Vaše trenutno stanje
- Zahtevano
- Analitika
- Oglaševanje
Prikaži podrobnosti
+--------+------------------------------------+-----------------+ | | | v EUR| +--------+------------------------------------+-----------------+ |A. |BILANCA PRIHODKOV IN ODHODKOV | | +--------+------------------------------------+-----------------+ | |Skupina/Podskupina kontov | Proračun leta| | | | 2011| +--------+------------------------------------+-----------------+ | |SKUPAJ PRIHODKI (70+71+72+73+74) | 16.989.650,58| +--------+------------------------------------+-----------------+ | |TEKOČI PRIHODKI (70+71) | 5.702.132,44| +--------+------------------------------------+-----------------+ |70 |DAVČNI PRIHODKI | 5.138.755,45| +--------+------------------------------------+-----------------+ | |700 Davki na dohodek in dobiček | 4.637.864,00| +--------+------------------------------------+-----------------+ | |703 Davki na premoženje | 322.891,45| +--------+------------------------------------+-----------------+ | |704 Domači davki na blago in | 178.000,00| | |storitve | | +--------+------------------------------------+-----------------+ |71 |NEDAVČNI PRIHODKI | 563.376,99| +--------+------------------------------------+-----------------+ | |710 Udeležba na dobičku in dohodki | 491.351,99| | |od premoženja | | +--------+------------------------------------+-----------------+ | |711 Takse in pristojbine | 4.000,00| +--------+------------------------------------+-----------------+ | |712 Denarne kazni | 5.000,00| +--------+------------------------------------+-----------------+ | |714 Drugi nedavčni prihodki | 63.025,00| +--------+------------------------------------+-----------------+ |72 |KAPITALSKI PRIHODKI | 337.000,00| +--------+------------------------------------+-----------------+ | |720 Prihodki od prodaje osnovnih | 0,00| | |sredstev | | +--------+------------------------------------+-----------------+ | |722 Prihodki od prodaje zemljišč in | 337.000,00| | |neopredmetenih dolgoročnih sredstev | | +--------+------------------------------------+-----------------+ |73 |PREJETE DONACIJE | 15.190,08| +--------+------------------------------------+-----------------+ | |730 Prejete donacije iz domačih | 15.190,08| | |virov | | +--------+------------------------------------+-----------------+ |74 |TRANSFERNI PRIHODKI | 10.935.328,06| +--------+------------------------------------+-----------------+ | |740 Transferni prihodki iz drugih | 3.048.991,37| | |javnofinančnih institucij | | +--------+------------------------------------+-----------------+ | |741 Prejeta sredstva iz drž. pror. | 7.886.336,69| | |iz sredstev prorač. EU | | +--------+------------------------------------+-----------------+ |II. |SKUPAJ ODHODKI (40+41+42+43) | 19.054.874,94| +--------+------------------------------------+-----------------+ |40 |TEKOČI ODHODKI | 2.118.977,08| +--------+------------------------------------+-----------------+ | |400 Plače in drugi izdatki | 432.920,64| | |zaposlenim | | +--------+------------------------------------+-----------------+ | |401 Prispevki delodajalcev za | 69.398,87| | |socialno varnost | | +--------+------------------------------------+-----------------+ | |402 Izdatki za blago in storitve | 1.556.077,57| +--------+------------------------------------+-----------------+ | |403 Plačila domačih obresti | 20.580,00| +--------+------------------------------------+-----------------+ | |409 Rezerve | 40.000,00| +--------+------------------------------------+-----------------+ |41 |TEKOČI TRANSFERI | 2.559.782,25| +--------+------------------------------------+-----------------+ | |410 Subvencije | 345.177,91| +--------+------------------------------------+-----------------+ | |411 Transferi posameznikom in | 1.454.627,00| | |gospodinjstvom | | +--------+------------------------------------+-----------------+ | |412 Transferi neprofitnim | 294.983,64| | |organizacijam in ustanovam | | +--------+------------------------------------+-----------------+ | |413 Drugi tekoči domači transferi | 464.993,70| +--------+------------------------------------+-----------------+ | |414 Tekoči transferi v tujino | | +--------+------------------------------------+-----------------+ |42 |INVESTICIJSKI ODHODKI | 13.741.339,87| +--------+------------------------------------+-----------------+ | |420 Nakup in gradnja osnovnih | 13.741.339,87| | |sredstev | | +--------+------------------------------------+-----------------+ |43 |INVESTICIJSKI TRANSFERI | 634.775,74| +--------+------------------------------------+-----------------+ | |431 Investicijski transferi | 241.436,49| +--------+------------------------------------+-----------------+ | |432 Investicijski transferi PU | 393.339,25| +--------+------------------------------------+-----------------+ |III. |PRORAČUNSKI PRESEŽEK (I.-II.) | –2.065.224,36| | |(PRORAČUNSKI PRIMANJKLJAJ) (I. – | | | |II.) (Skupaj prihodki minus skupaj | | | |odhodki) | | +--------+------------------------------------+-----------------+ |III/1. |PRIMARNI PRESEŽEK (PRIMANJKLJAJ) (I.| –2.049.944,06| | |– 7102) – (II. 403 – 404) (Skupaj | | | |prihodki brez prihodkov od obresti | | | |minus skupaj odhodki brez plačil | | | |obresti) | | +--------+------------------------------------+-----------------+ |III/2. |TEKOČI PRESEŽEK (PRIMANJKLJAJ) (70 +| 1.023.373,11| | |71) – (40 + 41) (Tekoči prihodki | | | |minus tekoči odhodki in tekoči | | | |transferi) | | +--------+------------------------------------+-----------------+ |B. |RAČUN FINANČNIH TERJATEV IN NALOŽB | | +--------+------------------------------------+-----------------+ |IV. |PREJETA VRAČILA DANIH POSOJIL IN | 3.500,00| | |PRODAJA KAPITALSKIH DELEŽEV | | | |(750+751+752) | | +--------+------------------------------------+-----------------+ |75 |PREJETA VRAČILA DANIH POSOJIL IN | 3.500,00| | |PRODAJA KAPITALSKIH DELEŽEV | | +--------+------------------------------------+-----------------+ | |752 Kupnine iz naslova privatizacije| 3.500,00| +--------+------------------------------------+-----------------+ |V. |DANA POSOJILA IN POVEČANJE | | | |KAPITALSKIH DELEŽEV | | | |(440+441+442+443) | | +--------+------------------------------------+-----------------+ |44 |DANA POSOJILA IN POVEČANJE | | | |KAPITALSKIH DELEŽEV | | +--------+------------------------------------+-----------------+ | |440 Dana posojila | | +--------+------------------------------------+-----------------+ | |441 Povečanje kapitalskih deležev in| | | |naložb | | +--------+------------------------------------+-----------------+ | |442 Poraba sredstev kupnin iz | | | |naslova privatizacije | | +--------+------------------------------------+-----------------+ | |443 Povečanje namenskega premoženja | | | |v javnih skladih in drugih osebah | | | |javnega prava, ki imajo premoženje v| | | |svoji lasti | | +--------+------------------------------------+-----------------+ |VI. |PREJETA MINUS DANA POSOJILA IN | 3.500,00| | |SPREMEMBE KAPITALSKIH DELEŽEV (IV.- | | | |V.) | | +--------+------------------------------------+-----------------+ |C. |RAČUN FINANCIRANJA | | +--------+------------------------------------+-----------------+ |VII. |ZADOLŽEVANJE (500) | 1.440.000,00| +--------+------------------------------------+-----------------+ |50 |ZADOLŽEVANJE | 1.440.000,00| +--------+------------------------------------+-----------------+ | |500 Domače zadolževanje | 1.440.000,00| +--------+------------------------------------+-----------------+ |VIII. |ODPLAČILA DOLGA (550) | 87.945,52| +--------+------------------------------------+-----------------+ |55 |ODPLAČILA DOLGA | 87.945,52| +--------+------------------------------------+-----------------+ | |550 Odplačila domačega dolga | 87.945,52| +--------+------------------------------------+-----------------+ |IX. |SPREMEMBA STANJA SREDSTEV NA RAČUNU | –709.669,88| | |(I.+IV.+VII.-II.-V.-VIII.) | | +--------+------------------------------------+-----------------+ |X. |NETO ZADOLŽEVANJE (VII.-VIII.) | 1.352.054,48| +--------+------------------------------------+-----------------+ |XI. |NETO FINANCIRANJE (VI.+VII.-VIII.- | 2.065.224,36| | |IX.) | | +--------+------------------------------------+-----------------+ | |STANJE SREDSTEV NA RAČUNIH DNE 31. | 709.669,88| | |12. PRETEKLEGA LETA | | +--------+------------------------------------+-----------------+