Vaše trenutno stanje
- Zahtevano
- Analitika
- Oglaševanje
Prikaži podrobnosti
+-----+----------------------------------------+---------------+ |A. |BILANCA PRIHODKOV | | | |IN ODHODKOV | | +-----+----------------------------------------+---------------+ |Skupina / podskupina kontov | Rebalans leta| | | 2010| +-----+----------------------------------------+---------------+ |I. |SKUPAJ PRIHODKI (70+71+72+73+74) | 3.837.209,00| +-----+----------------------------------------+---------------+ |70 |DAVČNI PRIHODKI | 1.522.794,00| +-----+----------------------------------------+---------------+ | |700 DAVKI NA DOHODEK | 1.405.439,00| | |IN DOBIČEK | | +-----+----------------------------------------+---------------+ | |703 DAVKI NA PREMOŽENJE | 55.005,00| +-----+----------------------------------------+---------------+ | |704 DOMAČI DAVKI NA BLAGO | 62.350,00| | |IN STORITVE | | +-----+----------------------------------------+---------------+ |71 |NEDAVČNI PRIHODKI | 533.780,00| +-----+----------------------------------------+---------------+ | |710 UDELEŽBA NA DOBIČKU | 38.140,00| | |IN DOHODKI OD PREMOŽENJA | | +-----+----------------------------------------+---------------+ | |711 TAKSE IN PRISTOJBINE | 1.450,00| +-----+----------------------------------------+---------------+ | |712 DENARNE KAZNI | 1.570,00| +-----+----------------------------------------+---------------+ | |713 PRIHODKI OD PRODAJE BLAGA IN | 100.540,00| | |STORITEV | | +-----+----------------------------------------+---------------+ | |714 DRUGI NEDAVČNI PRIHODKI | 392.080,00| +-----+----------------------------------------+---------------+ |72 |KAPITALSKI PRIHODKI | 771.670,00| +-----+----------------------------------------+---------------+ | |720 PRIHODKI OD PRODAJE OSNOVNIH | 85.000,00| | |SREDSTEV | | +-----+----------------------------------------+---------------+ | |722 PRIHODKI OD PRODAJE | 686.670,00| | |ZEMLJIŠČ | | +-----+----------------------------------------+---------------+ |74 |TRANSFERNI PRIHODKI | 1.008.965,00| +-----+----------------------------------------+---------------+ | |740 PREJETA SREDSTVA IZ DRŽAVNEGA | 263.541,00| | |PRORAČUNA | | +-----+----------------------------------------+---------------+ | |741 PREJETA SREDSTVA | 745.424,00| | |IZ DRŽAVNEGA PRORAČUNA | | | |IZ SREDSTEV PRORAČUNA EU | | | |ZA STRUKTURNO POLITIKO | | +-----+----------------------------------------+---------------+ |II. |SKUPAJ ODHODKI (40+41+42+43) | 3.754.050,00| +-----+----------------------------------------+---------------+ |40 |TEKOČI ODHODKI | 977.643,00| +-----+----------------------------------------+---------------+ | |400 PLAČE IN DRUGI IZDATKI ZAPOSLENIM | 156.757,00| +-----+----------------------------------------+---------------+ | |401 PRISPEVKI DELODAJALCEV | 23.569,00| | |ZA SOC. VARNOST | | +-----+----------------------------------------+---------------+ | |402 IZDATKI ZA BLAGO | 685.617,00| | |IN STORITVE | | +-----+----------------------------------------+---------------+ | |403 PLAČILA DOMAČIH OBRESTI | 84.500,00| +-----+----------------------------------------+---------------+ | |409 SREDSTVA IZLOČENA V REZERVE | 27.200,00| +-----+----------------------------------------+---------------+ |41 |TEKOČI TRANSFERJI | 743.208,00| +-----+----------------------------------------+---------------+ | |410 SUBVENCIJE | 17.293,00| +-----+----------------------------------------+---------------+ | |411 TRANSFERI POSAMEZNIKOM IN | 446.160,00| | |GOSPODINJSTVOM | | +-----+----------------------------------------+---------------+ | |412 TRANSFERI NEPROF. | 104.778,00| | |ORGANIZ. IN USTANOVAM | | +-----+----------------------------------------+---------------+ | |413 DRUGI TEKOČI DOMAČI | 174.977,00| | |TRANSFERI | | +-----+----------------------------------------+---------------+ |42 |INVESTICIJSKI ODHODKI | 1.905.099,00| +-----+----------------------------------------+---------------+ | |420 NAKUP IN GRADNJA | 1.905.099,00| | |OSNOVNIH SREDSTEV | | +-----+----------------------------------------+---------------+ |43 |INVESTICIJSKI TRANSFERI | 128.100,00| +-----+----------------------------------------+---------------+ | |430 INVESTICIJSKI TRANSFERI | | +-----+----------------------------------------+---------------+ | |431 INVESTICIJSKI TRANSFERI PRAVNIM IN | 9.200,00| | |FIZIČNIM OSEBAM, KI NISO PRORAČUNSKI | | | |UPORABNIKI | | +-----+----------------------------------------+---------------+ | |432 INVESTICIJSKI TRANSFERI JAVNIM | 118.900,00| | |PODJETJEM IN DRUŽBAM, KI SO V LASTI | | | |DRŽAVE | | +-----+----------------------------------------+---------------+ |III. |PRORAČUNSKI PRESEŽEK (I.-II.) | 83.159,00| +-----+----------------------------------------+---------------+ | |(PRORAČUNSKI PRIMANJKLJAJ) | | +-----+----------------------------------------+---------------+ |B. |RAČUN FINANČNIH TERJATEV IN NALOŽB | | +-----+----------------------------------------+---------------+ |IV. |PREJETA VRAČILA DANIH POSOJIL IN PRODAJA| 0,00| | |KAPITALSKIH DELEŽ. (75) | | +-----+----------------------------------------+---------------+ |75 |PREJETA VRAČILA DANIH POSOJIL | | +-----+----------------------------------------+---------------+ | |750 PREJETA VRAČILA DANIH POSOJIL | | +-----+----------------------------------------+---------------+ | |751 PRODAJA KAPITALSKIH | | | |DELEŽEV | | +-----+----------------------------------------+---------------+ | |752 KUPNINE IZ NASLOVA | | | |PRIVATIZACIJE | | +-----+----------------------------------------+---------------+ |V. |DANA POSOJILA IN POVEČANJE KAPITAL. | 0,00| | |DELEŽ. (44) | | +-----+----------------------------------------+---------------+ |44 |DANA POSOJILA IN POVEČANJE KAPITALSKIH | | | |DELEŽEV | | +-----+----------------------------------------+---------------+ | |440 DANA POSOJILA | | +-----+----------------------------------------+---------------+ | |441 POVEČANJE KAPITALSKIH DELEŽ. IN | | | |FINAN. NALOŽB | | +-----+----------------------------------------+---------------+ |VI. |PREJETA MINUS DANA POSOJILA IN SPREMEMBE| 0,00| | |KAPITALSKIH | | | |DELEŽEV (IV.-V.) | | +-----+----------------------------------------+---------------+ |C. |RAČUN FINANCIRANJA | | +-----+----------------------------------------+---------------+ |VII. |ZADOLŽEVANJE (50) | 1.000.000,00| +-----+----------------------------------------+---------------+ |50 |ZADOLŽEVANJE | 1.000.000,00| +-----+----------------------------------------+---------------+ | |500 DOMAČE ZADOLŽEVANJE | 1.000.000,00| +-----+----------------------------------------+---------------+ |VIII.|ODPLAČILA DOLGA (55) | 1.081.500,00| +-----+----------------------------------------+---------------+ |55 |ODPLAČILA DOLGA | 1.081.500,00| +-----+----------------------------------------+---------------+ | |550 ODPLAČILA DOMAČEGA | 1.081.500,00| | |DOLGA | | +-----+----------------------------------------+---------------+ |IX. |SPREMEMBA STANJA SRED. | 1.659,00| | |NA RAČUNU (I.+IV.+VII.-II.-V.-VIII.) | | +-----+----------------------------------------+---------------+ |X. |NETO ZADOLŽEVANJE (VII.-VIII.) | –81.500,00| +-----+----------------------------------------+---------------+ |XI. |NETO FINANCIRANJE | –83.159,00| | |(VI.+VII.-VIII.-IX.= -III.) | | +-----+----------------------------------------+---------------+ | |STANJE SREDSTEV NA RAČUNIH DNE 31.12. | 10.828,91| | |PRETEKLEGA LETA | | +-----+----------------------------------------+---------------+ «