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 | |
+------+---------------------------------------+---------------+
«