Vaše trenutno stanje
- Zahtevano
- Analitika
- Oglaševanje
Prikaži podrobnosti
+------+---------------------------------------+----------------+ |A. |BILANCA PRIHODKOV | v EUR| | |IN ODHODKOV | | +----------------------------------------------+----------------+ |Skupina/Podskupina kontov | Proračun 2012| +------+---------------------------------------+----------------+ |I. |SKUPAJ PRIHODKI | 13.961.928,13| +------+---------------------------------------+----------------+ | |TEKOČI PRIHODKI | 10.704.506,25| +------+---------------------------------------+----------------+ |70 |DAVČNI PRIHODKI | 8.950.677,00| +------+---------------------------------------+----------------+ | |700 Davki na dohodek in dobiček | 8.143.852,00| +------+---------------------------------------+----------------+ | |703 Davki na premoženje | 531.325,00| +------+---------------------------------------+----------------+ | |704 Domači davki na blago in storitve | 275.500,00| +------+---------------------------------------+----------------+ |71 |NEDAVČNI PRIHODKI | 1.753.829,25| +------+---------------------------------------+----------------+ | |710 Udeležba na dobičku in dohodki | 1.612.797,63| | |od premoženja | | +------+---------------------------------------+----------------+ | |711 Takse in pristojbine | 2.000,00| +------+---------------------------------------+----------------+ | |712 Denarne kazni | 10.250,00| +------+---------------------------------------+----------------+ | |713 Prihodki od prodaje blaga | 5.700,00| | |in storitev | | +------+---------------------------------------+----------------+ | |714 Drugi nedavčni prihodki | 123.081,62| +------+---------------------------------------+----------------+ |72 |KAPITALSKI PRIHODKI | 1.041.875,05| +------+---------------------------------------+----------------+ | |720 Prihodki od prodaje osnovnih | 615.103,00| | |sredstev | | +------+---------------------------------------+----------------+ | |722 Prihodki od prodaje zemljišč | 426.772,05| | |in neopredmet. dolgor. sredstev | | +------+---------------------------------------+----------------+ |74 |TRANSFERNI PRIHODKI | 2.215.546,83| +------+---------------------------------------+----------------+ | |740 Transferni prihodki iz drugih | 1.721.182,83| | |javnofinančnih institucij | | +------+---------------------------------------+----------------+ | |741 Prejeta sredstva iz državnega | 494.364,00| | |proračuna iz sredstev proračuna EU | | +------+---------------------------------------+----------------+ |II. |SKUPAJ ODHODKI | 16.433.566,63| +------+---------------------------------------+----------------+ |40 |TEKOČI ODHODKI | 3.144.104,82| +------+---------------------------------------+----------------+ | |400 Plače in drugi izdatki zaposlenim | 568.671,63| +------+---------------------------------------+----------------+ | |401 Prispevki delodajalcev za socialno | 92.761,00| | |varnost | | +------+---------------------------------------+----------------+ | |402 Izdatki za blago in storitve | 2.261.590,19| +------+---------------------------------------+----------------+ | |409 Sredstva, izločena v rezerve | 221.082,00| +------+---------------------------------------+----------------+ |41 |TEKOČI TRANSFERI | 4.827.859,66| +------+---------------------------------------+----------------+ | |410 Subvencije | 107.096,00| +------+---------------------------------------+----------------+ | |411 Transferi posameznikom | 2.113.338,35| | |in gospodinjstvom | | +------+---------------------------------------+----------------+ | |412 Transferi neprofitnim organizacijam| 289.103,23| | |in ustanovam | | +------+---------------------------------------+----------------+ | |413 Drugi tekoči domači transferi | 2.318.322,08| +------+---------------------------------------+----------------+ |42 |INVESTICIJSKI ODHODKI | 8.019.682,54| +------+---------------------------------------+----------------+ | |420 Nakup in gradnja osnovnih sredstev | 8.019.682,54| +------+---------------------------------------+----------------+ |43 |INVESTICIJSKI TRANSFERI | 441.919,61| +------+---------------------------------------+----------------+ | |431 Investicijski tansferi prav. in | 150.500,00| | |fizič. osebam, ki niso pror. upor. | | +------+---------------------------------------+----------------+ | |432 Investicijski transferi | 291.419,61| | |proračunskim uporabnikom | | +------+---------------------------------------+----------------+ |III. |PRORAČUNSKI PRESEŽEK (PRORAČUNSKI | –2.471.638,50| | |PRIMANJKLJAJ) | | +------+---------------------------------------+----------------+ |III./1|PRIMARNI PRESEŽEK (PRIMANJKLJAJ) | –2.489.465,50| +------+---------------------------------------+----------------+ |III./2|TEKOČI PRESEŽEK (PRIMANJKLJAJ) | 2.732.541,77| +------+---------------------------------------+----------------+ |B. |RAČUN FINANČNIH TERJATEV | | | |IN NALOŽB | | +------+---------------------------------------+----------------+ |IV. |PREJETA VRAČILA DANIH POSOJIL IN | 9.129,68| | |PRODAJA KAPITALSKIH DELEŽEV | | +------+---------------------------------------+----------------+ |75 |PREJETA VRAČILA DANIH POSOJIL IN | 9.129,68| | |PRODAJA KAPITALSKIH DELEŽEV | | +------+---------------------------------------+----------------+ | |750 Prejeta vračila danih posojil | 1.999,68| +------+---------------------------------------+----------------+ | |752 Sredstva kupnin iz naslova | 7.130,00| | |privatizacije | | +------+---------------------------------------+----------------+ |V. |DANA POSOJILA IN POVEČANJE KAPITALSKIH | 2.139,00| | |DELEŽEV | | +------+---------------------------------------+----------------+ |44 |DANA POSOJILA IN POVEČANJE KAPITALSKIH | 2.139,00| | |DELEŽEV | | +------+---------------------------------------+----------------+ | |442 Poraba sredstev kupnin iz naslova | 2.139,00| | |privatizacije | | +------+---------------------------------------+----------------+ |VI. |PREJETA MINUS DANA POSOJILA | 6.990,68| | |IN SPREMEMBE KAPITALSKIH DELEŽEV | | +------+---------------------------------------+----------------+ |C. |RAČUN FINANCIRANJA | | +------+---------------------------------------+----------------+ |VII. |ZADOLŽEVANJE | 435.000,00| +------+---------------------------------------+----------------+ |50 |ZADOLŽEVANJE | 435.000,00| +------+---------------------------------------+----------------+ | |500 Domače zadolževanje | 435.000,00| +------+---------------------------------------+----------------+ |VIII. |ODPLAČILA DOLGA | 0,00| +------+---------------------------------------+----------------+ |55 |ODPLAČILA DOLGA | 0,00| +------+---------------------------------------+----------------+ | |550 Odplačila dolga | 0,00| +------+---------------------------------------+----------------+ |IX. |SPREMEMBA STANJA | –2.029.647,82| +------+---------------------------------------+----------------+ | |SREDSTEV NA RAČUNIH | | +------+---------------------------------------+----------------+ |X. |NETO ZADOLŽEVANJE | 435.000,00| +------+---------------------------------------+----------------+ |XI. |NETO FINANCIRANJE | 2.471.638,50| +------+---------------------------------------+----------------+ |XII. |STANJE SREDSTEV NA RAČUNIH | 2.029.647,82| | |NA DAN 31. 12. 2011 | | +------+---------------------------------------+----------------+