Vaše trenutno stanje
- Zahtevano
- Analitika
- Oglaševanje
Prikaži podrobnosti
+----------+------------+---------------------------------------+----------+ | | | | V EUR| +----------+------------+---------------------------------------+----------+ | | | | Proračun| | | | | za leto| | | | | 2010| +----------+------------+---------------------------------------+----------+ | | |A. BILANCA PRIHODKOV IN ODHODKOV | | +----------+------------+---------------------------------------+----------+ |Skupina |Podskupina | | | +----------+------------+---------------------------------------+----------+ | | |I. SKUPAJ PRIHODKI (70+71+72+73+74) |25.842.065| +----------+------------+---------------------------------------+----------+ | | |TEKOČI PRIHODKI (70+71) |16.735.712| +----------+------------+---------------------------------------+----------+ |70 |* |DAVČNI PRIHODKI | 9.601.609| +----------+------------+---------------------------------------+----------+ | |700 |Davki na dohodek in dobiček | 7.984.509| +----------+------------+---------------------------------------+----------+ | |703 |Davki na premoženje | 1.137.100| +----------+------------+---------------------------------------+----------+ | |704 |Domači davki na blago in storitve | 480.000| +----------+------------+---------------------------------------+----------+ | |706 |Drugi davki | 0| +----------+------------+---------------------------------------+----------+ |71 |* |NEDAVČNI PRIHODKI | 7.134.103| +----------+------------+---------------------------------------+----------+ | |710 |Udeležba na dobičku in dohodki od | 4.106.973| | | |premoženja | | +----------+------------+---------------------------------------+----------+ | |711 |Takse in pristojbine | 4.000| +----------+------------+---------------------------------------+----------+ | |712 |Denarne kazni | 29.400| +----------+------------+---------------------------------------+----------+ | |713 |Prihodki od prodaje blaga in storitev | 30.030| +----------+------------+---------------------------------------+----------+ | |714 |Drugi nedavčni prihodki | 2.963.700| +----------+------------+---------------------------------------+----------+ |72 |* |KAPITALSKI PRIHODKI | 891.402| +----------+------------+---------------------------------------+----------+ | |720 |Prihodki od prodaje osnovnih sredstev | 392.946| +----------+------------+---------------------------------------+----------+ | |721 |Prihodki od prodaje zalog | 0| +----------+------------+---------------------------------------+----------+ | |722 |Prihodki od prodaje zemljišč in | 498.456| | | |nematerialnega premoženja | | +----------+------------+---------------------------------------+----------+ |73 |* |PREJETE DONACIJE | 55.500| +----------+------------+---------------------------------------+----------+ | |730 |Prejete donacije iz domačih virov | 500| +----------+------------+---------------------------------------+----------+ | |731 |Prejete donacije iz tujine | 55.000| +----------+------------+---------------------------------------+----------+ |74 |* |TRANSFERNI PRIHODKI | 8.159.451| +----------+------------+---------------------------------------+----------+ | |740 |Transferni prihodki iz drugih | 3.382.038| | | |javnofinančnih institucij | | +----------+------------+---------------------------------------+----------+ | |741 |Prejeta sredstva iz drž. proračuna iz | 4.777.413| | | |sredstev proračuna EU | | +----------+------------+---------------------------------------+----------+ | | |II. SKUPAJ ODHODKI (40+41+42+43) |30.053.410| +----------+------------+---------------------------------------+----------+ |40 |* |TEKOČI ODHODKI | 6.097.697| +----------+------------+---------------------------------------+----------+ | |400 |Plače in drugi izdatki zaposlenim | 786.229| +----------+------------+---------------------------------------+----------+ | |401 |Prispevki delodajalcev za socialno | 124.847| | | |varnost | | +----------+------------+---------------------------------------+----------+ | |402 |Izdatki za blago in storitve | 4.988.179| +----------+------------+---------------------------------------+----------+ | |403 |Plačila domačih obresti | 23.842| +----------+------------+---------------------------------------+----------+ | |409 |Rezerve | 174.600| +----------+------------+---------------------------------------+----------+ |41 |* |TEKOČI TRANSFERI | 4.262.077| +----------+------------+---------------------------------------+----------+ | |410 |Subvencije | 33.600| +----------+------------+---------------------------------------+----------+ | |411 |Transferi posameznikom in | 1.210.203| | | |gospodinjstvom | | +----------+------------+---------------------------------------+----------+ | |412 |Transferi neprofitnim organizacijam in | 444.172| | | |ustanovam | | +----------+------------+---------------------------------------+----------+ | |413 |Drugi tekoči transferi | 2.574.102| +----------+------------+---------------------------------------+----------+ | |414 |Tekoči transferi v tujino | 0| +----------+------------+---------------------------------------+----------+ |42 |* |INVESTICIJSKI ODHODKI |15.891.201| +----------+------------+---------------------------------------+----------+ | |420 |Nakup in gradnja osnovnih sredstev |15.891.201| +----------+------------+---------------------------------------+----------+ |43 |* |INVESTICIJSKI TRANSFERI | 3.802.435| +----------+------------+---------------------------------------+----------+ | |430 |Investicijski transferi | 0| +----------+------------+---------------------------------------+----------+ | |431 |Investicijski transferi pravnim in f. | 3.661.232| | | |osebam, ki niso prorač. uporab. | | +----------+------------+---------------------------------------+----------+ | |432 |Investicijski transferi proačunskim | 141.203| | | |uporabnikom | | +----------+------------+---------------------------------------+----------+ | | |III. PRORAČUNSKI PRESEŽEK OZIROMA |–4.211.345| | | |PRIMANJKLJAJ (I.-II.) | | +----------+------------+---------------------------------------+----------+ | | |B. RAČUN FINANČNIH TERJATEV IN NALOŽB | | +----------+------------+---------------------------------------+----------+ | | |IV. PREJETA VRAČILA DANIH POSOJIL IN | 0| | | |PRODAJA KAPITALSKIH DELEŽEV | | | | |(750+751+752) | | +----------+------------+---------------------------------------+----------+ |75 |* |PREJETA VRAČILA DANIH POSOJIL | 0| +----------+------------+---------------------------------------+----------+ | |750 |Prejeta vračila danih posojil | 0| +----------+------------+---------------------------------------+----------+ | |751 |Prodaja kapitalskih deležev | 0| +----------+------------+---------------------------------------+----------+ | |752 |Kupnine iz naslova privatizacije | 0| +----------+------------+---------------------------------------+----------+ | | |V. DANA POSOJILA IN POVEČANJE | | +----------+------------+---------------------------------------+----------+ | | |KAPITALSKIH DELEŽEV (440+441+442) | 0| +----------+------------+---------------------------------------+----------+ |44 |* |DANA POSOJILA IN POVEČANJE KAPITALSKIH | 0| | | |DELEŽEV | | +----------+------------+---------------------------------------+----------+ | |440 |Dana posojila | 0| +----------+------------+---------------------------------------+----------+ | |441 |Povečanje kapitalskih deležev in | 0| | | |naložb | | +----------+------------+---------------------------------------+----------+ | |442 |Poraba sredstev kupnin iz naslova | 0| | | |privatizacije | | +----------+------------+---------------------------------------+----------+ | | |VI. PREJETA MINUS DANA POSOJILA IN | 0| | | |SPREMEMBE KAPITALSKIH DELEŽEV (IV.-V.) | | +----------+------------+---------------------------------------+----------+ | | |C. RAČUN FINANCIRANJA | | +----------+------------+---------------------------------------+----------+ | | |VII. ZADOLŽEVANJE (500) | 2.900.000| +----------+------------+---------------------------------------+----------+ |50 |* |ZADOLŽEVANJE | 2.900.000| +----------+------------+---------------------------------------+----------+ | |500 |Domače zadolževanje | 2.900.000| +----------+------------+---------------------------------------+----------+ | | |VIII. ODPLAČILA DOLGA (550) | 1.000.000| +----------+------------+---------------------------------------+----------+ |55 |* |ODPLAČILA DOLGA | 1.000.000| +----------+------------+---------------------------------------+----------+ | |550 |Odplačila domačega dolga | 1.000.000| +----------+------------+---------------------------------------+----------+ | | |IX. SPREMEMBA STANJA SREDSTEV NA |–2.311.345| | | |RAČUNU (I.+IV.+VII.-II.-V.-VIII.) | | +----------+------------+---------------------------------------+----------+ | | |X. NETO ZADOLŽEVANJE (VII.-VIII.) | 1.900.000| +----------+------------+---------------------------------------+----------+ | | |XI. NETO FINANCIRANJE (VI.+VII.-VIII.- | 4.211.345| | | |IX=-III) | | +----------+------------+---------------------------------------+----------+ | | |Predvideno stanje sredstev na računih | 2.331.002| | | |konec leta 2009 | EUR| +----------+------------+---------------------------------------+----------+ | | |Koriščenje sredstev, ki so ostala na | 2.311.345| | | |računih, v letu 2010 | EUR| +----------+------------+---------------------------------------+----------+