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) | 7.362.990,04| +------+---------------------------------------+---------------+ | |TEKOČI PRIHODKI (70+71) | 4.568.841,44| +------+---------------------------------------+---------------+ |70 |DAVČNI PRIHODKI (700+703+704+706) | 3.407.996,39| +------+---------------------------------------+---------------+ | |700 DAVKI NA DOHODEK IN DOBIČEK | 2.872.511,00| +------+---------------------------------------+---------------+ | |703 DAVKI NA PREMOŽENJE | 224.300,00| +------+---------------------------------------+---------------+ | |704 DOMAČI DAVKI NA BLAGO | 311.185,39| | |IN STORITVE | | +------+---------------------------------------+---------------+ |71 |NEDAVČNI PRIHODKI (710+711+712+713+714)| 1.160.845,05| +------+---------------------------------------+---------------+ | |710 UDELEŽBA NA DOBIČKU | 908.638,61| | |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 | 91.736,44| +------+---------------------------------------+---------------+ |72 |KAPITALSKI PRIHODKI (720+721+722) | 314.434,39| +------+---------------------------------------+---------------+ | |720 PRIHODKI OD PRODAJE | 195.600,00| | |OSNOVNIH SREDSTEV | | +------+---------------------------------------+---------------+ | |722 PRIHODKI OD PRODAJE ZEMLJIŠČ IN | 118.834,39| | |NEEOPR. DOLG. SREDSTEV | | +------+---------------------------------------+---------------+ |73 |PREJETE DONACIJE (730+731) | 500,00| +------+---------------------------------------+---------------+ | |730 PREJETE DONACIJE IZ DOMAČIH VIROV | 500,00| +------+---------------------------------------+---------------+ |74 |TRANSFERNI PRIHODKI | 2.479.214,21| +------+---------------------------------------+---------------+ | |740 TRANSFERNI PRIHODKI | 1.245.162,21| | |IZ DRUGIH JAVNOFINANČNIH | | | |INSTITUCIJ | | +------+---------------------------------------+---------------+ | |741 PREJETA SREDSTVA IZ DRŽ. PRORAČ. IZ| 1.234.052,00| | |SRED. PRORAČ. EU | | +------+---------------------------------------+---------------+ |II. |SKUPAJ ODHODKI (40+41+42+43) | 7.528.462,26| +------+---------------------------------------+---------------+ |40 |TEKOČI ODHODKI (400+401+402+403+409) | 1.527.542,08| +------+---------------------------------------+---------------+ | |400 PLAČE IN DRUGI IZDATKI | 420.386,50| | |ZAPOSLENIM | | +------+---------------------------------------+---------------+ | |401 PRISPEVKI DELODAJALCEV | 71.812,72| | |ZA SOCIALNO VARNOST | | +------+---------------------------------------+---------------+ | |402 IZDATKI ZA BLAGO IN STORITVE | 1.021.142,86| +------+---------------------------------------+---------------+ | |403 PLAČILA DOMAČIH OBRESTI | 7.700,00| +------+---------------------------------------+---------------+ | |409 SREDSTVA, IZLOČENA | 6.500,00| | |V REZERVE | | +------+---------------------------------------+---------------+ |41 |TEKOČI TRANSFERI (410+411+412+413) | 1.805.935,50| +------+---------------------------------------+---------------+ | |410 SUBVENCIJE | 164.516,00| +------+---------------------------------------+---------------+ | |411 TRANSFERI POSAMEZNIKOM | 529.710,00| | |IN GOSPODINJSTVOM | | +------+---------------------------------------+---------------+ | |412 TRANSFERI NEPROFITNIM ORGANIZAC. IN| 180.200,00| | |USTANOVAM | | +------+---------------------------------------+---------------+ | |413 DRUGI TEKOČI DOMAČI | 931.509,50| | |TRANSFERI | | +------+---------------------------------------+---------------+ |42 |INVESTICIJSKI ODHODKI (420) | 3.929.960,31| +------+---------------------------------------+---------------+ | |420 NAKUP IN GRADNJA OSNOVNIH SREDSTEV | 3.929.960,31| +------+---------------------------------------+---------------+ |43 |INVESTICIJSKI TRANSFERI | 265.024,37| | |(431+432) | | +------+---------------------------------------+---------------+ | |431 INVES. TRANSF. PRAV. | 131.214,37| | |IN FIZ. OSEBAM, KI NISO PR. POR. | | +------+---------------------------------------+---------------+ | |432 INVESTICIJSKI TRANSFERI | 133.810,00| | |PRORAČUNSKIM UPORABNIKOM | | +------+---------------------------------------+---------------+ |III. |PRORAČUNSKI PRESEŽEK | –165.472,22| | |(PRIMANJKLJAJ) (I. – II.) (prih.- | | | |odhod.) | | +------+---------------------------------------+---------------+ |B. |RAČUN FINANČNIH TERJATEV | | | |IN NALOŽB | | +------+---------------------------------------+---------------+ |IV. |PREJETA VRAČILA DANIH POSOJIL IN | 4.500,00| | |PRODAJA KAPITALSKIH DELEŽEV (750+751) | | +------+---------------------------------------+---------------+ | |750 PREJETA VRAČILA DANIH | 4.500,00| | |POSOJIL | | +------+---------------------------------------+---------------+ | |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) | 170.710,29| +------+---------------------------------------+---------------+ | |500 DOMAČE ZADOLŽEVANJE | 170.710,29| +------+---------------------------------------+---------------+ |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:) | 146.884,49| +------+---------------------------------------+---------------+ |XI. |NETO FINANCIRANJE | 165.472,22| +------+---------------------------------------+---------------+ |XII. |STANJE SREDSTEV NA RAČ. | 15.637,73| | |OB KONCU PRET. LETA | | +------+---------------------------------------+---------------+ «