Vaše trenutno stanje
- Zahtevano
- Analitika
- Oglaševanje
Prikaži podrobnosti
+--------+-----+----------------------------------+-------------+ |Konto | |Opis | Dopolnjen| | | | | predlog 2012| | | | | [1]| +--------+-----+----------------------------------+-------------+ | | |A. BILANCA PRIHODKOV IN ODHODKOV | | +--------+-----+----------------------------------+-------------+ | | I. |SKUPAJ PRIHODKI (70+71+72+73+74) | 15.507.050| +--------+-----+----------------------------------+-------------+ | | |TEKOČI PRIHODKI (70+71) | 6.172.728| +--------+-----+----------------------------------+-------------+ |70 | |DAVČNI PRIHODKI (700+703+704+706) | 5.250.735| +--------+-----+----------------------------------+-------------+ |700 | |DAVKI NA DOHODEK IN DOBIČEK | 4.678.000| +--------+-----+----------------------------------+-------------+ |703 | |DAVKI NA PREMOŽENJE | 419.237| +--------+-----+----------------------------------+-------------+ |704 | |DOMAČI DAVKI NA BLAGO IN STORITVE | 153.498| +--------+-----+----------------------------------+-------------+ |706 | |DRUGI DAVKI | 0| +--------+-----+----------------------------------+-------------+ |71 | |NEDAVČNI PRIHODKI | 921.993| | | |(710+711+712+713+714) | | +--------+-----+----------------------------------+-------------+ |710 | |UDELEŽBA NA DOBIČKU IN DOHODKI OD | 374.550| | | |PREMOŽENJA | | +--------+-----+----------------------------------+-------------+ |711 | |TAKSE IN PRISTOJBINE | 2.000| +--------+-----+----------------------------------+-------------+ |712 | |DENARNE KAZNI | 1.200| +--------+-----+----------------------------------+-------------+ |713 | |PRIHODKI OD PRODAJE BLAGA IN | 4.200| | | |STORITEV | | +--------+-----+----------------------------------+-------------+ |714 | |DRUGI NEDAVČNI PRIHODKI | 540.043| +--------+-----+----------------------------------+-------------+ |72 | |KAPITALSKI PRIHODKI (720+721+722) | 152.704| +--------+-----+----------------------------------+-------------+ |720 | |PRIHODKI OD PRODAJE OSNOVNIH | 8.800| | | |SREDSTEV | | +--------+-----+----------------------------------+-------------+ |721 | |PRIHODKI OD PRODAJE ZALOG | | +--------+-----+----------------------------------+-------------+ |722 | |PRIHODKI OD PRODAJE ZEMLJIŠČ IN | 143.904| | | |NEMATERIALNEGA PREMOŽENJA | | +--------+-----+----------------------------------+-------------+ |73 | |PREJETE DONACIJE (730+731) | 0| +--------+-----+----------------------------------+-------------+ |730 | |PREJETE DONACIJE IZ DOMAČIH VIROV | 0| +--------+-----+----------------------------------+-------------+ |731 | |PREJETE DONACIJE IZ TUJINE | | +--------+-----+----------------------------------+-------------+ |74 | |TRANSFERNI PRIHODKI | 9.181.618| +--------+-----+----------------------------------+-------------+ |740 | |TRANSFERNI PRIHODKI IZ DRUGIH | 2.132.685| | | |JAVNOFINANČNIH INSTITUCIJ | | +--------+-----+----------------------------------+-------------+ |741 | |PREJETA SREDSTVA IZ DRŽ. PROR. IZ | 7.048.933| | | |SRED. EU | | +--------+-----+----------------------------------+-------------+ |78 | |PREJETA SREDSTVA IZ EVROPSKE UNIJE| 0| +--------+-----+----------------------------------+-------------+ |787 | |PREJETA SREDSTVA OD DRUGIH | | | | |EVROPSKIH INŠTITUCIJ | | +--------+-----+----------------------------------+-------------+ | | II. |SKUPAJ ODHODKI (40+41+42+43) | 17.341.277| +--------+-----+----------------------------------+-------------+ |40 | |TEKOČI ODHODKI | 1.775.443| | | |(400+401+402+403+409) | | +--------+-----+----------------------------------+-------------+ |400 | |PLAČE IN DRUGI IZDATKI ZAPOSLENIM | 342.634| +--------+-----+----------------------------------+-------------+ |401 | |PRISPEVKI DELODAJALCEV ZA SOCIALNO| 55.573| | | |VARNOST | | +--------+-----+----------------------------------+-------------+ |402 | |IZDATKI ZA BLAGO IN STORITVE | 1.282.530| +--------+-----+----------------------------------+-------------+ |403 | |PLAČILA DOMAČIH OBRESTI | 45.000| +--------+-----+----------------------------------+-------------+ |409 | |SREDSTVA, IZLOČENA V REZERVE | 49.706| +--------+-----+----------------------------------+-------------+ |41 | |TEKOČI TRANSFERI (410+411+412+413)| 2.934.951| +--------+-----+----------------------------------+-------------+ |410 | |SUBVENCIJE | 220.000| +--------+-----+----------------------------------+-------------+ |411 | |TRANSFERI POSAMEZNIKOM IN | 1.628.400| | | |GOSPODINJSTVOM | | +--------+-----+----------------------------------+-------------+ |412 | |TRANSFERI NEPROFITNIM ORGANIZAC. | 205.671| | | |IN USTANOVAM | | +--------+-----+----------------------------------+-------------+ |413 | |DRUGI TEKOČI DOMAČI TRANSFERI | 880.880| +--------+-----+----------------------------------+-------------+ |42 | |INVESTICIJSKI ODHODKI (420) | 12.221.233| +--------+-----+----------------------------------+-------------+ |420 | |NAKUP IN GRADNJA OSNOVNIH SREDSTEV| 12.221.233| +--------+-----+----------------------------------+-------------+ |43 | |INVESTICIJSKI TRANSFERI (430) | 409.651| +--------+-----+----------------------------------+-------------+ |430 | |INVESTICIJSKI TRANSFER | | +--------+-----+----------------------------------+-------------+ |431 | |INVESTICIJSKI TRANSFERI PRAVNIM IN| 97.851| | | |FIZ. OSEBAM | | +--------+-----+----------------------------------+-------------+ |432 | |INVESTICIJSKI TRANSFERI | 311.800| | | |PRORAČUNSKIM UPORABNIKOM | | +--------+-----+----------------------------------+-------------+ | |III. |PRORAČUNSKI PRESEŽEK | –1.834.227| | | |(PRIMANJKLJAJ) (I. – II.) (SKUPAJ | | | | |PRIHODKI MINUS SKUPAJ ODHODKI) | | +--------+-----+----------------------------------+-------------+ | | |B. RAČUN FINANČNIH TERJATEV IN | | | | |NALOŽB | | +--------+-----+----------------------------------+-------------+ |75 | IV. |PREJETA VRAČILA DANIH POSOJIL IN | 0| | | |PRODAJA KAPITALSKIH DELEŽEV | | | | |(750+751) | | +--------+-----+----------------------------------+-------------+ |750 | |PREJETA VRAČILA DANIH POSOJIL | | +--------+-----+----------------------------------+-------------+ |751 | |PRODAJA KAPITALSKIH DELEŽEV | | +--------+-----+----------------------------------+-------------+ |44 | V. |DANA POSOJILA IN POVEČANJE | 0| | | |KAPITALSKIH DELEŽEV (440+441) | | +--------+-----+----------------------------------+-------------+ |440 | |DANA POSOJILA | | +--------+-----+----------------------------------+-------------+ |441 | |POVEČANJE KAPITALSKIH DELEŽEV | | +--------+-----+----------------------------------+-------------+ | | VI. |PREJETA MINUS DANA POSOJILA IN | 0| | | |SPREMEMBE KAPITALSKIH DELEŽEV (IV.| | | | |– V.) | | +--------+-----+----------------------------------+-------------+ | |VII. |SKUPNI PRESEŽEK (PRIMANJKLJAJ) | –1.834.227| | | |PRIHODKI MINUS ODHODKI TER SALDO | | | | |PREJETIH IN DANIH POSOJIL (I. + | | | | |IV.) – (II. + V.) | | +--------+-----+----------------------------------+-------------+ | | |C. RAČUN FINANCIRANJA | | +--------+-----+----------------------------------+-------------+ |50 |VIII.|ZADOLŽEVANJE (500) | 0| +--------+-----+----------------------------------+-------------+ |500 | |DOMAČE ZADOLŽEVANJE | | +--------+-----+----------------------------------+-------------+ |55 | IX. |ODPLAČILA DOLGA (550) | 250.000| +--------+-----+----------------------------------+-------------+ |550 | |ODPLAČILA DOMAČEGA DOLGA | 250.000| +--------+-----+----------------------------------+-------------+ | | X. |NETO ZADOLŽEVANJE (VIII.-IX.) | –250.000| +--------+-----+----------------------------------+-------------+ | | XI. |POVEČANJE (ZMANJŠANJE) SREDSTEV NA| –2.084.227| | | |RAČUNIH (III.+VI.+X) = | | | | |(I.+IV.+VIII.) – (II.+V.+IX.) | | +--------+-----+----------------------------------+-------------+ | | |STANJE SREDSTEV NA RAČUNIH OB | 2.084.227| | | |KONCU PRETEKLEGA LETA | | +--------+-----+----------------------------------+-------------+ | | |STANJE SREDSTEV NA RAČUNIH OB | 0| | | |KONCU TEKOČEGA LETA | | +--------+-----+----------------------------------+-------------+
+---+--------------+------------+-------------+-----------+-------+-------------+-------------+ | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | +---+--------------+------------+-------------+-----------+-------+-------------+-------------+ | PU| NAZIV | ZS 1.1. | PRIHODKI |TRANS.PRIH.|ZADOLŽ.|RAZP.SRED. | ODHODKI | +---+--------------+------------+-------------+-----------+-------+-------------+-------------+ | 90|OBČINA |1.936.859,75|15.078.372,80| – | 0,00|16.897.984,51|16.897.984,51| | |BELTINCI | | |117.248,04 | | | | +---+--------------+------------+-------------+-----------+-------+-------------+-------------+ |901|OBČINSKI | | | | | | 75.980,78 | | |SVET | | | | | | | +---+--------------+------------+-------------+-----------+-------+-------------+-------------+ |902|ŽUPAN/PODŽUPAN| | | | | | 147.177,83 | +---+--------------+------------+-------------+-----------+-------+-------------+-------------+ |903|NADZORNI | | | | | | 9.950,00 | | |ODBOR | | | | | | | +---+--------------+------------+-------------+-----------+-------+-------------+-------------+ |904|OBČINSKA | | | | | |16.621.840,89| | |UPRAVA | | | | | | | +---+--------------+------------+-------------+-----------+-------+-------------+-------------+ |905|MEDOBČINSKI | | | | | | 43.035,01 | | |INŠPEKTORAT | | | | | | | +---+--------------+------------+-------------+-----------+-------+-------------+-------------+ |907|PRORAČUNSKI | | | | | | 0,00 | | |RAZ. | | | | | | | | |SKLAD | | | | | | | +---+--------------+------------+-------------+-----------+-------+-------------+-------------+ | 96|OBČINA – | 76.500,58 | 281.216,95 | 0,00 | 0,00| 357.717,53 | 357.717,53 | | |NUSZ | | | | | | | +---+--------------+------------+-------------+-----------+-------+-------------+-------------+ | 96|SOFINANCIRANJE| | 109.960,56 | | | 109.960,56 | 109.960,56 | | |PROJ. KS | | | | | | | +---+--------------+------------+-------------+-----------+-------+-------------+-------------+ |961|KS | 34.804,81 | 87.353,41 | | | 122.158,22 | 122.158,22 | | |BELTINCI | | | | | | | +---+--------------+------------+-------------+-----------+-------+-------------+-------------+ |962|KS | 9.982,51 | 24.676,09 | | | 34.658,60 | 34.658,60 | | |BRATONCI | | | | | | | +---+--------------+------------+-------------+-----------+-------+-------------+-------------+ |963|KS | –3.181,22 | 29.530,95 | | | 26.349,73 | 26.349,73 | | |DOKLEŽOVJE | | | | | | | +---+--------------+------------+-------------+-----------+-------+-------------+-------------+ |964|KS | 9.135,95 | 35.063,60 | | | 44.199,55 | 44.199,55 | | |GANČANI | | | | | | | +---+--------------+------------+-------------+-----------+-------+-------------+-------------+ |964|KS | | 101.460,56 | | | 101.460,56 | 101.460,56 | | |GANČANI | | | | | | | | |– VAŠKA | | | | | | | | |JEDRA | | | | | | | +---+--------------+------------+-------------+-----------+-------+-------------+-------------+ |965|KS | –2.856,88 | 23.640,89 | | | 20.784,01 | 20.784,01 | | |IŽAKOVCI | | | | | | | +---+--------------+------------+-------------+-----------+-------+-------------+-------------+ |966|KS LIPA | 29.104,86 | 20.504,64 | | | 49.609,50 | 49.609,50 | +---+--------------+------------+-------------+-----------+-------+-------------+-------------+ |966|KS LIPA | | 8.500,00 | | | 8.500,00 | 8.500,00 | | |– POD | | | | | | | | |GÜMLO | | | | | | | +---+--------------+------------+-------------+-----------+-------+-------------+-------------+ |967|KS | –12.031,85 | 37.034,30 | | | 25.002,45 | 25.002,45 | | |LIPOVCI | | | | | | | +---+--------------+------------+-------------+-----------+-------+-------------+-------------+ |968|KS | 11.542,40 | 23.413,07 | | | 34.955,47 | 34.955,47 | | |MELINCI | | | | | | | +---+--------------+------------+-------------+-----------+-------+-------------+-------------+ | |NERAZPOREJENO | 0,00 | | | | 0,00 | 0,00 | | |(DURS) | | | | | | | +---+--------------+------------+-------------+-----------+-------+-------------+-------------+ | 6|KRAJEVNE | 70.866,42 | 37.500,00 |117.248,04 | 0,00| 225.614,46 | 225.614,46 | | |SKUPNOSTI | | | | | | | +---+--------------+------------+-------------+-----------+-------+-------------+-------------+ |100|KS | 15.567,71 | 5.000,00 | 23.112,12 | | 43.679,83 | 43.679,83 | | |BELTINCI | | | | | | | +---+--------------+------------+-------------+-----------+-------+-------------+-------------+ |200|KS | 6.821,61 | 3.800,00 | 12.406,92 | | 23.028,53 | 23.028,53 | | |BRATONCI | | | | | | | +---+--------------+------------+-------------+-----------+-------+-------------+-------------+ |300|KS | 8.218,33 | 7.000,00 | 14.312,16 | | 29.530,49 | 29.530,49 | | |DOKLEŽOVJE | | | | | | | +---+--------------+------------+-------------+-----------+-------+-------------+-------------+ |400|KS | 16.449,81 | 1.700,00 | 14.280,24 | | 32.430,05 | 32.430,05 | | |GANČANI | | | | | | | +---+--------------+------------+-------------+-----------+-------+-------------+-------------+ |500|KS | 7.050,80 | 12.000,00 | 13.146,12 | | 32.196,92 | 32.196,92 | | |IŽAKOVCI | | | | | | | +---+--------------+------------+-------------+-----------+-------+-------------+-------------+ |600|KS LIPA | 1.026,54 | 1.800,00 | 11.971,32 | | 14.797,86 | 14.797,86 | +---+--------------+------------+-------------+-----------+-------+-------------+-------------+ |700|KS | 6.448,17 | 5.200,00 | 14.620,08 | | 26.268,25 | 26.268,25 | | |LIPOVCI | | | | | | | +---+--------------+------------+-------------+-----------+-------+-------------+-------------+ |800|KS | 9.283,45 | 1.000,00 | 13.399,08 | | 23.682,53 | 23.682,53 | | |MELINCI | | | | | | | +---+--------------+------------+-------------+-----------+-------+-------------+-------------+ | |SKUPAJ |2.084.226,75|15.507.050,31| 0,00 | 0,00|17.591.277,06|17.591.277,06| | |VSI PU: | | | | | | | +---+--------------+------------+-------------+-----------+-------+-------------+-------------+
+---------+-----------------------+-----------------+-----------+ | PK | Opis | Znesek | Delež | +---------+-----------------------+-----------------+-----------+ | 1 | 2 | 3 | 4 | +---------+-----------------------+-----------------+-----------+ | 01 |POLITIČNI SISTEM | 134.452,78| 0,76| +---------+-----------------------+-----------------+-----------+ | 02 |EKONOMSKA IN FISKALNA | 28.830,00| 0,16| | |ADMINISTRACIJA | | | +---------+-----------------------+-----------------+-----------+ | 03 |ZUNANJA POLITIKA IN | 0,00| 0,00| | |MEDNARODNA POMOČ | | | +---------+-----------------------+-----------------+-----------+ | 04 |SKUPNE ADMINISTRATIVNE | 136.310,00| 0,77| | |SLUŽBE IN SPLOŠNE | | | | |JAVNE STORITVE | | | +---------+-----------------------+-----------------+-----------+ | 06 |LOKALNA SAMOUPRAVA | 720.705,40| 4,10| +---------+-----------------------+-----------------+-----------+ | 07 |OBRAMBA IN UKREPI OB | 86.500,00| 0,49| | |IZREDNIH DOGODKIH | | | +---------+-----------------------+-----------------+-----------+ | 08 |NOTRANJE ZADEVE IN | 8.000,00| 0,05| | |VARNOST | | | +---------+-----------------------+-----------------+-----------+ | 10 |TRG DELA IN DELOVNI | 105.700,00| 0,60| | |POGOJI | | | +---------+-----------------------+-----------------+-----------+ | 11 |KMETIJSTVO, GOZDARSTVO | 97.600,00| 0,55| | |IN RIBIŠTVO | | | +---------+-----------------------+-----------------+-----------+ | 13 |PROMET, PROMETNA | 768.452,45| 4,37| | |INFRASTRUKTURA IN | | | | |KOMUNIKACIJE | | | +---------+-----------------------+-----------------+-----------+ | 14 |GOSPODARSTVO | 518.768,84| 2,95| +---------+-----------------------+-----------------+-----------+ | 15 |VAROVANJE OKOLJA IN | 9.552.204,37| 54,30| | |NARAVNE DEDIŠČINE | | | +---------+-----------------------+-----------------+-----------+ | 16 |PROSTORSKO PLANIRANJE | 2.293.137,39| 13,04| | |IN STANOVANJSKO | | | | |KOMUNALNA DEJAVNOST | | | +---------+-----------------------+-----------------+-----------+ | 17 |ZDRAVSTVENO VARSTVO | 96.500,00| 0,55| +---------+-----------------------+-----------------+-----------+ | 18 |KULTURA, ŠPORT IN | 270.860,00| 1,54| | |NEVLADNE ORGANIZACIJE | | | +---------+-----------------------+-----------------+-----------+ | 19 |IZOBRAŽEVANJE | 2.070.050,00| 11,77| +---------+-----------------------+-----------------+-----------+ | 20 |SOCIALNO VARSTVO | 358.500,00| 2,04| +---------+-----------------------+-----------------+-----------+ | 22 |SERVISIRANJE JAVNEGA | 295.000,00| 1,68| | |DOLGA | | | +---------+-----------------------+-----------------+-----------+ | 23 |INTERVENCIJSKI | 49.705,83| 0,28| | |PROGRAMI IN OBVEZNOSTI | | | +---------+-----------------------+-----------------+-----------+ | |SKUPAJ ODHODKI: | 17.591.277,06| 100,00| +---------+-----------------------+-----------------+-----------+