +------+----------------------------------------+--------------+ |XII. |STANJE SREDSTEV NA RAČ. | 15.637,73| | |OB KONCU PRET. LETA | | +------+----------------------------------------+--------------+