Vaše trenutno stanje
- Zahtevano
- Analitika
- Oglaševanje
Prikaži podrobnosti
+-----+-----+-----------------------+----------------------------------------+ |Konto| |O P I S | PLAN 2005| +-----+-----+-----------------------+-------------+------------+-------------+ | | | | Proračun| KS|Konsolidirana| +-----+-----+-----------------------+-------------+------------+-------------+ | |A. |BILANCA PRIHODKOV IN | | | | | | |ODHODKOV | | | | +-----+-----+-----------------------+-------------+------------+-------------+ | | | | | | | +-----+-----+-----------------------+-------------+------------+-------------+ | |I. |SKUPAJ PRIHODKI | 5.179.730.00| 584.455.000|5.279.527.000| | | |(70+71+72+73+74+78) | | | | +-----+-----+-----------------------+-------------+------------+-------------+ | | |TEKOČI PRIHODKI |2.603.300.000| 122.650.000|2.725.950.000| | | |(70+71) | | | | +-----+-----+-----------------------+-------------+------------+-------------+ |70 | |DAVČNI PRIHODKI |2.211.787.000| 55.708.000|2.267.495.000| | | |(700+703+704+706) | | | | +-----+-----+-----------------------+-------------+------------+-------------+ |700 | |Davki na dohodek in |1.494.989.000| |1.494.989.000| | | |dobiček | | | | +-----+-----+-----------------------+-------------+------------+-------------+ |703 | |Davki na premoženje | 344.576.000| | 344.576.000| +-----+-----+-----------------------+-------------+------------+-------------+ |704 | |Domači davki na blago | 372.222.000| 55.708.000| 427.930.000| | | |in storitve | | | | +-----+-----+-----------------------+-------------+------------+-------------+ | | | | | | | +-----+-----+-----------------------+-------------+------------+-------------+ |71 | |NEDAVČNI PRIHODKI | 391.513.000| 66.942.000| 458.455.000| | | |(710+711+712+713+714) | | | | +-----+-----+-----------------------+-------------+------------+-------------+ |710 | |Udeležba na dobičku in | 107.000.000| 19.656.000| 126.656.000| | | |dohodki od premoženja | | | | +-----+-----+-----------------------+-------------+------------+-------------+ |711 | |Takse in pristojbine | 17.632.000| | 17.632.000| +-----+-----+-----------------------+-------------+------------+-------------+ |712 | |Denarne kazni | 5.499.000| | 5.499.000| +-----+-----+-----------------------+-------------+------------+-------------+ |713 | |Prihodki od prodaje | | 19.090.000| 19.090.000| | | |blaga in storitev | | | | +-----+-----+-----------------------+-------------+------------+-------------+ |714 | |Drugi nedavčni | 261.382.000| 28.196.000| 289.578.000| | | |prihodki | | | | +-----+-----+-----------------------+-------------+------------+-------------+ | | | | | | | +-----+-----+-----------------------+-------------+------------+-------------+ |72 | |KAPITALSKI PRIHODKI | 620.000.000| 25.000.000| 645.000.000| | | |(720+721+722) | | | | +-----+-----+-----------------------+-------------+------------+-------------+ |720 | |Prihodki od prodaje | 100.000.000| 25.000.000| 125.000.000| | | |osnovnih sredstev | | | | +-----+-----+-----------------------+-------------+------------+-------------+ |722 | |Prihodki od prodaje | 520.000.000| | 520.000.000| | | |zemljišč in | | | | | | |neopredmetenih | | | | | | |dolgoročnih sredstev | | | | +-----+-----+-----------------------+-------------+------------+-------------+ | | | | | | | +-----+-----+-----------------------+-------------+------------+-------------+ |73 | |PREJETE DONACIJE (730) | 0| 0| 0| +-----+-----+-----------------------+-------------+------------+-------------+ |730 | |Prejete donacije iz | | | | | | |domačih virov | | | | +-----+-----+-----------------------+-------------+------------+-------------+ | | | | | | | +-----+-----+-----------------------+-------------+------------+-------------+ |74 | |TRANSFERNI PRIHODKI |1.953.430.000| 436.805.000|1.905.577.000| | | |(740) | | | | +-----+-----+-----------------------+-------------+------------+-------------+ |740 | |Transferni prihodki iz |1.953.430.000| 436.805.000|1.905.577.000| | | |drugih javnofinančnih | | | | | | |institucij | | | | +-----+-----+-----------------------+-------------+------------+-------------+ | | | | | | | +-----+-----+-----------------------+-------------+------------+-------------+ |78 | |PREJETA SREDSTVA IZ | 3.000.000| 0| 3.000.000| | | |EVROPSKE UNIJE | | | | +-----+-----+-----------------------+-------------+------------+-------------+ |786 | |Ostala prejeta | 3.000.000| | 3.000.000| | | |sredstva iz proračuna | | | | | | |evropske unije | | | | +-----+-----+-----------------------+-------------+------------+-------------+ | | | | | | | +-----+-----+-----------------------+-------------+------------+-------------+ | | | | | | | +-----+-----+-----------------------+-------------+------------+-------------+ | |II. |SKUPAJ ODHODKI |5.496.352.000| 672.350.000|5.684.044.000| | | |(40+41+42+43) | | | | +-----+-----+-----------------------+-------------+------------+-------------+ | | | | | | | +-----+-----+-----------------------+-------------+------------+-------------+ |40 | |TEKOČI ODHODKI | 725.282.000| 177.738.000| 903.020.000| | | |(400+401+402+403+409) | | | | +-----+-----+-----------------------+-------------+------------+-------------+ |400 | |Plače in drugi izdatki | 202.222.000| 8.842.000| 211.064.000| | | |zaposlenim | | | | +-----+-----+-----------------------+-------------+------------+-------------+ |401 | |Prispevki delodajalcev | 33.792.000| 1.770.000| 35.562.000| | | |za socialno varnost | | | | +-----+-----+-----------------------+-------------+------------+-------------+ |402 | |Izdatki za blago in | 439.468.000| 167.126.000| 606.594.000| | | |storitve | | | | +-----+-----+-----------------------+-------------+------------+-------------+ |403 | |Plačila domačih | 22.800.000| | 22.800.000| | | |obresti | | | | +-----+-----+-----------------------+-------------+------------+-------------+ |409 | |Rezerve | 27.000.000| | 27.000.000| +-----+-----+-----------------------+-------------+------------+-------------+ | | | | | | | +-----+-----+-----------------------+-------------+------------+-------------+ |41 | |TEKOČI TRANSFERI |1.630.109.000| 14.295.000|1.529.905.000| | | |(410+411+412+413) | | | | +-----+-----+-----------------------+-------------+------------+-------------+ |410 | |Subvencije | 28.000.000| | 28.000.000| +-----+-----+-----------------------+-------------+------------+-------------+ |411 | |Transferi posameznikom | 866.944.000| 420.000| 867.364.000| | | |in gospodinjstvom | | | | +-----+-----+-----------------------+-------------+------------+-------------+ |412 | |Transferi neprofitnim | 160.715.000| 13.875.000| 174.590.000| | | |organizacijam in | | | | | | |ustanovam | | | | +-----+-----+-----------------------+-------------+------------+-------------+ |413 | |Drugi tekoči domači | 574.450.000| | 459.951.000| | | |transferi | | | | +-----+-----+-----------------------+-------------+------------+-------------+ | | | | | | | +-----+-----+-----------------------+-------------+------------+-------------+ |42 | |INVESTICIJSKI ODHODKI |2.576.105.000| 425.006.000|3.001.111.000| | | |(420) | | | | +-----+-----+-----------------------+-------------+------------+-------------+ |420 | |Nakup in gradnja |2.576.105.000| 425.006.000|3.001.111.000| | | |osnovnih sredstev | | | | +-----+-----+-----------------------+-------------+------------+-------------+ | | | | | | | +-----+-----+-----------------------+-------------+------------+-------------+ |43 | |INVESTICIJSKI | 564.856.000| 55.311.000| 250.008.000| | | |TRANSFERI (430) | | | | +-----+-----+-----------------------+-------------+------------+-------------+ |431 | |Investicijski | 117.800.000| 1.400.000| 119.200.000| | | |transferi pravnim in | | | | | | |fizičnim osebam, ki | | | | | | |niso proračunski | | | | | | |uporabniki | | | | +-----+-----+-----------------------+-------------+------------+-------------+ |432 | |Investicijski | 447.056.000| 53.911.000| 130.808.000| | | |transferi proračunskim | | | | | | |uporabnikom | | | | +-----+-----+-----------------------+-------------+------------+-------------+ | | | | | | | +-----+-----+-----------------------+-------------+------------+-------------+ | |III. |PRORAČUNSKI PRESEŽEK | -316.622.000| -87.895.000| -404.517.000| | | |(PRIMANJKLJAJ) = (I. – | | | | | | |II.) | | | | +-----+-----+-----------------------+-------------+------------+-------------+ | | | | | | | +-----+-----+-----------------------+-------------+------------+-------------+ | | | | | | | +-----+-----+-----------------------+-------------+------------+-------------+ | |B. |RAČUN FINANČNIH | | | | | | |TERJATEV IN NALOŽB | | | | +-----+-----+-----------------------+-------------+------------+-------------+ | | | | | | | +-----+-----+-----------------------+-------------+------------+-------------+ |75 |IV. |PREJETA VRAČILA DANIH | 0| 0| 0| | | |POSOJIL IN PRODAJA | | | | | | |KAPITALSKIH DELEŽEV | | | | | | |(750) | | | | +-----+-----+-----------------------+-------------+------------+-------------+ |750 | |Prejeta vračila danih | | | | | | |posojil | | | | +-----+-----+-----------------------+-------------+------------+-------------+ |751 | |Prodaja kapitalskih | | | | | | |deležev | | | | +-----+-----+-----------------------+-------------+------------+-------------+ | | | | | | | +-----+-----+-----------------------+-------------+------------+-------------+ |44 |V. |DANA POSOJILA IN | 0| 0| 0| | | |POVEČANJE KAPITALSKIH | | | | | | |DELEŽEV (440+441) | | | | +-----+-----+-----------------------+-------------+------------+-------------+ |440 | |Dana posojila | 0| 0| 0| +-----+-----+-----------------------+-------------+------------+-------------+ |441 | |Povečanje kapitalskih | 0| 0| 0| | | |deležev in naložb | | | | +-----+-----+-----------------------+-------------+------------+-------------+ | | | | | | | +-----+-----+-----------------------+-------------+------------+-------------+ | |VI. |PREJETA MINUS DANA | 0| 0| 0| | | |POSOJILA IN SPREMEMBE | | | | | | |KAPIT. DELEŽEV | | | | | | |(IV. - V.) | | | | +-----+-----+-----------------------+-------------+------------+-------------+ | | | | | | | +-----+-----+-----------------------+-------------+------------+-------------+ | | | | | | | +-----+-----+-----------------------+-------------+------------+-------------+ | |C. |RAČUN FINANCIRANJA | | | | +-----+-----+-----------------------+-------------+------------+-------------+ | | | | | | | +-----+-----+-----------------------+-------------+------------+-------------+ |50 |VII. |ZADOLŽEVANJE (500) | 300.000.000| 0| 300.000.000| +-----+-----+-----------------------+-------------+------------+-------------+ |500 | |Domače zadolževanje | 300.000.000| | 300.000.000| +-----+-----+-----------------------+-------------+------------+-------------+ | | | | | | | +-----+-----+-----------------------+-------------+------------+-------------+ |55 |VIII.|ODPLAČILA DOLGA (550) | 31.100.000| 0| 31.100.000| +-----+-----+-----------------------+-------------+------------+-------------+ |550 | |Odplačila domačega | 31.100.000| | 31.100.000| | | |dolga | | | | +-----+-----+-----------------------+-------------+------------+-------------+ | | | | | | | +-----+-----+-----------------------+-------------+------------+-------------+ | |IX. |POVEČANJE (ZMANJŠANJE) | -47.722.000| -87.895.000| -135.617.000| | | |SREDSTEV NA RAČUNIH | | | | | | | (I.+IV.+VII.-II.-V.- | | | | | | |VIII.) | | | | +-----+-----+-----------------------+-------------+------------+-------------+ | | | | | | | +-----+-----+-----------------------+-------------+------------+-------------+ | |X. |NETO ZADOLŽEVANJE | 268.900.000| 0| 268.900.000| | | |(VII.-VIII.) | | | | +-----+-----+-----------------------+-------------+------------+-------------+ | | | | | | | +-----+-----+-----------------------+-------------+------------+-------------+ | | |NETO FINANCIRANJE | 316.622.000| 87.895.000| 404.517.000| | | |(VI.+VII.-VIII.-IX.) | | | | +-----+-----+-----------------------+-------------+------------+-------------+ | | | | | | | +-----+-----+-----------------------+-------------+------------+-------------+ | | |STANJE SREDSTEV NA | 53.462.000| 87.895.000| 141.357.000| | | |RAČUNIH KONEC | | | | | | |PRETEKLEGA LETA | | | | +-----+-----+-----------------------+-------------+------------+-------------+ | | | | | | | +-----+-----+-----------------------+-------------+------------+-------------+ | | |OSTANEK SREDSTEV | 5.740.000| 0| 5.740.000| +-----+-----+-----------------------+-------------+------------+-------------+