Vaše trenutno stanje
- Zahtevano
- Analitika
- Oglaševanje
Prikaži podrobnosti
+-----+----------------------------------------------------+-----------------+ | | | V EUR| +-----+----------------------------------------------------+-----------------+ | |Skupina/Podskupina kontov | Proračun leta| | | | 2011| +-----+----------------------------------------------------+-----------------+ |A. |BILANCA PRIHODKOV IN ODHODKOV | | +-----+----------------------------------------------------+-----------------+ |I. |SKUPAJ PRIHODKI (70+71+72+73+74) | 5.908.119| +-----+----------------------------------------------------+-----------------+ | |TEKOČI PRIHODKI (70+71) | 4.378.291| +-----+----------------------------------------------------+-----------------+ |70 |DAVČNI PRIHODKI | 3.010.799| +-----+----------------------------------------------------+-----------------+ | |700 Davki na dohodek in dobiček | 2.399.152| +-----+----------------------------------------------------+-----------------+ | |703 Davki na premoženje | 233.784| +-----+----------------------------------------------------+-----------------+ | |704 Domači davki na blago in storitve | 377.863| +-----+----------------------------------------------------+-----------------+ | |706 Drugi davki | –| +-----+----------------------------------------------------+-----------------+ |71 |NEDAVČNI PRIHODKI | 1.367.492| +-----+----------------------------------------------------+-----------------+ | |710 Udeležba na dobičku in dohodki | 216.350| | |od premoženja | | +-----+----------------------------------------------------+-----------------+ | |711 Takse in pristojbine | 1.500| +-----+----------------------------------------------------+-----------------+ | |712 Denarne kazni | 2.500| +-----+----------------------------------------------------+-----------------+ | |713 Prihodki od prodaje blaga in storitev | –| +-----+----------------------------------------------------+-----------------+ | |714 Drugi nedavčni prihodki | 1.147.142| +-----+----------------------------------------------------+-----------------+ |72 |KAPITALSKI PRIHODKI | 45.000| +-----+----------------------------------------------------+-----------------+ | |720 Prihodki od prodaje osnovnih sredstev | –| +-----+----------------------------------------------------+-----------------+ | |721 Prihodki od prodaje zalog | –| +-----+----------------------------------------------------+-----------------+ | |722 Prihodki od prodaje zemljišč | 45.000| | |in nematerialnega premož. | | +-----+----------------------------------------------------+-----------------+ |73 |PREJETE DONACIJE | –| +-----+----------------------------------------------------+-----------------+ | |730 Prejete donacije iz domačih virov | | +-----+----------------------------------------------------+-----------------+ | |731 Prejete donacije iz tujine | | +-----+----------------------------------------------------+-----------------+ |74 |TRANSFERNI PRIHODKI | 1.484.828| +-----+----------------------------------------------------+-----------------+ | |740 Transferni prihodki iz drugih javnofinančnih | 1.484.828| | |institucij | | +-----+----------------------------------------------------+-----------------+ |II. |SKUPAJ ODHODKI (40+41+42+43) | 6.627.396| +-----+----------------------------------------------------+-----------------+ |40 |TEKOČI ODHODKI | 1.221.436| +-----+----------------------------------------------------+-----------------+ | |400 Plače in drugi izdatki zaposlenim | 176.475| +-----+----------------------------------------------------+-----------------+ | |401 Prispevki delodajalca za socialno varnost | 27.746| +-----+----------------------------------------------------+-----------------+ | |402 Izdatki za blago in storitve | 920.135| +-----+----------------------------------------------------+-----------------+ | |403 Plačila domačih obresti | 54.080| +-----+----------------------------------------------------+-----------------+ | |409 Rezerve | 43.000| +-----+----------------------------------------------------+-----------------+ |41 |TEKOČI TRANSFERI | 1.447.438| +-----+----------------------------------------------------+-----------------+ | |410 Subvencije | 30.900| +-----+----------------------------------------------------+-----------------+ | |411 Transferi posameznikom | 819.520| | |in gospodinjstvom | | +-----+----------------------------------------------------+-----------------+ | |412 Transferi neprofitnim organizacijam | 138.858| | |in ustanovam | | +-----+----------------------------------------------------+-----------------+ | |413 Drugi tekoči domači transferi | 458.160| +-----+----------------------------------------------------+-----------------+ | |414 Tekoči transferi v tujino | –| +-----+----------------------------------------------------+-----------------+ |42 |INVESTICIJSKI ODHODKI | 3.907.922| +-----+----------------------------------------------------+-----------------+ | |420 Nakup in gradnja osnovnih sredstev | 3.907.922| +-----+----------------------------------------------------+-----------------+ |43 |INVESTICIJSKI TRANSFERI | 50.600| +-----+----------------------------------------------------+-----------------+ | |430 Investicijski transferi | 50.600| +-----+----------------------------------------------------+-----------------+ |III. |PRORAČUNSKI PRIMANJKLJAJ (I.-II.) | –719.277| +-----+----------------------------------------------------+-----------------+ |B) |RAČUN FINANČNIH TERJATEV IN NALOŽB | | +-----+----------------------------------------------------+-----------------+ |IV. |PREJETA VRAČILA DANIH POSOJIL | 2.200| | |IN PRODAJA KAPITALSKIH DELEŽEV (750+751+752) | | +-----+----------------------------------------------------+-----------------+ |V. |DANA POSOJILA IN POVEČANJE KAPITALSKIH DELEŽEV | | | |(440+441+442) | | +-----+----------------------------------------------------+-----------------+ |VI. |PREJETA MINUS DANA POSOJILA | 2.200| | |IN SPREMEMBE KAPITALSKIH DELEŽEV | | | | (IV.-V.) | | +-----+----------------------------------------------------+-----------------+ |C) |RAČUN FINANCIRANJA (VII.-VIII.) | | +-----+----------------------------------------------------+-----------------+ |VII. |ZADOLŽEVANJE (500) | | +-----+----------------------------------------------------+-----------------+ |50 |ZADOLŽEVANJE | | +-----+----------------------------------------------------+-----------------+ | |500 Domače zadolževanje | –| +-----+----------------------------------------------------+-----------------+ |VIII.|ODPLAČILA DOLGA (550) | 177.700| +-----+----------------------------------------------------+-----------------+ |55 |ODPLAČILA DOLGA | | +-----+----------------------------------------------------+-----------------+ | |550 Odplačila domačega dolga | 177.700| +-----+----------------------------------------------------+-----------------+ |IX. |SPREMEMBA STANJA SREDSTEV | –894.777| +-----+----------------------------------------------------+-----------------+ | |NA RAČUNU (I.+IV.+VII.-II.-VII.) | 894.777| +-----+----------------------------------------------------+-----------------+ |X. |PRENOS IZ PRETEKLEGA LETA | | +-----+----------------------------------------------------+-----------------+