Vaše trenutno stanje
- Zahtevano
- Analitika
- Oglaševanje
Prikaži podrobnosti
+-------+---------------------------------------+--------------+ |I. |SPLOŠNI DEL PRORAČUNA | | +-------+---------------------------------------+--------------+ |A. |BILANCA PRIHODKOV IN ODHODKOV za leto | | | |2011 | | +-------+---------------------------------------+--------------+ | | | Proračun| +-------+---------------------------------------+--------------+ | |Skupina/Podskupina kontov | 2011| +-------+---------------------------------------+--------------+ |I. |SKUPAJ PRIHODKI (70+71+72+73+74) | 19.242.503,53| +-------+---------------------------------------+--------------+ | |TEKOČI PRIHODKI (70+71) | 14.323.721,47| +-------+---------------------------------------+--------------+ |70 |DAVČNI PRIHODKI | 12.208.087,00| +-------+---------------------------------------+--------------+ | |700 Davki na dohodek in dobiček | 11.138.787,00| +-------+---------------------------------------+--------------+ | |703 Davki na premoženje | 603.300,00| +-------+---------------------------------------+--------------+ | |704 Domači davki na blago in storitve | 466.000,00| +-------+---------------------------------------+--------------+ | |706 Drugi davki | 0,00| +-------+---------------------------------------+--------------+ |71 |NEDAVČNI PRIHODKI | 2.115.634,47| +-------+---------------------------------------+--------------+ | |710 Udeležba na dobičku in dohodki od | 851.567,01| | |premoženja | | +-------+---------------------------------------+--------------+ | |711 Takse in pristojbine | 8.000,00| +-------+---------------------------------------+--------------+ | |712 Denarne kazni | 17.000,00| +-------+---------------------------------------+--------------+ | |713 Prihodki od prodaje blaga in | 6.004,52| | |storitev | | +-------+---------------------------------------+--------------+ | |714 Drugi nedavčni prihodki | 1.233.062,94| +-------+---------------------------------------+--------------+ |72 |KAPITALSKI PRIHODKI | 910.000,00| +-------+---------------------------------------+--------------+ | |720 Prihodki od prodaje osnovnih | 100.000,00| | |sredstev | | +-------+---------------------------------------+--------------+ | |722 Prihodki od prodaje zemljišč in | 810.000,00| | |nepredm. dolg. sred. | | +-------+---------------------------------------+--------------+ |73 |PREJETE DONACIJE | 0,00| +-------+---------------------------------------+--------------+ | |730 Prejete donacije iz domačih virov | 0,00| +-------+---------------------------------------+--------------+ | |731 Prejete donacije iz tujine | 0,00| +-------+---------------------------------------+--------------+ |74 |TRANSFERNI PRIHODKI | 4.008.782,06| +-------+---------------------------------------+--------------+ | |740 Transferni prihodki iz drugih | 2.025.738,56| | |javnofinančnih institucij | | +-------+---------------------------------------+--------------+ | |741 Prejeta sredstva iz držav. prorač. | 1.983.043,50| | |iz sred. EU | | +-------+---------------------------------------+--------------+ |78 |PREJETA SREDSTVA IZ EVROPSKE UNIJE | 0,00| +-------+---------------------------------------+--------------+ | |787 Prejeta sredstva od drugih | 0,00| | |evropskih instituc. | | +-------+---------------------------------------+--------------+ |II. |SKUPAJ ODHODKI (40+41+42+43) | 20.045.236,37| +-------+---------------------------------------+--------------+ |40 |TEKOČI ODHODKI | 4.940.412,72| +-------+---------------------------------------+--------------+ | |400 Plače in drugi izdatki zaposlenim | 885.992,28| +-------+---------------------------------------+--------------+ | |401 Prispevki delodajalcev za socialno | 156.320,32| | |varnost | | +-------+---------------------------------------+--------------+ | |402 Izdatki za blago in storitve | 3.329.100,12| +-------+---------------------------------------+--------------+ | |403 Plačila domačih obresti | 119.000,00| +-------+---------------------------------------+--------------+ | |409 Rezerve | 450.000,00| +-------+---------------------------------------+--------------+ |41 |TEKOČI TRANSFERI | 5.943.193,83| +-------+---------------------------------------+--------------+ | |410 Subvencije | 25.000,00| +-------+---------------------------------------+--------------+ | |411 Transferi posameznikom | 3.743.765,00| | |in gospodinjstvom | | +-------+---------------------------------------+--------------+ | |412 Transferi neprofitnim organizacijam| 1.050.034,83| | |in ustanovam | | +-------+---------------------------------------+--------------+ | |413 Drugi tekoči domači transferi | 1.124.394,00| +-------+---------------------------------------+--------------+ |42 |INVESTICIJSKI ODHODKI | 8.706.869,82| +-------+---------------------------------------+--------------+ | |420 Nakup in gradnja osnovnih sredstev | 8.706.869,82| +-------+---------------------------------------+--------------+ |43 |INVESTICIJSKI TANSFERI | 454.760,00| +-------+---------------------------------------+--------------+ | |431 Investicijski transferi pravnim | 213.800,00| | |in fizičnim osebam, ki niso proračunski| | | |uporabniki | | +-------+---------------------------------------+--------------+ | |432 Investicijski transferi | 240.960,00| | |proračunskim uporabnikom | | +-------+---------------------------------------+--------------+ |III. |PRORAČUNSKI PRESEŽEK (I.-II.) | –802.732,84| | |(PRORAČUNSKI PRIMANJKLJAJ ali presežek)| | +-------+---------------------------------------+--------------+ |B. |RAČUN FINANČNIH TERJATEV | | | |IN NALOŽB | | +-------+---------------------------------------+--------------+ |IV. |PREJETA VRAČILA DANIH POSOJIL IN | 0,00| | |PRODAJA KAPITALSKIH DELEŽEV | | | |(750+751+752+753) | | +-------+---------------------------------------+--------------+ |75 |PREJETA VRAČILA DANIH POSOJIL | | +-------+---------------------------------------+--------------+ | |753 Prejeta vračila danih posojil, | 0,00| | |vključenim v EZR | | +-------+---------------------------------------+--------------+ |V. |DANA POSOJILA IN POVEČANJE KAPITALSKIH | 110.000,00| | |DELEŽEV (440+441+442+443+444) | | +-------+---------------------------------------+--------------+ |44 |POSOJILA IN POVEČANJE KAPITALSKIH | | | |DELEŽEV | | +-------+---------------------------------------+--------------+ | |444 Dana posojila | 110.000,00| +-------+---------------------------------------+--------------+ |VI. |PREJETA MINUS DANA POSOJILA | –110.000,00| | |IN SPREMEMBE KAPITALSKIH DELEŽEV (IV.- | | | |V.) | | +-------+---------------------------------------+--------------+ |C. |RAČUN FINANCIRANJA | | +-------+---------------------------------------+--------------+ |VII. |ZADOLŽEVANJE (500) | 1.300.000,00| +-------+---------------------------------------+--------------+ |50 |ZADOLŽEVANJE | | +-------+---------------------------------------+--------------+ | |500 Domače zadolževanje | 1.300.000,00| +-------+---------------------------------------+--------------+ |VIII. |ODPLAČILO DOLGA (550) | 550.000,00| +-------+---------------------------------------+--------------+ |55 |ODPLAČILO DOLGA | | +-------+---------------------------------------+--------------+ | |550 Odplačilo domačega dolga | 550.000,00| +-------+---------------------------------------+--------------+ |IX. |POVEČANJE (ZMANJŠANJE) SREDSTEV NA | –162.732,84| | |RAČUNIH | | | |(I.+IV.+VII.-II.-V.-VIII.) | | +-------+---------------------------------------+--------------+ |X. |NETO FINANCIRANJE | 802.732,84| | |(VI.+VII.-VIII-IX=-III.) | | +-------+---------------------------------------+--------------+ | |Stanje sredstev na računih dne 31. 12. | 162.732,84| | |2010 | | +-------+---------------------------------------+--------------+