Vaše trenutno stanje
- Zahtevano
- Analitika
- Oglaševanje
Prikaži podrobnosti
+------+-----------------------------------------+-------------+ |A. |BILANCA PRIHODKOV IN ODHODKOV | v EUR| +------+-----------------------------------------+-------------+ | |Skupina/Podskupina kontov | Proračun| | | | leta 2009| +------+-----------------------------------------+-------------+ |I. |SKUPAJ PRIHODKI (70+71+72+73+74) |13.308.559,99| +------+-----------------------------------------+-------------+ |70 |DAVČNI PRIHODKI | 9.225.315,21| +------+-----------------------------------------+-------------+ | |700 Davki na dohodek in dobiček | 7.660.255,00| +------+-----------------------------------------+-------------+ | |703 Davki na premoženje | 961.405,90| +------+-----------------------------------------+-------------+ | |704 Domači davki na blago in storitve | 603.654,31| +------+-----------------------------------------+-------------+ | |706 Drugi davki | 0,00| +------+-----------------------------------------+-------------+ |71 |NEDAVČNI PRIHODKI | 1.518.850,18| +------+-----------------------------------------+-------------+ | |710 Udeležba na dobičku in prihodki od | 117.239,03| | |premoženja | | +------+-----------------------------------------+-------------+ | |711 Takse in pristojbine | 4.677,96| +------+-----------------------------------------+-------------+ | |712 Denarne kazni | 12.082,65| +------+-----------------------------------------+-------------+ | |713 Prihodki od prodaje blaga | 69.134,60| | |in storitev | | +------+-----------------------------------------+-------------+ | |714 Drugi nedavčni prihodki | 1.315.715,94| +------+-----------------------------------------+-------------+ |72 |KAPITALSKI PRIHODKI | 1.130,00| +------+-----------------------------------------+-------------+ | |720 Prihodki od prodaje osnovnih | 1.130,00| | |sredstev | | +------+-----------------------------------------+-------------+ | |722 Prihodki od prodaje zemljišč | 0,00| +------+-----------------------------------------+-------------+ |73 |PREJETE DONACIJE | 0,00| +------+-----------------------------------------+-------------+ | |730 Donacije iz domačih virov | 0,00| +------+-----------------------------------------+-------------+ | |731 Donacije iz tujine | 0,00| +------+-----------------------------------------+-------------+ |74 |TRANSFERNI PRIHODKI | 2.563.264,60| +------+-----------------------------------------+-------------+ | |740 Transferni prihodki iz drugih | 1.720.702,41| | |javnofinančnih institucij | | +------+-----------------------------------------+-------------+ | |741 Prejeta sredstva iz sred. drugih | 842.562,19| | |evropskih institucij | | +------+-----------------------------------------+-------------+ |II. |SKUPAJ ODHODKI (40+41++42+43) |13.031.155,04| +------+-----------------------------------------+-------------+ |40 |TEKOČI ODHODKI | 2.721.503,42| +------+-----------------------------------------+-------------+ | |400 Plače in drugi izdatki zaposlenih | 580.240,81| +------+-----------------------------------------+-------------+ | |401 Prispevki delodajalcev za socialno | 93.129,12| | |varnost | | +------+-----------------------------------------+-------------+ | |402 Izdatki za blago in storitve | 1.829.005,37| +------+-----------------------------------------+-------------+ | |403 Plačila domačih obresti | 73.035,89| +------+-----------------------------------------+-------------+ | |409 Rezerve | 146.092,23| +------+-----------------------------------------+-------------+ |41 |TEKOČI TRANSFERI | 4.965.045,16| +------+-----------------------------------------+-------------+ | |410 Subvencije | 5.352,15| +------+-----------------------------------------+-------------+ | |411 Transferi posameznikom | 2.577.034,56| | |in gospodinjstvom | | +------+-----------------------------------------+-------------+ | |412 Transferi neprofitnim | 428.730,20| | |organizacijam in ustanovam | | +------+-----------------------------------------+-------------+ | |413 Drugi domači transferi | 1.953.928,25| +------+-----------------------------------------+-------------+ |42 |INVESTICIJSKI ODHODKI | 4.872.038,86| +------+-----------------------------------------+-------------+ | |420 Nakup in gradnja osnovnih | 4.872.083,86| | |sredstev | | +------+-----------------------------------------+-------------+ |43 |INVESTICIJSKI TRANSFERI | 472.522,60| +------+-----------------------------------------+-------------+ | |431 Investicijski transferi prav. in | 120.708,64| | |fiz.os., ki niso proračunski uporabniki | | +------+-----------------------------------------+-------------+ | |432 Investicijski transferi proračunskim | 351.813,96| | |uporabnikom | | +------+-----------------------------------------+-------------+ |III. |PRORAČUNSKI PRESEŽEK (I.–II.) | 277.404,95| +------+-----------------------------------------+-------------+ |III/1.|PRIMARNI PRESEŽEK (I.-7102) – ((II.-403- | 345.041,52| | |404) | | +------+-----------------------------------------+-------------+ |III/2.|TEKOČI PRESEŽEK (70+71)-(40+41) | 3.057.616,81| +------+-----------------------------------------+-------------+ |B. |RAČUN FINANČNIH TERJATEV | | | |IN NALOŽB | | +------+-----------------------------------------+-------------+ |IV. |PREJETA VRAČILA DANIH POSOJIL IN PRODAJA | 3.213,55| | |KAPITALSKIH | | | |DELEŽEV (750+751+752) | | +------+-----------------------------------------+-------------+ |75 |PREJETA VRAČILA DANIH POSOJIL IN PRODAJA | 3.213,55| | |KAP.D. | | +------+-----------------------------------------+-------------+ | |750 Prejeta vračila danih posojil | 3.213,55| +------+-----------------------------------------+-------------+ | |751 Prodaja kapitalskih deležev | 0,00| +------+-----------------------------------------+-------------+ | |752 Kupnine iz naslova privatizacije | 0,00| +------+-----------------------------------------+-------------+ |V. |DANA POSOJILA IN POVEČANJE KAPITALSKIH | 0,00| | |DELEŽEV (440+441+442+443) | | +------+-----------------------------------------+-------------+ |44 |DANA POSOJILA IN POVEČANJE KAPITALSKIH | 0,00| | |DELEŽEV | | +------+-----------------------------------------+-------------+ | |440 Dana posojila | 0,00| +------+-----------------------------------------+-------------+ | |441 Povečanje kapitalskih deležev | 0,00| | |in naložb | | +------+-----------------------------------------+-------------+ | |442 Poraba sredstev kupnin | 0,00| | |iz naslova privatizacije | | +------+-----------------------------------------+-------------+ | |443 Povečanje namenskega | 0,00| | |premoženja v javnih skladih in drugih | | | |osebah javnega prava, ki imajo | | | |premoženje v svoji lasti | | +------+-----------------------------------------+-------------+ |VI. |PREJETA MINUS DANA POSOJILA IN SPREMEMBE | 3.213,55| | |KAPITALSKIH DELEŽEV (IV.-V.) | | +------+-----------------------------------------+-------------+ |C. |RAČUN FINANCIRANJA | | +------+-----------------------------------------+-------------+ |VII. |ZADOLŽEVANJE (500) | 0,00| +------+-----------------------------------------+-------------+ |50 |ZADOLŽEVANJE | 0,00| +------+-----------------------------------------+-------------+ | |500 Domače zadolževanje | 0,00| +------+-----------------------------------------+-------------+ |VIII. |ODPLAČILA DOLGA (550) | 136.491,47| +------+-----------------------------------------+-------------+ |55 |ODPLAČILA DOLGA | 136.491,47| +------+-----------------------------------------+-------------+ | |550 Odplačila domačega dolga | 136.491,47| +------+-----------------------------------------+-------------+ |IX. |SPREMEMBA STANJA SREDSTEV NA RAČUNU | 144.127,03| | |(I.+IV.+VII.-II.-V.-VIII.) | | +------+-----------------------------------------+-------------+ |X. |NETO ZADOLŽEVANJE (VII-VIII.) | –136.491,47| +------+-----------------------------------------+-------------+ |XI. |NETO FINANCIRANJE | –277.404,95| | |(VI.+VII.-VIII.-IX.=-III.) | | +------+-----------------------------------------+-------------+ |XII. |SREDSTVA NA RAČUNIH | | +------+-----------------------------------------+-------------+ | |– Stanje 31. 12. 2008 | 216.663,82| +------+-----------------------------------------+-------------+ | |– Stanje 31. 12. 2009 | 360.790,85| +------+-----------------------------------------+-------------+